XML 25 R7.htm IDEA: XBRL DOCUMENT v3.24.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Feb. 03, 2024
Jan. 28, 2023
Jan. 29, 2022
CASH FLOWS FROM OPERATING ACTIVITIES      
Net income $ 127,561 $ 528,642 $ 688,546
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization 118,989 108,588 96,022
Non-cash operating lease cost 86,699 75,185 72,479
Asset impairments 8,339 24,186 9,630
Amortization of debt discount 0 0 28,816
Stock-based compensation expense 39,384 43,546 48,478
Non-cash compensation related to consolidated variable interest entities   4,470  
Non-cash finance lease interest expense 33,822 32,051 26,412
Deferred income taxes 25,266 (91,988) (6,921)
Loss on extinguishment of debt   169,578 29,138
Share of equity method investments loss 10,875 2,055 8,214
Other non-cash items 7,362 5,809 (4,709)
Cash paid attributable to accretion of debt discount upon settlement of debt     (55,243)
Change in assets and liabilities:      
Accounts receivable 4,690 (1,846) 1,564
Merchandise inventories 47,274 (77,193) (190,074)
Prepaid expense and other assets (65,658) (102,521) (49,555)
Landlord assets under construction-net of tenant allowances (25,368) (51,369) (68,454)
Accounts payable and accrued expenses (41,070) (56,264) 43,435
Deferred revenue and customer deposits (42,974) (62,086) 107,306
Other current liabilities (5,937) (37,653) (9,778)
Current and non-current operating lease liabilities (95,634) (76,968) (77,252)
Other non-current obligations (31,406) (32,535) (35,940)
Net cash provided by operating activities 202,214 403,687 662,114
CASH FLOWS FROM INVESTING ACTIVITIES      
Capital expenditures (269,356) (173,642) (185,383)
Equity method investments (38,075) (2,713) (8,970)
Proceeds from sale of asset   5,287  
Net cash used in investing activities (307,431) (171,068) (194,353)
CASH FLOWS FROM FINANCING ACTIVITIES      
Borrowings under term loans   500,000 2,000,000
Repayments under term loans (25,000) (21,250) (5,000)
Borrowings under real estate loans   16,000  
Repayments under real estate loans (26) (10)  
Repayments under promissory and equipment security notes (1,160) (13,863) (22,949)
Repayments of convertible senior notes (1,696) (13,064) (335,729)
Repayment under convertible senior notes repurchase obligation   (395,372)  
Debt extinguishment costs   (8,059)  
Debt issuance costs   (28,069) (26,411)
Principal payments under finance lease agreements-net of tenant allowances (13,972) (10,146) (14,158)
Proceeds from termination of convertible senior note hedges   231,796  
Payments for termination of common stock warrants   (390,934)  
Repurchases of common stock-inclusive of excise taxes paid (1,252,899) (1,000,000)  
Proceeds from exercise of stock options 12,122 231,297 32,045
Tax withholdings related to issuance of stock-based awards (400) (803) (20,671)
Net cash provided by (used in) financing activities (1,283,031) (902,477) 1,607,127
Effects of foreign currency exchange rate translation 173 (243) (95)
Net increase (decrease) in cash and cash equivalents, restricted cash and restricted cash equivalents (1,388,075) (670,101) 2,074,793
Cash and cash equivalents, restricted cash and restricted cash equivalents      
Beginning of period-cash and cash equivalents 1,508,101 2,177,889 100,446
Beginning of period-restricted cash 3,662    
Beginning of period-restricted cash equivalents (acquisition related escrow deposits)   3,975 6,625
Beginning of period-cash and cash equivalents, restricted cash and restricted cash equivalents 1,511,763 2,181,864 107,071
End of period-cash and cash equivalents 123,688 1,508,101 2,177,889
End of period-restricted cash   3,662  
End of period-restricted cash equivalents (acquisition related escrow deposits)     3,975
End of period-cash and cash equivalents, restricted cash and restricted cash equivalents 123,688 1,511,763 2,181,864
Cash paid for interest 246,210 133,821 39,466
Cash paid for taxes 14,278 41,355 158,910
Non-cash transactions:      
Property and equipment additions in accounts payable and accrued expenses at period-end 40,775 17,755 14,651
Landlord asset additions in accounts payable and accrued expenses at period-end 3,841 1,229 13,180
Excise tax from share repurchases in accounts payable and accrued expenses at period-end $ 11,988 3,700  
Property and equipment additions acquired under real estate loans   2,000  
Reclassification of assets from landlord assets under construction to finance lease right-of-use assets   220,236 61,900
Extinguishment of convertible senior notes related to repurchase obligation   (261,988)  
Financing liability and embedded derivative arising from convertible senior notes repurchase   405,577  
Shares issued on settlement of convertible senior notes   (14,705) (901,379)
Shares received on exercise of call option under bond hedge upon settlement of convertible senior notes   14,705 $ 880,207
Conversion of loan receivables into equity of consolidated variable interest entities   $ 27,096