XML 21 R7.htm IDEA: XBRL DOCUMENT v3.22.1
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
3 Months Ended
Mar. 27, 2022
Mar. 28, 2021
CASH FLOWS FOR OPERATING ACTIVITIES    
Net loss $ (88,509) $ (110,416)
Adjustments to reconcile net loss to net cash for operating activities:    
Depreciation and amortization 9,599 1,453
Loss on early debt extinguishment 0 4
Non-cash foreign currency gain on debt 0 (5,435)
Non-cash equity based compensation expense 3,658 5,369
Non-cash deferred income tax (benefit) provision (13,469) 9,896
Net effect of swaps (14,202) (3,562)
Other non-cash expenses 3,802 3,489
Changes in assets and liabilities:    
(Increase) decrease in receivables 693 1,077
(Increase) decrease in inventories (7,107) (464)
(Increase) decrease in tax receivable 6,902 (25,130)
(Increase) decrease in other assets (12,620) (5,534)
Increase (decrease) in accounts payable (5,150) 8,505
Increase (decrease) in deferred revenue 36,173 11,522
Increase (decrease) in accrued interest 19,121 25,200
Increase (decrease) in accrued salaries, wages and benefits (29,621) (7,177)
Increase (decrease) in other liabilities (4,636) 824
Net cash for operating activities (95,366) (90,379)
CASH FLOWS FOR INVESTING ACTIVITIES    
Capital expenditures (33,981) (8,361)
Net cash for investing activities (33,981) (8,361)
CASH FLOWS FROM (FOR) FINANCING ACTIVITIES    
Net borrowings on revolving credit loans 125,000 0
Payments related to tax withholding for equity compensation (5,114) (4,489)
Other (1,980) (1,596)
Net cash from (for) financing activities 117,906 (6,085)
EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS 285 (181)
CASH AND CASH EQUIVALENTS    
Net decrease for the period (11,156) (105,006)
Balance, beginning of period 61,119 376,736
Balance, end of period 49,963 271,730
SUPPLEMENTAL INFORMATION    
Cash payments for interest expense 16,469 16,085
Interest capitalized 608 559
Net cash refunds for income taxes (10,559) (330)
Capital expenditures in accounts payable $ 16,420 $ 3,401