XML 17 R6.htm IDEA: XBRL DOCUMENT v3.22.2.2
CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS - USD ($)
$ in Millions
9 Months Ended
Sep. 30, 2022
Sep. 30, 2021
Cash flows from operating activities:    
Net income $ 230.6 $ 348.2
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 139.8 107.9
Lease amortization expense 67.6 46.0
Amortization of debt discount and issuance costs 7.4 14.3
Deferred taxes, net (12.5) 87.0
Share-based compensation 37.4 27.1
Gain on Topgolf investment 0.0 (252.5)
Acquisition costs 0.0 (16.2)
Other 11.2 (2.5)
Change in assets and liabilities, net of effect from acquisitions:    
Accounts receivable, net (193.9) (111.0)
Inventories (235.9) (27.3)
Leasing receivables (14.8) (16.4)
Other assets 12.3 (57.9)
Accounts payable and accrued expenses 69.2 71.2
Deferred revenue 0.4 19.0
Accrued employee compensation and benefits 4.2 46.9
Payments on operating leases (65.5) (37.7)
Income taxes receivable/payable, net (24.9) 2.7
Other liabilities 2.0 (2.0)
Net cash provided by operating activities 34.6 246.8
Cash flows from investing activities:    
Capital expenditures (353.4) (198.9)
Cash acquired in merger 0.0 171.3
Acquisition of intangible assets (0.6) 0.0
Proceeds from sale of investment in golf-related ventures 0.4 18.6
Net cash used in investing activities (353.6) (9.0)
Cash flows from financing activities:    
Repayments of long-term debt (87.0) (160.9)
Proceeds from borrowings on long-term debt 60.0 20.0
Proceeds from asset-based credit facilities, net 100.0 8.0
Debt issuance cost 0.0 (5.4)
Payment on contingent earn-out obligation (5.6) (3.6)
Repayments of financing leases (0.3) (0.5)
Proceeds from lease financing 133.1 49.5
Exercise of stock options 0.6 19.5
Acquisition of treasury stock (35.5) (12.9)
Net cash provided by (used in) financing activities 165.3 (86.3)
Effect of exchange rate changes on cash, cash equivalents and restricted cash 0.6 (3.7)
Net (decrease) increase in cash, cash equivalents and restricted cash (153.1) 147.8
Cash, cash equivalents and restricted cash at beginning of period 357.7 366.1
Cash, cash equivalents and restricted cash at end of period 204.6 513.9
Less: restricted cash [1] (4.3) (5.7)
Cash and cash equivalents at end of period 200.3 508.2
Supplemental disclosures:    
Cash paid for income taxes, net 21.9 8.0
Cash paid for interest and fees 86.0 68.1
Non-cash investing and financing activities:    
Issuance of treasury stock and common stock for compensatory stock awards released from restriction 28.0 18.3
Accrued capital expenditures 47.2 36.8
Financed additions of capital expenditures 85.0 53.9
Issuance of common stock related to convertible notes 0.5 0.0
Issuance of common stock in Topgolf merger $ 0.0 $ 2,650.2
[1] (1) Includes $0.5 million and $1.8 million of short-term restricted cash and $3.8 million and $3.9 million of long-term restricted cash included in other assets for the periods ended September 30, 2022 and 2021, respectively.