XML 38 R10.htm IDEA: XBRL DOCUMENT v3.25.0.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Cash and cash equivalents at beginning of year $ 889,900 $ 1,499,142 $ 439,272
Cash flows from operating activities:      
Net (loss) income (1,135,477) 1,670,543 2,815,131
Adjustments to reconcile net (loss) income to cash flows from operating activities:      
Depreciation and amortization 588,638 429,944 300,841
Non-cash restructuring and asset write-offs 1,013,444 0 0
(Gain) loss on change in interest in properties/sale of business, net 0 (71,190) 8,400
Inventory net realizable value adjustment (500,153) 604,099 0
Stock-based compensation and other 32,141 36,545 30,474
Equity in net income of unconsolidated investments (net of tax) (715,433) (1,854,082) (772,275)
Dividends received from unconsolidated investments and nonmarketable securities 358,933 2,000,862 801,239
Pension and postretirement benefit (5,274) (1,658) (52,254)
Pension and postretirement contributions (19,379) (17,866) (16,112)
Realized loss on investments in marketable securities 33,746 0 0
Unrealized loss on investments in marketable securities 30,073 39,864 3,279
Loss on early extinguishment of debt 0 0 19,219
Deferred income taxes (230,406) 100,877 93,339
Changes in current assets and liabilities, net of effects of acquisitions and divestitures:      
Decrease (increase) in accounts receivable 555,218 (350,655) (786,121)
Decrease (increase) in inventories 1,560,450 (962,924) (1,609,642)
Decrease (increase) in other current assets 244,987 (171,870) (104,655)
(Decrease) increase in accrued expenses and income taxes payable (140,099) 253,518 (201,356)
Other, net (107,104) (97,275) 91,270
Net cash provided by operating activities 702,068 1,325,321 1,907,849
Cash flows from investing activities:      
Acquisitions, net of cash acquired 0 (426,228) (162,239)
Capital expenditures (1,685,790) (2,149,281) (1,261,646)
Proceeds from sale of property and equipment 29,102 0 0
Sales (purchases) of marketable securities, net 82,520 (204,451) 1,942
Investments in equity investments and nonmarketable securities (270) (1,200) (706)
Net cash used in investing activities (1,574,438) (2,781,160) (1,422,649)
Cash flows from financing activities:      
Proceeds from issuance of mandatory convertible preferred stock, net of issuance costs 2,236,750 0 0
Proceeds from borrowings of long-term debt and credit agreements 112,439 356,047 1,964,216
Repayments of long-term debt and credit agreements (112,439) (28,862) (705,000)
Other (repayments) borrowings, net (631,834) 617,014 (391,662)
Fees related to early extinguishment of debt 0 0 (9,767)
Dividends paid to common shareholders (188,530) (187,188) (184,429)
Dividends paid to mandatory convertible preferred shareholders (122,746) 0 0
Dividends paid to noncontrolling interests (37,194) (105,631) (44,208)
Proceeds from exercise of stock options 374 190 2,783
Withholding taxes paid on stock-based compensation award distributions (11,891) (27,468) (13,338)
Other (3,194) (191) (6,708)
Net cash provided by financing activities 1,241,735 623,911 611,887
Net effect of foreign exchange on cash and cash equivalents (67,035) 222,686 (37,217)
Increase (decrease) in cash and cash equivalents 302,330 (609,242) 1,059,870
Cash and cash equivalents at end of year 1,192,230 889,900 1,499,142
Nonrelated Party      
Changes in current assets and liabilities, net of effects of acquisitions and divestitures:      
(Decrease) increase in accounts payable to third parties (462,839) (315,220) 816,194
Related Party      
Changes in current assets and liabilities, net of effects of acquisitions and divestitures:      
(Decrease) increase in accounts payable to third parties $ (399,398) $ 31,809 $ 470,878