Loading financial statements…
Import this data to Google Sheets with:
=jivedata("FDP","financials")Full statements spill as a table. For one cell: =jivedata("FDP","Revenue") or =jivedata("FDP","Revenue","TTM"). Install the Jive Data add-on, then paste into a cell.
FDP • CIK 0001047340
| (in thousands, except per share data) | FY 2023 | FY 2024 | FY 2025 | TTM |
|---|---|---|---|---|
| Revenues | $4,320,700 | $4,280,200 | $4,322,300 | $4,304,700 |
| Cost of Goods and Services Sold | $3,970,000 | $3,922,300 | $3,923,200 | $3,907,500 |
| Gross Profit | $350,700 | $357,900 | $399,100 | $397,200 |
| Selling, General and Administrative Expense | $186,700 | $196,900 | $212,700 | $237,100 |
| Gain (Loss) on Disposition of Property Plant Equipment, Excluding Oil and Gas Property and Timber Property | $37,900 | $39,500 | $10,300 | $11,200 |
| Operating Income (Loss) | $58,500 | $196,300 | $137,400 | $77,800 |
| Interest Expense | $24,100 | $18,400 | $11,200 | $13,300 |
| Interest Income, Deposits with Financial Institutions | $1,400 | $1,200 | $1,800 | $1,900 |
| Other Nonoperating Income (Expense) | $-19,300 | $-8,400 | $-10,300 | $-21,500 |
| Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest | $16,500 | $170,700 | $130,900 | $66,600 |
| Income Tax Expense (Benefit) | $18,100 | $29,100 | $37,400 | $30,200 |
| Net Income (Loss), Including Portion Attributable to Noncontrolling Interest | $-1,600 | $141,600 | $93,500 | $36,400 |
| Net Income (Loss) Attributable to Noncontrolling Interest | $9,800 | $-600 | $2,800 | $2,400 |
| Net Income (Loss) Attributable to Parent | $-11,400 | $142,200 | $90,700 | $34,000 |
| Income (Loss) from Equity Method Investments | — | $9,200 | $13,200 | $13,900 |
| Weighted Average Number of Shares Outstanding, Basic | 47,979,143 | 47,876,129 | 47,845,826 | 47,314,007 |
| Weighted Average Number of Shares Outstanding, Diluted | 47,979,143 | 48,040,005 | 48,152,881 | 47,669,783 |
| Other Comprehensive Income (Loss), Cash Flow Hedge, Gain (Loss), before Reclassification and Tax | $-2,200 | $1,800 | $-3,700 | $14,800 |
| (in thousands, except per share data) | FY 2023 | FY 2024 | FY 2025 | TTM |
|---|---|---|---|---|
| Cash and Cash Equivalents, at Carrying Value | $33,800 | $32,600 | $35,700 | $36,100 |
| Accounts Receivable, after Allowance for Credit Loss, Current | $387,000 | $393,200 | $376,100 | $423,500 |
| Investments in and Advance to Affiliates, Subsidiaries, Associates, and Joint Ventures | $22,200 | $39,900 | $63,200 | $49,000 |
| Other Receivables, Net, Current | $95,100 | $78,000 | $85,900 | $106,400 |
| Property, Plant and Equipment, Net | $1,256,400 | $1,191,600 | $1,119,500 | $1,206,400 |
| Inventory, Net | $599,900 | $595,300 | $581,900 | $721,400 |
| Operating Lease, Right-of-Use Asset | $213,800 | $186,100 | $192,800 | $183,900 |
| Assets Held-for-sale, Not Part of Disposal Group, Current | $4,500 | $9,500 | $9,600 | $15,100 |
| Goodwill | $401,900 | $396,300 | $390,000 | $389,700 |
| Prepaid Expense and Other Assets, Current | $24,000 | $24,300 | $51,600 | $46,500 |
| Intangible Assets, Net (Excluding Goodwill) | $33,300 | $33,200 | $33,100 | $75,900 |
| Assets, Current | $1,144,300 | $1,132,900 | $1,140,800 | $1,349,000 |
| Deferred Income Tax Assets, Net | $51,500 | $47,500 | $45,500 | $50,000 |
| Other Assets, Noncurrent | $60,700 | $68,700 | $74,100 | $78,500 |
| Assets | $3,184,100 | $3,096,200 | $3,059,000 | $3,382,400 |
| Long-term Debt and Lease Obligation | $406,100 | $248,900 | $176,200 | $426,400 |
| Operating Lease, Liability, Noncurrent | $142,100 | $122,300 | $125,900 | $117,500 |
| Liability, Pension and Other Postretirement and Postemployment Benefits, Noncurrent | $82,300 | $83,100 | $92,400 | $98,900 |
| Other Liabilities, Noncurrent | $27,600 | $26,800 | $25,900 | $30,800 |
| Deferred Income Tax Liabilities, Net | $72,700 | $75,200 | $79,100 | $80,600 |
| Liabilities | $1,271,400 | $1,089,400 | $1,028,800 | $1,360,300 |
| Stockholders' Equity Attributable to Noncontrolling Interest | $16,400 | $16,300 | $14,000 | $14,700 |
| Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest | $1,912,700 | $2,006,800 | $2,030,200 | $2,022,100 |
| Accounts Payable and Accrued Liabilities, Current | $479,000 | $476,000 | $467,300 | $530,100 |
| Long-term Debt and Lease Obligation, Current | $1,400 | $1,500 | $1,500 | $7,000 |
| Operating Lease, Liability, Current | $48,600 | $38,600 | $45,400 | $44,200 |
| Taxes Payable, Current | $11,600 | $17,000 | $15,100 | $24,800 |
| Liabilities, Current | $540,600 | $533,100 | $529,300 | $606,100 |
| Preferred Stock, Value, Issued | $0 | $0 | $0 | $0 |
| Common Stock, Value, Issued | $500 | $500 | $500 | $500 |
| Additional Paid in Capital, Common Stock | $597,700 | $605,000 | $606,600 | $606,300 |
| Retained Earnings (Accumulated Deficit) | $1,341,400 | $1,435,400 | $1,447,300 | $1,435,300 |
| Accumulated Other Comprehensive Income (Loss), Net of Tax | $-43,300 | $-50,400 | $-38,200 | $-34,700 |
| Stockholders' Equity Attributable to Parent | $1,896,300 | $1,990,500 | $2,016,200 | $2,007,400 |
| Accounts Receivable, Allowance for Credit Loss, Current | $20,800 | $35,000 | $38,200 | $38,700 |
| Common Stock, Shares Authorized | 200,000,000 | 200,000,000 | 200,000,000 | 200,000,000 |
| Common Stock, Shares, Issued | 47,629,018 | 47,940,300 | 47,373,027 | 47,146,218 |
| Preferred Stock, Shares Authorized | 50,000,000 | 50,000,000 | 50,000,000 | 50,000,000 |
| Preferred Stock, Shares Issued | 0 | 0 | 0 | 0 |
| (in thousands, except per share data) | FY 2023 | FY 2024 | FY 2025 | TTM |
|---|---|---|---|---|
| Net Income (Loss), Including Portion Attributable to Noncontrolling Interest | $-1,600 | $141,600 | $93,500 | $36,400 |
| Net Cash Provided by (Used in) Operating Activities | $177,900 | $182,500 | $245,100 | $179,900 |
| Effect of Exchange Rate on Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents | $-4,200 | $5,800 | $900 | $0 |
| Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Including Exchange Rate Effect | $16,600 | $-1,200 | $31,600 | $-45,900 |
| Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents | $33,800 | $32,600 | $64,200 | $99,600 |
| Depreciation, Depletion and Amortization | $84,800 | $78,500 | $72,500 | $72,000 |
| Payments to Acquire Productive Assets | $57,700 | $51,700 | $63,800 | $82,400 |
| Amortization of Debt Issuance Costs | $500 | $500 | $500 | $500 |
| Payments to Acquire Interest in Subsidiaries and Affiliates | $5,300 | $8,000 | $12,500 | $12,500 |
| Share-based Payment Arrangement, Noncash Expense | $9,900 | $6,900 | $10,000 | $10,200 |
| Proceeds from Sale of Property, Plant, and Equipment | $119,900 | $74,400 | $25,000 | $41,100 |
| Proceeds from Insurance Settlement, Investing Activities | — | $5,700 | $0 | $0 |
| Proceeds from Divestiture of Businesses and Interests in Affiliates | — | — | $2,500 | $32,100 |
| Gain (Loss) on Disposition of Property Plant Equipment, Excluding Oil and Gas Property and Timber Property | $37,900 | $39,500 | $10,300 | $11,200 |
| Payments for (Proceeds from) Other Investing Activities | $500 | $0 | $-100 | $1,100 |
| Income (Loss) from Equity Method Investments | — | $9,200 | $13,200 | $13,900 |
| Net Cash Provided by (Used in) Investing Activities | $56,400 | $20,400 | $-48,700 | $-330,000 |
| Deferred Income Taxes and Tax Credits | $-3,800 | $3,600 | $8,000 | $11,700 |
| Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Reclassification Adjustment from AOCI, Realized upon Sale or Liquidation, Net of Tax | $-2,400 | $0 | $0 | $0 |
| Other Operating Activities, Cash Flow Statement | $-1,300 | $-6,600 | $-2,800 | $-1,700 |
| Proceeds from Issuance of Long-term Debt | $590,500 | $620,400 | $353,600 | $543,500 |
| Repayments of Long-term Debt | $730,300 | $776,300 | $424,700 | $329,900 |
| Payments for Repurchase of Redeemable Noncontrolling Interest | $5,200 | $0 | $0 | $0 |
| Proceeds from (Payments to) Noncontrolling Interests | $-17,900 | $0 | $-4,800 | $-5,100 |
| Payments of Financing Costs | — | $2,200 | $0 | $0 |
| Payments for Repurchase of Common Stock | $11,800 | $0 | $29,800 | $42,300 |
| Payment, Tax Withholding, Share-based Payment Arrangement | $800 | $900 | $1,000 | $1,900 |
| Payments of Ordinary Dividends, Common Stock | $35,900 | $47,800 | $57,400 | $57,100 |
| Proceeds from (Payments for) Other Financing Activities | $-2,100 | $-3,100 | $-1,600 | $-3,000 |
| Net Cash Provided by (Used in) Financing Activities | $-213,500 | $-209,900 | $-165,700 | $104,200 |
| Interest Paid, Excluding Capitalized Interest, Operating Activities | $24,200 | $20,300 | $13,400 | $12,700 |
| Income Taxes Paid, Net | $14,900 | $16,000 | $18,200 | $22,400 |
| Right-of-Use Asset Obtained in Exchange for Operating Lease Liability | $51,000 | $38,200 | $56,400 | $42,100 |
| Noncash or Part Noncash Divestiture, Amount of Consideration Received | — | — | $31,300 | $31,300 |
| Noncash or Part Noncash Acquisition, Investments Acquired | — | — | $800 | $1,100 |
| Right-of-Use Asset Obtained in Exchange for Finance Lease Liability | $200 | $100 | $0 | $200 |
| Subsidiary or Equity Method Investee, Cumulative Proceeds Received on All Transactions | — | $500 | $0 | $0 |
| Dividends, Stock | $400 | $400 | $500 | $500 |
| Consideration Received for Beneficial Interest Obtained for Transferring Financial Asset | — | $700 | $0 | $0 |
| Insurance Settlements Receivable | $900 | $0 | $0 | $0 |
| Increase (Decrease) in Receivables | $19,300 | $9,800 | $-35,100 | $11,800 |
| Increase (Decrease) in Inventories | $-64,700 | $1,500 | $-2,500 | $20,400 |
| Increase (Decrease) in Prepaid Expense and Other Assets | $-1,700 | $2,400 | $900 | $4,800 |
| Increase (Decrease) in Accounts Payable and Accrued Liabilities | $-64,100 | $11,200 | $-18,500 | $8,500 |
| Increase (Decrease) in Other Noncurrent Assets and Liabilities, Net | $-3,900 | $2,700 | $-10,900 | $-17,300 |
| Other Nonoperating Income (Expense) | $-19,300 | $-8,400 | $-10,300 | $-21,500 |