Garmin Ltd. and Subsidiaries |
| |||||||
Condensed Consolidated Statements of Cash Flows (Unaudited) |
| |||||||
(In thousands) |
| |||||||
|
|
|
|
|
|
|
|
|
|
| 39-Weeks Ended |
| |||||
|
| September 30,
|
|
| September 24,
|
| ||
Operating Activities: |
|
|
|
|
|
|
|
|
Net income |
| $ | 747,509 |
|
| $ | 680,313 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
Depreciation |
|
| 98,483 |
|
|
| 88,005 |
|
Amortization |
|
| 33,751 |
|
|
| 34,349 |
|
Gain on sale or disposal of property and equipment |
|
| (50) |
|
|
| (1,652) |
|
Unrealized foreign currency losses |
|
| 9,927 |
|
|
| 45,498 |
|
Deferred income taxes |
|
| (90,214) |
|
|
| (101,133) |
|
Stock compensation expense |
|
| 66,214 |
|
|
| 57,871 |
|
Realized loss on marketable securities |
|
| 56 |
|
|
| 982 |
|
Changes in operating assets and liabilities, net of acquisitions: |
|
|
|
|
|
|
|
|
Accounts receivable, net of allowance for doubtful accounts |
|
| (54,756) |
|
|
| 156,666 |
|
Inventories |
|
| 111,459 |
|
|
| (442,312) |
|
Other current and noncurrent assets |
|
| 28,288 |
|
|
| 29,299 |
|
Accounts payable |
|
| 55,340 |
|
|
| (64,199) |
|
Other current and noncurrent liabilities |
|
| 430 |
|
|
| (84,287) |
|
Deferred revenue |
|
| 7,063 |
|
|
| (3,299) |
|
Deferred costs |
|
| (1,152) |
|
|
| 3,426 |
|
Income taxes |
|
| (102,024) |
|
|
| 20,067 |
|
Net cash provided by operating activities |
|
| 910,324 |
|
|
| 419,594 |
|
|
|
|
|
|
|
|
|
|
Investing activities: |
|
|
|
|
|
|
|
|
Purchases of property and equipment |
|
| (144,876) |
|
|
| (184,928) |
|
Proceeds from sale of property and equipment |
|
| 157 |
|
|
| 1,693 |
|
Purchase of intangible assets |
|
| (1,175) |
|
|
| (1,411) |
|
Purchase of marketable securities |
|
| (116,039) |
|
|
| (1,044,942) |
|
Redemption of marketable securities |
|
| 145,094 |
|
|
| 923,894 |
|
Acquisitions, net of cash acquired |
|
| (150,853) |
|
|
| (13,455) |
|
Net cash used in investing activities |
|
| (267,692) |
|
|
| (319,149) |
|
|
|
|
|
|
|
|
|
|
Financing activities: |
|
|
|
|
|
|
|
|
Dividends |
|
| (419,166) |
|
|
| (399,074) |
|
Proceeds from issuance of treasury stock related to equity awards |
|
| 21,946 |
|
|
| 41,052 |
|
Purchase of treasury stock related to equity awards |
|
| (9,397) |
|
|
| (14,750) |
|
Purchase of treasury stock under share repurchase plan |
|
| (79,533) |
|
|
| (105,206) |
|
Net cash used in financing activities |
|
| (486,150) |
|
|
| (477,978) |
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents |
|
| (12,854) |
|
|
| (38,265) |
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash, cash equivalents, and restricted cash |
|
| 143,628 |
|
|
| (415,798) |
|
Cash, cash equivalents, and restricted cash at beginning of period |
|
| 1,279,912 |
|
|
| 1,498,843 |
|
Cash, cash equivalents, and restricted cash at end of period |
| $ | 1,423,540 |
|
| $ | 1,083,045 |
|