v3.25.4
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Operating activities:      
Net earnings $ 832.5 $ 428.0 $ 244.4
Adjustments to reconcile net earnings to net cash flows provided by operating activities:      
Depreciation and amortization 175.7 151.9 130.8
SBC 69.8 57.4 55.6
Total return swap (TRS) fair value adjustments (253.0) (91.0) (45.6)
Restructuring and other charges 7.3 5.9 1.6
Unrealized losses on hedge derivatives 4.7 13.2 6.3
Deferred income taxes (68.4) (31.9) (3.6)
Other 3.0 11.1 (2.2)
Changes in non-cash working capital items:      
Accounts receivable (569.1) (270.7) (402.2)
Inventories (427.4) 343.7 245.1
Other current assets (25.1) 45.1 8.6
Accounts payable, accrued and other current liabilities, provisions and income taxes payable 909.5 (188.8) 87.4
Net cash provided by operating activities 659.5 473.9 326.2
Investing activities:      
Cash paid for business acquisition, net of cash required 0.0 (36.1) 0.0
Purchase of property, plant and equipment (201.2) (170.9) (125.1)
Proceeds from sale of assets 0.0 2.9 2.7
Other (2.5) (8.4) 0.0
Net cash used in investing activities (203.7) (212.5) (122.4)
Financing activities:      
Borrowings under revolving loans 500.0 798.0 891.0
Repayments under revolving loans (500.0) (798.0) (891.0)
Borrowing under term loans 0.0 750.0 0.0
Repayments under term loans (17.5) (617.7) (18.3)
Principal payments of finance leases (11.5) (9.7) (9.9)
Proceeds from issuance of capital stock 0.3 3.9 0.3
Repurchase of capital stock for cancellation (153.4) (152.0) (35.6)
Purchase of treasury stock for SBC plans (221.6) (119.6) (82.3)
Proceeds from TRS settlement 345.2 32.3 5.0
SBC cash settlement (224.8) (84.6) (66.7)
Debt issuance costs paid (0.2) (11.1) (0.4)
Net cash used in financing activities (283.5) (208.5) (207.9)
Net increase (decrease) in cash and cash equivalents 172.3 52.9 (4.1)
Cash and cash equivalents, beginning of year 423.3 370.4 374.5
Cash and cash equivalents, end of year 595.6 423.3 370.4
Supplemental disclosure information:      
Interest paid 54.1 52.9 68.8
Net income taxes paid 174.8 106.3 78.4
Non-cash investing activity:      
Unpaid purchases of property, plant and equipment at end of period $ 59.4 $ 29.7 $ 52.5