Attached files

file filename
8-K - POOL Q2 2018 EARNINGS RELEASE FORM 8-K - POOL CORPpoolq2-18erform8xk.htm
poolcorplogoa15.jpg
Exhibit 99.1

FOR IMMEDIATE RELEASE


POOL CORPORATION REPORTS RECORD SECOND QUARTER RESULTS

Highlights

Net sales growth for both Q2 and YTD 2018 of 7%, with 6% growth in base business sales
Q2 2018 diluted EPS increase of 27% to $2.80; YTD growth of 30% to $3.55, each including tax benefits
Updates 2018 earnings guidance range to $5.50 - $5.70 per diluted share from previous $5.45 - $5.70 range
______________________

COVINGTON, LA. (July 19, 2018) – Pool Corporation (NASDAQ/GSM:POOL) today reported record results for the second quarter of 2018.
“We had a solid May and June, following the delayed spring in many of our seasonal markets. Despite weather challenges and seasonal capacity constraints on the part of our customers, consumer demand remains high and strongly contributed to our record sales and gross profit growth in the second quarter,” said Manuel Perez de la Mesa, President and CEO.
Net sales increased 7% to a record $1,057.8 million in the second quarter of 2018 compared to $988.2 million in the second quarter of 2017. Base business sales grew 6% over the same quarter of last year, with discretionary products such as building materials and equipment leading our sales growth. The impact of a weaker U.S. dollar on sales outside the U.S., primarily Europe, compared to the same period last year also favorably impacted our sales growth by approximately 1%.
Gross profit increased 7% to a record $308.7 million in the second quarter of 2018 from $289.7 million in the same period of 2017. Base business gross profit improved 6% over the second quarter of last year. Gross profit as a percentage of net sales (gross margin) was 29.2% for the second quarter of 2018 compared to 29.3% for the second quarter of 2017. Product mix was the principal factor leading to the slightly lower margin.
Selling and administrative expenses (operating expenses) increased 8% to $146.6 million in the second quarter of 2018 compared to the second quarter of 2017, with base business operating expenses up approximately 7% over the comparable 2017 period. While acquisitions contributed to our overall expense growth, changes in certain non-executive performance‑based compensation programs that impact the timing of our expense recognition also resulted in higher compensation expense in the quarter.  We believe our results later in the year, particularly in the fourth quarter, should benefit from this timing change.  Base business operating expenses also increased due to the unfavorable impact of foreign currency fluctuations, which collectively impacted the quarter’s expenses by 1%. As a percentage of sales, base business operating expenses were consistent year over year at 13.6% of sales.
Operating income for the second quarter increased 5% to a record $162.0 million compared to the same period in 2017. Foreign currency exchange rate increases favorably impacted our operating income growth by 1%. Operating income as a percentage of net sales (operating margin) was 15.3% for the second quarter of 2018 and 15.6% for the same period in 2017, while base business operating margin was 15.5% for the second quarter of 2018 and 15.7% for the same period in 2017.
Interest and other non-operating expenses, net increased to $6.0 million in the second quarter of 2018 from $4.0 million in the second quarter of 2017. The $2.0 million increase primarily relates to higher interest rates on our debt and increased borrowings to fund working capital investments and share repurchases, as well as greater realized foreign currency conversion losses compared to the same period last year.

1



Both Accounting Standards Update (ASU) 2016-09, Improvements to Employee Share-Based Payment Accounting, which we adopted on January 1, 2017, and U.S. tax reform enacted in December 2017 impacted our income tax provision for the second quarter of 2018. Our effective tax rate was 25.0% and 37.0% for the second quarters of 2018 and 2017, respectively. We recorded a $1.5 million benefit from ASU 2016-09 in the quarter ended June 30, 2018, compared to a benefit of $1.9 million realized in the same period last year. Excluding the benefits from ASU 2016-09, our effective tax rate was 26.0% and 38.3% for the second quarters of 2018 and 2017, respectively. As previously reported, we expect our annual effective tax rate (excluding the benefit from ASU 2016-09) for 2018 and future periods to approximate 25.5%, which is a reduction compared to our historical rate of approximately 38.5% due to the impact of the recent U.S. tax reform.

Net income attributable to Pool Corporation was $117.0 million in the second quarter of 2018 compared to $94.9 million in the second quarter of 2017. Earnings per share increased 27% to a record $2.80 per diluted share for the three months ended June 30, 2018 versus $2.21 per diluted share for the same period in 2017. The reduction in our effective tax rate from 37.0% to 25.0% as discussed above reduced our income tax expense by approximately $18.7 million, or $0.45 per diluted share, in the second quarter of 2018.
Net sales for the six months ended June 30, 2018 increased 7% to a record $1,643.7 million from $1,534.6 million in the comparable 2017 period, with most of this growth coming from the 6% improvement in base business sales. Gross margin was in line with last year at 28.9%.

Operating expenses increased 8% compared to the first half of 2017, with base business operating expenses up 6%. Operating income for the first six months of 2018 increased 6% to $195.6 million compared to $185.2 million in the same period last year.

Our effective tax rate was 20.3% for the six months ended June 30, 2018 compared to 34.2% for the six months ended June 30, 2017. ASU 2016-09 benefited our income tax provision by $10.6 million in the first half of 2018 and $7.4 million in the first half of 2017. Excluding the benefits from ASU 2016-09, our effective tax rate was 26.0% and 38.4% for the six months ended June 30, 2018 and June 30, 2017, respectively.

Net income attributable to Pool Corporation for the six months ended June 30, 2018 was $148.4 million, compared to Net income attributable to Pool Corporation of $117.2 million for the six months ended June 30, 2017. Earnings per share for the first six months of 2018 increased 30% to a record $3.55 per diluted share versus $2.73 per diluted share for the first six months of 2017. The reduction in our effective tax rate as discussed above from 34.2% to 20.3% reduced our income tax expense by approximately $25.9 million, or $0.62 per diluted share, in the first six months of 2018.

On the balance sheet at June 30, 2018, total net receivables, including pledged receivables, increased 9%, while inventory levels grew 12% compared to June 30, 2017. The growth in receivables and inventory includes growth from acquired businesses, while the inventory growth also includes purchases made in advance of certain mid-year vendor price increases. Total debt outstanding was $657.1 million at June 30, 2018, a $103.6 million increase from total debt at June 30, 2017.
Cash used in operations was $36.8 million in the first half of 2018 compared to $41.3 million in the first half of 2017. Adjusted EBITDA (as defined in the addendum to this release) was $172.1 million and $163.8 million in the second quarters of 2018 and 2017, respectively.
“We believe that consumer demand is strong and despite constraints on customer capacity, we should have solid results in the second half of the year. I am confident in our team’s ability to address the many opportunities available as is our legacy and to that end have updated our annual earnings guidance to reflect the $0.04 contribution from ASU 2016-09 in the quarter,” said Perez de la Mesa.
We have not projected any additional tax benefit from ASU 2016-09 in our earnings guidance range for the remainder of the year. Our current earnings guidance range for 2018 includes only the year to date benefit realized as of June 30, 2018.

2



POOLCORP is the world’s largest wholesale distributor of swimming pool and related backyard products. As of June 30, 2018, POOLCORP operated 358 sales centers in North America, Europe, South America and Australia, through which it distributes more than 180,000 national brand and private label products to roughly 120,000 wholesale customers. For more information, please visit www.poolcorp.com.
This news release includes “forward-looking” statements that involve risks and uncertainties that are generally identifiable through the use of words such as “believe,” “expect,” “intend,” “plan,” “estimate,” “project,” “should” and similar expressions and include projections of earnings. The forward-looking statements in this release are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements speak only as of the date of this release, and we undertake no obligation to update or revise such statements to reflect new circumstances or unanticipated events as they occur. Actual results may differ materially due to a variety of factors, including the sensitivity of our business to weather conditions, changes in the economy and the housing market, our ability to maintain favorable relationships with suppliers and manufacturers, competition from other leisure product alternatives and mass merchants, excess tax benefits or deficiencies recognized under ASU 2016-09 and other risks detailed in POOLCORP’s 2017 Annual Report on Form 10-K filed with the Securities and Exchange Commission. In addition, this press release includes forward-looking statements and estimates regarding the effects of the Tax Cuts and Jobs Act, which are based on our current interpretation of this legislation and on reasonable estimates and may change as a result of new guidance issued by regulators or changes in our estimates.

CONTACT:
Curtis J. Scheel
Director of Investor Relations
985.801.5341
curtis.scheel@poolcorp.com

3



POOL CORPORATION
Consolidated Statements of Income
(Unaudited)
(In thousands, except per share data)

 
Three Months Ended
 
Six Months Ended
 
June 30,
 
June 30,
 
2018
 
2017
 
2018
 
2017
Net sales
$
1,057,804

 
$
988,163

 
$
1,643,704

 
$
1,534,603

Cost of sales
749,149

 
698,499

 
1,168,976

 
1,091,318

Gross profit
308,655

 
289,664

 
474,728

 
443,285

Percent
29.2
%
 
29.3
%
 
28.9
%
 
28.9
%
 
 
 
 
 
 
 
 
Selling and administrative expenses
146,613

 
135,478

 
279,145

 
258,101

Operating income
162,042

 
154,186

 
195,583

 
185,184

Percent
15.3
%
 
15.6
%
 
11.9
%
 
12.1
%
 
 
 
 
 
 
 
 
Interest and other non-operating expenses, net
5,991

 
3,952

 
9,518

 
7,599

Income before income taxes and equity earnings
156,051

 
150,234

 
186,065

 
177,585

Provision for income taxes
39,062

 
55,654

 
37,783

 
60,772

Equity earnings in unconsolidated investments, net
60

 
40

 
106

 
78

Net income
117,049

 
94,620

 
148,388

 
116,891

Net loss attributable to noncontrolling interest

 
283

 

 
294

Net income attributable to Pool Corporation
$
117,049

 
$
94,903

 
$
148,388

 
$
117,185

 
 
 
 
 
 
 
 
Earnings per share:
 
 
 
 
 
 
 
Basic
$
2.89

 
$
2.30

 
$
3.67

 
$
2.84

Diluted
$
2.80

 
$
2.21

 
$
3.55

 
$
2.73

Weighted average shares outstanding:
 
 
 
 
 
 
 
Basic
40,453

 
41,349

 
40,413

 
41,271

Diluted
41,814

 
42,985

 
41,840

 
42,937

 
 
 
 
 
 
 
 
Cash dividends declared per common share
$
0.45

 
$
0.37

 
$
0.82

 
$
0.68







4



POOL CORPORATION
Condensed Consolidated Balance Sheets
(Unaudited)
(In thousands)

 
 
 
June 30,
 
 
June 30,
 
 
Change
 
 
 
 
2018
 
 
2017
 
 
$
 
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Assets
 
 
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
42,167

 
$
26,666

 
$
15,501

 
58

%
 
Receivables, net (1)
 
135,104

 
 
112,802

 
 
22,302

 
20

 
 
Receivables pledged under receivables facility
 
269,311

 
 
257,483

 
 
11,828

 
5

 
 
Product inventories, net (2)
 
606,583

 
 
542,805

 
 
63,778

 
12

 
 
Prepaid expenses and other current assets
 
17,169

 
 
15,514

 
 
1,655

 
11

 
Total current assets
 
1,070,334

 
 
955,270

 
 
115,064

 
12

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Property and equipment, net
 
113,048

 
 
106,787

 
 
6,261

 
6

 
Goodwill
 
189,066

 
 
186,124

 
 
2,942

 
2

 
Other intangible assets, net
 
12,608

 
 
13,430

 
 
(822
)
 
(6
)
 
Equity interest investments
 
1,130

 
 
1,158

 
 
(28
)
 
(2
)
 
Other assets
 
18,095

 
 
16,367

 
 
1,728

 
11

 
Total assets
$
1,404,281

 
$
1,279,136

 
$
125,145

 
10

%
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities and stockholders’ equity
 
 
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
Accounts payable
$
300,232

 
$
273,309

 
$
26,923

 
10

%
 
Accrued expenses and other current liabilities
 
83,271

 
 
98,225

 
 
(14,954
)
 
(15
)
 
 
Short-term borrowings and current portion of long-term debt
 
21,462

 
 
14,901

 
 
6,561

 
44

 
Total current liabilities
 
404,965

 
 
386,435

 
 
18,530

 
5

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Deferred income taxes
 
24,729

 
 
28,445

 
 
(3,716
)
 
(13
)
 
Long-term debt, net
 
635,658

 
 
538,579

 
 
97,079

 
18

 
Other long-term liabilities
 
25,128

 
 
22,418

 
 
2,710

 
12

 
Total liabilities
 
1,090,480

 
 
975,877

 
 
114,603

 
12

 
Total stockholders’ equity
 
313,801

 
 
303,259

 
 
10,542

 
3

 
Total liabilities and stockholders’ equity
$
1,404,281

 
$
1,279,136

 
$
125,145

 
10

%

(1) 
The allowance for doubtful accounts was $4.1 million at June 30, 2018 and $3.6 million at June 30, 2017.
(2) 
The inventory reserve was $8.4 million at June 30, 2018 and $8.1 million at June 30, 2017.




5



POOL CORPORATION
Condensed Consolidated Statements of Cash Flows
(Unaudited)
(In thousands)
 
 
Six Months Ended
 
 
 
 
 
 
June 30,
 
 
 
 
 
 
2018
 
 
2017
 
 
Change
 
Operating activities
 
 
 
 
 
 
 
 
 
Net income
$
148,388

 
$
116,891

 
$
31,497

 
Adjustments to reconcile net income to cash used in operating activities:
 
 
 
 
 
 
 
 
 
 
Depreciation
 
12,888

 
 
11,617

 
 
1,271

 
 
Amortization
 
938

 
 
743

 
 
195

 
 
Share-based compensation
 
6,481

 
 
6,299

 
 
182

 
 
Equity earnings in unconsolidated investments, net
 
(106
)
 
 
(78
)
 
 
(28
)
 
 
Other
 
1,861

 
 
2,122

 
 
(261
)
 
Changes in operating assets and liabilities, net of effects of acquisitions:
 
 
 
 
 
 
 
 
 
 
Receivables
 
(210,327
)
 
 
(199,055
)
 
 
(11,272
)
 
 
Product inventories
 
(76,286
)
 
 
(53,546
)
 
 
(22,740
)
 
 
Prepaid expenses and other assets
 
2,100

 
 
(2,389
)
 
 
4,489

 
 
Accounts payable
 
55,964

 
 
38,673

 
 
17,291

 
 
Accrued expenses and other current liabilities
 
21,290

 
 
37,378

 
 
(16,088
)
 
Net cash used in operating activities
 
(36,809
)
 
 
(41,345
)
 
 
4,536

 
 
 
 
 
 
 
 
 
 
 
Investing activities
 
 
 
 
 
 
 
 
 
Acquisition of businesses, net of cash acquired
 
(578
)
 
 
(3,296
)
 
 
2,718

 
Purchases of property and equipment, net of sale proceeds
 
(24,620
)
 
 
(34,495
)
 
 
9,875

 
Other investments, net
 

 
 
3

 
 
(3
)
 
Net cash used in investing activities
 
(25,198
)
 
 
(37,788
)
 
 
12,590

 
 
 
 
 
 
 
 
 
 
 
Financing activities
 
 
 
 
 
 
 
 
 
Proceeds from revolving line of credit
 
554,536

 
 
606,623

 
 
(52,087
)
 
Payments on revolving line of credit
 
(545,574
)
 
 
(641,752
)
 
 
96,178

 
Proceeds from asset-backed financing
 
177,500

 
 
156,600

 
 
20,900

 
Payments on asset-backed financing
 
(60,000
)
 
 
(20,100
)
 
 
(39,900
)
 
Proceeds from short-term borrowings and current portion of long-term debt
 
13,957

 
 
22,609

 
 
(8,652
)
 
Payments on short-term borrowings and current portion of long-term debt
 
(3,330
)
 
 
(8,813
)
 
 
5,483

 
Payments of deferred financing costs
 
(8
)
 
 

 
 
(8
)
 
Payments of deferred and contingent acquisition consideration
 
(265
)
 
 
(199
)
 
 
(66
)
 
Purchase of redeemable noncontrolling interest
 

 
 
(2,573
)
 
 
2,573

 
Proceeds from stock issued under share-based compensation plans
 
9,383

 
 
7,502

 
 
1,881

 
Payments of cash dividends
 
(33,194
)
 
 
(28,108
)
 
 
(5,086
)
 
Purchases of treasury stock
 
(38,876
)
 
 
(8,672
)
 
 
(30,204
)
 
Net cash provided by financing activities
 
74,129

 
 
83,117

 
 
(8,988
)
 
Effect of exchange rate changes on cash and cash equivalents
 
105

 
 
726

 
 
(621
)
 
Change in cash and cash equivalents
 
12,227

 
 
4,710

 
 
7,517

 
Cash and cash equivalents at beginning of period
 
29,940

 
 
21,956

 
 
7,984

 
Cash and cash equivalents at end of period
$
42,167

 
$
26,666

 
$
15,501

 


6



ADDENDUM

Base Business

The following table breaks out our consolidated results into the base business component and the excluded component (sales centers excluded from base business):
(Unaudited)
Base Business
Excluded
Total
(in thousands)
Three Months Ended
Three Months Ended
Three Months Ended
 
June 30,
June 30,
June 30,
 
2018
 
2017
 
2018
 
2017
 
2018
 
2017
Net sales
$
1,043,685

 
$
982,511

 
$
14,119

 
$
5,652

 
$
1,057,804

 
$
988,163

 
 
 
 
 
 
 
 
 
 
 
 
Gross profit
304,242

 
287,939

 
4,413

 
1,725

 
308,655

 
289,664

Gross margin
29.2
%
 
29.3
%
 
31.3
%
 
30.5
 %
 
29.2
%
 
29.3
%
 
 
 
 
 
 
 
 
 
 
 
 
Operating expenses
142,261

 
133,552

 
4,352

 
1,926

 
146,613

 
135,478

Expenses as a % of net sales
13.6
%
 
13.6
%
 
30.8
%
 
34.1
 %
 
13.9
%
 
13.7
%
 
 
 
 
 
 
 
 
 
 
 
 
Operating income (loss)
161,981

 
154,387

 
61

 
(201
)
 
162,042

 
154,186

Operating margin
15.5
%
 
15.7
%
 
0.4
%
 
(3.6
)%
 
15.3
%
 
15.6
%
(Unaudited)
Base Business
 
Excluded
 
Total
(in thousands)
Six Months Ended
 
Six Months Ended
 
Six Months Ended
 
June 30,
 
June 30,
 
June 30,
 
2018
 
2017
 
2018
 
2017
 
2018
 
2017
Net sales
$
1,618,795

 
$
1,527,995

 
$
24,909

 
$
6,608

 
$
1,643,704

 
$
1,534,603

 
 
 
 
 
 
 
 
 
 
 
 
Gross profit
467,217

 
441,355

 
7,511

 
1,930

 
474,728

 
443,285

Gross margin
28.9
%
 
28.9
%
 
30.2
 %
 
29.2
 %
 
28.9
%
 
28.9
%
 
 
 
 
 
 
 
 
 
 
 
 
Operating expenses
270,399

 
255,636

 
8,746

 
2,465

 
279,145

 
258,101

Expenses as a % of net sales
16.7
%
 
16.7
%
 
35.1
 %
 
37.3
 %
 
17.0
%
 
16.8
%
 
 
 
 
 
 
 
 
 
 
 
 
Operating income (loss)
196,818

 
185,719

 
(1,235
)
 
(535
)
 
195,583

 
185,184

Operating margin
12.2
%
 
12.2
%
 
(5.0
)%
 
(8.1
)%
 
11.9
%
 
12.1
%
We have excluded the following acquisitions from base business for the periods identified:


Acquired
 

Acquisition
Date
 
Net
Sales Centers
Acquired
 

Periods
Excluded
Tore Pty. Ltd. (Pool Power) (1)
 
January 2018
 
1
 
January - June 2018
Chem Quip, Inc. (1)
 
December 2017
 
5
 
January - June 2018
Intermark
 
December 2017
 
1
 
January - June 2018
E-Grupa
 
October 2017
 
1
 
January - June 2018
New Star Holdings Pty. Ltd. (Newline)
 
July 2017
 
1
 
January - June 2018
Lincoln Aquatics (1)
 
April 2017
 
1
 
January - June 2018 and
May - June 2017
(1) 
We acquired certain distribution assets of each of these companies.


7



When calculating our base business results, we exclude sales centers that are acquired, closed or opened in new markets for a period of 15 months. We also exclude consolidated sales centers when we do not expect to maintain the majority of the existing business and existing sales centers that are consolidated with acquired sales centers.
We generally allocate corporate overhead expenses to excluded sales centers on the basis of their net sales as a percentage of total net sales. After 15 months of operations, we include acquired, consolidated and new market sales centers in the base business calculation including the comparative prior year period.
The table below summarizes the changes in our sales center count in the first six months of 2018.
December 31, 2017
351

 
Acquired location
1

 
New locations
7

 
Consolidated location
(1
)
 
June 30, 2018
358

 

8



Adjusted EBITDA

We define Adjusted EBITDA as net income or net loss plus interest and other non-operating expenses, income taxes, depreciation, amortization, share‑based compensation, goodwill and other non-cash impairments and equity earnings or loss in unconsolidated investments.  Adjusted EBITDA is not a measure of cash flow or liquidity as determined by generally accepted accounting principles (GAAP). We have included Adjusted EBITDA as a supplemental disclosure because we believe that it is widely used by our investors, industry analysts and others as a useful supplemental liquidity measure in conjunction with cash flows provided by or used in operating activities to help investors understand our ability to provide cash flows to fund growth, service debt and pay dividends as well as compare our cash flow generating capacity from year to year.

We believe Adjusted EBITDA should be considered in addition to, not as a substitute for, operating income or loss, net income or loss, cash flows provided by or used in operating, investing and financing activities or other income statement or cash flow statement line items reported in accordance with GAAP. Other companies may calculate Adjusted EBITDA differently than we do, which may limit its usefulness as a comparative measure.

The table below presents a reconciliation of net income to Adjusted EBITDA.
(Unaudited)
 
Three Months Ended
 
 
Six Months Ended
 
(In thousands)
 
June 30,
 
 
June 30,
 
 
 
 
2018
 
 
2017
 
 
2018
 
 
2017
 
Net income
$
117,049

 
$
94,620

 
$
148,388

 
$
116,891

 
 
Add:
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest and other non-operating expenses (1)
 
5,991

 
 
3,952

 
 
9,518

 
 
7,599

 
 
Provision for income taxes
 
39,062

 
 
55,654

 
 
37,783

 
 
60,772

 
 
Share-based compensation
 
3,160

 
 
3,296

 
 
6,481

 
 
6,299

 
 
Equity earnings in unconsolidated investments
 
(60
)
 
 
(40
)
 
 
(106
)
 
 
(78
)
 
 
Depreciation
 
6,589

 
 
6,060

 
 
12,888

 
 
11,617

 
 
Amortization (2)
 
275

 
 
242

 
 
551

 
 
471

 
Adjusted EBITDA
$
172,066

 
$
163,784

 
$
215,503

 
$
203,571

 
(1) 
Shown net of interest income and includes amortization of deferred financing costs as discussed below.
(2) 
Excludes amortization of deferred financing costs of $193 and $136 for the three months ended June 30, 2018 and June 30, 2017, respectively, and $387 and $272 for the six months ended June 30, 2018 and June 30, 2017, respectively.

The table below presents a reconciliation of Adjusted EBITDA to net cash provided by (used in) operating activities. Please see page 6 for our Condensed Consolidated Statements of Cash Flows.
(Unaudited)
 
Three Months Ended
 
 
Six Months Ended
 
(In thousands)
 
June 30,
 
 
June 30,
 
 
 
 
2018
 
 
2017
 
 
2018
 
 
2017
 
Adjusted EBITDA
$
172,066

 
$
163,784

 
$
215,503

 
$
203,571

 
 
Add:
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest and other non-operating expenses, net of interest income
 
(5,798
)
 
 
(3,816
)
 
 
(9,131
)
 
 
(7,327
)
 
 
Provision for income taxes
 
(39,062
)
 
 
(55,654
)
 
 
(37,783
)
 
 
(60,772
)
 
 
Other
 
1,180

 
 
275

 
 
1,861

 
 
2,122

 
 
Change in operating assets and liabilities
 
(121,046
)
 
 
(113,510
)
 
 
(207,259
)
 
 
(178,939
)
 
Net cash provided by (used in) operating activities
$
7,340

 
$
(8,921
)
 
$
(36,809
)
 
$
(41,345
)
 

9