10-Q
falseQ10000056047--12-310000056047us-gaap:OperatingSegmentsMemberkex:MarineTransportationMember2022-12-310000056047us-gaap:AdditionalPaidInCapitalMember2021-12-310000056047kex:TermLoanFacilityMember2022-06-282022-07-290000056047us-gaap:RetainedEarningsMember2022-12-310000056047us-gaap:AllOtherSegmentsMember2023-01-012023-03-310000056047kex:SeniorNotesDueMarchOneTwoThousandTwentyEightMember2023-01-012023-03-310000056047kex:DistributionAndServicesMember2023-01-012023-03-310000056047kex:ThreePointFiveOneSeriesBNotesDueJanuaryNineteenTwoThousandThirtyThreeMember2023-07-192023-07-190000056047kex:HigmanMarineIncMember2023-01-012023-03-310000056047kex:ThreePointFiveOnePercentageSeniorNotesDueJanuaryNineteenTwoThousandThirtyThreeMember2022-12-310000056047us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-01-012023-03-3100000560472022-06-282022-07-290000056047kex:CreditLineDueJuneThirtyTwoThousandTwentyFourMemberus-gaap:LineOfCreditMember2023-03-310000056047us-gaap:RetainedEarningsMember2023-01-012023-03-310000056047us-gaap:DomesticCountryMember2022-01-012022-03-3100000560472023-04-3000000560472022-12-310000056047us-gaap:OperatingSegmentsMemberkex:DistributionAndServicesMember2022-01-012022-03-310000056047us-gaap:RetainedEarningsMember2023-03-3100000560472023-05-050000056047us-gaap:RevolvingCreditFacilityMember2023-03-310000056047kex:GearboxRepairMember2022-03-312022-03-310000056047us-gaap:OilAndGasMemberkex:DistributionAndServicesMember2023-01-012023-03-310000056047us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-03-310000056047us-gaap:DomesticCountryMember2023-01-012023-03-310000056047kex:SeniorNotesDueMarchOneTwoThousandTwentyEightMember2022-12-310000056047us-gaap:PensionPlansDefinedBenefitMember2023-01-012023-03-310000056047us-gaap:StandbyLettersOfCreditMember2023-03-3100000560472023-03-312023-03-310000056047us-gaap:RetainedEarningsMember2021-12-310000056047kex:BankNotePayableMember2022-12-310000056047kex:SeniorNotesSeriesBDueFebruaryTwentySevenTwoThousandTwentyThreeMember2023-03-310000056047us-gaap:AdditionalPaidInCapitalMember2023-03-310000056047us-gaap:OperatingSegmentsMemberkex:DistributionAndServicesMember2023-03-310000056047us-gaap:TreasuryStockMember2022-12-310000056047us-gaap:NoncontrollingInterestMember2023-03-310000056047us-gaap:ForeignCountryMember2022-01-012022-03-310000056047kex:ThreePointFourSixSeriesANotesDueJanuaryNineteenTwoThousandThirtyThreeMember2022-02-030000056047us-gaap:OperatingSegmentsMemberkex:MarineTransportationMember2023-03-310000056047us-gaap:OperatingSegmentsMemberkex:MarineTransportationMember2023-01-012023-03-310000056047us-gaap:AllOtherSegmentsMember2022-01-012022-03-310000056047us-gaap:RevolvingCreditFacilityMemberus-gaap:BaseRateMember2022-06-282022-07-290000056047kex:ThreePointFiveOneSeriesBNotesDueJanuaryNineteenTwoThousandThirtyThreeMember2022-02-032022-02-030000056047us-gaap:AdditionalPaidInCapitalMember2022-03-310000056047us-gaap:OperatingSegmentsMemberkex:DistributionAndServicesMember2022-12-310000056047us-gaap:SecuredOvernightFinancingRateSofrOvernightIndexSwapRateMember2022-07-290000056047kex:TermLoanFacilityMembersrt:ScenarioForecastMember2025-06-302025-06-300000056047kex:ThreePointFiveOnePercentageSeniorNotesDueJanuaryNineteenTwoThousandThirtyThreeMember2023-03-310000056047us-gaap:TreasuryStockMember2023-01-012023-03-310000056047us-gaap:OperatingSegmentsMemberkex:DistributionAndServicesMember2023-01-012023-03-310000056047us-gaap:SupplementalEmployeeRetirementPlanDefinedBenefitMember2023-01-012023-03-310000056047us-gaap:OperatingSegmentsMemberkex:MarineTransportationMember2022-01-012022-03-310000056047us-gaap:TreasuryStockMember2022-03-310000056047us-gaap:AllOtherSegmentsMember2023-03-310000056047us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-03-310000056047us-gaap:AdditionalPaidInCapitalMember2022-01-012022-03-310000056047kex:TermLoanDueJulyTwentyNineTwoThousandTwentySevenMember2023-03-310000056047us-gaap:IntersegmentEliminationMember2022-01-012022-03-310000056047kex:TermLoanDueJulyTwentyNineTwoThousandTwentySevenMember2023-01-012023-03-310000056047kex:MarineTransportationMember2023-01-012023-03-310000056047us-gaap:TreasuryStockMember2021-12-310000056047kex:ThreePointFiveOneSeriesBNotesDueJanuaryNineteenTwoThousandThirtyThreeMember2023-01-192023-01-190000056047us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-12-310000056047kex:SeniorNotesSeriesBDueFebruaryTwentySevenTwoThousandTwentyThreeMember2022-12-310000056047us-gaap:OtherPostretirementBenefitPlansDefinedBenefitMember2022-01-012022-03-310000056047us-gaap:RevolvingCreditFacilityMember2022-07-290000056047us-gaap:RestrictedStockMemberkex:DirectorPlanMember2023-05-012023-05-310000056047kex:TermLoanDueJulyTwentyNineTwoThousandTwentySevenMember2022-12-310000056047kex:CreditLineDueJuneThirtyTwoThousandTwentyFourMember2023-03-310000056047us-gaap:NoncontrollingInterestMember2022-03-310000056047us-gaap:TreasuryStockMember2022-01-012022-03-310000056047us-gaap:UnsecuredDebtMember2022-02-030000056047kex:SeniorNotesDueJanuaryNineteenTwoThousandThirtyThreeMember2023-01-012023-03-310000056047us-gaap:RestrictedStockUnitsRSUMember2022-01-012022-03-310000056047kex:TermLoanFacilityMember2022-07-290000056047us-gaap:IntersegmentEliminationMember2023-01-012023-03-310000056047us-gaap:PensionPlansDefinedBenefitMember2022-01-012022-03-310000056047kex:ThreePointFourSixSeriesANotesDueJanuaryNineteenTwoThousandThirtyThreeMember2022-02-032022-02-0300000560472023-03-310000056047us-gaap:RevolvingCreditFacilityMember2022-12-310000056047kex:SeniorNotesDueJanuaryNineteenTwoThousandThirtyThreeMember2023-03-310000056047kex:ThreePointFiveOnePercentageSeniorNotesDueJanuaryNineteenTwoThousandThirtyThreeMember2023-01-012023-03-310000056047us-gaap:CommonStockMember2022-12-310000056047srt:MaximumMember2023-01-012023-03-310000056047kex:SeniorNotesDueMarchOneTwoThousandTwentyEightMember2023-03-3100000560472022-03-310000056047us-gaap:AdditionalPaidInCapitalMember2022-12-310000056047us-gaap:ForeignCountryMember2023-01-012023-03-310000056047us-gaap:RevolvingCreditFacilityMemberus-gaap:SecuredOvernightFinancingRateSofrOvernightIndexSwapRateMember2022-06-282022-07-290000056047us-gaap:AdditionalPaidInCapitalMember2023-01-012023-03-3100000560472022-01-012022-03-310000056047us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-01-012022-03-310000056047kex:SeniorNotesDueJanuaryNineteenTwoThousandThirtyThreeMember2022-12-310000056047us-gaap:OtherPostretirementBenefitPlansDefinedBenefitMember2023-01-012023-03-310000056047us-gaap:DebtSecuritiesPayableMember2023-03-310000056047kex:MarineTransportationMemberkex:InlandTransportationMember2023-01-012023-03-310000056047us-gaap:RevolvingCreditFacilityMember2022-01-012022-03-310000056047kex:TermLoanFacilityMember2022-10-012022-12-310000056047kex:EmployeePlanMemberus-gaap:RestrictedStockUnitsRSUMember2023-01-012023-03-310000056047kex:CreditLineDueJuneThirtyTwoThousandTwentyFourMember2022-12-310000056047us-gaap:AllOtherSegmentsMember2022-12-310000056047us-gaap:NoncontrollingInterestMember2021-12-310000056047kex:MarineTransportationMemberkex:InlandTransportationMember2022-01-012022-03-310000056047us-gaap:RevolvingCreditFacilityMember2022-06-282022-07-290000056047us-gaap:CommonStockMember2022-03-310000056047kex:ThreePointFiveOneSeriesBNotesDueJanuaryNineteenTwoThousandThirtyThreeMember2022-02-030000056047kex:DistributionAndServicesMemberkex:CommercialAndIndustrialMember2022-01-012022-03-310000056047us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-12-310000056047kex:DistributionAndServicesMemberkex:CommercialAndIndustrialMember2023-01-012023-03-310000056047kex:BankNotePayableMember2023-03-310000056047us-gaap:OilAndGasMemberkex:DistributionAndServicesMember2022-01-012022-03-310000056047us-gaap:CommonStockMember2021-12-310000056047us-gaap:TreasuryStockMember2023-03-310000056047us-gaap:RetainedEarningsMember2022-01-012022-03-310000056047kex:TermLoanFacilityMember2023-01-012023-03-310000056047kex:DistributionAndServicesMember2022-01-012022-03-310000056047us-gaap:NoncontrollingInterestMember2022-12-310000056047us-gaap:LineOfCreditMemberkex:RevolvingCreditFacilityDueJuneThirtyTwoThousandTwentyOneMember2023-01-012023-03-3100000560472021-12-310000056047kex:CoastalTransportationMemberkex:MarineTransportationMember2022-01-012022-03-310000056047us-gaap:RestrictedStockUnitsRSUMember2023-01-012023-03-310000056047us-gaap:SupplementalEmployeeRetirementPlanDefinedBenefitMember2022-01-012022-03-3100000560472023-01-012023-03-310000056047kex:SeniorNotesSeriesBDueFebruaryTwentySevenTwoThousandTwentyThreeMember2023-01-012023-03-310000056047us-gaap:NoncontrollingInterestMember2022-01-012022-03-310000056047us-gaap:RevolvingCreditFacilityMember2023-01-012023-03-310000056047kex:CreditLineDueJuneThirtyTwoThousandTwentyFourMember2023-01-012023-03-310000056047us-gaap:RetainedEarningsMember2022-03-310000056047us-gaap:NoncontrollingInterestMember2023-01-012023-03-310000056047kex:CoastalTransportationMemberkex:MarineTransportationMember2023-01-012023-03-310000056047us-gaap:CommonStockMember2023-03-310000056047kex:MarineTransportationMember2022-01-012022-03-31xbrli:purexbrli:sharesiso4217:USDxbrli:shareskex:Segmentiso4217:USD

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

Form 10-Q

 

Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the quarterly period ended March 31, 2023

or

Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the transition period from to

 

Commission File Number: 1-7615

 

KIRBY CORPORATION

(Exact name of registrant as specified in its charter)

 

 

Nevada

74-1884980

(I.R.S. Employer Identification No.)

(State or other jurisdiction of incorporation or organization)

 

55 Waugh Drive, Suite 1000

Houston, TX

77007

(Address of principal executive offices)

(Zip Code)

 

713-435-1000

(Registrant’s telephone number, including area code)

 

No Change

(Former name, former address and former fiscal year, if changed since last report)

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

Common Stock

KEX

New York Stock Exchange

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes No

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulations S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes No

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer

 

Accelerated filer

Non-accelerated filer

 

Smaller reporting company

 

 

Emerging growth company

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes No

 

As of May 5, 2023, 60.0 million shares of the Registrant’s $0.10 par value per share common stock were outstanding.

 

 

 


 

PART I – FINANCIAL INFORMATION

Item 1. Financial Statements

KIRBY CORPORATION AND CONSOLIDATED SUBSIDIARIES

CONDENSED BALANCE SHEETS

(Unaudited)

 

 

March 31,
2023

 

 

December 31,
2022

 

 

 

($ in thousands)

 

ASSETS

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

26,699

 

 

$

80,577

 

Accounts receivable:

 

 

 

 

 

 

Trade – less allowance for doubtful accounts

 

 

526,489

 

 

 

483,406

 

Other

 

 

109,539

 

 

 

114,556

 

Inventories – net

 

 

475,218

 

 

 

461,848

 

Prepaid expenses and other current assets

 

 

62,421

 

 

 

71,372

 

Total current assets

 

 

1,200,366

 

 

 

1,211,759

 

 

 

 

 

 

 

 

Property and equipment

 

 

5,532,952

 

 

 

5,452,143

 

Accumulated depreciation

 

 

(1,867,442

)

 

 

(1,818,681

)

Property and equipment – net

 

 

3,665,510

 

 

 

3,633,462

 

 

 

 

 

 

 

 

Operating lease right-of-use assets

 

 

155,306

 

 

 

154,507

 

Goodwill

 

 

438,748

 

 

 

438,748

 

Other intangibles, net

 

 

49,325

 

 

 

51,463

 

Other assets

 

 

65,493

 

 

 

64,985

 

Total assets

 

$

5,574,748

 

 

$

5,554,924

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Bank notes payable

 

$

3,983

 

 

$

3,292

 

Income taxes payable

 

 

1,106

 

 

 

323

 

Accounts payable

 

 

278,467

 

 

 

278,081

 

Accrued liabilities

 

 

173,992

 

 

 

204,752

 

Current portion of operating lease liabilities

 

 

32,885

 

 

 

36,444

 

Deferred revenues

 

 

124,355

 

 

 

119,305

 

Total current liabilities

 

 

614,788

 

 

 

642,197

 

 

 

 

 

 

 

 

Long-term debt, net – less current portion

 

 

1,075,658

 

 

 

1,076,326

 

Deferred income taxes

 

 

638,438

 

 

 

625,884

 

Operating lease liabilities – less current portion

 

 

146,445

 

 

 

142,140

 

Other long-term liabilities

 

 

14,279

 

 

 

23,209

 

Total long-term liabilities

 

 

1,874,820

 

 

 

1,867,559

 

 

 

 

 

 

 

 

Contingencies and commitments

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

 

Kirby stockholders’ equity:

 

 

 

 

 

 

Common stock, $0.10 par value per share. Authorized 120 million shares, issued 65.5 million shares

 

 

6,547

 

 

 

6,547

 

Additional paid-in capital

 

 

856,680

 

 

 

859,345

 

Accumulated other comprehensive income – net

 

 

17,017

 

 

 

16,853

 

Retained earnings

 

 

2,509,428

 

 

 

2,468,730

 

Treasury stock – at cost, 5.5 million shares at March 31, 2023 and 5.6 million at December 31, 2022

 

 

(306,746

)

 

 

(308,598

)

Total Kirby stockholders’ equity

 

 

3,082,926

 

 

 

3,042,877

 

Noncontrolling interests

 

 

2,214

 

 

 

2,291

 

Total equity

 

 

3,085,140

 

 

 

3,045,168

 

Total liabilities and equity

 

$

5,574,748

 

 

$

5,554,924

 

 

See accompanying notes to condensed financial statements.

 

2


 

KIRBY CORPORATION AND CONSOLIDATED SUBSIDIARIES

CONDENSED STATEMENTS OF EARNINGS

(Unaudited)

 

 

 

Three Months Ended March 31,

 

 

 

2023

 

 

2022

 

 

 

($ in thousands, except per share amounts)

 

Revenues:

 

 

 

 

 

 

Marine transportation

 

$

412,495

 

 

$

355,536

 

Distribution and services

 

 

337,949

 

 

 

255,246

 

Total revenues

 

 

750,444

 

 

 

610,782

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

 

Costs of sales and operating expenses

 

 

542,080

 

 

 

450,618

 

Selling, general and administrative

 

 

88,849

 

 

 

75,765

 

Taxes, other than on income

 

 

9,186

 

 

 

9,590

 

Depreciation and amortization

 

 

51,109

 

 

 

49,964

 

Gain on disposition of assets

 

 

(2,230

)

 

 

(4,849

)

Total costs and expenses

 

 

688,994

 

 

 

581,088

 

 

 

 

 

 

 

Operating income

 

 

61,450

 

 

 

29,694

 

Other income

 

 

6,443

 

 

 

4,308

 

Interest expense

 

 

(13,221

)

 

 

(10,203

)

 

 

 

 

 

 

Earnings before taxes on income

 

 

54,672

 

 

 

23,799

 

Provision for taxes on income

 

 

(14,051

)

 

 

(6,213

)

 

 

 

 

 

 

Net earnings

 

 

40,621

 

 

 

17,586

 

Net (earnings) loss attributable to noncontrolling interests

 

 

77

 

 

 

(152

)

 

 

 

 

 

 

Net earnings attributable to Kirby

 

$

40,698

 

 

$

17,434

 

 

 

 

 

 

 

Net earnings per share attributable to Kirby common stockholders:

 

 

 

 

 

 

Basic

 

$

0.68

 

 

$

0.29

 

Diluted

 

$

0.68

 

 

$

0.29

 

 

See accompanying notes to condensed financial statements.

 

3


 

KIRBY CORPORATION AND CONSOLIDATED SUBSIDIARIES

CONDENSED STATEMENTS OF COMPREHENSIVE INCOME

(Unaudited)

 

 

 

Three Months Ended March 31,

 

 

 

2023

 

 

2022

 

 

 

($ in thousands)

 

Net earnings

 

$

40,621

 

 

$

17,586

 

 

 

 

 

 

 

 

Other comprehensive income, net of taxes:

 

 

 

 

 

 

Pension and postretirement benefits

 

 

(61

)

 

 

13

 

Foreign currency translation adjustments

 

 

225

 

 

 

476

 

Total other comprehensive income, net of taxes

 

 

164

 

 

 

489

 

 

 

 

 

 

 

 

Total comprehensive income, net of taxes

 

 

40,785

 

 

 

18,075

 

Net (earnings) loss attributable to noncontrolling interests

 

 

77

 

 

 

(152

)

 

 

 

 

 

 

 

Comprehensive income attributable to Kirby

 

$

40,862

 

 

$

17,923

 

 

See accompanying notes to condensed financial statements.

 

4


 

KIRBY CORPORATION AND CONSOLIDATED SUBSIDIARIES

CONDENSED STATEMENTS OF CASH FLOWS
(Unaudited)

 

 

 

Three Months Ended March 31,

 

 

 

2023

 

 

2022

 

 

 

($ in thousands)

 

Cash flows from operating activities:

 

 

 

 

 

 

Net earnings

 

$

40,621

 

 

$

17,586

 

Adjustments to reconcile net earnings to net cash provided by operations:

 

 

 

 

 

 

Depreciation and amortization

 

 

51,109

 

 

 

49,964

 

Provision for deferred income taxes

 

 

12,573

 

 

 

5,856

 

Amortization of share-based compensation

 

 

5,808

 

 

 

5,965

 

Amortization of major maintenance costs

 

 

6,992

 

 

 

7,113

 

Other

 

 

(2,302

)

 

 

(3,480

)

Decrease in cash flows resulting from changes in operating assets and liabilities, net

 

 

(98,321

)

 

 

(50,782

)

Net cash provided by operating activities

 

 

16,480

 

 

 

32,222

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

Capital expenditures

 

 

(73,199

)

 

 

(35,075

)

Acquisitions of businesses

 

 

 

 

 

(3,900

)

Proceeds from disposition of assets

 

 

8,031

 

 

 

14,280

 

Net cash used in investing activities

 

 

(65,168

)

 

 

(24,695

)

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

Borrowings on bank credit facilities, net

 

 

112,691

 

 

 

1,163

 

Borrowings on long-term debt

 

 

240,000

 

 

 

 

Payments on long-term debt

 

 

(350,000

)

 

 

(10,000

)

Payment of debt issuance costs

 

 

(1,236

)

 

 

 

Proceeds from exercise of stock options

 

 

118

 

 

 

2,336

 

Payments related to tax withholding for share-based compensation

 

 

(3,555

)

 

 

(3,093

)

Treasury stock purchases

 

 

(3,184

)

 

 

 

Return of investment to noncontrolling interest and other

 

 

(24

)

 

 

(348

)

Net cash used in financing activities

 

 

(5,190

)

 

 

(9,942

)

Decrease in cash and cash equivalents

 

 

(53,878

)

 

 

(2,415

)

 

 

 

 

 

 

Cash and cash equivalents, beginning of year

 

 

80,577

 

 

 

34,813

 

Cash and cash equivalents, end of period

 

$

26,699

 

 

$

32,398

 

 

 

 

 

 

 

Supplemental disclosures of cash flow information:

 

 

 

 

 

 

Cash paid (received) during the period:

 

 

 

 

 

 

Interest paid

 

$

20,293

 

 

$

18,022

 

Income taxes paid (refunded), net

 

$

694

 

 

$

(24

)

Operating cash outflow from operating leases

 

$

10,451

 

 

$

11,040

 

Non-cash investing activity:

 

 

 

 

 

 

Capital expenditures included in accounts payable

 

$

(8,197

)

 

$

(487

)

Right-of-use assets obtained in exchange for lease obligations

 

$

10,768

 

 

$

6,464

 

 

See accompanying notes to condensed financial statements.

 

5


 

KIRBY CORPORATION AND CONSOLIDATED SUBSIDIARIES

CONDENSED STATEMENTS OF STOCKHOLDERS’ EQUITY

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock

 

 

Paid-in-

 

 

Comprehensive

 

 

Retained

 

 

Treasury Stock

 

 

Noncontrolling

 

 

 

 

 

Shares

 

 

Amount

 

 

Capital

 

 

Income, Net

 

 

Earnings

 

 

Shares

 

 

Amount

 

 

Interests

 

 

Total

 

 

(in thousands)

 

Balance at December 31, 2022

 

65,472

 

 

$

6,547

 

 

$

859,345

 

 

$

16,853

 

 

$

2,468,730

 

 

 

(5,565

)

 

$

(308,598

)

 

$

2,291

 

 

$

3,045,168

 

Stock option exercises

 

 

 

 

 

 

 

(217

)

 

 

 

 

 

 

 

 

13

 

 

 

335

 

 

 

 

 

 

118

 

Issuance of stock for equity awards, net of forfeitures

 

 

 

 

 

 

 

(8,256

)

 

 

 

 

 

 

 

 

149

 

 

 

8,256

 

 

 

 

 

 

 

Tax withholdings on equity award vesting

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(54

)

 

 

(3,555

)

 

 

 

 

 

(3,555

)

Amortization of share-based compensation

 

 

 

 

 

 

 

5,808

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,808

 

Treasury stock purchases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(47

)

 

 

(3,184

)

 

 

 

 

 

(3,184

)

Total comprehensive income, net of taxes

 

 

 

 

 

 

 

 

 

 

164

 

 

 

40,698

 

 

 

 

 

 

 

 

 

(77

)

 

 

40,785

 

Balance at March 31, 2023

 

65,472

 

 

$

6,547

 

 

$

856,680

 

 

$

17,017

 

 

$

2,509,428

 

 

 

(5,504

)

 

$

(306,746

)

 

$

2,214

 

 

$

3,085,140

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock

 

 

Paid-in-

 

 

Comprehensive

 

 

Retained

 

 

Treasury Stock

 

 

Noncontrolling

 

 

 

 

 

Shares

 

 

Amount

 

 

Capital

 

 

Income, Net

 

 

Earnings

 

 

Shares

 

 

Amount

 

 

Interests

 

 

Total

 

 

(in thousands)

 

Balance at December 31, 2021

 

65,472

 

 

$

6,547

 

 

$

854,512

 

 

$

(25,966

)

 

$

2,346,439

 

 

 

(5,361

)

 

$

(295,208

)

 

$

2,458

 

 

$

2,888,782

 

Stock option exercises

 

 

 

 

 

 

 

438

 

 

 

 

 

 

 

 

 

34

 

 

 

1,898

 

 

 

 

 

 

2,336

 

Issuance of stock for equity awards, net of forfeitures

 

 

 

 

 

 

 

(7,305

)

 

 

 

 

 

 

 

 

133

 

 

 

7,305

 

 

 

 

 

 

 

Tax withholdings on equity award vesting

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(49

)

 

 

(3,093

)

 

 

 

 

 

(3,093

)

Amortization of share-based compensation

 

 

 

 

 

 

 

5,965

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,965

 

Total comprehensive income, net of taxes

 

 

 

 

 

 

 

 

 

 

489

 

 

 

17,434

 

 

 

 

 

 

 

 

 

152

 

 

 

18,075

 

Return of investment to noncontrolling interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(200

)

 

 

(200

)

Balance at March 31, 2022

 

65,472

 

 

$

6,547

 

 

$

853,610

 

 

$

(25,477

)

 

$

2,363,873