INVESTOR CONTACT: Nathan Annis (507) 437-5248 ir@hormel.com
MEDIA CONTACT: Media Relations (507) 437-5345 media@hormel.com
HORMEL FOODS REPORTS THIRD QUARTER RESULTS AND UPDATES FULL YEAR EARNINGS GUIDANCE RANGE
The company delivers all-time record sales during the quarter.
AUSTIN, Minn. (Sept. 2, 2021) – Hormel Foods Corporation (NYSE: HRL), a leading global branded food company, today reported results for the third quarter of fiscal 2021. All comparisons are to the third quarter of fiscal 2020 unless otherwise noted.
EXECUTIVE SUMMARY - THIRD QUARTER
•Volume of 1.2 billion lbs., up 1%; organic volume1 down 2%
•Record net sales of $2.9 billion, up 20%; organic net sales1 up 14%
•Net sales growth from all four segments and all four sales channels
•Net sales up 25% compared to 2019 pre-pandemic levels
•Operating income of $207 million, down 17%; adjusted operating income1 of $248 million,
down 1%
•Operating margin of 7.2%, compared to 10.5% last year; adjusted operating margin1 of 8.7%
•Effective tax rate of 13.3%, compared to 21.6% last year
•Diluted earnings per share of $0.32, down 14% compared to last year; adjusted diluted earnings per share1 of $0.39, up 5% compared to last year
EXECUTIVE COMMENTARY
"Our team delivered the highest quarterly net sales result in the company's history, with growth from every segment and all four channels," said Jim Snee, chairman of the board, president and chief executive officer. "This record performance demonstrates the power of our brands and our team's ability to successfully integrate the Planters® business, which is quite an accomplishment, given the difficult operating conditions again this quarter."
"Our ability to deliver consistent quarter-after-quarter top-line growth during this very dynamic time along with 25 percent sales growth over pre-pandemic levels is directly linked to the tremendous progress we have made in expanding our portfolio to reach consumers when and where they want to eat," Snee said. "Our investments in retail, deli and e-commerce helped carry us through the initial phases of the pandemic last year as consumers shifted to more at-home eating occasions. Today, our leadership positions in foodservice and snacking have fueled an acceleration in growth as consumers pivot to spending more time in restaurants, traveling, and hosting gatherings with family and friends. This balance across consumer eating occasions is just one of the many things that make our company uncommon."
"We saw significant inflationary pressure in almost all areas of our business, including raw materials, packaging, freight, labor and many other inputs during the quarter," Snee said. "We have implemented pricing actions across virtually every brand, which has been our main lever to offset these inflationary pressures. In addition, our experienced management team is taking numerous other strategic actions to offset cost increases, including optimizing promotional activity, improving product mix and rationalizing less efficient products in our portfolio."
"We are managing through industrywide operational challenges, including labor availability, upstream and downstream supply chain disruptions, and highly volatile and inflationary input costs," Snee said. "I am
1
extremely proud of the way our team is navigating through these complexities while never losing sight of the company's long-term strategy for growth."
OUTLOOK
"We expect to deliver record sales again in the fourth quarter, along with improving margins as additional pricing actions go into effect," Snee said. "The combination of a balanced and diversified portfolio, numerous strategic investments and the addition of the Planters® brand leaves us very optimistic about our future."
Fiscal 2021 Outlook*
Net Sales Guidance (in billions)
$11.0 - $11.2
Diluted Earnings per Share Guidance
$1.65 - $1.69
*Includes the acquisition of the Planters® snack nuts business
The company issued its full-year net sales and earnings per share guidance ranges to reflect the full impact of the acquisition of the Planters® snack nuts business. Additionally, the earnings per share guidance range includes the impact of inflationary pressures on the business, which will not be fully offset this fiscal year.
PLANTERS® INTEGRATION UPDATE
In June 2021, the company closed on the acquisition of the Planters® snack nuts business. Since closing, the company has successfully integrated numerous functions. During the third quarter, the company recognized in excess of $40 million in acquisition costs and accounting adjustments related to the acquisition.
CHANNEL HIGHLIGHTS – THIRD QUARTER
In an effort to add an increased level of disclosure and clarity to sales trends compared to the prior year and pre-pandemic levels, net sales have been disaggregated into sales channels. Demand for the company's retail items remained elevated, as exhibited by growth compared to the prior year and double-digit growth over fiscal 2019. Foodservice sales continued to exceed pre-pandemic levels and accelerated compared to the second quarter of fiscal 2021. Deli channel sales increased due to growth from branded grab-and-go and prepared foods items. International sales increased due to strong growth from branded and fresh pork exports, and growth from China and Brazil. The company benefited from pricing actions across many categories and the contributions from the Planters® snack nuts business during the quarter.
Thirteen Weeks Ended
July 25, 2021 compared to July 26, 2020
July 25, 2021 compared to July 28, 2019
Net Sales Percent Change (%)
U.S. Retail
9
31
U.S. Foodservice
45
17
U.S. Deli
12
16
International
36
33
Total
20
25
2
SEGMENT HIGHLIGHTS – THIRD QUARTER
Refrigerated Foods
•Volume down 2%; organic volume1 down 3%
•Net sales up 19%; organic net sales1 up 18%
•Segment profit flat
Net sales increased due to strong results from the foodservice, retail and deli businesses, and elevated pricing across most categories. The recovery in foodservice continued to accelerate, with net sales exceeding both last-year and pre-pandemic levels in almost every category. Retail and deli sales increased due primarily to growth from Hormel® Black Label® bacon, Columbus® grab-and-go items, Hormel® refrigerated entrees and Hormel® Gatherings® party trays. The decline in volume was due to lower shipments of commodity pork. Higher earnings from the foodservice business, numerous pricing actions and increased commodity profits fully offset significantly higher raw material costs and increased freight expenses. Volume, net sales and segment profit were negatively impacted by production constraints due to labor shortages.
Grocery Products
•Volume up 4%; organic volume1 down 6%
•Net sales up 20%; organic net sales1 flat
•Segment profit up 1%
Volume and net sales increased due to the inclusion of the Planters® snack nuts business. On an organic basis, sales growth from brands such as SPAM®, Hormel® Compleats® and Wholly® overcame the impact of lower contract manufacturing sales. Segment profit increased due to strong results from the MegaMex joint venture and the contribution from the Planters® snack nuts business. These benefits were offset by higher input costs, and higher manufacturing and logistics costs. Volume, net sales and segment profit were negatively impacted by production constraints due to labor shortages.
Jennie-O Turkey Store
•Volume up 9%
•Net sales up 22%
•Segment profit down 17%
Volume and net sales increased due to improved foodservice, whole bird and commodity shipments. Sales of Jennie-O® lean ground turkey increased due to pricing actions implemented in prior quarters and remain meaningfully above pre-pandemic levels. Segment profit was lower due to the impact of significantly higher feed costs and an increase in freight expenses.
International & Other
•Volume up 2%; organic volume1 up 1%
•Net sales up 26%; organic net sales1 up 24%
•Segment profit up 18%
Strong sales growth from SPAM® luncheon meat, a recovery in foodservice exports, continued strong results in China and improved performance in Brazil led to record net sales during the quarter. In addition to higher sales, the improvement in segment profit was driven by higher branded and fresh pork export margins.
3
SELECTED FINANCIAL DETAILS
Income Statement
•Selling, general and administrative expenses were up 25% compared to the prior year due to one-time acquisition costs and accounting adjustments related to the acquisition of the Planters® snack nuts business. Adjusted selling, general and administrative expenses1 as a percent of net sales decreased compared to last year.
•Advertising spend was $31 million compared to $24 million in the prior year.
•Interest expense increased due to additional debt issuance related to the acquisition of the Planters® snack nuts business.
•Operating margin was 7.2% compared to 10.5% in fiscal 2020. The decline was due to one-time transaction and integration expenses related to the Planters® acquisition. Adjusted operating margin1 was 8.7%. Higher raw material costs were the primary driver to lower margins during the quarter.
•The effective tax rate was 13.3% compared to 21.6% last year. The decrease in tax rate was due primarily to a large volume of stock option exercises and a one-time foreign tax benefit.
Cash Flow Statement
•Cash flow from operations was $77 million, down 77%. The decrease was primarily related to an increase in inventory due to significantly higher raw material costs.
•The company paid its 372nd consecutive quarterly dividend on Aug. 16, 2021, at the annual rate of $0.98 per share, a 5% increase over the prior year. This marks the 93rd consecutive year of uninterrupted dividend payments.
•Capital expenditures in the third quarter were $54 million compared to $88 million last year. The company's target for capital expenditures in fiscal 2021 is $260 million. Large projects include a pepperoni capacity expansion in Nebraska and numerous other projects to support growth of branded products.
•No shares were repurchased during the quarter.
•Depreciation and amortization expense in the third quarter was $59 million compared to $50 million last year. The full-year expense is expected to be approximately $210 million.
Balance Sheet
•The acquisition of the Planters® snack nuts business was financed through a combination of cash on hand of $1.1 billion and long-term debt of $2.3 billion.
•Cash on hand decreased to $0.3 billion from $1.7 billion at the beginning of the year.
•Total debt increased to $3.3 billion from $1.3 billion at the beginning of the year.
•Including treasury locks, weighted average cost of debt is 1.6%.
•Working capital decreased to $1.4 billion from $2.1 billion at the beginning of the year.
PRESENTATION
A conference call will be webcast at 8 a.m. CDT on Sept. 2, 2021. Access is available at www.hormelfoods.com by clicking on "Investors." The call will also be available via telephone by dialing 888-317-6003 and providing the access code 3284028. An audio replay is available by going to www.hormelfoods.com. The webcast replay will be available at noon CDT, Sept. 2, 2021, and will remain on the website for one year.
4
ABOUT HORMEL FOODS - Inspired People. Inspired Food.™
Hormel Foods Corporation, based in Austin, Minn., is a global branded food company with over $9 billion in annual revenue across more than 80 countries worldwide. Its brands include Planters®, SKIPPY®, SPAM®, Hormel® Natural Choice®, Applegate®, Justin's®, Wholly®, Hormel® Black Label®, Columbus® and more than 30 other beloved brands. The company is a member of the S&P 500 Index and the S&P 500 Dividend Aristocrats, was named on the "Global 2000 World's Best Employers" list by Forbes magazine for three years, is one of Fortune magazine's most admired companies, has appeared on Corporate Responsibility Magazine's "The 100 Best Corporate Citizens" list for 12 years, and has received numerous other awards and accolades for its corporate responsibility and community service efforts. The company lives by its purpose statement — Inspired People. Inspired Food.™ — to bring some of the world's most trusted and iconic brands to tables across the globe. For more information, visit www.hormelfoods.com.
FORWARD-LOOKING STATEMENTS
This news release contains forward-looking information based on management’s current views and assumptions. Actual events may differ materially. Please refer to the cautionary statements regarding "Forward-Looking Statements" and "Risk Factors" that appear on pages 28-35 in the company's Form 10-Q for the fiscal quarter ended Apr. 25, 2021, which can be accessed at hormelfoods.com in the "Investors" section.
Note: Due to rounding, numbers presented throughout this news release may not sum precisely to the totals provided, and percentages may not precisely reflect the absolute figures.
1 COMPARISON OF U.S. GAAP TO NON-GAAP FINANCIAL MEASUREMENTS
The non-GAAP adjusted financial measurements of adjusted operating income, adjusted operating margin, adjusted selling, general and administrative expenses, and adjusted diluted earnings per share are presented to provide investors with additional information to facilitate the comparison of past and present operations. Adjusted operating income, adjusted operating margin, adjusted selling, general and administrative expenses, and adjusted diluted earnings per share exclude the impact of the acquisition-related expenses and accounting adjustments related to the acquisition of the Planters® snack nuts business. The tax impact was calculated using the effective tax rate for the quarter in which the expenses and accounting adjustments were incurred.
The non-GAAP adjusted financial measurements of organic net sales and organic volume are presented to provide investors with additional information to facilitate the comparison of past and present operations. Organic net sales and organic volume are defined as net sales and volume, excluding the impact of acquisitions and divestitures. Organic net sales and organic volume exclude the impacts of the acquisition of the Planters® snack nuts business (June 2021) in the Grocery Products, Refrigerated Foods and International & Other segments and the Sadler's Smokehouse acquisition (March 2020) in the Refrigerated Foods segment.
The company believes these non-GAAP financial measurements provide useful information to investors, because they are the measurements used to evaluate performance on a comparable year-over-year basis. Non-GAAP measurements are not intended to be a substitute for U.S. GAAP measurements in analyzing financial performance. These non-GAAP measurements are not in accordance with generally accepted accounting principles and may be different from non-GAAP measures used by other companies.
The tables below show the calculations to reconcile from the GAAP measures to the non-GAAP adjusted measures.
5
RECONCILIATION OF NON-GAAP MEASURES
In thousands, except per share amounts
ADJUSTED FINANCIAL MEASUREMENTS (NON-GAAP)
Thirteen Weeks Ended
July 25, 2021
July 26, 2020
Reported GAAP
Acquisition costs and adjustments
Non-GAAP
Reported GAAP
Non-GAAP % Change
Net Sales
$
2,863,670
$
—
$
2,863,670
$
2,381,457
20.2
Cost of Products Sold
2,440,322
(12,900)
2,427,422
1,959,032
23.9
Gross Profit
423,348
12,900
436,248
422,426
3.3
Selling, General and Administrative
226,284
(27,462)
198,822
181,085
9.8
Equity in Earnings of Affiliates
10,420
—
10,420
8,235
26.5
Operating Income
207,484
40,362
247,846
249,576
(0.7)
Interest and Investment Income (Expense)
8,457
—
8,457
15,513
(45.5)
Interest Expense
(11,703)
—
(11,703)
(5,724)
104.5
Earnings Before Income Taxes
204,238
40,362
244,600
259,364
(5.7)
Provision for Income Taxes
27,164
5,368
32,532
56,103
(42.0)
Net Earnings
177,074
34,994
212,068
203,260
4.3
Less: Net Earnings Attributable to Noncontrolling Interest
157
—
157
141
11.3
Net Earnings Attributable to Hormel Foods Corporation
$
176,917
$
34,994
$
211,911
$
203,119
4.3
Diluted Net Earnings Per Share
$
0.32
$
0.06
$
0.39
$
0.37
5.4
Operating Margin (% of Net Sales)
7.2
8.7
10.5
Thirty-Nine Weeks Ended
July 25, 2021
July 26, 2020
Reported GAAP
Acquisition costs and adjustments
Non-GAAP
Reported GAAP
Non-GAAP % Change
Net Sales
$
7,931,438
$
—
$
7,931,438
$
7,188,357
10.3
Cost of Products Sold
6,581,613
(12,900)
6,568,713
5,820,158
12.9
Gross Profit
1,349,825
12,900
1,362,725
1,368,198
(0.4)
Selling, General and Administrative
622,630
(30,303)
592,327
570,518
3.8
Equity in Earnings of Affiliates
37,722
—
37,722
25,843
46.0
Operating Income
764,917
43,203
808,120
823,523
(1.9)
Interest and Investment Income (Expense)
36,740
—
36,740
25,289
45.3
Interest Expense
(27,718)
—
(27,718)
(12,798)
116.6
Earnings Before Income Taxes
773,940
43,203
817,143
836,014
(2.3)
Provision for Income Taxes
146,549
5,975
152,524
162,186
(6.0)
Net Earnings
627,390
37,228
664,618
673,828
(1.4)
Less: Net Earnings Attributable to Noncontrolling Interest
290
—
290
103
181.6
Net Earnings Attributable to Hormel Foods Corporation
$
627,101
$
37,228
$
664,329
$
673,726
(1.4)
Diluted Net Earnings Per Share
$
1.15
$
0.06
$
1.21
$
1.23
(1.6)
Operating Margin (% of Net Sales)
9.6
10.2
11.5
6
ORGANIC VOLUME AND NET SALES (NON-GAAP)
Thirteen Weeks Ended
July 25, 2021
July 26, 2020
Volume (lbs.)
Reported GAAP
Acquisitions
Organic (Non-GAAP)
Reported GAAP
Non-GAAP % Change
Grocery Products
319,216
(30,124)
289,092
307,198
(5.9)
Refrigerated Foods
591,143
(5,784)
585,359
605,546
(3.3)
Jennie-O Turkey Store
187,220
—
187,220
171,313
9.3
International & Other
83,055
(1,001)
82,054
81,156
1.1
Total
1,180,634
(36,909)
1,143,725
1,165,214
(1.8)
Net Sales
Grocery Products
$
698,584
$
(117,681)
$
580,903
$
580,798
—
Refrigerated Foods
1,624,641
(21,002)
1,603,639
1,363,092
17.6
Jennie-O Turkey Store
350,897
—
350,897
286,805
22.3
International & Other
189,548
(2,657)
186,891
150,762
24.0
Total
$
2,863,670
$
(141,340)
$
2,722,330
$
2,381,457
14.3
Thirty-Nine Weeks Ended
July 25, 2021
July 26, 2020
Volume (lbs.)
Reported GAAP
Acquisitions
Organic (Non-GAAP)
Reported GAAP
Non-GAAP % Change
Grocery Products
937,345
(30,124)
907,221
963,819
(5.9)
Refrigerated Foods
1,779,729
(11,950)
1,767,779
1,787,698
(1.1)
Jennie-O Turkey Store
583,413
—
583,413
577,990
0.9
International & Other
252,801
(1,001)
251,800
255,766
(1.6)
Total
3,553,288
(43,075)
3,510,214
3,585,273
(2.1)
Net Sales
Grocery Products
$
1,904,415
$
(117,681)
$
1,786,734
$
1,804,674
(1.0)
Refrigerated Foods
4,445,099
(56,026)
4,389,073
3,962,219
10.8
Jennie-O Turkey Store
1,035,397
—
1,035,397
959,988
7.9
International & Other
546,528
(2,657)
543,871
461,475
17.9
Total
$
7,931,438
$
(176,364)
$
7,755,075
$
7,188,357
7.9
7
HORMEL FOODS CORPORATION
SEGMENT DATA
Unaudited
In thousands
Thirteen Weeks Ended
July 25, 2021
July 26, 2020
% Change
Net Sales
Grocery Products
$
698,584
$
580,798
20.3
Refrigerated Foods
1,624,641
1,363,092
19.2
Jennie-O Turkey Store
350,897
286,805
22.3
International & Other
189,548
150,762
25.7
Total
$
2,863,670
$
2,381,457
20.2
Segment Profit
Grocery Products
$
80,791
$
80,169
0.8
Refrigerated Foods
153,216
152,822
0.3
Jennie-O Turkey Store
5,874
7,069
(16.9)
International & Other
27,915
23,620
18.2
Total Segment Profit
267,796
263,679
1.6
Net Unallocated Expense
63,715
4,457
1,329.6
Noncontrolling Interest
157
141
11.1
Earnings Before Income Taxes
$
204,238
$
259,364
(21.3)
Thirty-Nine Weeks Ended
July 25, 2021
July 26, 2020
% Change
Net Sales
Grocery Products
$
1,904,415
$
1,804,674
5.5
Refrigerated Foods
4,445,099
3,962,219
12.2
Jennie-O Turkey Store
1,035,397
959,988
7.9
International & Other
546,528
461,475
18.4
Total
$
7,931,438
$
7,188,357
10.3
Segment Profit
Grocery Products
$
270,963
$
276,367
(2.0)
Refrigerated Foods
467,740
451,596
3.6
Jennie-O Turkey Store
45,514
72,968
(37.6)
International & Other
84,600
66,735
26.8
Total Segment Profit
868,817
867,666
0.1
Net Unallocated Expense
95,166
31,754
199.7
Noncontrolling Interest
290
103
182.2
Earnings Before Income Taxes
$
773,940
$
836,014
(7.4)
8
HORMEL FOODS CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
Unaudited
In thousands, except per share amounts
Thirteen Weeks Ended
Thirty-Nine Weeks Ended
July 25, 2021
July 26, 2020
July 25, 2021
July 26, 2020
Net Sales
$
2,863,670
$
2,381,457
$
7,931,438
$
7,188,357
Cost of Products Sold
2,440,322
1,959,032
6,581,613
5,820,158
Gross Profit
423,348
422,426
1,349,825
1,368,198
Selling, General and Administrative
226,284
181,085
622,630
570,518
Equity in Earnings of Affiliates
10,420
8,235
37,722
25,843
Operating Income
207,484
249,576
764,917
823,523
Interest and Investment Income (Expense)
8,457
15,513
36,740
25,289
Interest Expense
(11,703)
(5,724)
(27,718)
(12,798)
Earnings Before Income Taxes
204,238
259,364
773,940
836,014
Provision for Income Taxes
27,164
56,103
146,549
162,186
Effective Tax Rate
13.3
%
21.6
%
18.9
%
19.4
%
Net Earnings
177,074
203,260
627,390
673,828
Less: Net Earnings (Loss) Attributable to Noncontrolling Interest
157
141
290
103
Net Earnings Attributable to Hormel Foods Corporation
$
176,917
$
203,119
$
627,101
$
673,726
Net Earnings Per Share
Basic
$
0.33
$
0.38
$
1.16
$
1.25
Diluted
$
0.32
$
0.37
$
1.15
$
1.23
Weighted-average Shares Outstanding
Basic
541,746
539,108
540,618
537,434
Diluted
548,072
547,149
547,684
546,112
Dividends Declared per Share
$
0.2450
$
0.2325
$
0.7350
$
0.6975
9
HORMEL FOODS CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
Unaudited
In thousands
July 25, 2021
October 25, 2020
Assets
Cash and Cash Equivalents
$
291,363
$
1,714,309
Short-term Marketable Securities
18,372
17,338
Accounts Receivable
896,008
702,419
Inventories
1,426,738
1,072,762
Income Taxes Receivable
16,408
41,449
Prepaid Expenses
26,250
18,349
Other Current Assets
13,534
12,438
Total Current Assets
2,688,672
3,579,063
Goodwill
4,907,073
2,612,727
Other Intangibles
1,863,713
1,076,285
Pension Assets
203,093
183,232
Investments In and Receivables From Affiliates
304,417
308,372
Other Assets
298,071
250,382
Net Property, Plant and Equipment
2,067,141
1,898,222
Total Assets
$
12,332,182
$
9,908,282
Liabilities and Shareholders' Investment
Accounts Payable
$
654,162
$
644,609
Accrued Expenses
51,108
59,136
Accrued Workers Compensation
29,278
25,070
Accrued Marketing Expenses
133,925
108,502
Employee Related Expenses
216,065
252,845
Taxes Payable
17,453
22,480
Interest and Dividends Payable
140,469
132,632
Current Maturities of Long-term Debt
8,732
258,691
Total Current Liabilities
1,251,191
1,503,965
Long-term Debt - Less Current Maturities
3,316,262
1,044,936
Pension and Post-retirement Benefits
559,958
552,878
Other Long-term Liabilities
174,473
157,399
Deferred Income Taxes
236,566
218,779
Accumulated Other Comprehensive Loss
(317,528)
(395,250)
Other Shareholders' Investment
7,111,259
6,825,576
Total Liabilities and Shareholders' Investment
$
12,332,182
$
9,908,282
10
HORMEL FOODS CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
Unaudited
In thousands
Thirteen Weeks Ended
Thirty-Nine Weeks Ended
July 25, 2021
July 26, 2020
July 25, 2021
July 26, 2020
Operating Activities
Net Earnings
$
177,074
$
203,260
$
627,390
$
673,828
Depreciation and Amortization
59,183
49,857
162,490
149,774
Decrease (Increase) in Working Capital
(160,219)
82,926
(350,602)
45,862
Other
489
(6,247)
(1,491)
8,621
Net Cash Provided by (Used in) Operating Activities
76,527
329,797
437,786
878,086
Investing Activities
Net (Purchase) Sale of Securities
(583)
(651)
(1,304)
(2,642)
Acquisitions of Businesses/Intangibles
(3,396,246)
(1,911)
(3,396,246)
(270,789)
Purchases of Property and Equipment
(53,817)
(88,267)
(139,361)
(226,830)
Proceeds From Sales of Property and Equipment
257
344
1,910
1,466
Decrease (Increase) in Investments, Equity in Affiliates, and Other Assets
7,325
7,580
4,683
(7,244)
Net Cash Provided by (Used in) Investing Activities
(3,443,064)
(82,905)
(3,530,320)
(506,040)
Financing Activities
Proceeds from Long-term Debt
2,276,292
992,381
2,276,292
992,381
Repayments of Long-term Debt and Finance Leases
(2,175)
(2,152)
(256,535)
(6,221)
Dividends Paid on Common Stock
(132,419)
(125,253)
(390,206)
(362,003)
Share Repurchase
—
—
(9,653)
(12,360)
Other
30,666
7,747
44,007
72,195
Net Cash Provided by (Used in) Financing Activities
