Schedule of income tax expense (benefit) and deferred tax |
|
|
|
|
|
|
|
|
|
|
(In thousands) |
|
2024 |
|
2023 |
|
2022 |
Income before income taxes: |
|
|
|
|
|
|
|
|
|
U.S. |
|
$ |
810,616 |
|
$ |
808,217 |
|
$ |
724,231 |
Foreign |
|
|
30,172 |
|
|
17,266 |
|
|
17,904 |
Total |
|
$ |
840,788 |
|
$ |
825,483 |
|
$ |
742,135 |
Income tax expense (benefit): |
|
|
|
|
|
|
|
|
|
Current: |
|
|
|
|
|
|
|
|
|
U.S. Federal |
|
$ |
163,889 |
|
$ |
166,175 |
|
$ |
136,013 |
State and local |
|
|
45,674 |
|
|
46,631 |
|
|
39,978 |
Foreign |
|
|
10,415 |
|
|
7,193 |
|
|
3,406 |
Deferred: |
|
|
|
|
|
|
|
|
|
U.S. Federal |
|
|
22 |
|
|
(5,307) |
|
|
7,016 |
State and local |
|
|
166 |
|
|
(1,253) |
|
|
(510) |
Foreign |
|
|
(1,980) |
|
|
(2,210) |
|
|
243 |
|
|
$ |
218,186 |
|
$ |
211,229 |
|
$ |
186,146 |
Deferred tax assets at December 31: |
|
|
|
|
|
|
|
|
|
Receivables, net |
|
$ |
4,786 |
|
$ |
6,089 |
|
|
|
Inventories |
|
|
8,036 |
|
|
6,558 |
|
|
|
Other assets, principally share-based compensation |
|
|
1,659 |
|
|
2,362 |
|
|
|
Accrued liabilities |
|
|
17,038 |
|
|
21,073 |
|
|
|
Lease liability |
|
|
17,488 |
|
|
16,887 |
|
|
|
Long-term liabilities |
|
|
11,394 |
|
|
11,925 |
|
|
|
Long-term lease liability |
|
|
32,873 |
|
|
37,515 |
|
|
|
Net operating loss carryforward |
|
|
999 |
|
|
1,254 |
|
|
|
|
|
|
94,273 |
|
|
103,663 |
|
|
|
Deferred tax liabilities at December 31: |
|
|
|
|
|
|
|
|
|
Right of use assets |
|
|
48,057 |
|
|
52,441 |
|
|
|
Property and equipment, net |
|
|
43,842 |
|
|
46,350 |
|
|
|
Intangibles, net |
|
|
240,280 |
|
|
246,343 |
|
|
|
Other |
|
|
2,437 |
|
|
2,459 |
|
|
|
|
|
|
334,616 |
|
|
347,593 |
|
|
|
Net deferred tax liability at December 31 |
|
$ |
240,343 |
|
$ |
243,930 |
|
|
|
|