Abaxis inc (ABAX)
CashFlow / Yearly
Mar'18Mar'17Mar'16Mar'15Mar'14Mar'13Mar'12Mar'11Mar'10
Cash flows from operating activities:
Net income

27,177

32,716

31,630

27,331

14,185

27,459

13,091

14,537

13,023

Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization

8,006

7,340

6,697

8,486

7,427

6,298

5,090

4,562

4,935

Investment premium amortization, net

-1,092

-666

-1,180

-635

-530

-827

-986

-526

-211

Gain on sale of discontinued operations, net of tax

0

0

559

7,682

0

0

-

-

-

Net loss on disposals of property and equipment

-102

-115

-103

-8

-20

-76

-13

-16

-104

Impairment loss of intangible assets

0

0

13

0

0

-

-

-

-

Foreign exchange (gain) loss

996

-627

149

-1,794

477

-401

-144

-

-

Net (gain) loss on foreign exchange translation

-

-

-

-

-

-

-

275

-60

Share-based compensation expense

13,661

11,079

11,100

9,787

7,643

7,086

5,683

4,844

5,337

Excess tax benefits from share-based awards

0

330

1,621

961

2,164

2,683

862

2,260

-2,096

Deferred income taxes

2,110

-1,319

1,317

-3,954

-785

-1,307

673

2,087

1,245

Equity in net (income) loss of unconsolidated affiliates

-254

-184

22

37

33

-13

-143

-31

-

Gain on sale of equity method investment

1,181

6,053

0

0

-

-

-

-

-

Changes in assets and liabilities:
Equity in net loss of unconsolidated affiliate

-

-

-

-

-

-

-

-

0

Receivables, net

7,470

4,564

4,914

1,306

-11,171

9,418

2,827

4,132

1,833

Inventories

8,181

8,184

-74

10,135

2,491

8,081

1,236

1,846

5,068

Prepaid expenses and other current assets

228

-1,386

1,912

-787

-2,962

-4,269

1,199

156

585

Other assets

1,791

5,674

1,829

55

-21

9

-44

55

52

Accounts payable

4,206

238

-443

116

-2,018

1,746

232

-3,248

5,436

Accrued payroll and related expenses

1,674

1,257

-3,081

6,776

-1,626

-67

208

514

1,917

Accrued taxes

-744

760

-4,065

-1,294

690

610

-276

582

884

Other liabilities

5,428

2,757

-4,848

5,514

-98

935

-

-

-

Other accrued liabilities

-

-

-

-

-

-

299

336

140

Deferred rent

-

-

-

-

-

-

225

253

26

Deferred revenue

-535

-999

-667

-702

131

1,504

918

174

-58

Warranty reserve

-

-

-

1,288

484

-462

624

-

-

Warranty reserve

932

1,150

52

-

-

-

-

-

-

Warranty reserve

-

-

-

-

-

-

-

-121

-954

Net cash provided by operating activities

43,516

33,152

28,056

36,396

35,572

29,197

21,973

16,369

22,672

Cash flows from investing activities:
Purchases of available-for-sale investments

109,448

4,401

2,731

0

4,384

0

8,268

0

3,030

Purchases of held-to-maturity investments

50,132

52,513

61,049

36,804

27,798

18,337

18,174

62,686

70,562

Proceeds from maturities and redemptions of available-for-sale investments

39,460

4,300

0

6,498

1,023

249

0

0

3,000

Proceeds from maturities and redemptions of held-to-maturity investments

52,798

42,140

48,959

26,969

23,311

22,067

42,584

-

-

Proceeds from maturities and redemptions of held-to-maturity investments

-

-

-

-

-

-

-

68,604

27,381

Purchases of property and equipment

6,046

10,171

5,185

6,077

5,554

5,640

7,663

6,926

3,413

Proceeds from disposals of property and equipment

-

-

-

25

44

4

0

0

-

Acquisitions, net of cash acquired

0

785

1,131

618

0

0

-

-

-

Cash paid for investment in unconsolidated affiliate

1,250

2,999

0

0

-

-

-

-

-

Proceeds from sale of equity method investment

1,181

8,526

0

0

-

-

-

-

-

Proceeds from sale of discontinued operations

0

0

900

20,100

0

0

-

-

-

Cash paid for investment in unconsolidated affiliate

-

-

-

-

-

-

-

2,800

0

Net cash used in investing activities

-73,437

-15,903

-20,237

10,093

-13,358

-1,657

8,479

-3,808

-46,624

Cash flows from financing activities:
Proceeds from notes payable from municipal agency

-

-

-

-

-

-

147

853

0

Proceeds from the exercise of stock options

-

-

-

31

1,455

2,800

615

1,684

915

Tax withholdings related to net share settlements of restricted stock units

2,590

2,234

5,250

3,026

4,683

1,625

2,211

2,013

446

Excess tax benefits from share-based awards

0

330

1,621

961

2,164

2,683

862

2,260

2,096

Repurchases of common stock

0

0

13,040

0

2,981

0

27,328

0

0

Proceeds from the exercise of warrants

0

0

12

78

0

0

-

-

-

Dividends paid

13,611

11,715

9,970

9,006

0

22,023

0

0

-

Net cash used in financing activities

-16,201

-13,619

-26,627

-10,962

-4,045

-18,165

-27,915

2,784

2,565

Effect of exchange rate changes on cash and cash equivalents

1,067

-621

116

-2,101

510

-308

-165

269

7

Net increase (decrease) in cash and cash equivalents

-45,055

3,009

-18,692

33,426

18,679

9,067

2,372

15,614

-21,380

Supplemental disclosure of cash flow information:
Cash paid for income taxes, net of refunds

14,498

16,901

19,927

15,888

4,943

12,330

6,161

6,194

-6,349

Supplemental disclosure of non-cash flow information:
Change in unrealized gain (loss) on investments, net of tax

-165

-5

1

-3

-47

17

25

0

-

Change in unrealized gain on investments, net of tax

-

-

-

-

-

-

-

-

0

Transfers of equipment between inventory and property and equipment, net

3,067

4,549

987

2,295

2,285

904

1,485

1,112

1,797

Net change in capitalized share-based compensation

-3

47

14

-29

-14

12

32

13

-

Common stock withheld for employee taxes in connection with share-based compensation

2,590

2,234

5,250

3,026

4,683

1,625

2,211

-

-

Common stock withheld for employee taxes in connection with share-based compensation

-

-

-

-

-

-

-

2,013

-

Net change in capitalized share-based compensation

-

-

-

-

-

-

-

-

61

Common stock withheld for employee taxes in connection with share-based compensation

-

-

-

-

-

-

-

-

446

Repayment of notes payable by credits from municipal agency

101

101

101

101

101

101

95

22

0

Settlement of preexisting business relationship in connection with acquisition

-

-

-

931

0

0

-

-

-

Installment payment obligation accrued related to acquisition

-

-

-

2,336

0

0

-

-

-

Warrants issued for intangible assets

-

-

-

-

-

-

388

249

0