Arrow electronics inc (ARW)
CashFlow / Quarterly
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Dec'16Sep'16Jun'16Mar'16Dec'15Sep'15Jun'15Mar'15Dec'14Sep'14Jun'14Mar'14Dec'13Sep'13Jun'13Mar'13Dec'12Sep'12Jun'12Mar'12Dec'11Sep'11Jun'11Mar'11Dec'10Sep'10Jun'10Mar'10
Cash flows from operating activities:
Consolidated net income

49,755

112,188

92,981

-547,751

142,414

232,491

178,173

171,040

139,870

55,501

134,909

100,647

116,319

165,023

117,835

135,338

106,592

159,408

110,304

124,683

106,091

116,286

146,852

128,060

107,192

134,919

96,963

90,036

77,958

174,821

103,692

114,481

113,723

174,130

132,378

156,311

136,497

157,889

118,502

116,193

87,041

Adjustments to reconcile consolidated net income to net cash provided by (used for) operations:
Depreciation and amortization

47,110

50,051

45,231

46,982

47,526

47,183

45,532

46,422

47,247

40,503

38,574

37,381

37,141

37,679

40,194

40,389

40,933

37,900

40,941

39,751

37,162

40,693

39,072

39,712

36,571

34,601

32,436

32,599

31,505

30,446

27,819

28,035

29,050

28,734

25,804

26,006

22,938

21,905

19,210

17,760

18,477

Amortization of stock-based compensation

13,920

6,321

7,120

8,539

19,090

8,134

12,442

12,619

13,043

8,821

8,910

9,816

11,575

10,042

10,508

10,398

8,877

13,491

11,777

12,086

9,920

10,647

11,116

10,371

9,796

12,676

11,465

6,799

5,983

9,685

10,715

6,891

7,255

8,945

9,102

10,821

10,357

9,621

7,939

8,586

8,467

Amortization of deferred financing costs and discount on notes

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

582

546

558

Income (Loss) from Equity Method Investments

530

-610

-1,070

382

-1,467

-1,524

-652

517

-673

559

1,216

724

925

2,179

1,311

2,227

1,856

2,147

1,674

1,903

1,313

2,528

2,192

1,181

1,417

2,202

1,884

1,360

1,983

2,346

2,154

1,428

2,184

1,936

2,179

1,408

1,213

1,803

1,633

1,785

1,148

Deferred income taxes

32,613

15,196

6,362

-78,814

6,968

-16,533

5,063

15,524

-2,818

25,150

1,437

-2,113

13,938

-1,451

2,522

5,114

22,555

-21,048

375

14,115

12,391

-37,112

-4,611

5,338

10,641

-15,038

-4,237

-36

19,584

-23,380

1,634

-2,629

18,961

-10,899

6

573

-1,057

-11,894

4,051

9,885

15,091

(Gain) loss on investments, net

-16,810

3,840

884

1,390

5,348

-10,221

1,070

-2,563

-2,452

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Restructuring, integration, and other charges

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

2,556

7,526

8,020

13,341

16,077

20,688

15,495

6,320

8,576

9,702

6,141

11,223

6,048

3,584

7,199

5,459

9,506

4,095

5,545

Settlement of legal matter

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-3,609

-

-

-

-

Excess tax benefits from stock-based compensation arrangements

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

21

185

5,657

152

729

386

5,862

235

320

142

6,475

-54

102

34

4,947

435

641

1,152

5,728

182

12

-34

1,762

Loss on prepayment of debt

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

-

-

-

-

-

-

-

-

Other

205

155

1,142

-6,381

-5,575

-3,142

-451

-2,140

-3,465

-3,051

-2,207

-3,763

-1,445

-1,508

-1,510

-1,492

-1,462

3,106

-3,483

-2,844

-1,730

-657

-657

120

-1,492

-725

-559

-654

-1,596

1,446

1,443

1,440

1,457

5,563

-881

-734

361

-

-

-

-

Change in assets and liabilities, net of effects of acquired and disposed businesses:
Accounts receivable

-558,605

578,059

-21,355

54,436

-949,989

752,891

180,770

863,490

-789,843

1,052,808

445,515

529,392

-948,621

936,380

193,791

467,492

-996,738

1,125,272

22,871

-143,882

-935,271

1,078,058

41,481

306,793

-904,719

959,428

-225,379

227,817

-388,980

554,201

-115,535

214,037

-334,014

329,943

-22,867

164,965

-278,549

454,275

50,634

308,822

-8,094

Inventories

-133,392

-40,448

-64,468

-143,740

-134,402

162,825

-43,867

239,297

260,620

118,709

111,181

111,760

38,185

286,306

95,184

67,101

-44,611

-2,100

-37,935

131,399

-48,574

112,860

-32,740

202,670

-72,001

-72,903

34,314

34,489

25,377

-37,140

-6,298

81,464

24,357

-214,783

-4,171

151,785

-37,981

-98,294

149,716

346,625

99,247

Accounts payable

-343,051

827,614

-3,013

193,832

-1,540,008

764,726

412,422

451,093

-691,818

930,406

487,904

380,647

-982,355

1,095,530

93,313

429,416

-1,036,094

1,352,100

-298,552

259,287

-1,279,437

1,260,888

-222,128

449,225

-859,288

808,163

-237,258

343,706

-467,797

374,959

-77,510

244,623

-135,198

42,788

-97,476

163,088

-574,003

555,345

-63,319

580,025

-272,909

Accrued expenses

-31,326

43,649

270

-21,102

-50,292

96,946

15,693

21,571

-22,087

37,254

48,065

3,533

-93,865

149,354

11,826

45,952

-160,693

128,867

26,638

9,790

-109,156

191,885

-42,228

19,289

-127,226

80,044

-30,161

-415

-173,437

146,052

-32,565

-10,065

-64,564

-10,755

-18,230

-2,142

-43,109

-575

59,216

56,985

-26,951

Other assets and liabilities

10,228

45,145

-37,264

-11,826

40,782

-29,351

41,654

29,440

94,327

-157,946

39,495

62,777

34,599

11,553

-38,199

-17,448

56,768

5,035

14,821

11,917

-2,828

-6,809

-31,421

-11,064

32,602

-34,577

-6,427

-103,694

45,436

10,354

-15,834

32,016

26,102

-20,423

-36,350

4,698

51,328

-93,321

-22,580

120,111

-23,473

Net cash provided by (used for) operating activities

466,865

494,802

286,774

405,418

-328,999

263,134

494,405

-409,772

-75,077

122,778

134,889

-112,220

-20,890

218,967

25,621

148,727

-33,643

549,064

-108,494

461,034

-241,596

457,053

-67,224

159,435

124,037

215,046

81,132

333,917

-179,404

187,750

176,329

60,619

250,335

146,504

119,081

34,967

-179,669

462,041

-23,728

64,676

-282,217

Cash flows from investing activities:
Cash consideration paid for acquired businesses, net of cash acquired

-

-

-

-

-

0

0

96

331,467

0

1,094

2,534

0

-4,195

23,473

-1,017

46,490

1,821

42,236

337,585

133,089

33,359

69,298

0

60,224

324,548

34,010

0

9,382

90,668

4,053

26,654

160,543

9,238

80,993

63,324

379,013

127,086

287,648

169,293

3,060

Proceeds from (cash paid on) disposition of businesses

-

-

-

-

-

0

-2,278

0

34,291

0

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Acquisition of property, plant, and equipment

27,971

30,111

31,444

47,821

33,815

30,439

38,346

31,816

34,735

54,352

47,691

39,788

62,118

38,354

38,005

39,075

49,261

41,744

44,236

37,670

31,150

34,624

25,878

29,160

32,843

30,697

31,904

26,810

26,751

36,650

26,710

26,611

22,253

25,674

27,927

42,163

18,177

28,881

26,753

29,106

27,514

Proceeds from sale of property, plant, and equipment

-

-

-

-

-

-

-

-

-

0

0

16,547

7,886

0

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

10,165

6,806

Other

5,466

4,127

8,495

0

-2,940

2,500

3,000

3,500

4,500

3,147

-533

3,000

0

-

-

-

-

2,008

0

0

-2,008

-

-

0

0

0

0

0

3,000

0

0

15,000

0

-

-

-

-

-

-

-

-

Net cash used for investing activities

-33,437

-53,623

-50,724

-38,361

-30,875

-47,518

-43,624

-35,412

-336,411

-57,499

-48,252

-28,775

-54,232

-34,159

-61,478

-50,058

-95,751

-40,069

-86,472

-375,255

-162,231

-67,983

-54,634

-29,160

-93,067

-355,245

-65,914

-26,810

-39,133

-127,318

-30,763

-68,265

-182,796

-34,912

-108,920

-105,487

-397,190

-155,967

-314,401

-188,234

-23,768

Cash flows from financing activities:
Change in short-term and other borrowings

-84,354

-20,794

80,227

-66,112

-107,244

88,034

44,545

78,000

-18,387

-26,893

-54,697

-36,128

76,402

16,743

-35,670

67,141

470

-42,576

-252

-5,051

1,234

-3,298

661

-2,566

-7,338

-9,058

5,457

-13,397

-14,342

-17,607

20,372

-3,503

-9,074

1,984

-1,792

-2,464

-3,900

10,677

6,892

-21,954

14,160

Proceeds from (repayments of) long-term bank borrowings, net

-288,577

-

-

-

335,023

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Proceeds from (repayments of) long-term bank borrowings, net

-

-

-

-

-

-114,120

-338,579

157,948

601,386

130,526

-324,584

179,318

62,500

-7,000

87,000

-32,000

265,000

-366,700

204,300

82,800

-48,400

-134,800

109,800

-35,000

-85,000

314,300

-157,600

-129,600

44,300

19,600

-62,800

-291,900

329,700

-243,000

304,500

101,700

190,800

-

-

-

-

Proceeds from note offerings, net

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

688,162

-

0

0

0

-

0

0

591,156

-

0

0

0

-

-

-

-

-

-

-

-

Redemption of notes

-

-

-

-

-

600,000

0

0

-300,000

1,114,773

2,214

-558,100

0

-

-

-

-

508,626

0

0

-254,313

0

0

0

0

676,368

0

0

-338,184

0

0

0

0

-

-

-

-

-

-

-

-

Proceeds from exercise of stock options

1,980

5,201

2,088

2,691

6,931

900

1,934

988

4,997

772

726

3,438

17,259

2,281

1,842

9,139

5,705

178

248

1,898

12,576

775

2,692

2,179

16,142

5,646

18,073

1,695

10,600

1,891

715

628

10,138

47

472

18,996

27,150

4,861

-3,209

4,826

1,579

Excess tax benefits from stock-based compensation arrangements

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

21

185

5,657

152

729

386

5,862

235

320

142

6,475

-54

102

34

4,947

435

641

1,152

5,728

182

12

-34

1,762

Repurchases of common stock

158,989

100,009

103,270

146,999

53,925

150,132

20,622

20,038

52,513

25,114

25,462

54,816

68,847

49,268

120,345

28,149

18,684

149,833

50,177

77,863

78,561

115,352

50,600

50,310

88,501

50,180

303

198,806

113,504

38,075

64,997

100,114

57,684

242

99,941

50,414

46,447

42,384

50,087

74,994

6,185

Purchase of shares from noncontrolling interest

-

-

-

-

-

-

-

-

-

-46,700

0

0

23,350

0

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other

-

-

-

-

-

-

-

-

-

-

-

-

-

993

-1,183

0

-1,817

3,720

-2,831

0

-3,000

-1,499

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net cash provided by (used for) financing activities

-529,940

-423,649

-236,892

-426,613

180,785

-175,318

-313,740

216,742

235,483

75,349

90,041

27,392

63,964

-36,251

-68,356

16,131

250,674

-565,749

151,309

1,969

323,355

-254,022

63,282

-85,311

-158,835

260,943

-134,053

-339,966

186,501

-34,245

-106,608

-394,855

278,027

-260,100

3,880

68,970

173,331

107,261

244,463

-92,156

11,316

Effect of exchange rate changes on cash

-2,593

20,319

-6,893

-22,354

21,661

-5,162

6,631

10,317

-5,434

5,116

-12,257

11,959

-1,600

1,348

-7,143

-13,684

285

-6,900

-19,320

6,680

-14,590

7,074

7,873

5,689

-4,454

18,068

24,734

14,599

-13,497

24,947

-6,240

-11,375

-2,745

829

-499

11,272

-1,491

3,262

26,726

-17,673

-32,287

Net decrease in cash and cash equivalents

-99,105

-

-

-

-157,428

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net increase (decrease) in cash and cash equivalents

-

-

-

-

-

35,136

143,672

-218,125

-181,439

145,744

164,421

-101,644

-12,758

149,905

-111,356

101,116

121,565

-63,654

-62,977

94,428

-95,062

142,122

-50,703

50,653

-132,319

138,812

-94,101

-18,260

-45,533

51,134

32,718

-413,876

342,821

-147,679

13,542

9,722

-405,019

416,597

-66,940

-233,387

-326,956