Astec industries, inc. (ASTE)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08
Cash flows from operating activities:
Net income

22,174

-60,744

37,590

54,988

31,966

34,206

39,214

40,989

40,665

32,572

3,106

63,295

Adjustments to reconcile net income to net cash provided by operating activities:
Gain on sale of subsidiary

-

-

-

-

-

-

-

5,358

0

0

-

-

Depreciation expense

21,436

22,411

21,312

20,818

20,744

21,343

20,966

20,945

18,551

18,022

17,752

16,657

Amortization

4,764

5,502

4,490

3,995

3,334

3,033

1,299

2,103

708

706

924

686

Provision for doubtful accounts

1,249

223

482

280

18

1,011

629

759

1,510

-11

1,023

320

Provision for warranties

9,762

13,219

16,725

18,912

13,743

12,796

12,199

11,152

13,029

-12,293

-12,514

-

Deferred compensation expense (benefit)

617

-1,554

-574

1,742

241

74

601

115

-45

539

-399

-502

Provision for inventory reserve

-

-

-

-

-

-

-

-

-

-

-

4,143

Provision for warranty

-

-

-

-

-

-

-

-

-

-13,365

-10,908

18,317

Gain on sale of available for sale securities

-

-

-

-

-

-

-

-

-

-

-

-6,195

Tax benefit from stock incentive plans

-

-

-

-

345

586

-8

107

310

579

50

-637

Stock-based compensation

2,637

2,182

3,142

2,936

1,250

1,200

1,461

1,285

2,800

2,395

1,407

2,384

Deferred income tax provision

1,715

-25,385

-291

-3,521

-2,559

-2,544

-2,220

6,223

-1,982

-497

382

2,552

(Gain) loss on disposition of fixed assets

-255

71

388

224

529

306

163

256

54

8

-66

-23

Asset impairment charges

250

13,060

0

0

-

-

-

-

2,724

0

17,036

0

Distribution from Supplemental Employee Retirement Program (Serp Rabi trust) to Serp participant after termination.

2,207

767

206

532

2,986

0

0

-

-

-

-

-

Change in operating assets and liabilities:
Sale (purchase) of trading securities, net

864

758

-473

1,873

405

-118

1,350

146

-1,733

-946

2,513

-1,623

Trade and other receivables

-7,531

16,189

7,749

4,895

-3,163

6,924

8,849

-7,555

24,554

11,911

-8,171

10,926

Inventories

-61,297

-30,757

19,618

-30,839

6,499

41,933

36,561

41,145

33,058

2,115

-40,875

-70,790

Other assets

-216

3,698

779

-2,069

968

4,763

3,215

1,566

-45

-511

-905

-625

Prepaid expenses and other assets

2,260

11,943

5,181

-4,846

3,016

3,989

5,433

1,655

-177

-5,532

698

-3,819

Accounts payable

-12,968

9,843

630

8,836

-11,409

10,755

1,028

-6,425

9,002

7,351

-16,124

-3,909

Amount of increase (decrease) in the standard product warranty accrual.

10,473

17,539

14,642

15,125

14,177

-15,563

-10,163

-11,021

-10,524

-

-

-15,955

Customer deposits

-5,299

-522

9,379

-762

-3,697

5,483

-5,436

4,918

6,235

8,328

-15,938

402

Prepaid, refundable and income taxes payable, net

12,192

3,683

-597

181

-4,093

-1,136

-823

1,611

816

972

-486

-2,298

Accrued retirement benefit costs

-1,276

-1,100

45

-50

24

-201

-324

-218

-446

-1,098

128

-800

Accrued loss reserves

-1,073

-125

122

229

103

-305

-199

1,435

-342

1,210

-228

959

Other accrued liabilities

2,033

8,887

-1,118

11,142

3,576

3,289

1,085

298

4,983

2,267

-2,667

-4,352

Other

-726

-843

1,366

25

-3,387

-3,195

-1,709

-12

40

1,748

2,321

925

Net cash provided by operating activities

112,434

-29,785

41,881

134,806

30,866

18,863

5,861

28,633

32,307

62,036

49,201

10,038

Expenditures for property and equipment

23,360

27,440

20,046

27,367

21,202

24,851

27,673

26,018

36,130

11,336

17,463

39,932

Business acquisition, net of cash acquired

0

0

26,443

39,764

-178

34,965

0

0

33,407

0

475

18,283

Proceeds from sale of subsidiary

-

-

-

-

-

-

-

42,940

0

0

-

-

Proceeds from sale of property and equipment

483

375

480

614

10,054

743

424

375

260

202

283

276

Sale (purchase) of investments

-1,337

360

891

-290

-378

-16,249

15,000

0

0

-

-

-

Sale of intangible assets acquired

-

-

-

-

-

-

-

-

500

0

0

-

Sale of available for sale securities

-

-

-

-

-

-

-

-

-

-

-

16,500

Net cash used by investing activities

-21,540

-27,425

-46,900

-66,227

-10,592

-42,824

-42,249

17,297

-68,777

-11,134

-17,655

-41,439

Cash flows from financing activities:
Payment of dividends

9,916

9,625

9,226

9,217

9,193

9,167

6,856

22,790

0

0

-

-

Borrowings under bank loans

165,980

148,504

0

5,973

106,034

113,547

0

0

-

-

-

-

Repayments of bank loans

224,034

91,964

7,242

5,903

104,567

103,188

0

0

-

-

-

-

Proceeds from cash surrender value of life insurance

-

-

-

-

416

0

0

-

-

-

-

-

Purchase of shares of subsidiaries

16

28

106

696

-653

1,428

735

904

29

41

-

-

Proceeds from issuance of common stock

-

-

-

-

72

282

112

514

812

1,431

880

4,669

Tax benefit from stock option exercise

-

-

-

-

345

586

-8

107

310

579

50

637

Repayments under revolving line of credit

-

-

-

-

-

-

-

-

-

-

-3,427

3,427

Principal repayments of notes payable assumed in business combinations

-

-

-

-

-

-

-

-

-

-

-

912

Cash from sale (acquisition) of shares of subsidiary

-

-

-

-

-

-

-

-

-

-

635

-1

Sale / (purchase) of company stock by SERP, net .

-256

-377

-289

153

-2,084

-95

213

-373

-266

-25

-78

-196

Withholding tax paid upon vesting of restricted stock units

355

432

507

1,024

600

953

782

834

0

0

-

-

Repurchase of Company stock

0

24,138

0

0

-

-

-

-

-

-

-

-

Net cash used by financing activities

-68,085

22,694

-16,792

-11,020

-6,062

2,440

-6,586

-22,472

885

2,026

-3,210

7,626

Effect of exchange rates on cash

227

-1,943

1,720

-250

-2,173

-1,020

-2,391

-34

-1,507

1,240

2,419

-1,188

Net change in cash and cash equivalents

23,036

-36,459

-20,091

57,309

12,039

-22,541

-45,365

23,424

-37,092

54,168

30,755

-24,963

Supplemental Cash Flow Information
Cash Paid During Year For [Abstract]
Interest, net of capitalized interest

1,771

856

588

1,407

1,651

476

229

366

193

352

488

787

Income taxes paid (refunded), net

-11,262

8,523

26,917

28,455

29,573

23,027

20,331

13,722

21,473

8,504

9,319

38,106