Brady corp (BRC)
CashFlow / Yearly
Jul'19Jul'18Jul'17Jul'16Jul'15Jul'14Jul'13Jul'12Jul'11Jul'10Jul'09
Operating activities:
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest [Abstract]
Net income

131,258

91,060

95,645

80,110

2,987

-45,968

-154,535

-17,911

108,652

81,956

70,122

Adjustments to reconcile net income to net cash provided by operating activities:
Adjustments, Noncash Items, to Reconcile Net Income (Loss) to Cash Provided by (Used in) Operating Activities [Abstract]
Depreciation and amortization

23,799

25,442

27,303

32,432

39,458

44,598

48,725

43,987

48,827

53,022

54,851

Non-cash portion of restructuring charges

-

-

-

-

-4,164

-566

-3,699

458

2,155

2,260

2,469

Stock-based compensation expense

12,092

9,980

9,495

8,154

4,471

5,214

1,736

9,735

9,830

9,721

7,731

Goodwill and Intangible Asset Impairment, Including Discontinued Operations

-

-

-

-

46,867

148,551

204,448

115,688

-

-

-

Impairment charges

-

-

-

-

-

-

-

-

0

-

-

Loss on write-down of assets held for sale

-

-

-

-

-

-

15,658

0

0

-

-

Gain on sale of business, net

0

4,666

0

0

-426

-1,238

-3,138

204

4,394

-

-

Deferred income taxes

7,825

33,656

-8,618

2,085

-7,233

-27,516

21,630

-9,679

-8,161

-6,834

-8,640

Other

-2,347

15

-504

-

-

-

-

-

-

-

-

Changes in operating assets and liabilities (net of effects of business acquisitions/divestitures):
Accounts receivable

-3,496

16,612

-766

-8,159

-1,317

3,600

-1,535

18,089

-7,680

29,479

-53,389

Inventories

9,922

7,563

5,687

-4,833

763

12,608

-2,440

-7,674

2,886

-426

-34,749

Prepaid expenses and other assets

-368

-1,747

-1,812

-475

-9,188

278

-5,036

-2,744

-5,624

3,502

2,423

Accounts payable and accrued liabilities

-11,903

13,106

21,751

3,928

-8,516

-20,508

-2,285

-29,370

-3,365

52,410

-75,930

Income taxes

2,851

-3,093

1,061

-1,200

982

3,731

-7,722

23,922

3,388

5,258

-9,673

Adjustments, Noncash Items, to Reconcile Net Income (Loss) to Cash Provided by (Used in) Operating Activities [Abstract]
Net cash provided by operating activities

162,211

143,042

144,032

138,976

93,348

93,420

143,503

144,705

167,350

165,238

126,645

Investing activities:
Purchases of property, plant and equipment

32,825

21,777

15,167

17,140

26,673

43,398

35,687

24,147

20,532

26,296

24,027

Payments of contingent consideration

-

-

-

-

-

-

-

-2,580

1,528

-

1,405

Purchase price adjustment

-

-

-

-

-

-

-

-

-

-

3,514

Settlement of net investment hedges

-

-

-

-

-

-

-

797

5,542

-6,248

-

Acquisition of business, net of cash acquired

-

-

-

-

-

-

301,157

37,649

7,970

30,431

-

Sale of business, net of cash transferred with business

0

19,141

0

0

6,111

54,242

10,178

856

12,980

-

-

Other

1,638

269

86

-1,724

-6,197

637

-900

287

39

-1,798

-2,874

Net cash used in investing activities

-34,463

-2,905

-15,253

-15,416

-14,365

10,207

-325,766

-64,604

-22,631

-48,681

-19,044

Financing activities:
Proceeds from issuance of debt

-

-

-

-

-

-

-

-

-

94,915

-

Purchase of treasury stock

3,182

1,462

0

23,552

0

30,581

5,121

49,933

0

2,537

40,267

Payment of dividends

44,732

42,873

41,880

40,808

40,976

40,487

39,243

38,899

38,064

36,786

35,839

Proceeds from exercise of stock options

23,466

12,099

19,728

5,246

1,644

12,113

20,324

3,864

8,193

3,717

1,683

Proceeds from borrowing on credit facilities

13,637

23,221

180,320

96,276

83,382

73,334

231,613

0

0

-

-

Proceeds from borrowing on notes payable

-

-

-

-

-

-

-

0

-

-

-

Repayment of borrowing on notes payable

-

-

-

-

-

-

-

0

-

-

-

Repayment of borrowing on credit facilities

13,568

78,419

244,268

91,759

32,314

62,398

181,000

0

0

-

-

Principal payments on debt

0

0

49,302

-42,514

-42,514

-61,264

-61,264

-62,687

-61,264

-

-

Repayments of Long-term Debt

-

-

-

-

-

-

-

-

-

44,893

87,224

Debt issuance costs

-

-

-

803

0

0

-

-961

0

-

-

Other

-3,249

-3,246

-839

-1,662

-1,374

-6,104

1,631

792

-439

859

1,336

Net cash used in financing activities

-27,628

-90,680

-136,241

-99,576

-32,152

-115,387

-33,060

-147,824

-91,574

15,275

-160,311

Effect of exchange rate changes on cash

-2,475

-1,974

178

2,752

-14,173

2,536

481

-16,348

21,986

-5,148

-17,489

Net (decrease) increase in cash and cash equivalents

97,645

47,483

-7,284

26,736

32,658

-9,224

-214,842

-84,071

75,131

126,684

-70,199

Interest

2,651

2,976

5,766

8,528

11,164

14,594

-17,162

-19,194

-21,298

21,626

26,047

Income taxes

24,335

33,267

31,885

28,497

25,024

33,043

-34,030

-35,292

-35,851

30,870

48,766