National beverage corp. (FIZZ)
CashFlow / Yearly
Apr'19Apr'18Apr'17Apr'16Apr'15Apr'14Apr'13Apr'12Apr'11Apr'10
Cash Flows from Operating Activities:
Net income

140,853

149,774

107,045

61,198

49,311

43,635

46,920

43,993

40,754

32,853

Adjustments to reconcile net income to net cash provided by (used in) operating activities:
Depreciation and amortization

15,439

13,226

12,834

12,056

11,580

11,708

11,002

10,651

11,356

12,350

Deferred income tax provision

3,351

676

1,358

-1,299

1,076

79

172

-477

-694

-1,026

(Gain) Loss on sale of property, net

-12

-149

-72

-129

1,188

-51

-63

-7

-82

791

Stock-based compensation

251

161

208

228

307

95

230

290

446

349

Stock-based tax benefits

-

-

-495

1,528

240

17

-

-

921

384

Changes in assets and liabilities:
Trade receivables

481

13,041

10,273

1,095

1,746

-5,864

2,478

5,679

2,078

-99

Inventories

9,782

7,565

5,433

4,998

-990

4,680

-1,628

7,509

-1,319

4,940

Prepaid and other assets

2,806

5,437

2,205

485

605

2,548

2,466

2,239

1,215

8

Accounts payable

-8,651

16,753

8,709

4,495

-710

1,345

-10,614

5,618

829

423

Accrued and other liabilities

1,256

25

1,457

8,726

-995

-3,167

-4,193

-6,959

4,503

3,796

Net cash provided by operating activities

139,442

154,721

114,267

80,483

58,020

52,382

40,264

37,696

55,302

54,385

Cash Flows from Investing Activities:
Additions to property, plant and equipment

38,333

31,974

14,015

12,140

11,630

12,124

9,693

9,905

11,389

8,349

Proceeds from sale of property, plant and equipment

18

63

28

116

1,905

62

77

53

77

35

Net cash used in investing activities

-38,315

-31,911

-13,987

-12,024

-9,725

-12,062

-9,616

-9,852

-11,312

-8,314

Cash Flows from Financing Activities:
Dividends paid on common stock

135,247

69,878

69,850

0

0

-

118,139

-

-106,314

62,295

Dividends paid on preferred stock

-

-

-

186

239

659

12

-

-

-

Repayments under credit facilities, net

-

-

-

-10,000

-20,000

-20,000

50,000

-

-

-

Redemption of preferred stock

-

-

-

-6,000

-6,000

-8,000

19,704

-

-

-

Proceeds from stock options exercised

456

560

365

848

228

47

239

115

209

266

Other

-

-

-

-

-

-60

201

295

-

-

Net cash (used in) provided by financing activities

-134,791

-69,318

-69,485

-15,338

-25,771

-28,655

-48,007

410

-105,184

-61,645

Net Increase in Cash and Equivalents

-33,664

53,492

30,795

53,121

22,524

11,665

-17,359

28,254

-61,194

-15,574

Supplemental disclosure of cash flow information:
Interest paid

51

101

202

116

380

723

341

95

101

124

Income taxes paid

36,833

56,737

55,901

29,473

24,745

23,079

24,327

23,127

20,816

18,541