Houlihan lokey, inc. (HLI)
CashFlow / Yearly
Mar'20Mar'19Mar'18Mar'17Mar'16Mar'15Mar'14
Cash flows from operating activities:
Net income

183,793

159,106

172,283

108,343

69,767

79,939

61,428

Adjustments to reconcile net income to net cash provided by operating activities:
Deferred tax benefit

-9,654

-10,687

-6,569

-6,093

-4,165

-7,358

-7,176

Accounts Receivable, Credit Loss Expense (Reversal)

4,873

1,707

1,983

4,008

2,538

2,027

2,465

Unrealized gains on investment securities

75

430

0

0

-

-

-

Non-cash lease expense

24,654

0

0

-

-

-

-

Depreciation and amortization

17,291

14,475

7,905

8,853

7,499

5,508

6,040

Contingent consideration valuation

1,220

708

1,536

0

0

-

-

Compensation expense – restricted share grants (Note 14)

64,345

56,561

47,111

39,357

35,057

23,200

22,479

Compensation expense – restricted share grants (Note 14)
Accounts receivable

13,387

-21,611

18,202

5,527

1,387

8,533

20,341

Unbilled work in process

32,423

-26,029

11,875

-

-

-

-

Increase (Decrease) in Unbilled Work in Process

-

-

-

6,382

8,360

3,720

3,909

Unbilled work in process

4,515

12,706

1,703

-3,745

643

795

2,111

Accrued salaries and bonuses

11,351

18,868

34,556

82,046

-56,184

51,797

50,545

Accounts payable and accrued expenses

-8,709

11,542

392

13,499

-13,959

3,084

4,735

Deferred income

-1,058

-6,661

-31

-1,970

2,475

-2,316

1,717

Income taxes receivable/payable

-12,443

-2,375

2,583

-12,141

20,917

-53,674

49,139

Net cash provided by operating activities

287,669

224,274

250,647

252,020

11,721

196,507

165,011

Net cash provided by operating activities
Purchases of investment securities

350,679

146,969

209,319

0

-

9,451

5,000

Sales or maturities of investment securities

340,624

231,460

0

0

-

-

-

Purchase of investment securities

-

-

-

-

0

-

-

Acquisition of business, net of cash acquired

2,197

71,407

2,701

3,725

36,854

5,178

9,090

Receivables from affiliates

-170

101

1,155

16,495

225,792

-193,200

-105,653

Purchase of property and equipment

20,722

6,726

7,719

14,423

9,385

4,671

2,241

Net cash (used in)/provided by investing activities

-33,144

6,459

-218,584

-1,653

179,553

-212,500

-121,984

Cash flows from financing activities:
Dividends paid

80,655

66,928

52,081

55,293

114,297

2,166

1,075

Settlement of forward purchase contract

0

93,500

192,372

0

0

-

-

Share Repurchases

29,641

69,563

18,075

0

0

-

-

Other share repurchases

-

-

-

964

0

-

-

Payment, Tax Withholding, Share-based Payment Arrangement

31,477

1,947

33,419

22,756

0

-

-

Proceeds from issuance of Class A shares placed in escrow

0

0

93,500

193,565

0

0

-

Earnouts paid

0

1,923

0

0

1,417

964

0

Stock subscriptions receivable issued

-

-

-

-

-

360

3,000

Stock subscriptions receivable redeemed

0

0

124

123

2,720

995

828

Loans payable to former shareholders redeemed

-654

-989

-2,446

-11,256

-3,047

0

0

Repayments of loans to affiliates

0

0

15,000

30,000

0

0

-

Repayments of loans to non-affiliates

10,081

1,475

1,661

65,000

0

0

-

Borrowings from non-affiliates

-

-

-

65,000

0

0

-

Excess tax benefits

-

-

-

6,982

1,798

0

-

Other financing activities

369

187

-3,881

-233

33

0

-17

Net cash (used in) financing activities

-152,139

-236,138

-225,311

80,168

-114,210

-2,495

-3,264

Effects of exchange rate changes on cash and cash equivalents

-7,755

-8,703

785

-4,018

443

-2,270

1,271

Net increase/(decrease) in cash, cash equivalents, and restricted cash

94,631

-14,108

-192,463

326,517

77,507

-20,758

41,034

Supplemental disclosures of non-cash activities:
Shares issued via vesting of liability classified awards

6,555

5,005

0

-

-

-

-

Dividends paid via settlement of receivable from affiliate (note 3)

-

-

-

-

94,520

0

0

Dividends paid via distribution of non-cash assets

-

-

-

-

22,800

0

0

Dividends paid via loan payable to affiliate

-

-

-

-

45,000

0

0

Dividends paid via settlement of employee loans

-

-

-

-

4,168

0

0

Taxes paid via settlement of receivable from affiliate

-

-

-

-

901

46,000

50,900

Shares redeemed via settlement of receivable from affiliate (note 3)

-

-

-

-

763,000

12,856

11,623

Shares redeemed via settlement of receivable from affiliate (note 3)

-

-

-

-

-

3,531

11,967

Shares issued via vesting of liability classified awards

-

-

-

4,754

0

0

-

Shares issued as consideration for acquisitions

0

1,744

7,797

457

11,306

0

0

Debt forgiven as consideration of acquisitions

0

0

1,894

0

0

-

-

Fully depreciated assets written off

0

0

38

829

443

2,582

259

Cash acquired through acquisitions

15,755

16,141

0

0

14,688

0

0

Cash paid during the year:
Interest

1,049

977

656

1,621

1,314

263

137

Taxes

74,507

82,464

47,629

57,286

75,365

-1,478

1,568