Nautilus, inc. (NLS)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10
Cash flows from operating activities:
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent

-92,295

15,110

27,625

35,101

26,803

20,383

48,124

10,642

2,501

-9,818

Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent

-505

-452

-1,358

-923

-201

-1,588

-170

6,241

-1,081

-13,023

Net income (loss)

-92,800

14,658

26,267

34,178

26,602

18,795

47,954

16,883

1,420

-22,841

Adjustments to reconcile net income (loss) to cash provided by (used in)
Asset impairment charge

-

-

8,800

0

0

-

-

-

-

-

Depreciation and amortization

10,811

8,942

8,643

7,874

3,412

4,024

3,344

3,269

3,815

6,627

Provision for allowance for doubtful accounts

19

27

311

289

786

104

588

-13

156

486

Inventory lower-of-cost-or-market/NRV adjustments

770

558

1,067

245

1,583

457

557

402

210

205

Stock-based compensation expense (benefit)

619

1,981

1,856

2,613

1,484

1,066

454

630

306

637

Loss on asset dispositions

-1,191

-32

-56

-147

-313

-145

-2

30

-78

-148

Goodwill and intangible impairment charge

72,000

0

-

-

-

-

-

-

-

-

Reduction of previously estimated asset disposal loss

-

-

-

-

-

-

-

-

947

3,723

Deferred income taxes, net of valuation allowances

-10,613

3,229

-8,556

9,510

11,669

8,007

-32,814

145

431

290

Excess tax benefit related to stock-based awards

-

-

0

1,857

28

-180

-145

0

0

-

Other

-90

133

-117

5

0

0

-

-

-

-

Reclassification of foreign currency translation gains to income upon substantial liquidation of subsidiaries

-

-

-

-

-

-

-

6,170

0

0

Changes in operating assets and liabilities:
Trade receivables

8,790

3,030

-2,516

694

6,812

1,331

4,417

-1,928

4,580

-7,247

Inventories

-13,237

15,634

7,526

3,110

7,147

9,560

-2,388

7,573

1,287

-6,343

Prepaids and other assets

-3,012

495

-1,080

1,415

-1,365

314

1,174

1,314

-1,117

-458

Income taxes receivable

5,181

-5,636

3,214

-2,792

-389

30

-91

464

-127

12,372

Trade payables

-13,451

19,312

449

6,464

4,506

10,456

4,487

4,189

4,041

-12,620

Accrued liabilities and other liabilities, including warranty obligations

-3,677

-2,826

-3,044

-5,606

3,776

2,313

-337

3

-35

-6,288

Net cash provided by (used in) operating activities

-22,573

21,251

35,016

45,851

41,120

34,372

21,086

12,813

4,598

-10,659

Cash flows from investing activities:
Purchases of available-for-sale-securities

0

29,522

88,413

34,739

61,933

37,434

0

0

-

-

Proceeds from sales and maturities of available-for-sale securities

25,271

61,365

62,939

32,923

55,292

10,450

0

0

-

-

Proceeds from sale of discontinued operations

-

-

-

-

-

-

116

410

1,303

7,266

Proceeds from other asset sales

-

-

-

-

-

-

5

6

0

16

Acquisition of business, net of cash acquired

0

2,750

0

3,468

114,062

0

0

-

-

-

Purchases of property, plant and equipment

8,952

10,380

3,792

4,656

5,734

3,181

3,590

2,442

2,506

222

Purchases of other investments in non-controlled affiliates

3,500

0

-

-

-

-

-

-

-

-

Proceeds from sales of available-for-sale securities

-

-

0

71

3,602

0

0

-

-

-

Net decrease in restricted cash

-

-

-

-

-

-

-

-

-351

-4,582

Net cash (used in) provided by investing activities

12,819

18,713

-29,266

-9,869

-122,835

-30,165

-3,469

-2,026

-852

11,642

Cash flows from financing activities:
Proceeds from long-term debt

32,968

0

-

-

80,000

0

0

-

-

5,000

Payments on long-term debt

50,667

16,000

16,000

16,000

0

0

-

5,000

0

0

Proceeds from employee stock purchases

241

444

487

381

116

0

0

-

-

-

Financing costs

-

-

-

-

-

-

-

-

35

324

Proceeds from exercise of stock options

75

366

560

356

1,050

378

357

113

3

0

Tax payments related to stock award issuances

107

396

741

239

775

0

0

0

-

-

Excess tax benefit related to stock-based awards

-

-

0

1,857

28

-180

-145

-

0

-

Payments for stock repurchases

0

12,996

11,055

5,390

11,567

0

0

-

-

-

Net cash provided by (used in) financing activities

-17,490

-28,582

-26,749

-19,035

68,852

198

212

-4,887

-32

4,676

Effect of exchange rate changes on cash and cash equivalents

189

-1,150

1,018

149

-1,565

-178

-57

-120

-583

1,348

(Decrease) increase in cash and cash equivalents

-27,055

10,232

-19,981

17,096

-14,428

4,227

17,772

5,780

3,131

7,007

Supplemental disclosure of cash flow information:
Cash paid for interest

1,197

1,044

-

-

-

-

-

-

-

-

Cash paid for interest

-

-

1,545

1,920

22

25

36

544

0

0

Cash paid for income taxes, net

-4,186

8,885

11,630

11,511

1,308

923

450

277

-22

-12,455

Acquisition consideration owed but not yet paid

-

-

-

-

2,813

0

0

-

-

-

Supplemental disclosure of non-cash investing activities:
Capital expenditures incurred but not yet paid

420

1,220

404

210

1,000

86

0

0

-

-

The following table provides a reconciliation of cash, cash equivalents and restricted cash reported within the Consolidated Condensed Balance Sheets to the total of the same amounts shown above:
Loan fees incurred but not yet paid

-

-

-

-

36

0

0

-

-

-