Pra health sciences, inc. (PRAH)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14
Cash flows from operating activities:
Net income

243,119

154,458

87,293

68,175

81,765

-35,742

Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization expense

114,898

112,247

78,227

69,506

77,952

96,564

Amortization of debt issuance costs

1,814

2,111

2,108

4,433

5,983

5,737

Amortization of terminated interest rate swaps

6,538

7,146

6,684

4,961

731

-

Stock-based compensation expense

45,834

29,143

12,616

7,067

5,276

3,467

Gain (Loss) on Extinguishment of Debt

-519

-952

-15,023

-38,178

0

-25,036

Loss on disposal of fixed assets

-1,058

-120

-358

-753

-652

-5

Change in fair value of acquisition-related contingent consideration

0

34,538

74,969

-527

89

504

Non-cash transaction related stock-based compensation expense

0

773

5,294

42,166

0

-

Unrealized foreign currency gains, net

6,467

3,307

-39,700

24,499

16,464

12,222

Equity in income of unconsolidated joint ventures

0

143

123

2,775

-3,396

-2,044

Unrealized loss on derivatives

-

-

-

-

-1,787

-1,731

Excess tax benefit from stock-based compensation

-

-

-

846

0

-

Deferred income tax benefit

-23,907

11,665

-75,915

-10,469

-3,219

-31,968

Other reconciling items

-606

-30

-763

605

-443

-978

Changes in operating assets and liabilities, net of acquired assets and assumed liabilities:
Prepaid expenses and other assets

13,660

18,931

-1,762

10,071

11,675

10,944

Accounts payable and other liabilities

21,584

31,579

35,792

-1,474

36,135

19,727

Income taxes

-31,029

5,241

10,640

7,308

9,958

15,634

Advanced billings

65,213

14,216

61,547

79

42,830

-13,736

Accounts receivable, unbilled services and advanced billings

89,304

17,017

136,330

31,313

83,211

32,781

Payment of acquisition-related contingent consideration

83,249

35,029

0

0

2,000

1,589

Net cash provided by operating activities

253,567

329,792

220,408

160,047

152,428

34,034

Purchase of fixed assets

74,294

55,880

61,318

33,143

32,814

27,323

Proceeds from the sale of fixed assets

26

43

56

10

44

-

(Cash paid) proceeds received for interest on interest rate swap, net

-667

-181

874

913

302

-

Acquisition of Nextrials, Inc., net of cash acquired

-

-

-

4,268

0

-

Proceeds from RPS Parent Holding Corp. working capital settlement

-

-

-

-

-

15,000

Proceeds from CRI Holding Company, LLC working capital adjustment

-

-

-

-

-

851

Payment of ClinStar, LLC working capital settlement

-

-

-

-

1,693

-

Distributions from unconsolidated joint ventures

418

0

0

3,700

19,529

-

Cash received from the sale of marketable securities

0

183

0

0

-

-

Acquisition of Care Innovations, Inc., net of cash acquired

-

-

-

-

543

-

Cash paid to terminate interest rate swaps

-

-

-

-

32,907

-

Acquisition of Symphony Health Solutions Corporation, net of cash acquired

0

0

521,182

0

0

-

Payment of Symphony Health Solutions Corporation contingent consideration

0

0

67,781

0

0

-

Acquisition of Parallel 6, Inc., net of cash acquired

0

0

38,859

0

0

-

Acquisition of Takeda PRA Development Center KK, net of cash acquired

0

0

-2,680

0

0

-

Acquisition of Takeda Pharmaceutical Data Services, Ltd., net of cash acquired

0

0

142

0

0

-

Contributions to unconsolidated joint ventures

-

-

-

-

23,000

-

Net cash used in investing activities

-73,183

-55,473

-687,420

-34,614

-71,686

-11,472

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

1,300,000

0

550,000

625,000

0

-

Proceeds from accounts receivable financing agreement

30,000

60,000

20,000

120,000

0

-

Repayment on accounts receivable financing agreement

30,000

10,000

20,000

0

0

-

Borrowings on line of credit

233,800

0

121,500

110,000

90,000

105,000

Repayments of line of credit

145,000

91,500

30,000

110,000

90,000

115,000

Repayments of long-term debt

1,216,533

224,394

125,513

822,559

40,000

308,775

Payments to Acquire Interest in Subsidiaries and Affiliates

4,138

0

0

-

-

-

Proceeds from common stock issued, net of underwriters discount

-

-

-

-

-

333,950

Payment of common stock issuance costs

-

-

-

-

525

5,325

Excess tax benefit from stock-based compensation

-

-

-

846

0

-

Proceeds from stock issued under employee stock purchase plan and stock option exercises

45,819

31,382

7,236

655

81

33

Payment of debt prepayment and debt extinguishment costs

0

0

9,226

17,824

0

14,250

Payments for debt issuance costs

4,541

0

6,588

7,713

0

-

Taxes paid related to net shares settlement of equity awards

114

5,337

0

0

-

-

Repurchase and retirement of common stock

300,000

0

0

-

-

-

Payment of acquisition-related contingent consideration

0

79,663

400

0

-

-

Net cash provided by financing activities

-90,707

-319,512

507,009

-101,595

-42,444

-5,956

Effects of foreign exchange changes on cash, cash equivalents, and restricted cash

1,884

-2,988

3,555

-625

-3,702

-5,992

Change in cash, cash equivalents, and restricted cash

91,561

-48,181

43,552

23,213

34,596

10,614