Rev group, inc. (REVG)
CashFlow / Yearly
Oct'19Oct'18Oct'17Oct'16Oct'15Oct'14
Cash flows from operating activities:
Net loss

-13,100

13,000

31,400

30,200

22,877

1,488

Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization

45,700

46,000

37,800

24,600

19,084

18,901

Amortization of debt issuance costs

2,000

1,900

1,800

2,700

2,330

2,540

Amortization of Senior Note discount

-

-

100

200

217

235

Stock-based compensation expense

7,200

6,300

26,600

19,700

3,237

859

Deferred income taxes

-5,000

-4,100

2,900

-3,700

-5,325

-325

Loss on early extinguishment of debt

-

-

-11,900

-

-

-

Gain on sale of assets

1,900

3,000

1,200

300

-28

1,819

Impairment charges

8,900

35,600

-

-

-

-

Changes in operating assets and liabilities, net of effects of business acquisitions:
Receivables, net

-13,400

22,300

39,700

52,400

-7,518

38,190

Inventories, net

2,700

74,500

61,900

8,100

2,795

-18,754

Other current assets

9,800

12,200

1,200

700

3,553

-4,742

Accounts payable

-17,200

6,100

54,700

44,800

-15,831

284

Accrued warranty

-8,600

-11,300

-6,200

-4,000

-5,863

-691

Customer advances

12,100

21,900

-800

2,900

5,218

-366

Other liabilities

24,600

-23,600

-22,200

18,700

-1,395

-1,167

Long-term assets

-3,100

1,000

-800

1,000

-108

684

Net cash used in operating activities

52,500

-19,200

33,200

75,600

25,639

5,929

Cash flows from investing activities:
Purchase of property, plant and equipment

20,800

40,600

54,000

37,500

15,430

12,067

Purchase of rental fleet vehicles

3,000

20,100

17,700

11,100

-

-

Purchase of land in Riverside, CA

-

-

7,600

-

-

-

Proceeds from sale of assets

24,000

8,700

6,600

2,300

-

4,290

Investment in China JV

-

7,600

-

-

-

-

Acquisition of businesses, net of cash acquired

-

60,000

156,400

31,700

-

5,043

Acquisition of Ancira assets

-

-

-

6,400

-

-

Other

-

-

-

-

187

-

Net cash used in investing activities

200

-119,600

-229,100

-84,400

-15,617

-12,820

Net proceeds from borrowings under April 2017 ABL Facility

-90,000

141,500

75,900

61,700

-13,705

1,929

Net proceeds from borrowings of Term Loan

49,200

50,000

75,000

-

-

-

Repayments on Term Loan

1,500

-

-

-

-

-

Payment of dividends

12,500

12,800

6,400

-

186

-

Repurchase and retirement of common stock

8,300

53,300

-

-

-

-

Net proceeds from initial public offering

-

-

253,600

-

-

-

Repayment of debt assumed from acquisition

-

-

-

3,700

-

-

Payment of debt issuance costs

200

1,000

6,800

1,100

-

-

Repayment of long-term debt and capital leases

-

-

180,000

20,500

269

353

Senior Note prepayment premium

-

-

7,700

-

-

-

Redemption of common stock options including employer payroll taxes

-

-

-

21,700

5,461

3,125

Proceeds from exercise of common stock options, net of employer payroll taxes

600

9,500

2,600

-

-

-

Net proceeds from the issuance of common stock

-

-

-

-

2,000

2,855

Other financing activities

1,400

-1,000

-3,300

-

48

79

Net cash provided by financing activities

-61,300

132,900

202,900

14,700

-17,573

1,385

Net increase in cash and cash equivalents

-8,600

-5,900

7,000

5,900

-7,551

-5,506

Supplemental disclosures of cash flow information:
Cash paid (received) for:
Interest

33,600

23,500

26,800

25,800

24,638

15,636

Income taxes, net of refunds

-9,100

15,800

11,300

5,800

18,390

-906