Radisys corp (RSYS)
CashFlow / Yearly
Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09
Cash flows from operating activities:
Net income (loss)

-52,604

-10,251

-14,678

-27,581

-49,404

-43,474

-1,529

-369

-42,567

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

17,219

17,256

18,478

20,240

21,748

22,079

16,864

11,922

15,354

Inventory valuation allowance and adverse purch commitment charges

17,963

4,212

3,278

2,862

-

-

-

-

-

Impairment of goodwill

-

-

-

-

-

29,748

0

0

-

Inventory valuation allowance

-

-

-

-

3,302

1,232

2,668

1,368

2,995

Deferred income taxes

-

-

-

-

-

-

-

-

-513

Deferred income taxes and uncertain tax positions

1,645

124

106

3,106

703

1,531

-842

0

-

Loss on ARS settlement right

-

-

-

-

-

-

-

-7,833

-3,238

Gain on ARS

-

-

-

-

-

-

-

7,854

3,658

Stock-based compensation expense

2,192

3,797

3,952

4,097

5,298

1,391

5,717

6,158

8,520

Canadian deferred tax foreign exchange benefit

-

-

-

-

-

-

-

-

-3,204

Deferred tax valuation allowance provision

-

-

-

-

-12,476

0

10,350

-403

-42,003

Write off of purchased computer software

-

-

-

-

2,868

0

0

-

-

Increase (Decrease) in Accrued Taxes Payable

-

-

-

-

-

-

-

1,029

-

Tax liability adjustments

-

-

-

-

-

-

-

-

0

Gain on the sale of purchased computer software

-

-

-

-

-

-

0

448

448

Gain on the liquidation of a foreign subsidiary

-

-

-

-

-

-

-2,081

0

0

Gain (Loss) on Disposition of Property Plant Equipment

-313

-

-

-

2,303

-

0

462

-39

Restructuring Costs and Asset Impairment Charges

1,743

40

225

-

-

-

-

-

-

Other

327

-815

-217

119

330

1,210

2,250

641

-

Gain on early extinguishment of convertible notes

-

-

-

-

-

-

-

-

0

Other

-

-

-

-

-

-

-

-

449

Changes in operating assets and liabilities
Accounts receivable

-5,463

-22,609

17,121

2,262

-11,119

2,082

-7,146

-2,102

-937

Other receivables

-808

-7,110

5,040

3,689

303

-1,005

1,202

-2,043

2,618

Increase (Decrease) in Inventory and Deferred Cost of Sales

-620

-4,890

13,801

-4,313

-69

-

-

-

-

Inventories

-

-

-

-

-

-4,864

9,221

1,030

-12,130

Inventory deposit

-

-

-

-

-

-352

2,249

4,068

2,370

Other current assets

-

-

-

-

-

-744

-451

934

-432

Accounts payable

-2,237

-22,805

9,853

-1,534

-6,013

3,718

2,629

82

-5,050

Accrued restructuring

-1,338

772

-89

-2,006

1,551

-3,014

2,148

-971

2,932

Accrued wages and other

-2,664

-789

2,043

-538

-1,640

-3,608

1,317

-536

-4,319

Deferred revenue

-2,786

-14,967

16,682

-1,875

-1,057

-2,733

4,269

998

881

Other Accrued Liabilities

3,191

-1,334

1,611

-2,049

-835

-7,352

-3,177

-656

-619

Net cash provided by operating activities

-11,888

9,809

5,057

-6,797

-2,091

5,611

14,808

16,089

25,440

Cash flows from investing activities:
Acquisitions, net of cash acquired

-

-

-

-

-

-

79,298

3,385

0

Proceeds from sale of auction rate securities

-

-

-

-

-

-

-

62,175

550

Capital expenditures

4,898

4,931

2,224

2,196

6,047

11,092

8,171

4,061

4,805

Proceeds from sale of software assets

-

-

-

-

2,552

-68

0

-

-

Proceeds from sale of land

-

-

-

-

-

-

0

-

-

Payments for (Proceeds from) Other Investing Activities

-

-

-

-

-

-

500

-

-

Purchase of long-term assets

-

-

-

-

-

-

-

3,758

592

Other

-

-

-

-

-

-

-

477

0

Net cash used in investing activities

-4,898

-4,931

-2,224

-2,196

-3,495

-11,160

-87,969

51,448

-4,847

Cash flows from financing activities:
Proceeds from (Repayments of) Lines of Credit

93,000

98,000

13,500

0

15,000

0

-

-

-

Borrowings on line of credit

-

-

-

-

-

-

0

13,738

1,752

Repayments of Lines of Credit

102,000

88,000

8,500

5,000

0

-

0

55,025

0

Repayment of convertible subordinated notes

0

0

-18,000

0

-16,919

-10,081

-4,875

0

-

Repurchase of convertible notes

-

-

-

-

-

-

-

-

0

Repurchases of common stock

-

-

-

-

-

-

3,920

0

0

Net resettlement of restricted shares

516

1,040

331

21,186

806

1,272

1,646

2,586

4,754

Net settlement of restricted shares

204

3,287

142

629

-

-

-

-

-

Other financing activities

68

-279

0

-253

-921

-213

-923

-469

-499

Net cash provided by (used in) financing activities

-8,620

7,474

-12,811

15,304

-2,034

-9,022

-8,072

-39,170

6,007

Effect of exchange rate changes on cash

443

-29

-500

-551

-80

-17

-75

39

92

Net increase (decrease) in cash and cash equivalents

-24,963

12,323

-10,478

5,760

-7,700

-14,588

-81,308

28,406

26,692

Supplemental disclosure of cash flow information:
Interest

906

483

835

1,207

1,090

1,347

1,424

1,375

1,375

Income taxes

1,262

1,349

1,289

1,532

1,415

1,202

806

592

194

Issuance of common stock for acquisitions

-

-

-

-

-

-

30,818

0

0

Common stock issued pursuant to benefit plans

-

-

-

-

-

-

-

0

0