Shiloh industries inc (SHLO)
CashFlow / Yearly
Oct'19Oct'18Oct'17Oct'16Oct'15Oct'14Oct'13Oct'12Oct'11Oct'10
CASH FLOWS FROM OPERATING ACTIVITIES:
Net Income (Loss) Attributable to Parent

-19,947

11,479

-697

3,669

5,905

19,915

21,570

13,526

7,845

3,861

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

46,753

45,728

41,648

37,645

34,267

27,839

20,878

-

22,367

26,220

Asset impairment, net

5,701

0

241

2,031

0

-4,026

-

-834

94

4,527

Asset impairment (recovery), net

-

-

-

-

-

-

-18

-

-

-

Recovery of restructuring charge

-

-

-

-

-

-

-

-30

-

-

Bargain purchase gain

-

-

-

-

-

-

228

0

-

-

Restructuring Costs and Asset Impairment Charges

-

-

-

-

0

-

-

-

-

-

Depreciation

-

-

-

-

-

-

-

18,793

-

-

Restructuring

4,863

280

4,420

0

-

-

-

-

0

-

Amortization of deferred financing costs

1,541

1,244

3,115

2,505

992

807

338

325

513

756

Deferred income taxes

-3,013

-9,770

4,174

-2,704

4,263

837

589

1,898

-

-3,217

Deferred Income Taxes

-

-

-

-

-

-

-

-

-1,920

-

Stock-based compensation expense

2,035

1,984

1,698

1,072

1,025

579

738

754

799

646

(Gain) loss on sale of assets

2,637

-993

-1,590

55

-274

806

1

65

19

-135

Loss on marketable securities

-29

-154

-695

-

-

-

-

-

-

-

Marketable Securities, Realized Gain (Loss), Excluding Other than Temporary Impairments

-

-

-

-

-

365

0

-

-

-

Other than Temporary Impairment Losses, Investments, Portion Recognized in Earnings, Net

-

-

-

0

0

-

-

-

-

-

Changes in operating assets and liabilities:
Accounts receivable, net

-34,114

1,426

2,919

-10,975

27,607

10,273

28,098

1,026

4,006

6,757

Inventories, net

-7,083

-412

888

2,408

-358

-4,734

-3,713

10,711

13,057

-2,619

Prepaids and other assets

1,619

-1,733

-5,375

-14,476

8,665

8,270

-3,559

-676

-399

1,538

Payables and other liabilities

-41,644

-1,462

16,715

-1,843

-5,923

3,573

12,802

1,727

3,698

-3,587

Prepaid and accrued income taxes

-2,013

1,877

1,148

3,998

-1,516

-5,526

2,935

491

-262

5,518

Net cash provided by operating activities

31,246

53,226

76,315

69,361

3,373

29,018

38,813

25,524

20,291

29,183

CASH FLOWS FROM INVESTING ACTIVITIES:
Capital expenditures

55,225

50,135

48,395

28,324

39,376

39,593

27,441

17,095

18,452

3,853

Sale of joint venture

0

0

1,170

-

-

-

-

-

-

-

Payments to Acquire Marketable Securities

-

-

-

-

-

2,000

0

-

-

-

Payments for (Proceeds from) Businesses and Interest in Affiliates

-

-

-

1,500

0

-

-

-

-

-

Investment in joint venture

-

-

-

-

-

0

-

-

-

-

Acquisitions, net of cash required

0

62,514

0

0

-195

124,544

104,470

0

-

-

Derivative settlements

5,855

0

0

-

-

-

-

-

-

-

Proceeds from sale of assets

12,393

3,592

7,605

1,508

11,480

5,762

518

4,370

248

68

Proceeds from Sale and Maturity of Marketable Securities

-

-

-

-

-

967

0

-

-

-

Net cash used for investing activities

-36,977

-109,057

-39,620

-28,316

-27,701

-159,408

-131,393

-12,725

-18,204

-3,785

CASH FLOWS FROM FINANCING ACTIVITIES:
Payment of capital leases

582

886

879

860

821

382

0

-

-

-

Proceeds from long-term borrowings

280,500

266,900

221,600

145,400

153,900

182,500

123,250

24,700

28,750

3,700

Repayments of long-term borrowings

275,100

202,282

296,770

-

-

-

-

-

-

-

Repayments of long-term borrowings

-

-

-

-186,301

-121,589

-39,877

-24,539

-29,250

-29,950

-28,150

Payment of deferred financing costs

1,954

105

1,779

1,785

5,529

776

1,963

90

906

538

Proceeds from exercise of stock options

0

73

78

0

159

1,061

302

417

573

193

Net cash provided by financing activities

2,864

63,700

-37,523

-43,546

26,120

142,526

92,804

-12,645

-2,101

-25,491

Effect of foreign currency exchange rate fluctuations on cash

344

238

868

-

-

-

-

-

-

-

Net increase (decrease) in cash and cash equivalents

-2,523

8,107

40

-

-

-

-

-

-

-

Effect of foreign currency exchange rate fluctuations on cash

-

-

-

-1,903

-706

-520

0

-

-

-

Net increase in cash and cash equivalents

-

-

-

-4,404

1,086

11,616

224

154

-14

-93

Supplemental Cash Flow Information:
Cash paid for interest

14,820

10,594

12,432

15,801

-

-

-

-

-

-

Cash paid for interest

-

-

-

-

9,373

3,862

2,237

1,237

1,316

3,157

Cash paid for income taxes

3,951

3,423

1,780

-5,855

1,770

7,995

-

-

-

-

Non-cash Activities:
Cash paid for income taxes

-

-

-

-

-

-

7,111

6,306

3,202

-285

Non-cash Activities:
Equipment acquired under capital lease

-

-

-

-

-

7,639

0

-

-

-

Capital equipment included in accounts payable

8,262

4,049

4,239

5,604

4,225

5,415

1,978

-

-

-

Repayments of short-term borrowings

-

-

-

-

-

-

-

-

-

351

Payment of dividends

-

-

-

-

-

-

4,246

8,422

2,004

0

Increase (Decrease) in Book Overdrafts

-

-

-

-

-

-

-

-

1,436

-345

Proceeds from Issuance of Common Stock

0

0

40,227

0

0

-

-

-

-

-