Universal electronics inc (UEIC)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09
Cash provided by (used for) operating activities:
Net income (loss)

3,630

11,924

-10,323

20,384

29,173

32,534

22,963

16,553

19,946

15,081

14,675

Adjustments to reconcile net income (loss) to net cash provided by (used for) operating activities:
Depreciation and amortization

31,926

33,602

31,312

26,967

20,452

18,244

18,363

17,613

17,335

8,059

6,801

Provision for bad debts

441

305

166

183

299

249

190

73

277

931

435

Provision for inventory write-downs

-

-

-

3,806

3,382

3,473

3,680

2,994

5,625

3,514

4,179

Disposal Group, Not Discontinued Operation, Gain (Loss) on Disposal

0

36,978

0

0

-

-

-

-

-

-

-

Deferred income taxes

-1,779

3,967

7,597

-1,637

-5,348

-538

-1,617

2,536

-1,043

-559

-1,036

Tax benefit from exercise of stock options and vested restricted stock

-

-

-

2,007

3,069

0

874

-83

280

231

408

Excess tax benefit from stock-based compensation

-

-

-

1,970

2,619

0

1,274

111

439

290

250

Shares issued for employee benefit plan

947

1,062

648

913

868

847

747

749

729

566

741

Employee and director stock-based compensation

8,845

8,820

11,943

10,324

7,913

6,444

5,342

4,575

4,511

4,966

4,312

Performance-based common stock warrants

1,997

163

683

2,728

0

0

-

-

-

-

-

Impairment of long-term assets

1,506

4,907

4,100

0

0

-

-

-

-

-

-

Changes in operating assets and liabilities:
Restricted cash

-

-

-

-

4,623

0

0

-

-

-

-

Accounts receivable and contract assets

-17,203

-5,455

22,192

3,882

29,407

7,966

4,509

8,998

-3,142

-13,192

4,278

Inventories

1,914

11,215

25,797

14,800

31,877

8,161

15,353

-2,987

30,597

5,102

1,053

Prepaid expenses and other assets

-4,648

587

4,477

772

-774

2,803

633

588

345

-950

-552

Accounts payable and accrued liabilities

14,233

-7,386

10,970

10,451

33,309

19,964

2,285

8,186

-4,319

922

-2,201

Accrued income taxes

3,574

-1,184

4,535

-5,159

729

1,186

-364

-2,943

-302

-4,322

702

Net cash provided by (used for) operating activities

85,257

12,855

9,165

49,543

26,094

63,473

30,694

43,543

14,800

38,139

23,987

Cash provided by (used for) investing activities:
Proceeds from sale of Guangzhou factory

0

51,291

0

0

-

-

-

-

-

-

-

Term deposit

-

-

-

-

-

-

-

-

-

-49,246

49,246

Acquisitions of property, plant and equipment

21,313

20,142

40,384

40,651

32,989

16,566

10,355

10,463

13,630

8,440

6,171

Refund of deposit received toward sale of Guangzhou factory

0

5,053

0

0

-

-

-

-

-

-

-

Acquisitions of intangible assets

2,655

2,521

1,949

1,912

2,395

1,853

1,319

1,140

1,064

1,378

1,172

Payments to Acquire Businesses, Gross

0

0

8,894

0

0

-

-

-

-

-

-

Increase in restricted cash

-

-

-

-

0

0

-

-

-

-

-

Deposit received toward sale of Guangzhou factory

-

-

-

4,797

0

0

-

-

-

-

-

Deconsolidation of Encore Controls LLC

-

-

-

48

0

0

-

-

-

-

-

Acquisition of net assets of Ecolink Intelligent Technology, Inc., net of cash acquired

-

-

-

-

12,265

0

0

-

-

74,271

-

Acquisition of assets from Zilog

-

-

-

-

-

-

-

-

-

-

9,502

Net cash provided by (used for) investing activities

-23,968

23,575

-51,227

-37,718

-47,649

-18,419

-11,674

-11,603

-14,694

-34,843

-66,091

Cash provided by (used for) financing activities:
Borrowings under line of credit

72,500

68,000

157,000

147,974

84,500

0

19,500

30,800

4,200

41,000

-

Repayments on line of credit

106,000

104,500

68,987

147,987

34,500

0

19,500

47,200

22,800

9,834

-

Debt issuance costs

-

-

-

-

-

-

-

42

0

0

-

Proceeds from stock options exercised

448

864

1,442

6,244

1,712

8,122

12,371

2,204

1,677

1,964

3,275

Treasury stock purchased

1,928

13,824

39,085

12,647

89,395

16,168

3,607

3,451

9,785

10,145

7,747

Contingent consideration payments in connection with business combinations

4,251

3,858

0

0

-

-

-

-

-

-

-

Excess tax benefit from stock-based compensation

-

-

-

1,970

2,619

0

1,274

111

439

290

250

Distribution to noncontrolling interest

-

-

-

-

78

0

0

-

-

-

-

Net cash provided by (used for) financing activities

-39,231

-53,318

50,370

-4,446

-35,142

-8,046

10,038

-17,578

-26,269

23,275

-4,222

Effect of exchange rate changes on cash and cash equivalents

-963

2,756

-803

-5,134

-2,858

-661

2,523

859

1,286

-1,338

104

Net increase (decrease) in cash and cash equivalents

21,095

-14,132

7,505

2,245

-59,555

36,347

31,581

15,221

-24,877

25,233

-46,222

Supplemental cash flow information:
Income taxes paid

7,275

7,658

8,280

9,891

7,793

7,178

6,068

10,445

8,097

11,747

-

Interest paid

4,403

4,981

2,751

1,208

255

0

44

304

438

0

-