Vicor corp (VICR)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09
Operating activities:
Consolidated net (loss) income

14,109

31,846

258

-6,261

5,159

-14,070

-23,504

-3,798

9,309

33,539

4,093

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

10,334

9,254

8,893

8,438

9,142

9,805

10,008

10,423

11,005

10,222

10,198

Stock-based compensation expense, net

3,036

3,396

1,735

506

1,782

1,634

2,450

1,244

1,923

871

657

Provision (benefit) for doubtful accounts

-144

65

6

-22

-18

66

-

-

-

-

-

Increase in long-term income taxes payable

329

43

-1

4

-675

-472

-155

135

-

-

-

Decrease in long-term deferred revenue

822

-71

-71

-94

-139

-139

-139

-139

350

-18

1,078

Increase in other long-term liabilities

-

9

93

-

-

-

-

-

-

-

-

Severance charges

-

-

-

-

-

-

-

-

-

-

4,099

Impairment of goodwill

-

-

-

-

-

-

-

2,012

-

-

-

Excess tax benefit of share-based compensation

-

-

-

-

-

-

-

105

133

213

-

Gain on disposal of equipment

38

57

14

-4

60

22

26

33

21

249

30

Deferred income taxes

60

-55

-172

-78

-183

18

4,491

-369

148

-6,274

-74

Credit gain on available-for-sale securities

4

7

11

13

12

311

-78

-9

302

146

464

Change in current assets and liabilities, net

6,576

8,252

13,094

1,435

-1,499

-5,682

-2,107

-7,859

-4,128

21,122

-4,617

Increase in refundable income taxes

-

-

736

-

-

-

-

-

-

-

-

Increase in contingent consideration obligations

280

-

650

-

-

-

-

-

-

-

-

Change in current assets and liabilities, net

6,576

8,252

13,094

-

-

-

-

-

-

-

-

Net cash used by operating activities

22,208

36,171

-2,464

544

11,467

2,191

-4,690

17,238

26,407

16,894

24,798

Investing activities:
Additions to property, plant and equipment

12,485

18,211

12,545

8,428

9,090

7,128

6,179

7,396

7,466

12,103

10,643

Proceeds from sale of equipment

38

57

14

2

60

22

26

33

10

421

32

Change in restricted cash

-

-

-

-

-

-

-

-

-

-415

-322

Decrease in other assets

35

85

-5

93

204

43

-49

81

55

-172

572

Purchases of Common Stock

-

-

-

-

-

-

17,100

-

-

-

-

Net cash used for investing activities

-12,482

-18,239

-12,526

-8,519

-4,266

-4,029

-5,080

-4,084

2,527

3,765

-5,906

Financing activities:
Proceeds from issuance of Common Stock

4,742

8,656

3,300

1,584

820

788

27

9

452

1,104

-

Payment of contingent consideration obligations

237

270

225

99

-

-

-

-

-

-

-

Sales and maturities of investments

-

-

-

-

360

3,460

1,024

3,630

11,142

15,768

6,650

Purchases of investments

-

-

-

-

-

340

-

270

1,104

908

1,695

Proceeds from sale of equity method investment

-

-

-

-

5,000

-

-

-

-

-

-

Deconsolidation of subsidiary

-

-

-

372

392

-

-

-

-

-

-

Acquisition of noncontrolling interest

-

-

-

-

216

-

-

-

-

-

-

Common Stock dividends paid

-

-

-

-

-

-

-

-

6,272

12,506

-

Noncontrolling interest dividend paid

139

-

-

-

-

162

531

378

690

552

1,269

Reversal of excess tax benefit of share-based compensation

-

-

-

-

-

-

-451

105

133

213

-

Net cash provided by financing activities

4,366

8,386

3,075

1,113

604

626

-18,055

-264

-6,377

-11,741

-1,269

Effect of foreign exchange rates on cash

19

9

-25

52

-12

60

-390

-244

72

137

-38

Net decrease in cash and cash equivalents

14,111

26,327

-11,940

-6,810

7,793

-1,152

-28,215

12,646

22,629

9,055

17,585

Change in current assets and liabilities, excluding effects of deconsolidation of subsidiary:
Accounts receivable

-5,714

8,834

9,210

-780

-2,201

1,151

821

-4,052

-7,546

11,926

2,148

Inventories, net

1,812

10,827

9,309

3,677

-1,880

-3,202

-33

-5,591

162

13,928

5,291

Other current assets

2,895

-176

357

158

111

-1,029

1,647

-380

224

-2,050

-2,065

Accounts payable and accrued liabilities

-7,339

7,450

3,186

339

-1,301

300

4,580

-1,670

-3,861

3,881

-2,550

Accrued severance and other charges

-234

234

-

-195

-1,709

1,855

49

-

-

-259

3,840

Short-term lease payable

12

-

-

-

-

-

-

-

-

-

-

Accrual for litigation settlements

-

-

-

-

-

-

-

-

-

-

162

Income taxes payable

-653

410

208

61

-10

26

-321

-84

324

892

1,164

Deferred revenue

631

3,139

2,388

1,415

549

421

234

-410

505

-1,832

-1,859

Gain from sale of equity method investment

-

-

-

-

5,000

-

-

-

-

-

-

Increase in other assets

-

-

-

505

-

-

-

-

-

-

-

Gain from disposition of consolidated subsidiary

-

-

-

-

28

-

-

-

-

-

-

Unrealized gain on trading securities

-

-

-

-

-

-

-

-

-

970

1,268

Unrealized loss on auction rate security rights

-

-

-

-

-

-

-

-

-

962

964

Change in current assets and liabilities, net

6,576

8,252

13,094

1,435

-1,499

-5,682

-2,107

-7,859

-4,128

21,122

-4,617

Supplemental disclosures:
Cash paid during the year for income taxes, net of refunds

-2,194

-743

-373

-230

-675

1,529

61

975

4,178

1,113

3,122