Badger Meter Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
Badger Meter Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net earnings | 34,584,000 | 38,398,000 | 30,717,000 | 32,038,000 | 33,056,000 | 29,131,000 | 24,721,000 | 25,969,000 | 22,493,000 | 19,415,000 | 17,539,000 | 17,933,000 | 16,664,000 | 14,360,000 | 17,276,000 | 15,855,000 | 13,972,000 | 13,781,000 | 13,094,000 | 14,861,000 | 9,534,000 | 11,854,000 | 12,274,000 | 12,721,000 | 11,358,000 | 10,824,000 | 2,851,000 | 6,154,000 | 7,546,000 | 7,975,000 | 10,614,000 | 8,749,000 | 8,792,000 | 9,400,000 | 7,990,000 | 8,327,000 | 7,901,000 | 4,227,000 | 10,231,000 | 8,814,000 | 4,632,000 | 9,049,000 | 6,281,000 | 2,907,000 | 8,857,000 | 7,442,000 | 6,249,000 | 6,880,000 | 7,834,000 | 3,260,000 | 9,023,000 | 8,029,000 | 5,352,000 | 14,355,000 | 7,757,000 | 6,973,000 | 5,828,000 | 7,041,000 | 6,020,000 | 5,751,000 | 5,468,000 | 2,572,000 |
adjustments to reconcile net earnings to net cash from operations: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 2,915,000 | 2,804,000 | 2,773,000 | 2,589,000 | 2,849,000 | 2,892,000 | 2,837,000 | 2,662,000 | 2,775,000 | 2,663,000 | 2,677,000 | 2,791,000 | 2,862,000 | 2,760,000 | 2,672,000 | 2,756,000 | 2,990,000 | 2,873,000 | 3,121,000 | 3,154,000 | 3,003,000 | 2,975,000 | 2,881,000 | 2,625,000 | 3,085,000 | 2,978,000 | 2,902,000 | 2,719,000 | 3,175,000 | 3,082,000 | 3,079,000 | 2,918,000 | 2,874,000 | 2,810,000 | 2,793,000 | 2,579,000 | 2,986,000 | 2,202,000 | 2,092,000 | 2,376,000 | 2,474,000 | 2,140,000 | 2,126,000 | 2,191,000 | 1,849,000 | 1,789,000 | 2,134,000 | 1,665,000 | 1,865,000 | 1,928,000 | 1,854,000 | 1,584,000 | 1,773,000 | 1,629,000 | 2,020,000 | 1,660,000 | 1,421,000 | 1,566,000 | 1,770,000 | 1,502,000 | 1,650,000 | 1,722,000 |
amortization | 5,880,000 | 5,478,000 | 5,295,000 | 5,427,000 | 5,242,000 | 5,118,000 | 4,353,000 | 4,404,000 | 4,132,000 | 4,284,000 | 3,403,000 | 3,915,000 | 3,817,000 | 4,016,000 | 4,213,000 | 4,270,000 | 4,022,000 | 4,066,000 | 3,160,000 | 3,320,000 | 3,227,000 | 3,256,000 | 3,254,000 | 3,026,000 | 3,033,000 | 3,264,000 | 3,132,000 | 3,006,000 | 3,537,000 | 3,095,000 | 3,049,000 | 2,945,000 | 2,894,000 | 2,969,000 | 2,706,000 | 2,649,000 | 2,532,000 | 2,446,000 | 1,273,000 | 1,274,000 | 1,274,000 | 1,321,000 | 1,320,000 | 1,164,000 | 1,339,000 | 1,071,000 | 921,000 | 587,000 | 616,000 | 556,000 | 450,000 | 408,000 | 355,000 | 356,000 | 357,000 | 357,000 | 355,000 | 358,000 | 27,000 | 41,000 | 41,000 | 41,000 |
noncurrent employee benefits | -32,000 | 37,000 | -141,000 | 9,000 | -22,000 | 1,000 | -64,000 | -52,000 | -185,000 | -37,000 | -510,000 | -74,000 | 48,000 | -112,000 | -466,000 | 72,000 | 79,000 | 81,000 | -365,000 | 114,000 | 369,000 | 88,000 | 110,000 | 117,000 | -384,000 | 117,000 | 177,000 | -10,000 | 94,000 | -1,147,000 | 426,000 | 115,000 | 234,000 | 234,000 | 203,000 | 24,000 | 128,000 | 148,000 | 1,071,000 | -25,000 | -113,000 | 184,000 | 146,000 | 255,000 | 113,000 | -207,000 | 689,000 | -336,000 | 870,000 | 942,000 | 825,000 | 769,000 | 805,000 | 819,000 | 956,000 | 971,000 | 851,000 | 860,000 | 861,000 | 921,000 | 727,000 | 1,033,000 |
stock-based compensation expense | 2,576,000 | 1,828,000 | 1,587,000 | 1,314,000 | 2,010,000 | 1,271,000 | 1,225,000 | 1,356,000 | 1,601,000 | 1,006,000 | 978,000 | 704,000 | 851,000 | 615,000 | 793,000 | 590,000 | 573,000 | 374,000 | 374,000 | 336,000 | 398,000 | 307,000 | 332,000 | 328,000 | 289,000 | 265,000 | 2,430,000 | 473,000 | 471,000 | 412,000 | 413,000 | 366,000 | 385,000 | 390,000 | 362,000 | 380,000 | 410,000 | 371,000 | 413,000 | 313,000 | 363,000 | 434,000 | 1,000 | 273,000 | 345,000 | 292,000 | 284,000 | 294,000 | 261,000 | 281,000 | 349,000 | 272,000 | 297,000 | 281,000 | 210,000 | 320,000 | 266,000 | 268,000 | 305,000 | |||
changes in: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
receivables | -4,809,000 | -20,497,000 | 8,370,000 | 13,403,000 | -14,053,000 | -9,164,000 | 5,504,000 | -5,352,000 | 340,000 | -6,843,000 | 7,532,000 | -6,832,000 | 481,000 | -12,509,000 | 7,745,000 | -10,607,000 | -2,242,000 | 3,864,000 | -148,000 | -3,454,000 | 5,253,000 | 1,385,000 | 896,000 | -1,473,000 | 7,971,000 | -1,943,000 | -4,697,000 | -1,846,000 | -4,919,000 | -4,287,000 | 2,204,000 | -5,958,000 | 3,376,000 | -2,341,000 | -2,311,000 | 2,999,000 | -8,608,000 | 110,000 | 2,232,000 | -6,183,000 | -4,772,000 | -3,168,000 | -5,278,000 | -1,838,000 | -1,931,000 | -822,000 | -4,661,000 | 2,103,000 | -7,643,000 | 2,904,000 | -2,548,000 | -8,575,000 | -5,841,000 | -1,213,000 | 645,000 | 776,000 | 1,828,000 | -4,164,000 | -2,919,000 | 3,046,000 | -4,892,000 | -2,505,000 |
inventories | 4,139,000 | -120,000 | 13,687,000 | 3,889,000 | -851,000 | -6,405,000 | -4,839,000 | -3,875,000 | -12,314,000 | -11,439,000 | -4,814,000 | -3,183,000 | -9,261,000 | -3,763,000 | -7,948,000 | -873,000 | -6,096,000 | 1,284,000 | -59,000 | 118,000 | -2,367,000 | 7,437,000 | 3,039,000 | -1,694,000 | -2,731,000 | 166,000 | 1,242,000 | -98,000 | 265,000 | -2,830,000 | -2,664,000 | 7,423,000 | -1,721,000 | -4,462,000 | 2,684,000 | -3,624,000 | 333,000 | -692,000 | -1,296,000 | 740,000 | -2,998,000 | -631,000 | 4,922,000 | 2,445,000 | 953,000 | -3,333,000 | -1,662,000 | -26,000 | 5,356,000 | -3,663,000 | -2,850,000 | -2,646,000 | -2,362,000 | 2,493,000 | 1,505,000 | -836,000 | -5,613,000 | -1,070,000 | -4,153,000 | -1,017,000 | -433,000 | -83,000 |
payables | -72,000 | 16,294,000 | -6,919,000 | -18,581,000 | 5,379,000 | 7,960,000 | -3,776,000 | 4,178,000 | 1,145,000 | 6,959,000 | 4,137,000 | 3,742,000 | 9,379,000 | 10,749,000 | -415,000 | 2,054,000 | 1,075,000 | 4,291,000 | 1,784,000 | -6,061,000 | -631,000 | 4,517,000 | 757,000 | 1,744,000 | 4,601,000 | 4,540,000 | ||||||||||||||||||||||||||||||||||||
prepaid expenses and other assets | 1,019,000 | -4,107,000 | -7,540,000 | 717,000 | -424,000 | -8,065,000 | 267,000 | -2,299,000 | -2,847,000 | -2,133,000 | -1,152,000 | -1,252,000 | -5,249,000 | -2,904,000 | -8,062,000 | -831,000 | -428,000 | 8,085,000 | -2,472,000 | -1,515,000 | -1,586,000 | -846,000 | -915,000 | -2,819,000 | ||||||||||||||||||||||||||||||||||||||
other liabilities | -1,614,000 | -7,088,000 | 15,312,000 | 4,283,000 | 3,233,000 | -1,279,000 | 16,966,000 | 4,467,000 | 5,995,000 | 4,105,000 | 5,561,000 | 6,079,000 | 20,000 | -3,928,000 | 2,937,000 | 11,639,000 | -1,064,000 | -500,000 | 4,669,000 | -2,275,000 | -294,000 | |||||||||||||||||||||||||||||||||||||||||
total adjustments | 10,002,000 | -5,371,000 | 21,350,000 | 13,050,000 | 3,363,000 | -7,671,000 | 13,224,000 | 5,464,000 | 276,000 | -1,445,000 | 12,169,000 | 5,898,000 | 2,998,000 | -5,110,000 | 7,474,000 | 1,836,000 | 541,000 | 16,775,000 | 2,806,000 | 6,531,000 | 12,214,000 | 18,684,000 | 7,301,000 | 7,515,000 | 11,730,000 | 6,991,000 | 11,833,000 | 12,270,000 | -771,000 | 609,000 | 14,323,000 | 3,659,000 | 3,695,000 | 145,000 | 10,161,000 | 185,000 | 4,503,000 | 2,553,000 | 5,959,000 | 2,601,000 | -4,051,000 | 4,496,000 | 4,611,000 | 1,401,000 | 1,086,000 | -3,573,000 | 3,958,000 | 1,477,000 | 4,879,000 | 1,985,000 | -5,863,000 | -2,745,000 | -132,000 | -5,631,000 | -1,122,000 | 2,255,000 | -1,186,000 | -1,241,000 | -1,487,000 | 4,606,000 | -2,252,000 | 4,802,000 |
net cash from operations | 44,586,000 | 33,027,000 | 52,067,000 | 45,088,000 | 36,419,000 | 21,460,000 | 37,945,000 | 31,433,000 | 22,769,000 | 17,970,000 | 29,708,000 | 23,831,000 | 19,662,000 | 9,250,000 | 24,750,000 | 17,691,000 | 14,513,000 | 30,556,000 | 15,900,000 | 21,392,000 | 21,748,000 | 30,538,000 | 19,575,000 | 20,236,000 | 23,088,000 | 17,815,000 | 14,684,000 | 18,424,000 | 6,775,000 | 8,584,000 | 24,937,000 | 12,408,000 | 12,487,000 | 9,545,000 | 18,151,000 | 8,512,000 | 12,404,000 | 6,780,000 | 16,190,000 | 11,415,000 | 581,000 | 13,545,000 | 10,892,000 | 4,308,000 | 9,943,000 | 3,869,000 | 10,207,000 | 8,357,000 | 12,713,000 | 5,245,000 | 3,160,000 | 5,284,000 | 5,220,000 | 8,724,000 | 6,635,000 | 9,228,000 | 4,642,000 | 5,800,000 | 4,533,000 | 10,357,000 | 3,216,000 | 7,374,000 |
investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant and equipment expenditures | -3,938,000 | -2,966,000 | -4,669,000 | -3,132,000 | -2,341,000 | -2,676,000 | -2,054,000 | -3,014,000 | -2,664,000 | -4,271,000 | -1,201,000 | -1,917,000 | -1,632,000 | -1,141,000 | -3,791,000 | -2,619,000 | -1,759,000 | -2,276,000 | -1,637,000 | -1,942,000 | -1,123,000 | -2,306,000 | -2,160,000 | -1,977,000 | -2,199,000 | -3,043,000 | -4,792,000 | -2,956,000 | -3,806,000 | -2,336,000 | -2,266,000 | -3,247,000 | -5,268,000 | -4,407,000 | -3,197,000 | -3,131,000 | -2,317,000 | -3,328,000 | -3,775,000 | -2,738,000 | -2,803,000 | -2,111,000 | -1,119,000 | -1,294,000 | -1,330,000 | -750,000 | -1,616,000 | -2,807,000 | -2,420,000 | -1,735,000 | ||||||||||||
acquisitions, net of cash acquired | 913,000 | -184,937,000 | 0 | 0 | 0 | -3,000,000 | 0 | 0 | -75,000 | -17,052,000 | 0 | -767,000 | 55,000 | -44,561,000 | 0 | 0 | -3,954,000 | |||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -3,025,000 | -187,903,000 | -4,669,000 | -3,132,000 | -2,341,000 | -5,676,000 | -2,054,000 | -3,014,000 | -2,739,000 | -21,323,000 | -1,201,000 | -1,917,000 | -1,632,000 | -1,141,000 | 1,423,000 | -3,962,000 | -2,564,000 | -46,320,000 | -32,338,000 | -2,276,000 | -1,637,000 | -1,942,000 | -1,907,000 | -1,123,000 | -2,306,000 | -2,160,000 | -1,977,000 | -10,247,000 | -3,043,000 | -4,792,000 | -21,132,000 | -4,006,000 | -2,336,000 | -2,266,000 | -3,247,000 | -8,541,000 | -4,407,000 | -3,197,000 | -3,131,000 | -3,817,000 | -3,328,000 | -8,358,000 | -12,619,000 | -2,803,000 | -2,111,000 | -2,375,000 | -51,555,000 | -1,041,000 | -842,000 | -5,621,000 | -10,928,000 | -11,515,000 | -1,389,000 | -1,354,000 | -3,723,000 | -1,374,000 | -3,047,000 | -30,840,000 | -2,921,000 | -3,274,000 | -2,999,000 | -3,721,000 |
financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid | -10,004,000 | -10,017,000 | -9,985,000 | -9,986,000 | -7,934,000 | -7,942,000 | -7,918,000 | -7,917,000 | -6,591,000 | -6,626,000 | -6,589,000 | -6,580,000 | -5,843,000 | -5,869,000 | -5,837,000 | -5,839,000 | -5,240,000 | -5,239,000 | -5,232,000 | -5,230,000 | -4,940,000 | -4,938,000 | -4,943,000 | -4,935,000 | -4,360,000 | -4,357,000 | -4,353,000 | -3,772,000 | -3,770,000 | -3,771,000 | -3,337,000 | -3,336,000 | -3,335,000 | -2,899,000 | -2,892,000 | -2,891,000 | -2,745,000 | -2,733,000 | -2,732,000 | -2,588,000 | -2,580,000 | -2,575,000 | -2,430,000 | -2,421,000 | -2,431,000 | -2,287,000 | -2,389,000 | -2,408,000 | -2,106,000 | -2,101,000 | -2,097,000 | -1,796,000 | -1,791,000 | -1,785,000 | -1,633,000 | -1,621,000 | -1,619,000 | -1,309,000 | -1,303,000 | -1,293,000 | -1,143,000 | -1,132,000 |
proceeds from exercise of stock options | 486,000 | 68,000 | 0 | 0 | 521,000 | 230,000 | 0 | 909,000 | 0 | 58,000 | 642,000 | -1,000 | 1,685,000 | 0 | 352,000 | 553,000 | 27,000 | 0 | 478,000 | 998,000 | 215,000 | 277,000 | 471,000 | 702,000 | 0 | 231,000 | 153,000 | 360,000 | 654,000 | 181,000 | 266,000 | 62,000 | 0 | 1,143,000 | 127,000 | 7,000 | 133,000 | 417,000 | 286,000 | 364,000 | 620,000 | 82,000 | 22,000 | 187,000 | 17,000 | 156,000 | 78,000 | 72,000 | 63,000 | 93,000 | 545,000 | 403,000 | 75,000 | 1,034,000 | 437,000 | 531,000 | 440,000 | 322,000 | 397,000 | |||
net cash from financing activities | -9,518,000 | -9,949,000 | -9,985,000 | -9,986,000 | -7,413,000 | -7,712,000 | -7,918,000 | -7,008,000 | -6,591,000 | -6,568,000 | -5,947,000 | -6,519,000 | -6,270,000 | -5,869,000 | -5,838,000 | -4,154,000 | -5,670,000 | -4,845,000 | -5,808,000 | -9,831,000 | -5,308,000 | -6,872,000 | -6,654,000 | -5,196,000 | -12,152,000 | -13,707,000 | -14,482,000 | -9,276,000 | -1,593,000 | -4,696,000 | -1,544,000 | -4,709,000 | -6,988,000 | -9,714,000 | -13,118,000 | -8,567,000 | -3,985,000 | -1,919,000 | -9,275,000 | -7,270,000 | 1,832,000 | -3,519,000 | 569,000 | -4,041,000 | -8,887,000 | -948,000 | 43,326,000 | -5,677,000 | -9,518,000 | -1,078,000 | 7,238,000 | -4,058,000 | -4,202,000 | -2,946,000 | -2,420,000 | -8,155,000 | -2,454,000 | 24,387,000 | -3,672,000 | -9,059,000 | 3,475,000 | -5,046,000 |
effect of foreign exchange rates on cash | 1,807,000 | 878,000 | -1,063,000 | 773,000 | 237,000 | -544,000 | 899,000 | -306,000 | 5,000 | 230,000 | 705,000 | -818,000 | -769,000 | -195,000 | -199,000 | 104,000 | -322,000 | -262,000 | 618,000 | -585,000 | 22,000 | -219,000 | 129,000 | -83,000 | 231,000 | -1,000 | 279,000 | -308,000 | 229,000 | 448,000 | 278,000 | 280,000 | 150,000 | -145,000 | -13,000 | -5,000 | 291,000 | 53,000 | -176,000 | 22,000 | 60,000 | 239,000 | 85,000 | -231,000 | 600,000 | -696,000 | -292,000 | -125,000 | -397,000 | 682,000 | 617,000 | -114,000 | 32,000 | 166,000 | -252,000 | 174,000 | 402,000 | -232,000 | -324,000 | -295,000 | -13,000 | -41,000 |
increase in cash and cash equivalents | 33,850,000 | -163,947,000 | 36,350,000 | 32,743,000 | 26,902,000 | 7,528,000 | 28,872,000 | 21,105,000 | 13,444,000 | -9,691,000 | 23,265,000 | 14,577,000 | 10,991,000 | 2,045,000 | 9,679,000 | 5,957,000 | -20,871,000 | 8,700,000 | 14,825,000 | 21,505,000 | ||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents – beginning of period | 0 | 295,305,000 | 0 | 0 | 0 | 191,782,000 | 0 | 0 | 0 | 138,052,000 | 0 | 0 | 0 | 87,174,000 | 0 | 0 | 72,273,000 | 0 | 0 | 48,871,000 | ||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents – end of period | 33,850,000 | 131,358,000 | 36,350,000 | 32,743,000 | 26,902,000 | 199,310,000 | 28,872,000 | 21,105,000 | 13,444,000 | 128,361,000 | 23,265,000 | 14,577,000 | 10,991,000 | 89,219,000 | 9,679,000 | 5,957,000 | 51,402,000 | 8,700,000 | 14,825,000 | 70,376,000 | ||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | -9,249,000 | -25,000 | -366,000 | -10,000 | -5,643,000 | 8,000 | 50,000 | -34,000 | -3,097,000 | -3,000 | 7,000 | 38,000 | -3,483,000 | 9,000 | 0 | 392,000 | -1,542,000 | 33,000 | -14,000 | -1,000 | 73,000 | 58,000 | 1,000 | -135,000 | -41,000 | -12,000 | 13,000 | 22,000 | 109,000 | -135,000 | -9,000 | -23,000 | -66,000 | -7,000 | -14,000 | -24,000 | -39,000 | 49,000 | 63,000 | -51,000 | 2,160,000 | 3,900,000 | 5,000 | 3,000 | 7,000 | -32,000 | 13,000 | 5,000 | 9,000 | -20,000 | ||||||||||||
repurchase of common stock for treasury stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid during the year for: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant and equipment acquired through operating lease | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant and equipment accrued and unpaid | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from company owned life insurance plans | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of treasury stock | 0 | 0 | 30,000 | 42,000 | 54,000 | 33,000 | 38,000 | 55,000 | 45,000 | 45,000 | 45,000 | 52,000 | 98,000 | 366,000 | 65,000 | 61,000 | 444,000 | 89,000 | 66,000 | 369,000 | 72,000 | 38,000 | 397,000 | 60,000 | 39,000 | 318,000 | 66,000 | -30,000 | 333,000 | 147,000 | 39,000 | 346,000 | 45,000 | 51,000 | 391,000 | 26,000 | 49,000 | 39,000 | 33,000 | 53,000 | 41,000 | 42,000 | 62,000 | 37,000 | 37,000 | 37,000 | 55,000 | 40,000 | ||||||||||||||
repurchase of treasury stock | 0 | 0 | -61,000 | -406,000 | -2,467,000 | -521,000 | -964,000 | -1,873,000 | -2,462,000 | -370,000 | -1,619,000 | -389,000 | -1,046,000 | -2,242,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in short-term debt | 0 | 0 | -3,900,000 | -5,689,000 | -6,600,000 | 0 | -143,000 | -4,248,000 | -3,221,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of contingent acquisition consideration | -905,000 | 0 | -650,000 | -1,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | -609,000 | -1,926,000 | -1,860,000 | -1,845,000 | -2,101,000 | -358,000 | -347,000 | 469,000 | -229,000 | -1,408,000 | 405,000 | -364,000 | -694,000 | 646,000 | -167,000 | -67,000 | 416,000 | 489,000 | 229,000 | -245,000 | -48,000 | 327,000 | -1,616,000 | 779,000 | 57,000 | -964,000 | 37,000 | 837,000 | -1,618,000 | 585,000 | 184,000 | -1,174,000 | 801,000 | 75,000 | -760,000 | |||||||||||||||||||||||||||
property, plant and equipment additions | -1,154,000 | -3,549,000 | -1,305,000 | -2,977,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of common stock for treasury stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in cash | 11,143,000 | 13,834,000 | 8,861,000 | 1,947,000 | -1,496,000 | -1,407,000 | 2,368,000 | -456,000 | 2,539,000 | 3,973,000 | 3,313,000 | -2,580,000 | 1,773,000 | -8,601,000 | 4,303,000 | 1,717,000 | 1,907,000 | -1,073,000 | -2,767,000 | -455,000 | -150,000 | 1,686,000 | 1,514,000 | 87,000 | 4,590,000 | -2,271,000 | 3,679,000 | -1,434,000 | ||||||||||||||||||||||||||||||||||
cash and cash equivalents — beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents — end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures of cash flow information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease short-term debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other current liabilities | 332,000 | 910,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
pension termination settlement charges | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions to pension plan | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non cash transactions: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
settlement of innovative metering systems payables prior to the acquisition | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in short-term debt | -7,000,000 | -6,433,000 | -5,500,000 | 3,500,000 | -750,000 | 2,035,000 | 126,000 | -10,360,000 | 578,000 | 3,784,000 | -1,200,000 | 2,302,000 | -2,750,000 | -6,685,000 | 13,946,000 | 62,393,000 | -3,362,000 | -8,039,000 | 858,000 | 174,000 | -16,917,000 | -8,310,000 | 4,282,000 | -4,346,000 | ||||||||||||||||||||||||||||||||||||||
cash — beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash — end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
settlement of carolina meter & supply payables prior to the acquisition | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, december 31, 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
pension and postretirement benefits | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency translation | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends of 0.49 per share | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock options exercised | 22,000 | 9,000 | 0 | 12,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
essop transactions | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, december 31, 2017 | 0 | 0 | 0 | 37,165,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends of 0.56 per share | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asu 2014-09 adoption impact | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asu 2018-02 adoption impact | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, december 31, 2018 | 0 | 0 | 0 | 37,198,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends of 0.64 per share | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, december 31, 2019 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
pension termination settlement charge | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contribution to pension plan | -6,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions, net of cash acquired and future payments | 0 | 0 | 0 | -4,583,000 | 0 | -1,256,000 | -50,261,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash – beginning of period | 0 | 0 | 13,086,000 | 0 | 0 | 11,164,000 | 0 | 0 | 7,338,000 | 0 | 0 | 8,163,000 | 0 | 0 | 6,656,000 | 0 | 0 | 7,263,000 | 0 | 0 | 6,554,000 | 0 | 0 | 4,975,000 | ||||||||||||||||||||||||||||||||||||||
cash – end of period | 13,834,000 | 8,861,000 | 15,033,000 | -1,496,000 | -1,407,000 | 13,532,000 | -456,000 | 2,539,000 | 11,311,000 | 3,313,000 | -2,580,000 | 9,936,000 | -8,601,000 | 4,303,000 | 8,373,000 | 3,608,000 | 350,000 | 6,408,000 | 1,907,000 | -1,073,000 | 3,787,000 | -455,000 | -150,000 | 6,661,000 | ||||||||||||||||||||||||||||||||||||||
balance, june 30, 2018 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends of 0.15 per share | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asu 2018-02 adoption | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, september 30, 2018 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends of 0.41 per share | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, june 30, 2019 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends of 0.17 per share | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, september 30, 2019 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends of 0.47 per share | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, march 31, 2018 | 0 | 37,177,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends of 0.13 per share | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends of 0.26 per share | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, march 31, 2019 | 0 | 37,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends of 0.30 per share | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities other than debt | -1,426,000 | 2,915,000 | -1,809,000 | 4,090,000 | 8,772,000 | -1,319,000 | -3,002,000 | 870,000 | 3,146,000 | -4,603,000 | 7,995,000 | -2,302,000 | 547,000 | 4,823,000 | -859,000 | 4,390,000 | 1,455,000 | -3,481,000 | -935,000 | -2,641,000 | 6,435,000 | -2,711,000 | 3,242,000 | 653,000 | -2,182,000 | 6,128,000 | 5,805,000 | |||||||||||||||||||||||||||||||||||
balance at beginning of period | 408,000 | 335,000 | 3,367,000 | 516,000 | -231,000 | 2,779,000 | -48,000 | 428,000 | 3,133,000 | 814,000 | -193,000 | 1,739,000 | 234,000 | 317,000 | 882,000 | -22,000 | -164,000 | 881,000 | -254,000 | -187,000 | 1,593,000 | 21,000 | ||||||||||||||||||||||||||||||||||||||||
net additions charged to earnings | -226,000 | 233,000 | 1,041,000 | -312,000 | 479,000 | 752,000 | 268,000 | -695,000 | 1,093,000 | -567,000 | 569,000 | 335,000 | -226,000 | 6,000 | 586,000 | 122,000 | -58,000 | 200,000 | -80,000 | -13,000 | 179,000 | 0 | ||||||||||||||||||||||||||||||||||||||||
adjustments to pre-existing warranties | -341,000 | 5,000 | -53,000 | -272,000 | 834,000 | -394,000 | -865,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
costs incurred | 351,000 | -165,000 | -653,000 | 417,000 | -566,000 | -589,000 | 351,000 | -256,000 | 435,000 | -525,000 | -301,000 | -89,000 | -269,000 | -111,000 | 200,000 | -364,000 | ||||||||||||||||||||||||||||||||||||||||||||||
balance at end of period | 192,000 | 408,000 | 3,702,000 | 349,000 | 516,000 | 2,548,000 | -294,000 | -48,000 | 3,561,000 | -9,000 | 811,000 | 1,549,000 | -293,000 | 234,000 | 1,199,000 | -11,000 | -22,000 | 717,000 | -239,000 | -254,000 | 1,406,000 | 72,000 | ||||||||||||||||||||||||||||||||||||||||
acquisitions, future payments | -200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit on stock options | -23,000 | 270,000 | 49,000 | 11,000 | 5,000 | 145,000 | 0 | 0 | 363,000 | 108,000 | 12,000 | 103,000 | 25,000 | 80,000 | 61,000 | 0 | -18,000 | 153,000 | 501,000 | 442,000 | 46,000 | 2,298,000 | 863,000 | 810,000 | 557,000 | 378,000 | 532,000 | |||||||||||||||||||||||||||||||||||
employee benefit stock purchase | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
costs incurred and adjustments | -665,000 | -54,000 | -366,000 | 51,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in cash | 350,000 | -855,000 | -772,000 | -339,000 | -127,000 | -2,384,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common stock | 0 | -12,987,000 | -17,013,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on legal settlement | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of intangible asset | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in start-up technology company | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other – net | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of long-term debt | 0 | -536,000 | -2,346,000 | -2,547,000 | -2,434,000 | -2,401,000 | -2,449,000 | -2,312,000 | -511,000 | -526,000 | -490,000 | -419,000 | -537,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
other — net | -92,000 | -51,000 | -93,000 | -315,000 | 346,000 | -200,000 | -174,000 | -69,000 | -70,000 | -481,000 | -140,000 | -519,000 | 20,000 | -30,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
cash — beginning of period | 0 | 3,089,000 | 0 | 0 | 13,329,000 | 0 | 0 | 6,217,000 | 0 | 0 | 8,670,000 | 0 | 0 | 5,048,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
cash — end of period | 1,956,000 | 2,317,000 | 87,000 | -10,403,000 | 12,990,000 | 4,590,000 | 240,000 | 6,090,000 | -457,000 | -885,000 | 6,286,000 | -2,271,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
2011 | 889,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2010 | 907,000 | 0 | 0 | 907,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
previously unrecognized tax benefits, including interest | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition, net of cash acquired | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in emerging technology company | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2009 | 0 | 0 | 1,327,000 | 0 | 0 | 1,327,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities other than debt | -7,833,000 | -3,657,000 | 622,000 | -886,000 | 789,000 | 3,783,000 | -693,000 | 1,066,000 | 5,374,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of intangible assets | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of long-term debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2008 | 0 | 0 | 1,917,000 | 0 | 0 | 1,917,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of long-lived assets | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds on disposal of long-lived assets | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash — beginning of period from continuing operations | 0 | 0 | 8,670,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash — beginning of period from discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash — end of period from continuing operations | -457,000 | -885,000 | 6,286,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash — end of period from discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2007 | 0 | 0 | 2,954,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant and equipment | -2,781,000 | -2,755,000 | -6,213,000 | -3,691,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-lived asset impairment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2006 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash – beginning of period from continued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash – beginning of period from discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash – end of period from continued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash – end of period from discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash — end of period * | 3,614,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
* |
We provide you with 20 years of cash flow statements for Badger Meter stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as operating cash flows, cash levels, capital expenditures, profits, stock-based compensations and profit margins. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of Badger Meter stock. Explore the full financial landscape of Badger Meter stock with our expertly curated income statements.
The information provided in this report about Badger Meter stock is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.