CONMED Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
CONMED 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 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 21,421,000 | 6,036,000 | 33,755,000 | 48,983,000 | 29,976,000 | 19,709,000 | 33,071,000 | 15,837,000 | 13,732,000 | 1,819,000 | 26,584,000 | 46,150,000 | -168,291,000 | 14,975,000 | 24,444,000 | 14,948,000 | 13,290,000 | 9,860,000 | 24,140,000 | 6,850,000 | -27,400,000 | 5,927,000 | 14,934,000 | 6,970,000 | 5,695,000 | 1,021,000 | 15,653,000 | 5,825,000 | 8,719,000 | 10,657,000 | 46,696,000 | 7,197,000 | 6,139,000 | -4,545,000 | 6,708,000 | 7,337,000 | 2,884,000 | -2,265,000 | 7,852,000 | 8,873,000 | 7,461,000 | 6,312,000 | 11,339,000 | 1,972,000 | 10,255,000 | 8,626,000 | 10,227,000 | 5,687,000 | 9,533,000 | 10,492,000 | 10,897,000 | 9,320,000 | 10,296,000 | 9,968,000 | -25,134,000 | 8,211,000 | 8,680,000 | 8,995,000 | 6,963,000 | 8,758,000 | 7,306,000 | 7,319,000 | 1,288,000 | 1,409,000 | 4,485,000 | 10,577,000 | 10,519,000 | 12,455,000 | 11,010,000 | 11,834,000 | 8,355,000 | 9,345,000 | 11,922,000 | -23,593,000 | 3,332,000 | 3,414,000 | 4,340,000 | 2,807,000 |
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 4,466,000 | 4,235,000 | 4,199,000 | 4,195,000 | 4,165,000 | 4,046,000 | 4,052,000 | 3,926,000 | 4,165,000 | 4,057,000 | 4,027,000 | 3,938,000 | 4,058,000 | 4,032,000 | 3,975,000 | 3,778,000 | 3,984,000 | 4,757,000 | 4,427,000 | 4,383,000 | 4,588,000 | 4,646,000 | 4,463,000 | 5,258,000 | 4,525,000 | 4,442,000 | 4,649,000 | 4,875,000 | 4,504,000 | 4,502,000 | 5,086,000 | 5,235,000 | 4,892,000 | 4,866,000 | 5,237,000 | 5,301,000 | 4,955,000 | 4,986,000 | 4,785,000 | 4,723,000 | 4,563,000 | 4,633,000 | 5,090,000 | 5,229,000 | 4,905,000 | 4,568,000 | 4,952,000 | 4,533,000 | 4,549,000 | 4,619,000 | 4,617,000 | 4,744,000 | 4,586,000 | 4,688,000 | 4,819,000 | 4,717,000 | 4,567,000 | 4,416,000 | 4,529,000 | 4,414,000 | 4,302,000 | 4,147,000 | 5,030,000 | 4,270,000 | 4,011,000 | 4,051,000 | 3,969,000 | 3,316,000 | 3,305,000 | 3,603,000 | 3,364,000 | 3,075,000 | 3,059,000 | 3,147,000 | 3,069,000 | 2,799,000 | 2,723,000 | 3,163,000 |
amortization of deferred debt issuance costs | 1,388,000 | 1,443,000 | 1,444,000 | 1,443,000 | 1,406,000 | 1,407,000 | 1,500,000 | 1,546,000 | 1,506,000 | 1,506,000 | 1,506,000 | 1,488,000 | 1,036,000 | 880,000 | 780,000 | 830,000 | 1,058,000 | 1,058,000 | 1,026,000 | 1,011,000 | 867,000 | 819,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization | 14,105,000 | 14,018,000 | 13,807,000 | 13,779,000 | 13,674,000 | 13,992,000 | 13,950,000 | 13,947,000 | 13,900,000 | 13,877,000 | 13,710,000 | 13,689,000 | 13,266,000 | 12,799,000 | 13,502,000 | 13,431,000 | 13,797,000 | 13,519,000 | 13,608,000 | 13,581,000 | 13,616,000 | 13,776,000 | 12,263,000 | 14,296,000 | 14,171,000 | 12,905,000 | 10,944,000 | 10,837,000 | 10,743,000 | 10,749,000 | 10,400,000 | 9,627,000 | 9,384,000 | 9,058,000 | 8,862,000 | 8,618,000 | 9,078,000 | 8,272,000 | 6,786,000 | 6,504,000 | 6,348,000 | 5,537,000 | 6,624,000 | 6,487,000 | 6,531,000 | 6,300,000 | 7,192,000 | 7,538,000 | 7,110,000 | 4,438,000 | 4,349,000 | 4,384,000 | 4,524,000 | 4,418,000 | 4,749,000 | 4,693,000 | 4,573,000 | 4,409,000 | 4,556,000 | 4,543,000 | 4,605,000 | 4,699,000 | ||||||||||||||||
stock-based compensation | 4,903,000 | 13,863,000 | 6,222,000 | 6,122,000 | 6,974,000 | 6,240,000 | 5,923,000 | 6,186,000 | 6,422,000 | 5,726,000 | 5,757,000 | 5,754,000 | 5,755,000 | 4,463,000 | 4,332,000 | 4,327,000 | 4,289,000 | 3,387,000 | 2,992,000 | 3,532,000 | 3,555,000 | 3,032,000 | 2,960,000 | 3,008,000 | 3,108,000 | 2,703,000 | 2,572,000 | 2,512,000 | 2,650,000 | 2,303,000 | 2,132,000 | 2,119,000 | 2,266,000 | 1,955,000 | 1,870,000 | 1,922,000 | 2,094,000 | 2,489,000 | 1,938,000 | 1,782,000 | 1,923,000 | 1,856,000 | 1,639,000 | 5,173,000 | 1,333,000 | 1,185,000 | 1,491,000 | 1,606,000 | 1,344,000 | 1,152,000 | 1,026,000 | 959,000 | 940,000 | 974,000 | 963,000 | 942,000 | 839,000 | 1,110,000 | ||||||||||||||||||||
deferred income taxes | 1,684,000 | -2,659,000 | 6,576,000 | 2,520,000 | 1,241,000 | 1,865,000 | 1,591,000 | -284,000 | 533,000 | -1,140,000 | -44,484,000 | -31,960,000 | 70,225,000 | 177,000 | 4,316,000 | 470,000 | 907,000 | -2,688,000 | -13,448,000 | 8,704,000 | -6,748,000 | -2,742,000 | -804,000 | 748,000 | -1,555,000 | -4,699,000 | 3,331,000 | -1,386,000 | 854,000 | -736,000 | -34,892,000 | -854,000 | -9,000 | -4,266,000 | 1,106,000 | 365,000 | -1,400,000 | -2,942,000 | -1,908,000 | 1,983,000 | 923,000 | 1,253,000 | 837,000 | -4,958,000 | 512,000 | 3,325,000 | 416,000 | 1,764,000 | 3,124,000 | 1,914,000 | 1,194,000 | 5,661,000 | 3,356,000 | 2,735,000 | -25,059,000 | 2,980,000 | 4,356,000 | 4,625,000 | 2,522,000 | 3,397,000 | 3,641,000 | 3,598,000 | -324,000 | 594,000 | 2,535,000 | 1,003,000 | 5,621,000 | 6,581,000 | 5,779,000 | 1,845,000 | 4,399,000 | 4,293,000 | 6,177,000 | -16,959,000 | 1,020,000 | 1,529,000 | 2,121,000 | -882,000 |
non-cash adjustments to fair value of contingent consideration liability | -1,799,000 | 3,962,000 | 1,219,000 | -27,048,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on early extinguishment of debt | 0 | 0 | 0 | 0 | 0 | 0 | 300,000 | 0 | 0 | 0 | 254,000 | 0 | 0 | 0 | 263,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -7,837,000 | 18,984,000 | -12,400,000 | 10,775,000 | 914,000 | -908,000 | -9,053,000 | -2,831,000 | -14,518,000 | -20,666,000 | 10,889,000 | 1,687,000 | -17,616,000 | -163,000 | -19,049,000 | 2,110,000 | -4,177,000 | 11,957,000 | -7,654,000 | -22,158,000 | 24,675,000 | 19,057,000 | -24,699,000 | 3,821,000 | -6,798,000 | 13,733,000 | -21,821,000 | 855,000 | -6,639,000 | 10,145,000 | -19,841,000 | -88,000 | -3,944,000 | 10,242,000 | -17,715,000 | 6,406,000 | -6,499,000 | 11,428,000 | -9,953,000 | 3,881,000 | 234,000 | -3,805,000 | -8,444,000 | 8,115,000 | -5,052,000 | 10,636,000 | -9,609,000 | 11,500,000 | -5,731,000 | 3,042,000 | -5,223,000 | 7,937,000 | 4,591,000 | -5,618,000 | -6,281,000 | 19,286,000 | -4,631,000 | 90,000 | -4,258,000 | 4,882,000 | 3,340,000 | 5,378,000 | -13,325,000 | 2,527,000 | 5,472,000 | -2,337,000 | 3,370,000 | -1,286,000 | -3,482,000 | -3,877,000 | 1,500,000 | -1,259,000 | -2,665,000 | -3,446,000 | 913,000 | -2,760,000 | 5,167,000 | 1,431,000 |
inventories | -5,551,000 | -7,475,000 | -7,197,000 | -18,641,000 | -746,000 | -5,049,000 | 8,785,000 | 818,000 | 7,484,000 | -3,016,000 | -26,438,000 | -16,577,000 | -13,692,000 | -21,857,000 | -3,127,000 | -17,986,000 | -5,055,000 | -11,638,000 | -11,001,000 | -6,367,000 | -716,000 | -12,313,000 | 15,528,000 | -1,836,000 | -1,838,000 | -11,971,000 | -1,360,000 | -10,663,000 | 1,601,000 | -4,615,000 | 8,136,000 | -12,634,000 | 3,946,000 | -3,374,000 | 25,244,000 | -11,655,000 | 234,000 | -10,720,000 | -9,407,000 | -17,126,000 | -6,848,000 | -1,155,000 | 9,083,000 | -10,860,000 | -7,227,000 | -11,936,000 | 3,764,000 | -4,000,000 | 3,277,000 | -4,858,000 | 6,246,000 | -5,514,000 | 314,000 | 2,764,000 | 2,918,000 | -10,846,000 | -342,000 | 420,000 | 7,881,000 | -12,031,000 | -8,165,000 | -8,002,000 | -3,274,000 | -928,000 | -3,391,000 | -5,137,000 | -6,001,000 | 1,702,000 | 1,326,000 | -795,000 | -6,676,000 | -10,512,000 | -4,638,000 | 595,000 | -3,614,000 | 1,475,000 | -7,836,000 | -2,508,000 |
accounts payable | 5,703,000 | -7,317,000 | -632,000 | 2,045,000 | 301,000 | 12,999,000 | 6,716,000 | 3,680,000 | 1,754,000 | 2,699,000 | -1,173,000 | 751,000 | 4,519,000 | 9,205,000 | 11,113,000 | -8,770,000 | -257,000 | 2,804,000 | -4,454,000 | 17,180,000 | -17,408,000 | 1,705,000 | 10,142,000 | -5,026,000 | -3,302,000 | -1,776,000 | 5,897,000 | -3,769,000 | 1,975,000 | 8,006,000 | -8,087,000 | 3,408,000 | -809,000 | 5,202,000 | 5,514,000 | 4,213,000 | 3,476,000 | -11,109,000 | 3,516,000 | 4,129,000 | 130,000 | 3,733,000 | -5,261,000 | 3,165,000 | -202,000 | -1,151,000 | 2,204,000 | 4,226,000 | -2,520,000 | 313,000 | -1,434,000 | 348,000 | -1,256,000 | 2,601,000 | 364,000 | -24,000 | 527,000 | 1,782,000 | -4,344,000 | -6,401,000 | 2,264,000 | 3,836,000 | 5,846,000 | -3,131,000 | -4,643,000 | -983,000 | -761,000 | -5,463,000 | 164,000 | 2,870,000 | -2,705,000 | 944,000 | -3,523,000 | 2,951,000 | 2,692,000 | -1,397,000 | 2,770,000 | -3,672,000 |
accrued compensation and benefits | 9,111,000 | -8,181,000 | 5,229,000 | 5,907,000 | 5,859,000 | -19,829,000 | 8,964,000 | 5,714,000 | 5,469,000 | -5,722,000 | -707,000 | 3,999,000 | 2,706,000 | -14,966,000 | 6,037,000 | 5,799,000 | 8,186,000 | -8,955,000 | 4,741,000 | 7,782,000 | 1,751,000 | -18,397,000 | 8,229,000 | 8,707,000 | 6,716,000 | -13,695,000 | 8,579,000 | 2,836,000 | 4,681,000 | -7,052,000 | 5,487,000 | 2,082,000 | 1,432,000 | -8,665,000 | 1,104,000 | 1,056,000 | 2,761,000 | -7,519,000 | 3,076,000 | -962,000 | -1,593,000 | -4,485,000 | 6,079,000 | 2,753,000 | 3,904,000 | -9,164,000 | 7,281,000 | 41,000 | 1,437,000 | -8,830,000 | 6,002,000 | 1,495,000 | 3,716,000 | -10,446,000 | 4,180,000 | 3,177,000 | 1,758,000 | -7,442,000 | 1,917,000 | 509,000 | 3,599,000 | -3,509,000 | 5,861,000 | -3,037,000 | 41,000 | -3,430,000 | 4,035,000 | 730,000 | -1,573,000 | 1,272,000 | 3,128,000 | 601,000 | -2,989,000 | 3,103,000 | 1,589,000 | 529,000 | 30,000 | 929,000 |
other assets | -4,452,000 | -5,422,000 | -3,617,000 | -2,707,000 | -805,000 | -6,781,000 | 133,000 | -10,071,000 | -535,000 | -11,372,000 | -6,025,000 | -322,000 | -5,259,000 | -6,129,000 | -8,090,000 | -3,626,000 | -6,287,000 | -6,002,000 | -2,157,000 | -2,379,000 | 3,626,000 | -7,260,000 | -9,061,000 | 737,000 | -3,892,000 | -10,047,000 | -3,893,000 | -4,017,000 | -6,548,000 | -9,758,000 | -4,484,000 | -2,912,000 | -6,848,000 | -8,157,000 | -20,192,000 | 2,332,000 | 2,288,000 | -7,662,000 | 1,519,000 | -172,000 | -314,000 | 2,917,000 | -921,000 | -459,000 | -1,254,000 | 2,088,000 | -2,586,000 | 1,078,000 | -1,291,000 | -2,423,000 | 1,513,000 | -944,000 | -673,000 | -1,106,000 | -1,346,000 | -671,000 | -309,000 | -1,917,000 | 929,000 | 2,287,000 | -2,019,000 | -865,000 | -398,000 | -697,000 | -133,000 | -2,503,000 | -885,000 | 638,000 | -1,719,000 | 215,000 | -917,000 | -402,000 | 1,021,000 | -499,000 | -259,000 | -253,000 | -571,000 | -1,033,000 |
other liabilities | -14,371,000 | 10,047,000 | -5,074,000 | 3,830,000 | -10,979,000 | 7,975,000 | -5,946,000 | 4,509,000 | -12,602,000 | 3,949,000 | -4,488,000 | -2,704,000 | 10,024,000 | -3,088,000 | -5,379,000 | 2,572,000 | 2,016,000 | 1,782,000 | 7,116,000 | 578,000 | 2,587,000 | -6,793,000 | 3,070,000 | -2,659,000 | 2,483,000 | 1,654,000 | 2,345,000 | -7,766,000 | -1,915,000 | 821,000 | 5,891,000 | 248,000 | -421,000 | 12,982,000 | -3,675,000 | 757,000 | -2,714,000 | -2,492,000 | 2,469,000 | -903,000 | -801,000 | -2,662,000 | -4,540,000 | -3,905,000 | -2,978,000 | 722,000 | 54,000 | -1,052,000 | -2,163,000 | -7,566,000 | 12,000 | -157,000 | -3,982,000 | -5,032,000 | 86,000 | 1,450,000 | -2,239,000 | 2,448,000 | 42,000 | -2,875,000 | -3,526,000 | -2,289,000 | 4,942,000 | -1,692,000 | -969,000 | 3,005,000 | -1,639,000 | -1,121,000 | -5,278,000 | 4,503,000 | -1,599,000 | -394,000 | 342,000 | -1,432,000 | 1,462,000 | 1,619,000 | 2,523,000 | -4,702,000 |
net cash from operating activities | 29,134,000 | 41,534,000 | 43,338,000 | 51,203,000 | 43,306,000 | 29,121,000 | 56,395,000 | 46,127,000 | 26,673,000 | -3,847,000 | -11,598,000 | 25,893,000 | 18,742,000 | 328,000 | 33,785,000 | 21,362,000 | 34,279,000 | 22,344,000 | 20,145,000 | 35,126,000 | 5,539,000 | 3,721,000 | 40,876,000 | 36,600,000 | 21,577,000 | -3,920,000 | 24,703,000 | 4,351,000 | 20,625,000 | 25,022,000 | 20,812,000 | 13,428,000 | 16,028,000 | 15,298,000 | 13,583,000 | 24,762,000 | 17,157,000 | -17,280,000 | 9,348,000 | 13,665,000 | 10,246,000 | 14,809,000 | 25,647,000 | 14,616,000 | 7,888,000 | 17,025,000 | 27,311,000 | 30,484,000 | 17,682,000 | 5,472,000 | 33,936,000 | 27,986,000 | 25,648,000 | 7,629,000 | 26,284,000 | 36,486,000 | 19,523,000 | 20,700,000 | 22,953,000 | 9,767,000 | 11,792,000 | 7,271,000 | 6,716,000 | 5,318,000 | 20,745,000 | 14,332,000 | 20,754,000 | 30,431,000 | 9,665,000 | 14,582,000 | 11,216,000 | 23,775,000 | 13,332,000 | 13,454,000 | 14,011,000 | 3,642,000 | ||
capex | -5,729,000 | -3,779,000 | -4,040,000 | -3,419,000 | -3,590,000 | -2,035,000 | -4,855,000 | -5,394,000 | -4,529,000 | -4,254,000 | -5,676,000 | -6,711,000 | -5,711,000 | -3,687,000 | -3,188,000 | -5,575,000 | -2,994,000 | -3,109,000 | -3,149,000 | -3,287,000 | -3,752,000 | -2,825,000 | -6,191,000 | -4,869,000 | -4,984,000 | -4,022,000 | -4,756,000 | -4,460,000 | -3,508,000 | -3,783,000 | -3,610,000 | -3,707,000 | -2,941,000 | -2,584,000 | -4,317,000 | -2,769,000 | -4,878,000 | -2,789,000 | -3,531,000 | -3,695,000 | -3,722,000 | -4,061,000 | -3,161,000 | -3,609,000 | -4,576,000 | -4,065,000 | -4,893,000 | -5,351,000 | -4,071,000 | -4,130,000 | -5,563,000 | -4,373,000 | -5,172,000 | -6,424,000 | -4,880,000 | -4,096,000 | -4,433,000 | -4,143,000 | 0 | -3,692,000 | -5,058,000 | 0 | -7,441,000 | 0 | -6,640,000 | 0 | -5,975,000 | 0 | -6,408,000 | 0 | -3,868,000 | 0 | -6,491,000 | 0 | -4,908,000 | 0 | ||
free cash flows | 23,405,000 | 37,755,000 | 39,298,000 | 47,784,000 | 39,716,000 | 27,086,000 | 51,540,000 | 40,733,000 | 22,144,000 | -8,101,000 | -17,274,000 | 19,182,000 | 13,031,000 | -3,359,000 | 30,597,000 | 15,787,000 | 31,285,000 | 19,235,000 | 16,996,000 | 31,839,000 | 1,787,000 | 896,000 | 34,685,000 | 31,731,000 | 16,593,000 | -7,942,000 | 19,947,000 | -109,000 | 17,117,000 | 21,239,000 | 17,202,000 | 9,721,000 | 13,087,000 | 12,714,000 | 9,266,000 | 21,993,000 | 12,279,000 | -20,069,000 | 5,817,000 | 9,970,000 | 6,524,000 | 10,748,000 | 22,486,000 | 11,007,000 | 3,312,000 | 12,960,000 | 22,418,000 | 25,133,000 | 13,611,000 | 1,342,000 | 28,373,000 | 23,613,000 | 20,476,000 | 1,205,000 | 21,404,000 | 32,390,000 | 15,090,000 | 16,557,000 | 22,953,000 | 6,075,000 | 6,734,000 | 7,271,000 | -725,000 | 5,318,000 | 14,105,000 | 14,332,000 | 14,779,000 | 30,431,000 | 3,257,000 | 14,582,000 | 7,348,000 | 23,775,000 | 6,841,000 | 13,454,000 | 9,103,000 | 3,642,000 | ||
cash flows from investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property, plant and equipment | -5,729,000 | -3,779,000 | -4,040,000 | -3,419,000 | -3,590,000 | -2,035,000 | -4,855,000 | -5,394,000 | -4,529,000 | -4,254,000 | -5,676,000 | -6,711,000 | -5,711,000 | -3,687,000 | -3,188,000 | -5,575,000 | -2,994,000 | -3,109,000 | -3,149,000 | -3,287,000 | -3,752,000 | -2,825,000 | -6,191,000 | -4,869,000 | -4,984,000 | -4,022,000 | -4,756,000 | -4,460,000 | -3,508,000 | -3,783,000 | -3,610,000 | -3,707,000 | -2,941,000 | -2,584,000 | -4,317,000 | -2,769,000 | -4,878,000 | -2,789,000 | -3,531,000 | -3,695,000 | -3,722,000 | -4,061,000 | -3,161,000 | -3,609,000 | -4,576,000 | -4,065,000 | -4,893,000 | -5,351,000 | -4,071,000 | -4,130,000 | -5,563,000 | -4,373,000 | -5,172,000 | -6,424,000 | -4,880,000 | -4,096,000 | -4,433,000 | -4,143,000 | -3,333,000 | -7,441,000 | -5,975,000 | -3,868,000 | -4,908,000 | |||||||||||||||
other | 0 | 850,000 | 67,000 | 0 | 0 | -3,448,000 | 2,448,000 | 1,408,000 | 610,000 | 315,000 | 6,142,000 | 1,716,000 | -1,445,000 | 2,686,000 | 8,216,000 | 6,563,000 | 1,360,000 | 42,000 | -5,132,000 | 626,000 | 1,828,000 | -173,000 | 1,655,000 | 1,070,000 | 359,000 | 107,000 | 577,000 | 515,000 | 331,000 | -706,000 | -512,000 | 191,000 | 191,000 | 99,000 | 110,000 | -847,000 | 1,236,000 | 362,000 | 1,363,000 | 1,719,000 | 138,000 | -3,799,000 | -4,115,000 | 5,465,000 | 1,625,000 | -7,109,000 | 608,000 | 4,116,000 | 809,000 | |||||||||||||||||||||||||||||
net cash from investing activities | -5,729,000 | -2,929,000 | -4,040,000 | -3,419,000 | -3,590,000 | -2,035,000 | -4,855,000 | -5,394,000 | -5,529,000 | -4,254,000 | -6,318,000 | -91,258,000 | -148,266,000 | -3,687,000 | -3,188,000 | -5,575,000 | -2,994,000 | -3,109,000 | -3,149,000 | -60,000 | -3,752,000 | -6,677,000 | -8,859,000 | -4,869,000 | -4,984,000 | -368,950,000 | -4,756,000 | -4,460,000 | -3,508,000 | -3,783,000 | -4,628,000 | -17,136,000 | -4,706,000 | -2,584,000 | -4,317,000 | 2,409,000 | -4,904,000 | -259,213,000 | -6,780,000 | -3,695,000 | -8,973,000 | -4,914,000 | -7,181,000 | -4,854,000 | -4,576,000 | -4,065,000 | -4,893,000 | -5,351,000 | -4,071,000 | -4,130,000 | -7,137,000 | -23,100,000 | -5,172,000 | -70,540,000 | -8,999,000 | -4,096,000 | -4,433,000 | -4,215,000 | -3,940,000 | -3,761,000 | -3,904,000 | -8,416,000 | -5,132,000 | -4,667,000 | -7,553,000 | -14,017,000 | -6,835,000 | -16,317,000 | -20,733,000 | -5,042,000 | -10,967,000 | -6,083,000 | -4,751,000 | -5,160,000 | -6,496,000 | -7,797,000 | -3,703,000 | -4,017,000 |
cash flows from financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on term loan | -40,233,000 | -14,588,000 | 0 | 0 | -90,000,000 | -2,981,000 | -2,981,000 | -55,392,000 | -4,968,000 | -3,313,000 | -3,312,000 | -3,313,000 | -3,312,000 | -3,313,000 | -3,312,000 | -3,312,000 | -3,313,000 | -144,375,000 | -3,281,000 | -3,281,000 | -3,282,000 | -3,281,000 | -2,187,000 | -2,188,000 | -2,187,000 | -2,188,000 | -2,186,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from term loan | 0 | 0 | 0 | 0 | 265,000,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on revolving line of credit | -171,432,000 | -166,000,000 | -186,000,000 | -169,000,000 | -230,000,000 | -168,000,000 | -200,000,000 | -213,000,000 | -183,000,000 | -164,000,000 | -126,000,000 | -92,000,000 | -213,000,000 | -99,000,000 | -121,000,000 | -111,753,000 | -89,000,000 | -72,000,000 | -70,000,000 | -72,000,000 | -29,000,000 | -41,000,000 | -49,000,000 | -42,000,000 | -51,000,000 | -342,000,000 | -49,000,000 | -32,000,000 | -38,000,000 | -49,000,000 | -59,000,000 | -30,000,000 | -32,000,000 | -36,000,000 | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from revolving line of credit | 175,432,000 | 166,000,000 | 150,000,000 | 143,000,000 | 204,000,000 | 254,000,000 | 180,000,000 | 181,000,000 | 158,000,000 | 173,000,000 | 143,000,000 | 145,000,000 | 62,000,000 | 110,000,000 | 90,000,000 | 97,753,000 | 75,000,000 | 64,000,000 | 47,000,000 | 44,000,000 | 49,000,000 | 59,000,000 | 22,000,000 | 27,000,000 | 44,000,000 | 299,000,000 | 49,000,000 | 47,000,000 | 33,000,000 | 24,000,000 | 40,000,000 | 44,000,000 | 33,000,000 | 38,000,000 | 163,346,000 | |||||||||||||||||||||||||||||||||||||||||||
payments to redeem convertible notes | 0 | 0 | 0 | -70,000,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments related to contingent consideration | -6,928,000 | -7,166,000 | -8,795,000 | -8,655,000 | -12,501,000 | -26,928,000 | -798,000 | -2,686,000 | -600,000 | 0 | -938,000 | -1,133,000 | -779,000 | -1,282,000 | -1,546,000 | -2,859,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments related to debt issuance costs | 0 | -643,000 | 0 | -1,096,000 | 0 | 0 | 0 | 0 | -16,210,000 | 0 | 0 | 0 | -5,556,000 | -75,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid on common stock | -6,186,000 | -6,180,000 | -6,177,000 | -6,163,000 | -6,158,000 | -6,153,000 | -6,149,000 | -6,145,000 | -6,110,000 | -6,098,000 | -6,095,000 | -6,092,000 | -5,899,000 | -5,874,000 | -5,838,000 | -5,830,000 | -5,813,000 | -5,775,000 | -5,719,000 | -5,712,000 | -5,704,000 | -5,683,000 | -5,673,000 | -5,658,000 | -5,643,000 | -5,626,000 | -5,624,000 | -5,621,000 | -5,606,000 | -5,592,000 | -5,585,000 | -5,584,000 | -5,572,000 | -5,566,000 | -5,564,000 | -5,561,000 | -5,546,000 | -5,542,000 | -5,540,000 | -5,539,000 | -5,516,000 | -5,510,000 | -5,504,000 | -5,468,000 | -5,442,000 | -5,545,000 | -4,128,000 | -4,123,000 | -4,189,000 | -4,256,000 | -4,272,000 | -4,262,000 | ||||||||||||||||||||||||||
net cash from financing activities | -26,527,000 | -28,398,000 | -51,070,000 | -38,831,000 | -44,085,000 | -17,014,000 | -58,766,000 | -37,229,000 | -19,787,000 | 5,350,000 | 11,515,000 | 46,875,000 | 159,121,000 | 7,489,000 | -40,789,000 | -29,792,000 | -22,095,000 | -8,872,000 | -27,164,000 | -35,665,000 | 8,031,000 | 2,739,000 | -36,974,000 | -23,424,000 | -17,675,000 | 378,954,000 | -31,645,000 | 6,457,000 | -13,781,000 | -33,296,000 | -27,709,000 | 6,559,000 | -7,465,000 | -6,266,000 | -7,216,000 | -23,919,000 | -7,825,000 | 223,162,000 | 5,482,000 | -4,190,000 | -6,431,000 | -4,634,000 | -13,784,000 | -1,342,000 | -57,000 | -11,207,000 | -17,534,000 | -14,577,000 | -6,819,000 | 7,634,000 | -11,713,000 | -22,650,000 | 806,000 | -15,161,000 | 21,399,000 | 1,033,000 | -19,824,000 | 848,000 | -10,212,000 | -6,217,000 | 786,000 | -6,069,000 | -9,269,000 | |||||||||||||||
effect of exchange rate changes on cash and cash equivalents | 1,572,000 | 819,000 | -2,236,000 | 645,000 | -617,000 | -513,000 | 1,020,000 | -850,000 | -3,000 | 303,000 | 1,989,000 | -1,308,000 | -1,309,000 | -113,000 | -472,000 | -872,000 | 429,000 | -950,000 | 1,926,000 | 1,214,000 | 856,000 | -1,330,000 | 745,000 | -788,000 | 224,000 | -188,000 | -482,000 | -58,000 | -1,066,000 | 566,000 | 113,000 | 1,042,000 | 1,624,000 | 784,000 | 401,000 | -1,027,000 | 721,000 | -2,670,000 | 1,645,000 | -5,864,000 | ||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -1,550,000 | 11,026,000 | -14,008,000 | 9,598,000 | -4,986,000 | 9,559,000 | -6,206,000 | 2,654,000 | 1,354,000 | -2,448,000 | -4,412,000 | -19,798,000 | 28,288,000 | 4,017,000 | -10,664,000 | -14,877,000 | 9,619,000 | 9,413,000 | -8,242,000 | 615,000 | 10,674,000 | -1,547,000 | -4,212,000 | 7,519,000 | -858,000 | 5,896,000 | -12,180,000 | 6,290,000 | 2,270,000 | -11,491,000 | -11,412,000 | 3,893,000 | 5,481,000 | 7,232,000 | 3,110,000 | -3,513,000 | -603,000 | 4,200,000 | 4,096,000 | 1,875,000 | 11,708,000 | 5,764,000 | 8,639,000 | 3,573,000 | -3,208,000 | -6,594,000 | 15,552,000 | 6,392,000 | 5,522,000 | -128,000 | 3,538,000 | -1,499,000 | 367,000 | -20,087,000 | 14,048,000 | 4,442,000 | 1,713,000 | 6,284,000 | 1,532,000 | -658,000 | 706,000 | 1,199,000 | ||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 24,459,000 | 0 | 0 | 24,296,000 | 0 | 0 | 28,942,000 | 0 | 0 | 20,847,000 | 0 | 0 | 27,356,000 | 0 | 0 | 25,856,000 | 0 | 0 | 17,511,000 | 0 | 0 | 32,622,000 | 0 | 0 | 27,428,000 | 0 | 0 | 72,504,000 | 0 | 0 | 66,332,000 | 0 | 0 | 54,443,000 | 0 | 0 | 23,720,000 | 0 | 0 | 26,048,000 | 0 | 0 | 12,417,000 | 0 | 0 | 10,098,000 | 0 | 0 | 11,811,000 | 0 | 0 | 11,695,000 | 0 | 0 | 3,831,000 | 0 | 0 | 3,454,000 | |||||||||||||||||||
cash and cash equivalents at end of period | -1,550,000 | 35,485,000 | 9,598,000 | -4,986,000 | 33,855,000 | 2,654,000 | 1,354,000 | 26,494,000 | -19,798,000 | 28,288,000 | 24,864,000 | -14,877,000 | 9,619,000 | 36,769,000 | 615,000 | 10,674,000 | 24,309,000 | 7,519,000 | -858,000 | 23,407,000 | 6,290,000 | 2,270,000 | 21,131,000 | 3,893,000 | 5,481,000 | 34,660,000 | 3,653,000 | 3,401,000 | 19,894,000 | 3,110,000 | -3,513,000 | 65,729,000 | 4,200,000 | 4,096,000 | 56,318,000 | 11,708,000 | 5,764,000 | 32,359,000 | 3,573,000 | -3,208,000 | 19,454,000 | 15,552,000 | 6,392,000 | 17,939,000 | 8,034,000 | -1,480,000 | 9,970,000 | 3,538,000 | -1,499,000 | 12,178,000 | 14,048,000 | 4,442,000 | 13,408,000 | 1,532,000 | -658,000 | 4,537,000 | 8,412,000 | 427,000 | 4,653,000 | |||||||||||||||||||
non-cash financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends payable | 3,000 | 6,186,000 | 15,000 | 5,000 | 6,158,000 | 4,000 | 32,000 | 6,113,000 | 3,000 | 193,000 | 5,899,000 | 7,000 | 17,000 | 5,813,000 | 8,000 | 9,000 | 5,703,000 | 16,000 | 14,000 | 5,643,000 | 1,000 | 5,000 | 14,000 | 5,606,000 | 1,000 | 11,000 | 5,573,000 | 0 | 15,000 | 5,546,000 | 1,000 | 23,000 | 5,516,000 | 36,000 | 26,000 | 5,442,000 | 1,417,000 | 5,000 | -66,000 | 4,189,000 | -16,000 | 10,000 | -66,000 | 4,328,000 | ||||||||||||||||||||||||||||||||||
increase in cash flows from changes in assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on convertible notes conversion premium | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on convertible notes hedge transactions settlement | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in cash flows from changes in assets and | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities, net of acquired assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments related to business acquisitions, net of cash acquired | 0 | -26,000 | -256,424,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from convertible notes | 0 | 0 | 0 | 345,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of convertible notes hedges | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of warrants | 0 | 0 | 0 | 0 | 0 | 30,567,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from settlement of convertible notes hedge transactions | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment for settlement of warrants | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash adjustment to fair value of contingent consideration liability | -6,545,000 | -9,370,000 | 3,150,000 | -637,000 | 4,436,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash investing and financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt discount | 2,606,000 | 2,580,000 | 2,528,000 | 2,503,000 | 2,453,000 | 2,429,000 | 2,546,000 | 2,264,000 | 2,264,000 | 2,264,000 | 2,264,000 | 1,510,000 | 565,000 | 1,131,000 | 1,113,000 | 1,094,000 | 1,077,000 | 1,059,000 | 1,056,000 | 1,052,000 | 1,018,000 | 1,013,000 | 1,045,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible notes | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of convertible notes hedge transactions | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contingent consideration | 114,512,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments related to business acquisition, net of cash acquired | -84,547,000 | 0 | 0 | -364,928,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments related to business and asset acquisitions, net of cash acquired | 0 | 0 | 0 | -3,852,000 | -1,018,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of a facility | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment charges | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on mortgage notes | -629,000 | 0 | -535,000 | 0 | -494,000 | 0 | -456,000 | 0 | -420,000 | 0 | -1,000 | -724,000 | 205,000 | -644,000 | 189,000 | -573,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of convertible hedges | 0 | 0 | -51,198,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contractual obligations from asset acquisition | 5,500,000 | -17,489,000 | 0 | 15,849,000 | 10,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of facility | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments related to distribution agreement | 0 | 0 | 0 | -16,667,000 | 0 | 0 | 0 | -16,667,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax benefit of stock option exercises | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from stock option exercises | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in cash flows from changes in assets and liabilities, net of acquired assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments related to business acquisitions and asset acquisitions, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common stock | 0 | 0 | 0 | -16,862,000 | -5,827,000 | 0 | -18,997,000 | -25,732,000 | 0 | 0 | -4,442,000 | -3,406,000 | -32,624,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
on cash and cash equivalents | 841,000 | 122,000 | -272,000 | 1,152,000 | -1,028,000 | -337,000 | -1,957,000 | -680,000 | -795,000 | 501,000 | -282,000 | -1,743,000 | 355,000 | 750,000 | -470,000 | -179,000 | -1,210,000 | 171,000 | -316,000 | 800,000 | 141,000 | 1,596,000 | 1,986,000 | 1,055,000 | 458,000 | 1,271,000 | 790,000 | 839,000 | 160,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | 3,653,000 | 3,401,000 | -52,610,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in cash flows | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
from changes in assets and liabilities, net of acquired assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on senior credit agreement | -2,188,000 | -2,188,000 | 0 | -21,525,000 | -31,725,000 | -338,000 | 21,663,000 | -338,000 | -338,000 | 9,663,000 | -337,000 | -19,336,000 | 1,662,000 | -31,338,000 | -338,000 | -647,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from senior credit agreement | 10,000 | 253,005,000 | 2,000,000 | 2,000,000 | 17,000,000 | 2,000,000 | 4,000,000 | 27,000,000 | -9,000,000 | 9,000,000 | 64,000,000 | 23,000,000 | 7,000,000 | 50,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax benefit of stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
option exercises | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities, net of effects from acquisitions: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments related to business acquisitions and asset acquisitions, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from common stock issued | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
under employee plans | 4,237,000 | 2,661,000 | 2,733,000 | 7,633,000 | 751,000 | 1,546,000 | 2,523,000 | 5,345,000 | 358,000 | 264,000 | 1,500,000 | 299,000 | 6,453,000 | 515,000 | 628,000 | 865,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds of senior credit agreement | 5,000,000 | -2,000,000 | -3,000,000 | 12,000,000 | 0 | 0 | 37,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on senior subordinated notes | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
from changes in assets and liabilities, net of acquisitions: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes receivable | 953,000 | -1,780,000 | 675,000 | 1,904,000 | -2,839,000 | 1,826,000 | -2,091,000 | -1,415,000 | 244,000 | -2,141,000 | 1,841,000 | 5,022,000 | -95,000 | -707,000 | -1,102,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments related to business acquisitions | 0 | 0 | 0 | -72,000 | -69,000 | -74,000 | -5,083,000 | -74,000 | -76,000 | -112,000 | -195,000 | -7,080,000 | -14,758,000 | -4,559,000 | -395,000 | -883,000 | -5,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from common stock issued under employee plans | 196,000 | 287,000 | 181,000 | 763,000 | 224,000 | 729,000 | 1,287,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment related to contingent consideration | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
from changes in assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments related to a business acquisition | -853,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments related to business acquisitions and distribution agreements, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments related to issuance of debt | 0 | 0 | -89,000 | -1,636,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
27,926 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on mortgage note | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
3,129 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment related to distribution agreement | 0 | -16,667,000 | 0 | 0 | -34,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(5,020 | 8,399,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization, all other | 7,229,000 | 6,962,000 | 6,666,000 | 7,124,000 | 5,501,000 | 4,907,000 | 5,027,000 | 4,830,000 | 5,107,000 | 5,040,000 | 4,941,000 | 5,083,000 | 4,580,000 | 4,705,000 | 4,395,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of goodwill | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
102,241 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and cash equivalents | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures of cash flow information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid during the year for: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
31,679 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment related to senior subordinated notes | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
13,013 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(2,339 | -5,020,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sale of accounts receivable to (collections | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
on behalf of) purchaser | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7,897 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation expense | 1,541,000 | 1,391,000 | 1,183,000 | 1,482,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
50,823 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments related to business acquisitions and distribution agreement, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of treasury stock | 0 | -13,506,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided by | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(used in) financing activities | -633,000 | -22,889,000 | 55,816,000 | -15,095,000 | -662,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes payable | -3,357,000 | -1,232,000 | 686,000 | -190,000 | 333,000 | -454,000 | 495,000 | -620,000 | -565,000 | 35,000 | 0 | -526,000 | -1,453,000 | -468,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
22,548 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments related to business acquisitions and distribution agreement | 0 | -64,116,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
11,705 | -2,339,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on extinguishment of debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in cash flows from | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
of effects from acquisitions: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
12,891 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments related to intangible assets and business acquisitions, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in cash overdrafts | 0 | 0 | -3,485,000 | 337,000 | -2,352,000 | 4,486,000 | 463,000 | -2,531,000 | -673,000 | 1,585,000 | -3,164,000 | 0 | -1,534,000 | 1,458,000 | -1,694,000 | 1,770,000 | 0 | -421,000 | -183,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sale of accounts receivable to | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(collections on behalf of) purchaser | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(8,093 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from secured borrowings | -7,000,000 | -2,000,000 | 33,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sale of accounts receivable to (collections on | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
behalf of) purchaser | -29,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on long term debt | -13,337,000 | -9,337,000 | -7,913,000 | -125,000 | -7,791,000 | -6,465,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments related to business acquisitions, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income, to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on early extinguishment of debt | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property, plant, and equipment | -3,692,000 | -5,058,000 | -6,640,000 | -6,408,000 | -6,491,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on early extinguishment of debt | 0 | 0 | -1,083,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating activities | -12,932,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from common stock issued under | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
employee plans | 267,000 | 110,000 | 221,000 | 3,268,000 | 772,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds of long term debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sale of accounts receivable to (collections on behalf of) purchaser | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchaser | -1,000,000 | -2,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
pension gain | -1,882,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill impairment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sale of accounts receivable | 2,000,000 | -2,000,000 | -6,000,000 | 3,000,000 | 5,000,000 | -6,000,000 | -1,000,000 | 3,000,000 | 7,000,000 | -3,000,000 | -3,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions to pension plans less than | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(in excess of) net pension cost | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on extinguishment of debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of equity investment | 0 | 0 | 0 | 1,205,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on legal settlement | -6,072,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued interest | 915,000 | -1,206,000 | 1,115,000 | -1,200,000 | 1,259,000 | -1,212,000 | 831,000 | -1,765,000 | 1,778,000 | -720,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financing activities | 96,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions to pension plans less than (in excess of) net pension cost | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | 0 | -273,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of equity investment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in cash flows from changes in assets and liabilities, net of effects from acquisitions: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits from stock-based compensation | 37,000 | 70,000 | 19,000 | 13,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments related to issuance of long-term debt | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock option expense | 852,000 | 771,000 | 814,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits from stock-based | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
compensation | -37,000 | -70,000 | -19,000 | -13,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net pension cost | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-off of purchased in-process | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
research and development assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of 2.50% convertible | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
senior subordinated notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax benefit of | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock option exercises | 19,000 | 13,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalent | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-off of purchased in-process research and development assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-off of deferred financing costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of 9.0% senior subordinated notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
see notes to consolidated financial statements. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-off of purchased in-process research and | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
development assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided byfinancing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase(decrease) in cash and cash equivalents |
We provide you with 20 years of cash flow statements for CONMED 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 CONMED stock. Explore the full financial landscape of CONMED stock with our expertly curated income statements.
The information provided in this report about CONMED 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.