MarineMax Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
MarineMax 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 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 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 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | -51,970,000 | 3,162,000 | 18,124,000 | 4,731,000 | 31,713,000 | 1,449,000 | 845,000 | 15,239,000 | 44,328,000 | 29,924,000 | 19,987,000 | 38,360,000 | 70,179,000 | 53,507,000 | 35,943,000 | 32,826,000 | 59,618,000 | 38,935,000 | 23,600,000 | 25,583,000 | 34,927,000 | 5,065,000 | 9,059,000 | 6,685,000 | 19,087,000 | 5,303,000 | 4,910,000 | 11,540,000 | 17,376,000 | 6,184,000 | 4,212,000 | 3,911,000 | 14,244,000 | 2,749,000 | 2,643,000 | 5,210,000 | 14,061,000 | 2,422,000 | 889,000 | 32,838,000 | 14,850,000 | 390,000 | 214,000 | 5,117,000 | 11,503,000 | -1,979,000 | -3,369,000 | 5,206,000 | 13,636,000 | 344,000 | -4,162,000 | -1,598,000 | 4,613,000 | -5,689,000 | 3,355,000 | -4,487,000 | -4,702,000 | -1,830,000 | -32,983,000 | -9,180,000 | -20,269,000 | -14,340,000 | -11,089,000 | -113,260,000 | -3,509,000 | -6,419,000 | 6,626,000 | 13,897,000 | 3,332,000 | -3,786,000 | 12,607,000 | 17,523,000 | 8,588,000 | 664,000 | 10,156,000 | 2,829,000 | 8,013,000 | 10,406,000 | 5,649,000 | 2,230,000 | |||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 12,536,000 | 12,252,000 | 11,597,000 | 11,400,000 | 11,190,000 | 10,965,000 | 10,932,000 | 13,641,000 | 9,419,000 | 8,854,000 | 9,118,000 | 5,166,000 | 4,948,000 | 4,808,000 | 4,496,000 | 4,027,000 | 4,098,000 | 3,667,000 | 3,814,000 | 3,318,000 | 3,304,000 | 3,143,000 | 3,007,000 | 3,131,000 | 2,890,000 | 2,801,000 | 2,775,000 | 2,820,000 | 2,740,000 | 2,652,000 | 2,461,000 | 2,487,000 | 2,456,000 | 2,266,000 | 2,155,000 | 2,061,000 | 2,027,000 | 1,982,000 | 1,894,000 | 1,999,000 | 2,006,000 | 1,955,000 | 1,898,000 | 1,870,000 | 1,888,000 | 1,761,000 | 1,762,000 | 1,647,000 | 1,727,000 | 1,728,000 | 1,675,000 | 1,735,000 | 1,576,000 | 1,653,000 | 1,641,000 | 1,584,000 | 1,737,000 | 1,667,000 | 1,787,000 | 1,954,000 | 1,949,000 | 3,897,000 | 2,783,000 | 2,142,000 | 2,147,000 | 3,751,000 | 2,735,000 | 2,267,000 | 2,337,000 | 1,968,000 | 2,673,000 | 2,360,000 | 2,349,000 | 2,732,000 | 2,124,000 | 2,054,000 | 1,697,000 | 2,408,000 | 1,256,000 | 1,246,000 | 1,208,000 | 1,440,000 | 1,219,000 | ||
deferred income tax benefit, net of effects of acquisitions | -9,833,000 | 1,008,000 | -5,953,000 | 1,784,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill impairment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weather expenses | -773,000 | 553,000 | 4,968,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in fair value of contingent consideration | 60,000 | 105,000 | -25,817,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on sale of property and equipment and assets held for sale | -592,000 | -7,000 | -29,000 | 164,000 | 113,000 | 84,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from insurance settlements | -1,000 | 0 | 118,000 | 50,000 | 37,000 | 112,000 | 382,000 | 2,248,000 | 0 | 177,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 475,000 | 0 | 493,000 | 943,000 | 906,000 | 42,000 | 0 | -126,000 | 318,000 | 301,000 | 1,250,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation expense | 5,644,000 | 5,321,000 | 5,473,000 | 6,478,000 | 6,080,000 | 5,984,000 | 5,419,000 | 5,954,000 | 5,490,000 | 5,368,000 | 4,845,000 | 4,903,000 | 3,935,000 | 3,912,000 | 3,263,000 | 2,855,000 | 2,482,000 | 2,399,000 | 2,013,000 | 1,973,000 | 2,238,000 | 1,773,000 | 1,513,000 | 1,561,000 | 1,775,000 | 1,740,000 | 1,448,000 | 1,376,000 | 1,652,000 | 1,702,000 | 1,507,000 | 1,637,000 | 1,279,000 | 1,263,000 | 2,058,000 | 1,089,000 | 988,000 | 906,000 | 1,258,000 | 732,000 | 659,000 | 615,000 | 1,012,000 | 445,000 | 477,000 | 512,000 | 1,152,000 | 484,000 | 467,000 | 734,000 | 1,050,000 | 759,000 | 849,000 | 598,000 | 742,000 | 836,000 | 1,072,000 | -2,727,000 | 1,027,000 | 1,234,000 | 995,000 | 1,276,000 | 1,212,000 | 2,078,000 | 999,000 | 2,437,000 | 2,147,000 | 2,095,000 | 1,785,000 | 1,940,000 | 1,804,000 | 1,820,000 | 1,743,000 | 1,634,000 | 1,454,000 | 1,365,000 | 1,114,000 | 213,000 | 190,000 | 221,000 | 111,000 | ||||
increase in, net of effects of acquisitions — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 12,579,000 | -36,679,000 | 22,147,000 | -937,000 | 16,301,000 | -27,241,000 | -8,550,000 | 8,900,000 | 19,989,000 | -47,927,000 | -11,939,000 | 11,268,000 | 291,000 | -22,872,000 | 10,750,000 | 12,825,000 | -3,373,000 | -12,202,000 | 2,123,000 | 30,306,000 | -33,620,000 | -447,000 | 6,345,000 | 10,429,000 | -3,243,000 | -20,074,000 | 7,817,000 | 8,554,000 | -7,195,000 | -7,603,000 | -5,035,000 | 17,035,000 | -4,755,000 | -13,643,000 | 1,629,000 | 2,741,000 | 4,948,000 | -15,699,000 | 2,574,000 | 4,544,000 | 28,000 | -5,449,000 | -5,050,000 | 11,649,000 | -144,000 | -11,326,000 | 5,826,000 | 10,364,000 | -7,120,000 | -8,232,000 | 5,307,000 | 121,000 | 1,887,000 | 5,159,000 | -1,517,000 | -2,553,000 | 5,340,000 | -3,386,000 | 924,000 | -7,841,000 | 23,026,000 | -8,176,000 | -5,837,000 | -7,344,000 | 14,791,000 | 13,724,000 | 10,938,000 | -6,734,000 | -16,475,000 | 8,755,000 | 22,959,000 | -21,142,000 | -22,922,000 | -280,000 | 13,969,000 | -7,830,000 | -14,331,000 | 6,934,000 | -2,958,000 | ||||||
inventories | 67,629,000 | 62,383,000 | -133,459,000 | -27,133,000 | 52,188,000 | -52,618,000 | -63,403,000 | -76,557,000 | -20,986,000 | -104,976,000 | -149,234,000 | -80,487,000 | -43,688,000 | -3,578,000 | -70,265,000 | -17,203,000 | 119,724,000 | 75,884,000 | -38,572,000 | 16,094,000 | 192,791,000 | -12,944,000 | -16,475,000 | -42,739,000 | 36,447,000 | -9,092,000 | -68,946,000 | 2,387,000 | 44,515,000 | 19,290,000 | -39,419,000 | -16,024,000 | 19,409,000 | -18,848,000 | -41,644,000 | -15,347,000 | 54,534,000 | -19,110,000 | -52,494,000 | -16,278,000 | 19,433,000 | 1,089,000 | -33,968,000 | -9,894,000 | 26,139,000 | -22,344,000 | -10,011,000 | 7,007,000 | -2,276,000 | -1,892,000 | -11,692,000 | -12,223,000 | 7,116,000 | -18,688,000 | -10,784,000 | 1,322,000 | -510,000 | -7,336,000 | -7,693,000 | 16,548,000 | 15,691,000 | 133,915,000 | 59,267,000 | 41,738,000 | 27,775,000 | 46,673,000 | 38,588,000 | -21,046,000 | -54,805,000 | 13,617,000 | 56,303,000 | -2,677,000 | -82,435,000 | -27,186,000 | 78,887,000 | -6,668,000 | -70,367,000 | -19,838,000 | 56,797,000 | -21,641,000 | -46,461,000 | -26,790,000 | 31,916,000 | ||
prepaid expenses and other assets | -7,132,000 | 3,805,000 | 1,112,000 | 935,000 | -4,157,000 | 3,348,000 | -1,591,000 | 1,683,000 | -4,060,000 | 1,589,000 | 1,042,000 | -2,660,000 | -921,000 | -1,036,000 | 358,000 | 3,467,000 | -3,481,000 | 108,000 | -1,956,000 | 1,900,000 | -1,758,000 | 1,646,000 | -1,687,000 | 2,595,000 | -2,668,000 | 1,904,000 | -5,013,000 | -579,000 | -1,019,000 | 1,474,000 | -872,000 | -297,000 | -1,268,000 | 634,000 | -779,000 | 1,332,000 | -219,000 | -61,000 | -799,000 | 522,000 | 31,000 | -697,000 | -1,312,000 | 1,086,000 | 103,000 | 543,000 | -2,569,000 | 944,000 | -1,785,000 | 1,238,000 | 378,000 | 1,735,000 | -2,406,000 | 1,480,000 | 730,000 | 2,195,000 | -1,070,000 | 458,000 | -221,000 | 1,366,000 | -1,771,000 | 4,600,000 | -1,562,000 | 174,000 | -3,097,000 | 1,340,000 | 411,000 | 563,000 | -3,391,000 | 1,041,000 | 376,000 | 392,000 | -2,028,000 | 1,093,000 | -116,000 | ||||||||||
accounts payable | -346,000 | 8,962,000 | -18,787,000 | 8,714,000 | -15,727,000 | 17,467,000 | -28,049,000 | 23,956,000 | 2,560,000 | 316,000 | -2,789,000 | -22,030,000 | 18,894,000 | 10,612,000 | -118,000 | -2,812,000 | 2,247,000 | 957,000 | -16,520,000 | -2,834,000 | 24,148,000 | -2,868,000 | -15,559,000 | 792,000 | 19,417,000 | -214,000 | -11,294,000 | 2,361,000 | 2,859,000 | 7,521,000 | -16,066,000 | 798,000 | 707,000 | 15,446,000 | -116,000 | -9,745,000 | -7,878,000 | 18,174,000 | -4,829,000 | 1,966,000 | -384,000 | 7,309,000 | -3,204,000 | -5,547,000 | 3,599,000 | 5,851,000 | -3,291,000 | -2,661,000 | 223,000 | 2,468,000 | -2,675,000 | -683,000 | 216,000 | -2,316,000 | -1,024,000 | 8,297,000 | -3,317,000 | -21,595,000 | 1,520,000 | 21,129,000 | -9,899,000 | -905,000 | -5,170,000 | 14,500,000 | 2,941,000 | -12,203,000 | -930,000 | 8,694,000 | 6,353,000 | -21,810,000 | 2,099,000 | 7,677,000 | 13,204,000 | -2,784,000 | -37,908,000 | -13,451,000 | 57,286,000 | -43,647,000 | -6,730,000 | ||||||
contract liabilities | -8,036,000 | 4,432,000 | -11,869,000 | -1,946,000 | -12,304,000 | 4,429,000 | -7,064,000 | -16,085,000 | -16,745,000 | -5,955,000 | -26,832,000 | 5,872,000 | -25,693,000 | 19,518,000 | 26,576,000 | 13,850,000 | 3,107,000 | 27,869,000 | 16,134,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued expenses and other liabilities | -3,883,000 | 7,346,000 | -13,735,000 | -9,399,000 | -89,000 | 13,947,000 | 1,361,000 | -5,282,000 | 6,808,000 | 13,868,000 | -2,389,000 | -9,269,000 | 2,881,000 | 14,716,000 | -2,785,000 | -6,417,000 | -3,302,000 | 20,365,000 | -4,975,000 | 3,916,000 | 13,197,000 | -1,537,000 | -2,479,000 | 3,568,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | 84,937,000 | 72,498,000 | -146,081,000 | -782,000 | 86,304,000 | -22,087,000 | -89,095,000 | -25,298,000 | 53,585,000 | -94,228,000 | -156,294,000 | -46,441,000 | 33,940,000 | 81,017,000 | 8,079,000 | 44,267,000 | 182,974,000 | 159,479,000 | -12,839,000 | 83,342,000 | 239,941,000 | 690,000 | -19,298,000 | -16,867,000 | 66,642,000 | 2,888,000 | -65,089,000 | 18,036,000 | 71,748,000 | 36,814,000 | -56,184,000 | 10,424,000 | 36,659,000 | 905,000 | -43,243,000 | -1,083,000 | 77,488,000 | 2,125,000 | -55,667,000 | -5,649,000 | 33,071,000 | 16,581,000 | -41,475,000 | -1,056,000 | 42,382,000 | -19,140,000 | -11,377,000 | 8,200,000 | 5,965,000 | 3,439,000 | -9,793,000 | -14,781,000 | 13,058,000 | -19,545,000 | -7,740,000 | 12,033,000 | 572,000 | -43,287,000 | 3,277,000 | 52,694,000 | 27,532,000 | 100,074,000 | 45,244,000 | 35,528,000 | 28,257,000 | 41,386,000 | 42,703,000 | -22,978,000 | -69,897,000 | 29,671,000 | 76,968,000 | 8,134,000 | -94,778,000 | -1,970,000 | 75,986,000 | -49,067,000 | -15,547,000 | -4,131,000 | 12,368,000 | ||||||
capex | -16,439,000 | -12,659,000 | -18,316,000 | -16,741,000 | -15,174,000 | -15,179,000 | -13,329,000 | -16,639,000 | -22,864,000 | -15,468,000 | -10,437,000 | -15,365,000 | -11,198,000 | -8,037,000 | -23,856,000 | -7,652,000 | -6,346,000 | -5,082,000 | -7,045,000 | -4,573,000 | -2,099,000 | -1,737,000 | -4,398,000 | -3,696,000 | -5,434,000 | -4,906,000 | -3,025,000 | -2,965,000 | -3,636,000 | -4,479,000 | -2,724,000 | -2,013,000 | -3,661,000 | -4,340,000 | -4,353,000 | -4,462,000 | -3,792,000 | -2,892,000 | -1,767,000 | -2,860,000 | -2,716,000 | -2,129,000 | -2,041,000 | -2,334,000 | -2,939,000 | -2,296,000 | -1,625,000 | -1,976,000 | -1,278,000 | -3,796,000 | -2,772,000 | -1,510,000 | -1,597,000 | -2,174,000 | -2,092,000 | -1,448,000 | -871,000 | -2,973,000 | -454,000 | -534,000 | -198,000 | -175,000 | -348,000 | -494,000 | -1,084,000 | -806,000 | -2,097,000 | -2,654,000 | -2,412,000 | -2,593,000 | -4,375,000 | -903,000 | -1,636,000 | -1,906,000 | -3,982,000 | -2,940,000 | -1,336,000 | -1,168,000 | -2,379,000 | ||||||
free cash flows | 68,498,000 | 59,839,000 | -164,397,000 | -17,523,000 | 71,130,000 | -37,266,000 | -102,424,000 | -41,937,000 | 30,721,000 | -109,696,000 | -166,731,000 | -61,806,000 | 22,742,000 | 72,980,000 | -15,777,000 | 36,615,000 | 176,628,000 | 154,397,000 | -19,884,000 | 78,769,000 | 237,842,000 | -1,047,000 | -23,696,000 | -20,563,000 | 61,208,000 | -2,018,000 | -68,114,000 | 15,071,000 | 68,112,000 | 32,335,000 | -58,908,000 | 8,411,000 | 32,998,000 | -3,435,000 | -47,596,000 | -5,545,000 | 73,696,000 | -767,000 | -57,434,000 | -8,509,000 | 30,355,000 | 14,452,000 | -43,516,000 | -3,390,000 | 39,443,000 | -21,436,000 | -13,002,000 | 6,224,000 | 4,687,000 | -357,000 | -12,565,000 | -16,291,000 | 11,461,000 | -21,719,000 | -9,832,000 | 10,585,000 | -299,000 | -46,260,000 | 2,823,000 | 52,160,000 | 27,334,000 | 99,899,000 | 44,896,000 | 35,034,000 | 27,173,000 | 40,580,000 | 40,606,000 | -25,632,000 | -72,309,000 | 27,078,000 | 72,593,000 | 7,231,000 | -96,414,000 | -3,876,000 | 72,004,000 | -52,007,000 | -16,883,000 | -5,299,000 | 9,989,000 | ||||||
cash flows from investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment | -16,439,000 | -12,659,000 | -18,316,000 | -16,741,000 | -15,174,000 | -15,179,000 | -13,329,000 | -16,639,000 | -22,864,000 | -15,468,000 | -10,437,000 | -15,365,000 | -11,198,000 | -8,037,000 | -23,856,000 | -7,652,000 | -6,346,000 | -5,082,000 | -7,045,000 | -4,573,000 | -2,099,000 | -1,737,000 | -4,398,000 | -3,696,000 | -5,434,000 | -4,906,000 | -3,025,000 | -2,965,000 | -3,636,000 | -4,479,000 | -2,724,000 | -2,013,000 | -3,661,000 | -4,340,000 | -4,353,000 | -4,462,000 | -3,792,000 | -2,892,000 | -1,767,000 | -2,860,000 | -2,716,000 | -2,129,000 | -2,041,000 | -2,334,000 | -2,939,000 | -2,296,000 | -1,625,000 | -1,976,000 | -1,278,000 | -3,796,000 | -2,772,000 | -1,510,000 | -1,597,000 | -2,174,000 | -2,092,000 | -1,448,000 | -871,000 | -2,973,000 | -454,000 | -534,000 | -198,000 | -175,000 | -348,000 | -494,000 | -1,084,000 | -806,000 | -2,097,000 | -2,654,000 | -2,412,000 | -2,593,000 | -4,375,000 | -903,000 | -1,636,000 | -1,906,000 | -3,982,000 | -2,940,000 | -1,336,000 | -7,276,000 | -4,383,000 | -3,148,000 | -2,988,000 | -1,168,000 | -2,379,000 | -2,924,000 | -3,703,000 |
cash from acquisition of businesses, net of cash acquired | 0 | 0 | 0 | -17,593,000 | -4,362,000 | -881,000 | -17,303,000 | -10,362,000 | -488,248,000 | -12,313,000 | -3,720,000 | -94,000 | -67,071,000 | -22,496,000 | -61,448,000 | -2,000,000 | -48,261,000 | -18,366,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of notes receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from trade name and warranties assumed in asset exchange agreement | 0 | 0 | 6,170,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property and equipment and other assets | 2,168,000 | 2,856,000 | 5,684,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -16,322,000 | -19,281,000 | -6,462,000 | -16,523,000 | -14,935,000 | -32,589,000 | -17,300,000 | -12,300,000 | -39,819,000 | -25,763,000 | -498,483,000 | -27,290,000 | -14,819,000 | -5,764,000 | -92,578,000 | -30,026,000 | -66,845,000 | -9,083,000 | -55,177,000 | -22,885,000 | -2,099,000 | -727,000 | -4,398,000 | -30,954,000 | -17,833,000 | -4,565,000 | -2,982,000 | -10,896,000 | -3,907,000 | -6,035,000 | -2,477,000 | -1,965,000 | -3,539,000 | -23,015,000 | -3,579,000 | -4,372,000 | -11,464,000 | -12,159,000 | -1,752,000 | -477,000 | 859,000 | -2,094,000 | -2,039,000 | -6,802,000 | -2,918,000 | -1,551,000 | -1,575,000 | -2,028,000 | -952,000 | -8,122,000 | -1,502,000 | -3,789,000 | -1,475,000 | -1,927,000 | -2,334,000 | -3,560,000 | -871,000 | -838,000 | -452,000 | -534,000 | -169,000 | -69,000 | -304,000 | -404,000 | -1,084,000 | -740,000 | -2,073,000 | -2,652,000 | -2,392,000 | -2,527,000 | 1,112,000 | -6,378,000 | -1,639,000 | -1,990,000 | -3,959,000 | -88,089,000 | -1,397,000 | -7,233,000 | -3,894,000 | -3,266,000 | -3,481,000 | 1,836,000 | -15,144,000 | ||
cash flows from financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings on short-term borrowings | -86,486,000 | 26,531,000 | 86,176,000 | -35,532,000 | 69,925,000 | 127,798,000 | 15,376,000 | 157,435,000 | 208,860,000 | -2,656,000 | -215,849,000 | 26,815,000 | 57,766,000 | -10,737,000 | 53,562,000 | 12,535,000 | -24,278,000 | 35,602,000 | 46,960,000 | -10,422,000 | -55,094,000 | 30,954,000 | 50,330,000 | -202,000 | -27,899,000 | 8,059,000 | 32,804,000 | -6,618,000 | -29,062,000 | 34,191,000 | 3,443,000 | 17,766,000 | 2,719,000 | -15,000,000 | 28,000,000 | 65,000,000 | -74,506,000 | 9,000,000 | 84,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long-term debt | 0 | 0 | 0 | 400,000,000 | 0 | 0 | 0 | 46,375,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of long-term debt | -8,247,000 | -8,637,000 | -8,441,000 | -8,442,000 | -8,441,000 | -8,442,000 | -8,102,000 | -8,102,000 | -641,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contingent acquisition consideration payments | -50,400,000 | 0 | -400,000 | -382,000 | -2,250,000 | -940,000 | -400,000 | -3,000,000 | -4,000,000 | -1,950,000 | 0 | 0 | -3,000,000 | -1,640,000 | 0 | 0 | 0 | 0 | -298,000 | -100,000 | -100,000 | -2,826,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of common stock under incentive compensation and employee purchase plans | 1,114,000 | 0 | 1,477,000 | 1,200,000 | 0 | 1,434,000 | 1,090,000 | 0 | 1,262,000 | 1,021,000 | 24,000 | 1,079,000 | 910,000 | 186,000 | 1,523,000 | 588,000 | 414,000 | 616,000 | 515,000 | 8,000 | 1,818,000 | 3,657,000 | 1,595,000 | 2,352,000 | 995,000 | 1,249,000 | 785,000 | 656,000 | 132,000 | 478,000 | 650,000 | 2,385,000 | 635,000 | 495,000 | 620,000 | 1,394,000 | 1,657,000 | 143,000 | 998,000 | 1,616,000 | 352,000 | 96,000 | 911,000 | 200,000 | 509,000 | 203,000 | 333,000 | -100,000 | 593,000 | 566,000 | 170,000 | 29,000 | 392,000 | ||||||||||||||||||||||||||||||||
payments on tax withholdings for equity awards | 0 | 0 | -4,520,000 | -995,000 | 0 | 0 | -4,198,000 | -38,000 | -45,000 | 0 | -2,962,000 | -54,000 | -133,000 | -161,000 | -4,296,000 | -18,000 | 0 | -154,000 | -2,024,000 | 0 | -29,000 | 0 | -1,674,000 | 0 | 0 | 0 | -1,525,000 | -392,000 | 0 | 0 | -118,000 | -282,000 | 0 | 0 | -87,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of treasury stock | -15,049,000 | 0 | 0 | -5,023,000 | -10,068,000 | -7,399,000 | -20,080,000 | 0 | -229,000 | 0 | 0 | 0 | -695,000 | -37,819,000 | -2,577,000 | 0 | -2,342,000 | -2,453,000 | 0 | -2,237,000 | -841,000 | -8,554,000 | 0 | 0 | -1,035,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -122,528,000 | 4,736,000 | 74,692,000 | -1,620,000 | -45,315,000 | 61,102,000 | 114,342,000 | 13,633,000 | 7,919,000 | 146,333,000 | 602,519,000 | 22,196,000 | 43,757,000 | -71,885,000 | 78,996,000 | 8,327,000 | -58,977,000 | -128,189,000 | 33,095,000 | -215,449,000 | 28,607,000 | 20,962,000 | 14,895,000 | -40,789,000 | 26,694,000 | 57,830,000 | -20,426,000 | -62,836,000 | -9,242,000 | 52,275,000 | -25,437,000 | -25,860,000 | 36,701,000 | 45,316,000 | -11,520,000 | -54,438,000 | 28,849,000 | 49,967,000 | -8,711,000 | -29,177,000 | 10,444,000 | 33,439,000 | -6,123,000 | -28,442,000 | 35,585,000 | 5,100,000 | -19,720,000 | 2,199,000 | 19,382,000 | 3,071,000 | 8,950,000 | -7,388,000 | 13,815,000 | 15,681,000 | -4,375,000 | 1,098,000 | 36,308,000 | 4,745,000 | -48,434,000 | -39,811,000 | -88,322,000 | -46,097,000 | -34,971,000 | -42,608,000 | -31,982,000 | -43,146,000 | 26,981,000 | 64,679,000 | -22,096,000 | -76,242,000 | 8,603,000 | 84,434,000 | 860,000 | -58,752,000 | 141,456,000 | 311,000 | 377,000 | 1,988,000 | 991,000 | ||||||
effect of exchange rate changes on cash | 1,423,000 | 544,000 | -1,465,000 | 827,000 | -314,000 | -65,000 | 920,000 | -713,000 | 110,000 | 224,000 | 1,757,000 | -1,542,000 | -927,000 | -283,000 | -374,000 | -497,000 | 81,000 | -258,000 | 367,000 | 366,000 | 120,000 | -149,000 | 208,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -52,490,000 | 58,497,000 | -79,316,000 | 25,740,000 | 6,361,000 | 8,867,000 | 57,233,000 | 22,513,000 | 8,020,000 | 5,005,000 | 7,260,000 | 11,586,000 | 4,753,000 | 11,022,000 | 7,212,000 | 4,195,000 | 5,607,000 | 4,098,000 | 799,000 | 13,275,000 | 833,000 | -1,785,000 | 8,408,000 | -1,748,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | 0 | 0 | 224,326,000 | 0 | 0 | 201,456,000 | 0 | 0 | 228,274,000 | 0 | 0 | 222,192,000 | 0 | 0 | 155,493,000 | 0 | 0 | 38,511,000 | 0 | 0 | 48,822,000 | 0 | 0 | 0 | 41,952,000 | 0 | 0 | 0 | 38,585,000 | 0 | 0 | 0 | 32,611,000 | 0 | 0 | 0 | 27,839,000 | 0 | 0 | 0 | 23,756,000 | 0 | 0 | 0 | 23,617,000 | 0 | 0 | 0 | 0 | 0 | 16,539,000 | 0 | 0 | 0 | 25,508,000 | 0 | -360,000 | 360,000 | 30,264,000 | 0 | 0 | 0 | 30,375,000 | 0 | 0 | 0 | 25,113,000 | 0 | 0 | 0 | 27,271,000 | 0 | 0 | 0 | 15,076,000 | 0 | 0 | 0 | 10,508,000 | ||||||
cash and cash equivalents, end of period | -52,490,000 | 58,497,000 | 145,010,000 | 25,740,000 | 6,361,000 | 210,323,000 | 21,795,000 | 26,566,000 | 177,773,000 | 61,951,000 | 3,085,000 | 216,315,000 | 57,233,000 | 21,949,000 | 120,939,000 | 22,513,000 | 28,421,000 | 35,985,000 | 8,020,000 | 25,017,000 | 38,581,000 | -13,286,000 | 5,005,000 | 21,537,000 | 35,566,000 | -16,978,000 | 7,260,000 | 14,591,000 | 37,079,000 | -16,975,000 | 11,586,000 | 18,815,000 | 25,159,000 | -14,837,000 | 4,753,000 | 24,931,000 | 17,764,000 | -13,981,000 | 11,022,000 | 14,894,000 | 15,904,000 | -13,548,000 | 7,212,000 | 14,699,000 | 15,393,000 | -9,620,000 | 4,195,000 | -7,657,000 | 5,607,000 | 4,098,000 | 17,338,000 | -7,817,000 | 7,570,000 | 3,726,000 | 13,060,000 | 11,683,000 | -1,157,000 | 153,000 | 14,829,000 | 8,664,000 | -2,516,000 | 1,351,000 | 22,765,000 | 5,048,000 | 1,838,000 | 10,359,000 | 13,130,000 | -3,100,000 | 13,275,000 | 4,300,000 | 10,638,000 | 5,510,000 | 833,000 | 11,427,000 | 9,501,000 | -307,000 | -1,785,000 | 8,408,000 | 8,760,000 | ||||||
supplemental disclosures of cash flow information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest | 18,968,000 | 19,932,000 | 19,245,000 | 19,436,000 | 20,601,000 | 20,778,000 | 18,493,000 | 16,653,000 | 21,877,000 | 11,612,000 | 1,832,000 | 801,000 | 1,149,000 | 69,000 | 573,000 | 622,000 | 1,747,000 | 988,000 | 1,095,000 | 1,419,000 | 3,490,000 | 4,080,000 | 4,093,000 | 3,732,000 | 3,655,000 | 3,571,000 | 2,711,000 | 2,491,000 | 3,226,000 | 3,463,000 | 2,841,000 | 2,271,000 | 2,403,000 | 2,192,000 | 1,616,000 | 889,000 | 1,114,000 | 1,070,000 | 859,000 | 966,000 | 1,159,000 | 1,218,000 | 1,037,000 | 989,000 | 998,000 | 868,000 | 808,000 | 785,000 | 800,000 | 718,000 | 750,000 | 1,149,000 | 1,852,000 | 3,561,000 | 3,784,000 | 3,968,000 | 4,805,000 | 5,952,000 | 5,731,000 | 7,270,000 | 7,255,000 | 5,882,000 | 5,523,000 | 3,813,000 | 2,301,000 | 2,323,000 | 2,301,000 | 2,394,000 | |||||||||||||||||
income taxes | -1,478,000 | 2,123,000 | 1,368,000 | 1,727,000 | 2,143,000 | 5,114,000 | 843,000 | 2,966,000 | 2,721,000 | 22,160,000 | 2,187,000 | 24,796,000 | 20,659,000 | 19,285,000 | 103,000 | 22,057,000 | 13,971,000 | 14,940,000 | 2,388,000 | 14,026,000 | 1,089,000 | 3,654,000 | 161,000 | 5,187,000 | 841,000 | 4,816,000 | 2,043,000 | 0 | 357,000 | 0 | 100,000 | 22,000 | 0 | 4,713,000 | 66,000 | 2,027,000 | 2,288,000 | 147,000 | 15,734,000 | 6,287,000 | 470,000 | 2,170,000 | 4,786,000 | 503,000 | 119,000 | 4,434,000 | |||||||||||||||||||||||||||||||||||||||
non-cash items: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contingent consideration liabilities from acquisitions | 0 | 0 | 700,000 | 613,000 | 0 | 0 | 8,700,000 | 68,680,000 | 0 | 1,320,000 | 0 | 6,030,000 | 2,440,000 | 0 | 0 | 8,200,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other current assets held for sale previously classified as property and equipment | 4,849,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax provision, net of effects of acquisitions | 1,107,000 | 1,054,000 | 217,000 | 1,012,000 | 4,788,000 | 6,811,000 | -2,404,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain from hurricane | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of property and equipment | 40,000 | -45,000 | -55,000 | -48,000 | 2,000 | -30,000 | 25,000 | -44,000 | 305,000 | -24,000 | -3,000 | -19,000 | 14,000 | -1,040,000 | 6,000 | -10,000 | 31,000 | 9,000 | -7,000 | -75,000 | -1,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on previously held equity investment upon acquisition of the entire business | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from investments | 1,630,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of investments | 0 | 0 | 0 | 0 | -1,750,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property and equipment and assets held for sale | 168,000 | 202,000 | 71,000 | 9,000 | 2,575,000 | 73,000 | 67,000 | 25,000 | 43,000 | 22,000 | 38,000 | 29,000 | 101,000 | 48,000 | 122,000 | 50,000 | 774,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for long-term debt | -679,000 | -472,000 | -876,000 | -875,000 | -865,000 | -574,000 | -588,000 | -377,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for debt issuance costs | -171,000 | 0 | 0 | -910,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of common stock under incentive compensation, and employee purchase plans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued tax withholdings upon vesting of equity awards | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of property and equipment and assets held for sale | 55,000 | 84,000 | -21,000 | -52,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | 26,566,000 | -50,501,000 | 3,085,000 | -5,877,000 | -34,554,000 | -2,526,000 | -10,241,000 | -6,386,000 | -1,506,000 | -7,452,000 | -10,075,000 | -7,852,000 | -8,224,000 | 7,570,000 | 3,726,000 | -12,448,000 | -1,157,000 | 153,000 | -15,435,000 | 1,351,000 | -7,610,000 | 10,359,000 | -11,983,000 | -16,633,000 | -5,575,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from hurricane | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property and equipment | 388,000 | 99,000 | 117,000 | 99,000 | 103,000 | 82,000 | 36,000 | 129,000 | 54,000 | 0 | 14,000 | 861,000 | 90,000 | 102,000 | 21,000 | 15,000 | 2,383,000 | 3,575,000 | 35,000 | 2,000 | 1,510,000 | 21,000 | 31,000 | 50,000 | 74,000 | 8,000 | 11,000 | 20,000 | 2,114,000 | 122,000 | 5,000 | 0 | 2,135,000 | 2,000 | 0 | 29,000 | 106,000 | 44,000 | 66,000 | 24,000 | 2,000 | 20,000 | 66,000 | 2,830,000 | 6,000 | 13,000 | 10,000 | 13,000 | 7,000 | 75,000 | 56,000 | 483,000 | -113,000 | 244,000 | 88,000 | 16,000 | |||||||||||||||||||||||||||||
net borrowings (payments) on short-term borrowings | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
initial operating lease right-of-use assets for adoption of asu 2016-02 | 0 | 0 | 0 | 42,070,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
initial current and noncurrent operating lease liabilities for adoption of asu 2016-02 | 0 | 0 | 0 | 43,953,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued acquisition of property and equipment | 364,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (payments) borrowings on short-term borrowings | 48,364,000 | -54,603,000 | 86,088,000 | 22,020,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax provision | 1,485,000 | -91,000 | 849,000 | 1,918,000 | 590,000 | 1,402,000 | 288,000 | 1,400,000 | 408,000 | 1,061,000 | -171,000 | 3,051,000 | 821,000 | 683,000 | -313,000 | 3,429,000 | 947,000 | 1,298,000 | 2,984,000 | 6,882,000 | 1,204,000 | 1,236,000 | 1,120,000 | 8,505,000 | 1,481,000 | 533,000 | 0 | 9,000 | 20,000 | -473,000 | -667,000 | -381,000 | 154,000 | -1,175,000 | 1,972,000 | 467,000 | 74,000 | -161,000 | -132,000 | -247,000 | 903,000 | 309,000 | |||||||||||||||||||||||||||||||||||||||||||
loss on sale of property and equipment | 98,000 | 24,000 | 22,000 | 67,000 | 50,000 | 114,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net payments for short-term borrowings | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (payment) borrowings on short-term borrowings | -127,633,000 | -11,492,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on insurance settlements | 0 | -176,000 | -824,000 | -82,000 | -42,000 | 180,000 | -159,000 | -214,000 | 346,000 | 216,000 | -147,000 | -261,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on contingent acquisition consideration | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in, net of effects of acquisitions— | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided provided by financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
customer deposits | 3,312,000 | 6,596,000 | -4,107,000 | 43,000 | -9,563,000 | 12,259,000 | 4,065,000 | -5,859,000 | 2,893,000 | 311,000 | -1,410,000 | -1,419,000 | -3,445,000 | 2,881,000 | -7,358,000 | 11,976,000 | -1,971,000 | 6,381,000 | 239,000 | -899,000 | -3,527,000 | 4,548,000 | 1,630,000 | 262,000 | -4,318,000 | 3,513,000 | 2,180,000 | -9,016,000 | 114,000 | 4,409,000 | 5,325,000 | -184,000 | -1,798,000 | 413,000 | -884,000 | 3,213,000 | 931,000 | -11,066,000 | 5,688,000 | 5,506,000 | 402,000 | -1,183,000 | -430,000 | 1,157,000 | -1,167,000 | -2,489,000 | -9,403,000 | -3,276,000 | -11,747,000 | 4,842,000 | 2,092,000 | 8,297,000 | 1,019,000 | -11,342,000 | -10,841,000 | 3,990,000 | -3,795,000 | 5,797,000 | -3,430,000 | 13,446,000 | -5,937,000 | -296,000 | 1,469,000 | ||||||||||||||||||||||
purchases of treasury stock | -159,000 | -4,783,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from acquisition of businesses | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued expenses and long-term liabilities | 7,482,000 | -2,093,000 | -3,063,000 | 4,166,000 | 4,133,000 | -3,663,000 | -1,056,000 | 1,202,000 | 6,995,000 | -3,099,000 | -1,968,000 | 3,279,000 | 6,411,000 | -4,313,000 | -2,594,000 | 2,058,000 | 4,761,000 | -3,835,000 | -3,786,000 | 3,790,000 | 4,298,000 | -5,413,000 | -4,530,000 | 207,000 | 2,952,000 | -4,477,000 | -3,365,000 | 993,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued expenses and other long-term liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from acquisition of businesses, primarily property and equipment and inventory | -348,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of property and equipment and assets held for sale | 32,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
held for sale assets classified as property and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustment to retained earnings and deferred tax assets to adopt asu 2016-09 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
exchange of equity interest for controlling interest | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
exchange of note receivable for property and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
real estate assets classified as held for sale | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of note receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash provided in operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on assets held for sale, sale of property and equipment, and acquisition of controlling interest | -68,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other long-term assets | -937,000 | -600,000 | -1,440,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest | 1,828,000 | 1,689,000 | 1,130,000 | 1,273,000 | 1,268,000 | 1,029,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for income taxes | 33,000 | 0 | 180,000 | 32,000 | 0 | 36,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash: exchange of note receivable for property and equipment | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash: real estate assets classified as held for sale | 6,046,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash: tax withholdings upon vesting of equity awards | 0 | 0 | 80,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash: contingent consideration liabilities from acquisitions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash: exchange of equity interest for controlling interest | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from acquisition of businesses, primarily property and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from acquisition of businesses, primarily inventory | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash exchange of note receivable for property and equipment | 0 | 6,020,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on sale of property and equipment | 47,000 | -11,000 | 14,000 | 0 | 28,000 | -3,000 | 77,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt modification costs | -1,000 | -224,000 | -24,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (repayments) borrowings on short-term borrowings | 13,616,000 | 765,000 | -69,772,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment and modification of debt and short-term borrowings | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefits from options exercised | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits from stock-based compensation | 0 | 0 | 0 | -19,000 | 8,000 | 0 | -9,000 | -168,000 | -52,000 | -102,000 | -214,000 | -178,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax receivable | 0 | 0 | 20,061,000 | -10,078,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash used to acquire inventory and equipment of a business | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings (repayments) on short-term borrowings | -49,000,000 | -40,000,000 | -44,000,000 | -35,000,000 | -43,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capitalization of software and website development costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued expenses | 2,588,000 | -357,000 | 919,000 | 895,000 | -1,067,000 | -5,434,000 | 3,645,000 | -4,873,000 | -1,673,000 | -3,269,000 | 3,530,000 | 1,051,000 | -1,265,000 | -6,353,000 | 2,807,000 | 5,821,000 | 1,829,000 | -2,167,000 | -406,000 | 4,893,000 | 1,151,000 | -1,151,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net repayments on short-term borrowings | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill and intangible asset impairment | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of long-term debt | 0 | -28,644,000 | -1,097,000 | -1,092,000 | -1,084,000 | -2,951,000 | -1,180,000 | -1,138,000 | -1,120,000 | -1,202,000 | -1,870,000 | -948,000 | -907,000 | -757,000 | -1,030,000 | -769,000 | -591,000 | -586,000 | -577,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits from options exercised | 0 | 0 | 19,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income/ | -6,338,000 | 10,153,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefits from equity awards | 119,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on involuntary conversion of property and equipment | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefits of options exercised | 3,000 | 0 | 23,000 | 197,000 | 45,000 | 190,000 | 259,000 | 275,000 | 2,588,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from acquisitions of businesses, net assets, and intangible assets | 0 | 650,000 | -5,481,000 | -16,000 | -94,000 | 10,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from involuntary conversion of property and equipment | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of common stock under option and employee purchase plans | 26,000 | 498,000 | 69,000 | 1,638,000 | 142,000 | 1,113,000 | 569,000 | 1,394,000 | 229,000 | 1,643,000 | 842,000 | 1,150,000 | 1,175,000 | 967,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment and modification of debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cumulative effect of adoption of fin 48 | 0 | 0 | -554,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of common stock under incentive compensation and employee stock purchase plans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of long-term debt | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from business investment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings of long-term debt | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of non-cash investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock issued in connection with business acquisition | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax benefit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in — accounts receivable | 5,156,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in — accounts payable | -5,169,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of common stock through public offering | 1,000 | 167,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures of non-cash financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt assumed for property and equipment purchases | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental schedule of non-cash investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock issued in connection with business acquisitions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash invested in joint venture | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from joint venture investment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt issued for property and equipment purchase | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit of options exercised | 811,000 | 219,000 | 1,098,000 | 600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease / (increase) in — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(decrease) / increase in — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term borrowings | 56,000,000 | 35,500,000 | -40,500,000 | -79,825,000 | 79,396,000 | -1,500,000 | -19,080,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from business acquisitions | -136,000 | -13,000 | 6,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits from share-based arrangements | 109,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from / (used in) operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) / loss on sale of property and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(increase) / decrease in — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase / (decrease) in — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from / (used in) operating activities | 9,203,000 | 4,350,000 | -29,751,000 | -3,030,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used in) / provided by financing activities | 936,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss / (gain) on sale of property and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from business acquisitions, net of cash acquired | -493,000 | 3,117,000 | -13,009,000 | -74,000 | -266,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuances of common stock | 1,705,000 | 1,642,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | 30,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings on long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments on long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock | 345,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure information | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
assumption of debt (primarily inventory financing) in conjunction with businesses acquired and the purchase of property and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaids and other assets | -3,045,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures of non-cash investing and financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in – | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from purchase of businesses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash provided byoperating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash equivalents | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from business acquisitions, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures of non-cash investing and financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock and stock warrants in exchange for property and equipment and businesses acquired |
We provide you with 20 years of cash flow statements for MarineMax 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 MarineMax stock. Explore the full financial landscape of MarineMax stock with our expertly curated income statements.
The information provided in this report about MarineMax 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.