Materion Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
Materion Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2025-06-27 | 2025-03-28 | 2024-09-27 | 2024-06-28 | 2024-03-29 | 2023-12-31 | 2023-09-29 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-07-01 | 2022-04-01 | 2021-12-31 | 2021-10-01 | 2021-07-02 | 2021-04-02 | 2020-12-31 | 2020-09-25 | 2020-06-26 | 2020-03-27 | 2019-12-31 | 2019-09-27 | 2019-06-28 | 2019-03-29 | 2018-12-31 | 2018-09-28 | 2018-06-29 | 2018-03-30 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-07-01 | 2016-04-01 | 2015-12-31 | 2015-10-02 | 2015-07-03 | 2015-04-30 | 2014-12-31 | 2014-03-28 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2011-04-01 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2005-04-01 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 25,140,000 | 17,698,000 | 22,294,000 | 19,036,000 | 13,409,000 | 19,468,000 | 26,564,000 | 24,082,000 | 25,588,000 | 28,764,000 | 19,952,000 | 23,255,000 | 14,019,000 | 19,683,000 | 18,156,000 | 17,868,000 | 16,767,000 | 5,391,000 | 6,496,000 | 6,678,000 | -3,103,000 | 14,751,000 | 3,463,000 | 15,540,000 | 16,906,000 | -20,828,000 | 19,966,000 | 11,144,000 | 10,564,000 | -8,232,000 | 9,320,000 | 7,313,000 | 3,050,000 | 6,778,000 | 8,045,000 | 5,549,000 | 5,368,000 | 6,715,000 | 6,936,000 | 8,878,000 | 9,629,000 | 11,976,000 | 7,331,000 | -1,110,000 | 2,503,000 | 762,000 | 11,818,000 | 12,629,000 | -3,551,000 | -3,305,000 | 12,324,000 | 4,286,000 |
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation, depletion, and amortization | 17,509,000 | 16,538,000 | 18,593,000 | 16,513,000 | 16,185,000 | 15,120,000 | 15,080,000 | 16,352,000 | 15,092,000 | 14,213,000 | 13,153,000 | 12,891,000 | 13,179,000 | 11,659,000 | 13,415,000 | 10,464,000 | 8,599,000 | 10,342,000 | 8,520,000 | 9,248,000 | 14,274,000 | 9,161,000 | 9,348,000 | 13,540,000 | 9,067,000 | 9,018,000 | 8,157,000 | 9,142,000 | 9,207,000 | 9,307,000 | 12,719,000 | 10,635,000 | 10,090,000 | 11,272,000 | 10,882,000 | 12,189,000 | 11,308,000 | 11,748,000 | 5,952,000 | 8,208,000 | 11,909,000 | 10,388,000 | ||||||||||
amortization of deferred financing costs in interest expense | 962,000 | 450,000 | 429,000 | 428,000 | 429,000 | 428,000 | 429,000 | 431,000 | 424,000 | 424,000 | 530,000 | 269,000 | 511,000 | 421,000 | 182,000 | 182,000 | 182,000 | 243,000 | 183,000 | 182,000 | 182,000 | 242,000 | 248,000 | 236,000 | 236,000 | 289,000 | 206,000 | 253,000 | 261,000 | 249,000 | 230,000 | 210,000 | 230,000 | 249,000 | 136,000 | 130,000 | 151,000 | 157,000 | 166,000 | 183,000 | 148,000 | 168,000 | 178,000 | 178,000 | 162,000 | 218,000 | 117,000 | 119,000 | 117,000 | 106,000 | 95,000 | 304,000 |
stock-based compensation expense | 2,451,000 | 2,986,000 | 2,381,000 | 2,839,000 | 2,495,000 | 2,514,000 | 2,536,000 | 2,792,000 | 2,250,000 | 2,816,000 | 2,303,000 | 1,995,000 | 1,699,000 | 1,593,000 | 1,412,000 | 2,039,000 | 1,473,000 | 1,539,000 | 23,000 | 2,474,000 | 1,492,000 | 1,940,000 | 1,689,000 | 1,994,000 | 1,547,000 | 771,000 | 654,000 | 796,000 | 1,169,000 | 2,338,000 | 294,000 | 961,000 | 1,031,000 | 888,000 | 973,000 | 1,863,000 | 1,365,000 | 1,290,000 | 1,323,000 | 1,412,000 | 1,638,000 | 1,546,000 | 1,407,000 | 990,000 | 1,066,000 | 929,000 | -858,000 | 1,004,000 | ||||
deferred income tax expense | -935,000 | 17,000 | -141,000 | -15,000 | 382,000 | -3,141,000 | 1,147,000 | 4,207,000 | 371,000 | 415,000 | ||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 23,963,000 | -24,912,000 | -27,195,000 | 2,545,000 | 2,729,000 | 946,000 | 19,348,000 | 7,538,000 | -18,398,000 | 12,479,000 | -15,045,000 | -12,100,000 | 1,756,000 | -15,697,000 | ||||||||||||||||||||||||||||||||||||||
inventory | -327,000 | 421,000 | -9,903,000 | 2,227,000 | -26,539,000 | 5,583,000 | -24,370,000 | -12,081,000 | 2,472,000 | -39,175,000 | -28,129,000 | -21,702,000 | -17,432,000 | -23,219,000 | ||||||||||||||||||||||||||||||||||||||
prepaid and other current assets | 7,399,000 | -10,428,000 | -12,152,000 | -2,220,000 | -10,274,000 | -17,385,000 | 4,075,000 | -2,865,000 | -557,000 | -2,457,000 | -5,000 | -5,302,000 | 389,000 | -2,107,000 | ||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses | -14,998,000 | 19,191,000 | 24,567,000 | -15,669,000 | -5,194,000 | -14,950,000 | -8,679,000 | -1,904,000 | -10,682,000 | 13,074,000 | -4,177,000 | 9,179,000 | 19,224,000 | |||||||||||||||||||||||||||||||||||||||
unearned revenue | -3,909,000 | -4,616,000 | -7,228,000 | -4,480,000 | -5,860,000 | -3,176,000 | -9,476,000 | 254,000 | -2,050,000 | 202,000 | -343,000 | -2,596,000 | 2,314,000 | 932,000 | ||||||||||||||||||||||||||||||||||||||
interest and taxes payable | -826,000 | -404,000 | 673,000 | -612,000 | -3,294,000 | -289,000 | -2,098,000 | 657,000 | 24,000 | -3,639,000 | 1,874,000 | -4,372,000 | -296,000 | 3,164,000 | ||||||||||||||||||||||||||||||||||||||
other-net | -7,377,000 | -1,444,000 | -6,437,000 | -1,504,000 | 2,362,000 | -2,987,000 | 2,737,000 | -4,520,000 | 1,741,000 | 2,201,000 | 1,712,000 | 2,100,000 | 14,000 | -140,000 | -3,697,000 | -7,847,000 | 4,865,000 | 677,000 | -1,879,000 | -924,000 | 390,000 | 3,387,000 | -818,000 | -236,000 | -128,000 | -960,000 | 840,000 | 1,618,000 | -847,000 | 563,000 | -188,000 | -321,000 | -2,821,000 | |||||||||||||||||||
net cash from operating activities | 49,940,000 | 15,502,000 | 5,087,000 | 20,282,000 | -13,805,000 | 59,909,000 | 13,983,000 | 32,417,000 | 38,105,000 | 81,754,000 | 12,789,000 | 35,719,000 | -14,304,000 | 49,723,000 | -3,547,000 | 28,615,000 | 15,450,000 | 21,613,000 | 43,011,000 | 27,303,000 | 9,130,000 | 39,686,000 | 29,490,000 | 42,663,000 | -12,617,000 | 27,131,000 | 19,939,000 | 37,479,000 | -8,175,000 | 35,194,000 | 17,320,000 | 26,478,000 | -17,444,000 | 23,801,000 | -23,211,000 | -20,754,000 | ||||||||||||||||
capex | -12,682,000 | -12,321,000 | -12,318,000 | -17,098,000 | -21,314,000 | -25,299,000 | -25,782,000 | -29,455,000 | -30,014,000 | -23,372,000 | -16,506,000 | -18,753,000 | -18,977,000 | -25,270,000 | -19,928,000 | -26,462,000 | -31,250,000 | -20,989,000 | -14,251,000 | -17,245,000 | -14,789,000 | -6,058,000 | -4,360,000 | -5,806,000 | -8,027,000 | -5,893,000 | -4,656,000 | -9,286,000 | -7,867,000 | -6,507,000 | -5,726,000 | -8,612,000 | -5,714,000 | -7,521,000 | -6,120,000 | -3,869,000 | ||||||||||||||||
free cash flows | 37,258,000 | 3,181,000 | -7,231,000 | 3,184,000 | -35,119,000 | 34,610,000 | -11,799,000 | 2,962,000 | 8,091,000 | 58,382,000 | -3,717,000 | 16,966,000 | -33,281,000 | 24,453,000 | -23,475,000 | 2,153,000 | -15,800,000 | 624,000 | 28,760,000 | 10,058,000 | -5,659,000 | 33,628,000 | 25,130,000 | 36,857,000 | -20,644,000 | 21,238,000 | 15,283,000 | 28,193,000 | -16,042,000 | 28,687,000 | 11,594,000 | 17,866,000 | -23,158,000 | 16,280,000 | -29,331,000 | -24,623,000 | ||||||||||||||||
cash flows from investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for purchase of property, plant, and equipment | -12,682,000 | -12,321,000 | -12,318,000 | -17,098,000 | -21,314,000 | -25,299,000 | -25,782,000 | -29,455,000 | -30,014,000 | -23,372,000 | -16,506,000 | -18,753,000 | -18,977,000 | -25,270,000 | -19,928,000 | -26,462,000 | -31,250,000 | -20,989,000 | -14,251,000 | -17,245,000 | -14,789,000 | -6,058,000 | -4,360,000 | -5,806,000 | -8,027,000 | -5,893,000 | -4,656,000 | -9,286,000 | -7,867,000 | -9,757,000 | -6,507,000 | -5,124,000 | -6,128,000 | -7,125,000 | -5,726,000 | -8,612,000 | -5,714,000 | -5,420,000 | -7,521,000 | -9,368,000 | -7,196,000 | -9,469,000 | ||||||||||
payments for mine development | -1,492,000 | -8,683,000 | -1,000 | -5,042,000 | -5,333,000 | 0 | -5,709,000 | -374,000 | -312,000 | -239,000 | -1,352,000 | -1,366,000 | -1,767,000 | -1,764,000 | -1,661,000 | -940,000 | -111,000 | -309,000 | -200,000 | -927,000 | -1,128,000 | -3,024,000 | -4,782,000 | -5,613,000 | -6,872,000 | -6,352,000 | -3,748,000 | -577,000 | -80,000 | -369,000 | -5,581,000 | -258,000 | -127,000 | -282,000 | -348,000 | -30,000 | -343,000 | |||||||||||||||
proceeds from sale of property, plant, and equipment | 0 | 266,000 | 34,000 | 179,000 | 348,000 | 237,000 | 8,000 | 197,000 | 212,000 | 23,000 | 722,000 | 94,000 | 11,000 | 195,000 | 83,000 | 28,000 | 575,000 | -2,000 | 2,000 | 23,000 | 10,000 | 27,000 | 2,000 | -43,000 | 58,000 | 406,000 | -1,000 | 24,000 | 3,000 | 2,169,000 | 26,000 | 11,000 | 16,000 | 67,000 | 539,000 | 75,000 | 752,000 | 15,000 | 25,000 | 6,000 | ||||||||||||
net cash from investing activities | -14,174,000 | -20,738,000 | -12,285,000 | -21,961,000 | -26,299,000 | -25,062,000 | -31,483,000 | -32,875,000 | -29,802,000 | -23,349,000 | -15,784,000 | -21,630,000 | -18,966,000 | -417,315,000 | -19,845,000 | -26,434,000 | -30,675,000 | -20,991,000 | -141,715,000 | -17,222,000 | -14,779,000 | -6,405,000 | -4,670,000 | -6,088,000 | -9,321,000 | -11,026,000 | -9,525,000 | -6,315,000 | -11,561,000 | -9,744,000 | -3,191,000 | -2,853,000 | -4,639,000 | |||||||||||||||||||
cash flows from financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from borrowings under credit facilities | 17,408,000 | 24,498,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of long-term debt | -7,522,000 | -3,836,000 | -4,584,000 | -3,338,000 | -3,839,000 | -251,000 | -149,000 | -1,277,000 | -377,000 | -4,277,000 | -15,929,000 | -286,000 | -142,000 | -224,000 | -202,000 | -200,000 | -197,000 | -264,000 | -130,000 | -193,000 | -190,000 | -189,000 | -30,246,000 | -20,182,000 | -5,180,000 | -177,000 | -10,118,000 | -172,000 | -227,000 | -41,725,000 | -13,165,000 | -19,181,000 | -13,929,000 | -20,206,000 | -8,246,000 | -23,247,000 | -20,246,000 | -51,250,000 | -10,000,000 | -20,000,000 | -20,600,000 | -15,000,000 | 1,000 | -18,607,000 | ||||||||
principal payments under finance lease obligations | -143,000 | -163,000 | -185,000 | -191,000 | -191,000 | -348,000 | -180,000 | -318,000 | -799,000 | -751,000 | -651,000 | -648,000 | -686,000 | -667,000 | -640,000 | -837,000 | -675,000 | -773,000 | -814,000 | -393,000 | -233,000 | -306,000 | -295,000 | -301,000 | -298,000 | |||||||||||||||||||||||||||
cash dividends paid | -2,902,000 | -2,803,000 | -2,802,000 | -2,801,000 | -2,692,000 | -2,684,000 | -2,683,000 | -2,683,000 | -2,571,000 | -2,576,000 | -2,472,000 | -2,592,000 | -2,520,000 | -2,454,000 | -2,452,000 | -2,453,000 | -2,338,000 | -2,337,000 | -2,338,000 | -2,337,000 | -2,245,000 | -2,244,000 | -2,244,000 | -2,243,000 | -2,125,000 | -2,127,000 | -2,125,000 | -2,125,000 | -2,012,000 | -2,010,000 | -2,004,000 | -2,004,000 | -1,895,000 | -1,895,000 | -1,897,000 | -1,903,000 | -1,801,000 | -1,801,000 | -1,808,000 | -1,815,000 | -1,708,000 | -1,532,000 | ||||||||||
deferred financing costs | -112,000 | 0 | 0 | 0 | -300,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common stock | 0 | 0 | 0 | -6,766,000 | 0 | 0 | 0 | -199,000 | 0 | 0 | -681,000 | -405,000 | 0 | -1,135,000 | -2,201,000 | -462,000 | 0 | -4,381,000 | -1,980,000 | -768,000 | -6,667,000 | -1,466,000 | 0 | 0 | 0 | -2,913,000 | ||||||||||||||||||||||||||
payments of withholding taxes for stock-based compensation awards | -113,000 | -2,224,000 | -173,000 | -389,000 | -6,013,000 | -133,000 | -229,000 | -1,258,000 | -3,614,000 | -537,000 | -244,000 | -95,000 | -2,717,000 | -285,000 | -12,000 | -183,000 | -2,838,000 | -9,000 | -187,000 | -10,000 | -2,015,000 | -14,000 | -69,000 | -785,000 | -3,978,000 | -150,000 | -241,000 | -632,000 | -2,133,000 | |||||||||||||||||||||||
net cash provided by/(used in) financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||
effects of exchange rate changes | 1,046,000 | 679,000 | 1,248,000 | -230,000 | -383,000 | 631,000 | -243,000 | -667,000 | 130,000 | 921,000 | -1,429,000 | -1,264,000 | -260,000 | -182,000 | -201,000 | 435,000 | -446,000 | 898,000 | 658,000 | 437,000 | -381,000 | 100,000 | -322,000 | -54,000 | -46,000 | 6,000 | -154,000 | -600,000 | 608,000 | 95,000 | 380,000 | 225,000 | 688,000 | -1,003,000 | 118,000 | -42,000 | 448,000 | -36,000 | -500,000 | 203,000 | -682,000 | 181,000 | 193,000 | -64,000 | ||||||||
net change in cash and cash equivalents | -3,043,000 | -1,079,000 | 776,000 | 3,994,000 | -190,000 | -3,107,000 | -173,000 | 1,331,000 | 2,142,000 | -7,581,000 | -11,493,000 | 11,938,000 | 5,775,000 | -3,547,000 | -6,336,000 | 5,411,000 | -6,944,000 | -91,876,000 | -147,314,000 | 157,492,000 | -17,431,000 | 30,481,000 | 19,670,000 | 32,992,000 | -28,781,000 | 17,033,000 | 10,717,000 | 22,689,000 | -21,638,000 | 19,358,000 | 3,989,000 | 2,156,000 | -15,123,000 | 15,658,000 | -5,179,000 | 2,117,000 | -5,368,000 | -590,000 | 4,197,000 | -1,309,000 | 8,788,000 | -6,460,000 | -3,461,000 | 2,617,000 | 5,162,000 | 3,290,000 | -4,097,000 | 680,000 | -14,656,000 | 11,403,000 | 14,763,000 | |
cash and cash equivalents at beginning of period | 0 | 16,713,000 | 0 | 0 | 13,294,000 | 0 | 0 | 0 | 13,101,000 | 0 | 0 | 0 | 14,462,000 | 0 | 0 | 0 | 25,878,000 | 0 | 0 | 0 | 125,007,000 | 0 | 0 | 0 | 70,645,000 | 0 | 0 | 0 | 41,844,000 | 0 | 0 | 0 | 31,464,000 | 0 | 0 | 0 | 24,236,000 | 0 | 0 | 0 | 13,150,000 | 0 | 22,774,000 | 16,104,000 | 49,643,000 | |||||||
cash and cash equivalents at end of period | -3,043,000 | 15,634,000 | 776,000 | 3,994,000 | 13,104,000 | -3,107,000 | -173,000 | 1,331,000 | 15,243,000 | -7,581,000 | -11,493,000 | 11,938,000 | 20,237,000 | -3,547,000 | -6,336,000 | 5,411,000 | 18,934,000 | -91,876,000 | -147,314,000 | 157,492,000 | 107,576,000 | 30,481,000 | 19,670,000 | 32,992,000 | 41,864,000 | 17,033,000 | 10,717,000 | 22,689,000 | 20,206,000 | 19,358,000 | 3,989,000 | 2,156,000 | 16,341,000 | 15,658,000 | -5,179,000 | 2,117,000 | 18,868,000 | -590,000 | 4,197,000 | -1,309,000 | 21,938,000 | -6,460,000 | 19,313,000 | 12,007,000 | 9,677,000 | |||||||
deferred income tax (benefit) expense | 22,000 | -253,000 | -52,000 | 401,000 | -4,663,000 | -4,953,000 | 993,000 | -1,227,000 | 4,023,000 | -359,000 | 813,000 | -371,000 | -1,118,000 | |||||||||||||||||||||||||||||||||||||||
proceeds from (repayments of) borrowings under credit facilities | 16,190,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of debt | -7,522,000 | -7,586,000 | -3,907,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | 3,478,000 | 40,297,000 | -38,585,000 | -6,291,000 | -66,907,000 | -7,069,000 | -887,000 | 39,305,000 | 364,227,000 | 17,257,000 | 2,795,000 | 8,727,000 | -93,396,000 | -49,268,000 | 146,974,000 | -11,401,000 | -2,900,000 | -4,828,000 | -3,529,000 | -6,797,000 | -3,164,000 | -4,546,000 | -24,993,000 | -9,681,000 | 23,736,000 | -16,302,000 | -12,758,000 | 21,372,000 | -4,736,000 | |||||||||||||||||||||||
unearned income due to customer prepayments | 1,615,000 | 7,337,000 | 7,724,000 | 4,442,000 | 979,000 | 2,153,000 | 5,890,000 | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from borrowings under revolving credit agreement | 56,779,000 | 4,600,000 | -3,702,000 | 3,727,000 | 49,067,000 | 75,287,000 | 20,510,000 | 7,545,000 | 14,955,000 | |||||||||||||||||||||||||||||||||||||||||||
amortization of pension and post-retirement costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of property, plant, and equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net pension curtailments and settlements | 0 | 0 | 32,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of acquired assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in accounts receivable | -14,606,000 | 8,568,000 | -5,718,000 | 11,049,000 | 12,213,000 | -24,368,000 | 2,920,000 | -14,698,000 | 3,055,000 | 1,786,000 | -3,478,000 | -8,582,000 | 3,088,000 | 9,310,000 | -17,238,000 | -13,644,000 | 15,685,000 | -6,768,000 | 1,676,000 | -14,689,000 | 16,360,000 | 3,039,000 | 845,000 | -5,467,000 | 13,118,000 | -8,214,000 | 8,834,000 | 11,538,000 | 43,155,000 | -13,094,000 | -5,765,000 | 930,000 | 20,980,000 | 20,651,000 | ||||||||||||||||||
decrease (increase) in inventory | 8,595,000 | 10,702,000 | -3,862,000 | -16,723,000 | 1,942,000 | 20,783,000 | 10,867,000 | -9,561,000 | 5,097,000 | 491,000 | -3,455,000 | 3,095,000 | -9,593,000 | 7,497,000 | 2,141,000 | 1,680,000 | -527,000 | 9,444,000 | 7,778,000 | 8,075,000 | -5,925,000 | -6,264,000 | -13,363,000 | -745,000 | 4,915,000 | 8,275,000 | -21,198,000 | -2,141,000 | 6,752,000 | 19,952,000 | -829,000 | |||||||||||||||||||||
decrease (increase) in prepaid and other current assets | 3,161,000 | 6,578,000 | -8,391,000 | 1,127,000 | 1,834,000 | 172,000 | -32,000 | -556,000 | -3,486,000 | -280,000 | 5,562,000 | -634,000 | -5,529,000 | 3,190,000 | -7,832,000 | -1,435,000 | 1,614,000 | -174,000 | -775,000 | -7,000 | 4,104,000 | 2,072,000 | -1,557,000 | -2,480,000 | 388,000 | 153,000 | 1,994,000 | 5,335,000 | 3,062,000 | -1,280,000 | 225,000 | -6,654,000 | -1,972,000 | |||||||||||||||||||
increase in accounts payable and accrued expenses | -12,118,000 | -2,125,000 | 5,368,000 | -13,002,000 | -4,461,000 | 4,699,000 | -2,783,000 | -16,030,000 | 19,110,000 | 3,899,000 | 2,119,000 | -16,308,000 | 16,442,000 | 2,472,000 | 16,354,000 | -835,000 | 4,965,000 | 5,664,000 | 7,214,000 | -15,085,000 | 1,310,000 | -2,417,000 | 1,612,000 | -18,494,000 | 3,849,000 | -16,474,000 | 13,477,000 | 14,277,000 | 2,245,000 | -12,004,000 | -952,000 | 15,708,000 | 243,000 | -1,163,000 | -11,413,000 | |||||||||||||||||
increase in unearned revenue | 3,233,000 | -41,000 | 681,000 | -938,000 | -1,810,000 | -640,000 | -1,888,000 | 233,000 | -410,000 | 3,061,000 | 559,000 | 1,126,000 | -44,000 | -1,803,000 | -488,000 | -255,000 | -411,000 | -490,000 | -5,793,000 | 5,510,000 | 3,641,000 | 1,462,000 | 18,000 | -175,000 | 1,024,000 | 651,000 | 1,532,000 | 300,000 | -959,000 | -83,000 | -5,252,000 | |||||||||||||||||||||
increase in interest and taxes payable | -300,000 | -915,000 | 690,000 | 368,000 | 694,000 | -369,000 | -3,655,000 | 2,525,000 | -5,122,000 | 3,473,000 | 458,000 | 1,626,000 | 1,569,000 | -968,000 | 122,000 | -1,237,000 | 1,613,000 | -412,000 | 301,000 | 1,009,000 | -1,806,000 | -2,344,000 | 1,926,000 | 1,314,000 | -4,856,000 | 2,648,000 | 2,283,000 | -1,747,000 | -1,706,000 | 2,054,000 | 1,297,000 | 6,093,000 | -14,497,000 | -12,777,000 | -1,600,000 | |||||||||||||||||
increase in unearned income due to customer prepayments | 13,718,000 | 13,672,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
other — net | 7,637,000 | -20,000 | -320,000 | -1,842,000 | -1,242,000 | 826,000 | ||||||||||||||||||||||||||||||||||||||||||||||
payments for acquisition, net of cash acquired | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of debt | 2,633,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used in)/provided by financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment charges | -294,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from settlement of currency exchange contract | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from (repayments of) borrowings under revolving credit agreement | ||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for acquisition | 0 | 0 | -98,000 | -16,406,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of long-term debt | 0 | 10,000,000 | 18,000,000 | 27,000,000 | 0 | 0 | 0 | 10,000,000 | 24,010,000 | 2,990,000 | 9,897,000 | 41,103,000 | 80,000 | 30,086,000 | 90,000 | 98,000 | 26,072,000 | 20,000,000 | 0 | 18,000,000 | 300,000 | 335,000 | ||||||||||||||||||||||||||||||
(gain) loss on sale of property, plant, and equipment | -1,357,000 | 60,000 | 119,000 | 28,000 | -47,000 | 94,000 | 25,000 | -720,000 | ||||||||||||||||||||||||||||||||||||||||||||
domestic pension plan contributions | 0 | -1,500,000 | -1,500,000 | -1,500,000 | -4,000,000 | -25,000,000 | -4,000,000 | -9,000,000 | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from term loan | ||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax benefit | -696,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | ||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of property, plant, and equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities net of acquired assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from short-term debt under revolving credit agreement | ||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term debt under revolving credit agreement | -30,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
held for sale impairment charges | ||||||||||||||||||||||||||||||||||||||||||||||||||||
held-for-sale impairment charges | 10,766,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
pension curtailment charge | ||||||||||||||||||||||||||||||||||||||||||||||||||||
pension settlement charges | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used in) investing activities | -6,853,000 | -5,520,000 | -22,718,000 | -11,018,000 | -14,368,000 | -15,702,000 | -10,944,000 | |||||||||||||||||||||||||||||||||||||||||||||
repayment of short-term debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments under capital lease obligations | -288,000 | -148,000 | -214,000 | -211,000 | -199,000 | -261,000 | -193,000 | -190,000 | -187,000 | -124,000 | -184,000 | -241,000 | -177,000 | -178,000 | -174,000 | -230,000 | -169,000 | -163,000 | -166,000 | -169,000 | -265,000 | -257,000 | -213,000 | |||||||||||||||||||||||||||||
net cash (used in) financing activities | -3,251,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash compensation expense | 3,553,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in inventories | 9,326,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash provided from (used in) operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of short-term debt | -3,799,000 | 6,186,000 | -2,028,000 | -8,298,000 | 14,103,000 | |||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash provided from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax expense | ||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in long-term liabilities | 1,347,000 | -1,720,000 | 1,400,000 | -5,291,000 | 8,636,000 | -3,099,000 | -3,301,000 | -2,920,000 | -3,748,000 | -3,374,000 | -281,000 | -1,520,000 | 7,628,000 | -7,671,000 | 5,727,000 | -1,435,000 | -5,077,000 | -1,623,000 | 255,000 | 970,000 | ||||||||||||||||||||||||||||||||
net cash provided from operating activities | 39,254,000 | 16,219,000 | 20,421,000 | 41,556,000 | 29,151,000 | |||||||||||||||||||||||||||||||||||||||||||||||
common shares withheld for taxes | -95,000 | -822,000 | -1,480,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used in) operating activities | -16,829,000 | -4,067,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax (benefit) expense | ||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock under stock option plans | -1,000 | 65,000 | 88,000 | 14,000 | 15,000 | 637,000 | 1,755,000 | 53,000 | 0 | 47,000 | 249,000 | |||||||||||||||||||||||||||||||||||||||||
tax benefit from stock compensation realization | 368,000 | 13,000 | -953,000 | 740,000 | 269,000 | 376,000 | ||||||||||||||||||||||||||||||||||||||||||||||
other investments — net | -4,287,000 | 46,000 | 0 | 5,000 | -16,000 | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance (repayment) of short-term debt | -14,805,000 | 11,806,000 | 2,333,000 | 13,000 | 8,561,000 | 8,051,000 | 28,115,000 | -5,074,000 | ||||||||||||||||||||||||||||||||||||||||||||
amortization of mine development costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in deferred income taxes | 1,664,000 | 1,837,000 | 340,000 | 17,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
other investments-net | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided from financing activities | 24,481,000 | 22,760,000 | 19,317,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
reimbursement for capital spending under government contract | ||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for purchase of business less cash received | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used in) provided from financing activities | -26,300,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of dividends | -1,648,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes | ||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation, depletion and amortization | 12,131,000 | 10,807,000 | 8,123,000 | 11,280,000 | 8,894,000 | 9,616,000 | 10,304,000 | 8,323,000 | 5,936,000 | 5,343,000 | ||||||||||||||||||||||||||||||||||||||||||
net cash (used in) provided from operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for purchase of property, plant and equipment | -6,120,000 | -8,018,000 | -8,753,000 | -9,465,000 | -3,869,000 | -8,501,000 | -17,479,000 | -12,904,000 | -8,785,000 | -2,179,000 | ||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property, plant and equipment | 3,009,000 | -1,000 | 21,000 | 31,000 | -6,000 | 277,000 | 25,000 | |||||||||||||||||||||||||||||||||||||||||||||
net cash provided from (used in) financing activities | -19,801,000 | -5,498,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance (repayments) of short-term debt | 4,119,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in other receivables | 139,000 | -196,000 | -2,130,000 | 942,000 | -3,138,000 | -8,750,000 | -1,411,000 | |||||||||||||||||||||||||||||||||||||||||||||
issuance (repayment) of short-term debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||
effects of exchange rate changes on cash and cash equivalents | ||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided from (used in) operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||
reimbursements for capital equipment under government contracts | 1,112,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
payments for purchase of business net of cash received | ||||||||||||||||||||||||||||||||||||||||||||||||||||
derivative financial instruments ineffectiveness | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from transfer of acquired inventory to consignment line | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash (used in) provided from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
derivative financial instrument ineffectiveness | -510,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of short-term debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||
used in operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of mine costs | 2,999,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities net of acquired assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||
and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit from exercise of stock options | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from transfer of inventory to consignment line | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of business | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit from the exercise of stock options | ||||||||||||||||||||||||||||||||||||||||||||||||||||
other - net | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of acquired inventory to consignment line | ||||||||||||||||||||||||||||||||||||||||||||||||||||
other investments - net | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of acquired inventory to consignment | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from early termination of 2007 derivative contracts | ||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in prepaid and other assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of inventory to consignment line | ||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in other long-term liabilities | 949,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of inventory to consignment | ||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred financing cost write-off | ||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of equipment previously held under operating lease | -448,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance / (repayment) of short-term debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance/(repayment) of short-term debt | -717,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
stock option expense | ||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in deferred income taxes | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from other investments |
We provide you with 20 years of cash flow statements for Materion 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 Materion stock. Explore the full financial landscape of Materion stock with our expertly curated income statements.
The information provided in this report about Materion 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.