Prestige Consumer Healthcare Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
Prestige Consumer Healthcare 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 | 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 | 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 | 2010-06-30 | 2005-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 47,466,000 | 50,128,000 | 61,032,000 | 54,377,000 | 49,068,000 | 49,458,000 | 53,046,000 | 53,559,000 | 53,276,000 | 51,951,000 | 51,023,000 | 55,272,000 | 52,086,000 | 50,215,000 | 45,325,000 | 57,755,000 | 35,514,000 | 40,873,000 | 44,589,000 | 43,706,000 | 37,046,000 | 38,058,000 | 33,252,000 | 33,925,000 | -139,274,000 | 38,167,000 | 30,841,000 | 34,466,000 | -39,687,000 | 314,793,000 | 30,705,000 | 33,759,000 | 11,090,000 | 31,641,000 | 32,195,000 | -5,531,000 | 13,936,000 | 27,995,000 | 31,803,000 | 26,173,000 | 16,732,000 | 16,001,000 | 3,130,000 | 32,792,000 | 20,692,000 | 19,349,000 | 12,257,000 | 19,244,000 | 14,655,000 | -15,000 | 9,510,000 | 12,949,000 | 14,768,000 | 9,605,000 | 4,007,000 |
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 7,666,000 | 7,252,000 | 6,868,000 | 7,929,000 | 8,124,000 | 7,843,000 | 7,646,000 | 7,643,000 | 7,543,000 | 8,130,000 | 8,248,000 | 8,384,000 | 8,485,000 | 8,050,000 | 7,963,000 | 7,594,000 | 7,537,000 | 7,609,000 | 7,551,000 | 7,467,000 | 7,331,000 | 7,381,000 | 7,222,000 | 7,061,000 | 7,526,000 | 7,887,000 | 7,994,000 | 8,372,000 | 8,045,000 | 8,340,000 | 8,534,000 | 8,507,000 | 7,092,000 | 5,852,000 | 6,016,000 | 6,832,000 | 6,198,000 | 6,071,000 | 5,687,000 | 5,720,000 | 2,961,000 | 3,277,000 | 3,647,000 | 3,294,000 | 3,268,000 | 3,285,000 | 3,359,000 | 3,296,000 | 3,295,000 | 3,051,000 | 2,563,000 | 2,570,000 | 2,550,000 | 2,547,000 | 2,635,000 |
loss on disposal of property and equipment | 0 | 78,000 | 5,000 | 40,000 | 77,000 | 81,000 | 13,000 | 52,000 | 1,000 | 26,000 | 79,000 | 89,000 | 42,000 | 165,000 | -1,000 | 20,000 | 160,000 | 36,000 | 1,000 | ||||||||||||||||||||||||||||||||||||
deferred and other income taxes | 5,827,000 | 7,131,000 | 2,914,000 | 3,752,000 | 612,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt origination costs | 442,000 | 438,000 | 434,000 | 428,000 | 454,000 | 1,514,000 | 1,424,000 | 1,319,000 | 983,000 | 815,000 | 970,000 | 828,000 | 1,419,000 | 1,376,000 | 676,000 | 759,000 | 1,410,000 | 651,000 | 1,518,000 | 1,400,000 | 1,046,000 | 1,055,000 | 860,000 | 851,000 | 1,380,000 | 1,522,000 | 2,101,000 | 920,000 | 1,996,000 | 1,252,000 | 1,748,000 | 1,746,000 | 2,504,000 | 1,032,000 | 2,866,000 | 2,231,000 | 3,561,000 | 1,378,000 | 1,917,000 | 2,138,000 | |||||||||||||||
stock-based compensation costs | 3,682,000 | 2,733,000 | 2,865,000 | 2,134,000 | 3,425,000 | 3,727,000 | 2,449,000 | 3,688,000 | 4,146,000 | 2,433,000 | 3,466,000 | 3,857,000 | 1,708,000 | 2,234,000 | 3,219,000 | 1,878,000 | 2,599,000 | 1,588,000 | 2,892,000 | 1,464,000 | 1,962,000 | 1,780,000 | 2,521,000 | 1,381,000 | 1,278,000 | 1,832,000 | 2,671,000 | 1,657,000 | 1,997,000 | 2,186,000 | 3,013,000 | 1,713,000 | 1,888,000 | 2,327,000 | 1,993,000 | 1,940,000 | 2,856,000 | 2,064,000 | 1,987,000 | 3,047,000 | 1,858,000 | 1,383,000 | 1,276,000 | 1,294,000 | 1,193,000 | 807,000 | 992,000 | 1,060,000 | 913,000 | 718,000 | 703,000 | 796,000 | 861,000 | 857,000 | |
non-cash operating lease cost | 1,947,000 | 1,925,000 | 1,892,000 | 1,724,000 | 1,706,000 | 1,655,000 | 1,678,000 | 1,572,000 | 1,244,000 | 1,713,000 | 1,491,000 | 1,493,000 | 1,672,000 | 1,683,000 | 1,660,000 | 1,691,000 | 1,720,000 | 1,775,000 | 1,756,000 | 1,831,000 | 2,669,000 | 2,963,000 | 1,816,000 | 1,338,000 | |||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 27,343,000 | -25,201,000 | -6,317,000 | 8,823,000 | 6,368,000 | 695,000 | -11,432,000 | -1,217,000 | 5,632,000 | -8,802,000 | -1,197,000 | -7,079,000 | -2,806,000 | 12,474,000 | -18,443,000 | -15,879,000 | 147,000 | 7,367,000 | -10,376,000 | 39,734,000 | -7,473,000 | -1,358,000 | 174,000 | 5,808,000 | -8,378,000 | 13,116,000 | -3,361,000 | -4,357,000 | 9,030,000 | -4,728,000 | -10,888,000 | 1,543,000 | -6,564,000 | -12,730,000 | -4,795,000 | 5,151,000 | -629,000 | 6,371,000 | -6,496,000 | 2,578,000 | 6,956,000 | 1,240,000 | 14,207,000 | -16,782,000 | 11,070,000 | 636,000 | 11,012,000 | -15,316,000 | -9,214,000 | -10,038,000 | -741,000 | -5,660,000 | 585,000 | 2,078,000 | 11,404,000 |
inventories | -4,441,000 | 4,071,000 | 3,086,000 | -3,423,000 | -13,048,000 | 10,649,000 | 13,567,000 | 7,934,000 | -7,711,000 | -16,777,000 | -7,395,000 | -14,415,000 | -13,987,000 | 1,672,000 | 3,594,000 | 9,384,000 | 1,703,000 | -1,944,000 | 3,162,000 | 51,000 | 3,747,000 | 5,583,000 | 2,539,000 | -8,939,000 | 546,000 | -6,936,000 | 5,158,000 | -9,303,000 | -3,649,000 | 4,576,000 | -510,000 | -2,899,000 | 6,327,000 | -5,926,000 | -6,336,000 | -4,327,000 | 4,109,000 | -3,276,000 | -3,627,000 | -211,000 | 1,540,000 | -588,000 | -3,083,000 | 7,537,000 | -6,716,000 | -5,991,000 | -447,000 | -156,000 | -2,748,000 | 7,560,000 | 2,822,000 | -2,706,000 | -3,966,000 | 1,086,000 | |
prepaid expenses and other current assets | -10,946,000 | -903,000 | 1,771,000 | 1,428,000 | 2,359,000 | -5,609,000 | 1,209,000 | 1,367,000 | -5,181,000 | 905,000 | 1,726,000 | -3,227,000 | 7,070,000 | -6,095,000 | 1,522,000 | -1,049,000 | -1,788,000 | 1,037,000 | 1,543,000 | -4,019,000 | 2,249,000 | 1,207,000 | -4,335,000 | 2,771,000 | 679,000 | 623,000 | 1,812,000 | 7,519,000 | 9,604,000 | 1,037,000 | 4,415,000 | 5,697,000 | -13,393,000 | 2,036,000 | 4,958,000 | -1,522,000 | -2,203,000 | 653,000 | -5,402,000 | 2,432,000 | 187,000 | -2,705,000 | 245,000 | 5,550,000 | 6,000 | -5,659,000 | 856,000 | 438,000 | 1,356,000 | 2,029,000 | |||||
accounts payable | 2,756,000 | -560,000 | -11,255,000 | -8,187,000 | 591,000 | -1,007,000 | -5,144,000 | -13,221,000 | -5,599,000 | 7,876,000 | -1,526,000 | 2,542,000 | 15,233,000 | 2,196,000 | 7,276,000 | -15,551,000 | 18,447,000 | -26,606,000 | 23,203,000 | -32,386,000 | 12,301,000 | -14,556,000 | 3,159,000 | 5,306,000 | 8,794,000 | -16,974,000 | -12,292,000 | 16,479,000 | 1,008,000 | -19,044,000 | 16,032,000 | -8,024,000 | 14,279,000 | 6,348,000 | 4,221,000 | -3,401,000 | 6,205,000 | -13,034,000 | -5,302,000 | 783,000 | -3,096,000 | -3,356,000 | -160,000 | 8,022,000 | -9,147,000 | 10,552,000 | -1,025,000 | 15,015,000 | 135,000 | 2,735,000 | -1,202,000 | 1,032,000 | 2,562,000 | -659,000 | |
accrued liabilities | -813,000 | 2,625,000 | 3,775,000 | 2,645,000 | -2,061,000 | -8,485,000 | 4,032,000 | -3,245,000 | -8,519,000 | -1,443,000 | -736,000 | 10,524,000 | -5,437,000 | -9,517,000 | 6,131,000 | 18,439,000 | -23,148,000 | 16,361,000 | -19,713,000 | 11,588,000 | -8,628,000 | 14,108,000 | -1,000,000 | 7,616,000 | -9,526,000 | -1,079,000 | 13,992,000 | 347,000 | -30,462,000 | 10,836,000 | -10,311,000 | -1,558,000 | -19,826,000 | 15,718,000 | 10,239,000 | -3,634,000 | -6,535,000 | 6,650,000 | 5,693,000 | -7,136,000 | -3,212,000 | 1,472,000 | -2,868,000 | -4,882,000 | -5,781,000 | -2,577,000 | 1,281,000 | 9,199,000 | -849,000 | 8,100,000 | -1,854,000 | 5,317,000 | -6,971,000 | 310,000 | |
operating lease liabilities | -1,916,000 | -1,909,000 | -1,950,000 | -1,888,000 | -1,883,000 | -1,875,000 | -1,766,000 | -1,748,000 | -1,745,000 | -1,740,000 | -1,599,000 | -1,602,000 | -1,641,000 | -1,657,000 | -1,572,000 | -1,578,000 | -1,633,000 | -1,639,000 | -1,634,000 | -1,812,000 | -2,394,000 | -3,032,000 | -2,030,000 | -1,368,000 | |||||||||||||||||||||||||||||||
other | 2,399,000 | -24,000 | -20,000 | -944,000 | 0 | 1,000 | 446,000 | -8,791,000 | 1,055,000 | -9,000 | -109,000 | -93,000 | -301,000 | 0 | 355,000 | -108,000 | |||||||||||||||||||||||||||||||||||||||
net cash from operating activities | 79,013,000 | 61,848,000 | 65,091,000 | 69,800,000 | 54,776,000 | 66,907,000 | 71,472,000 | 62,460,000 | 48,087,000 | 54,942,000 | 57,540,000 | 58,247,000 | 63,126,000 | 66,297,000 | 61,194,000 | 69,305,000 | 59,087,000 | 49,227,000 | 52,139,000 | 75,154,000 | 56,126,000 | 57,998,000 | 50,223,000 | 52,777,000 | 50,847,000 | 43,330,000 | 39,255,000 | 55,852,000 | 54,438,000 | 47,132,000 | 54,419,000 | 54,121,000 | 7,424,000 | 40,066,000 | 49,531,000 | 50,751,000 | 37,899,000 | 45,861,000 | 47,069,000 | 43,521,000 | 29,671,000 | 30,722,000 | 25,262,000 | 32,800,000 | 22,798,000 | 36,729,000 | 40,502,000 | 45,632,000 | 14,742,000 | 19,459,000 | 14,527,000 | 18,023,000 | 15,443,000 | 20,713,000 | 9,812,000 |
capex | -838,000 | -3,479,000 | -1,566,000 | -2,027,000 | -1,152,000 | -3,143,000 | -1,996,000 | -2,934,000 | -1,477,000 | -1,803,000 | -2,376,000 | -1,047,000 | -3,161,000 | -2,229,000 | -2,752,000 | -1,500,000 | -4,896,000 | -5,728,000 | -9,066,000 | -2,553,000 | -5,505,000 | -3,233,000 | -3,866,000 | -1,956,000 | -3,341,000 | -2,065,000 | -2,605,000 | -2,469,000 | -2,876,000 | -4,871,000 | -2,231,000 | -2,554,000 | -1,042,000 | -531,000 | -509,000 | -895,000 | -1,028,000 | -857,000 | -903,000 | -780,000 | -496,000 | -106,000 | -339,000 | -955,000 | -1,364,000 | -1,346,000 | -3,656,000 | -4,068,000 | -1,198,000 | -248,000 | -51,000 | -231,000 | -76,000 | -130,000 | 0 |
free cash flows | 78,175,000 | 58,369,000 | 63,525,000 | 67,773,000 | 53,624,000 | 63,764,000 | 69,476,000 | 59,526,000 | 46,610,000 | 53,139,000 | 55,164,000 | 57,200,000 | 59,965,000 | 64,068,000 | 58,442,000 | 67,805,000 | 54,191,000 | 43,499,000 | 43,073,000 | 72,601,000 | 50,621,000 | 54,765,000 | 46,357,000 | 50,821,000 | 47,506,000 | 41,265,000 | 36,650,000 | 53,383,000 | 51,562,000 | 42,261,000 | 52,188,000 | 51,567,000 | 6,382,000 | 39,535,000 | 49,022,000 | 49,856,000 | 36,871,000 | 45,004,000 | 46,166,000 | 42,741,000 | 29,175,000 | 30,616,000 | 24,923,000 | 31,845,000 | 21,434,000 | 35,383,000 | 36,846,000 | 41,564,000 | 13,544,000 | 19,211,000 | 14,476,000 | 17,792,000 | 15,367,000 | 20,583,000 | 9,812,000 |
investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property, plant and equipment | -838,000 | -3,479,000 | -1,566,000 | -2,027,000 | -1,152,000 | -3,143,000 | -1,996,000 | -2,934,000 | -1,477,000 | -1,803,000 | -2,376,000 | -1,047,000 | -3,161,000 | -2,229,000 | -2,752,000 | -1,500,000 | -4,896,000 | -5,728,000 | -9,066,000 | -2,553,000 | -5,505,000 | -3,233,000 | -3,866,000 | -1,956,000 | -3,341,000 | -2,065,000 | -2,605,000 | -2,469,000 | -2,876,000 | -4,871,000 | -2,231,000 | -2,554,000 | |||||||||||||||||||||||
net cash (used in) investing activities | -1,938,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
term loan repayments | 0 | -60,000,000 | -40,000,000 | -35,000,000 | -75,000,000 | -65,000,000 | -55,000,000 | -30,000,000 | -15,000,000 | -25,000,000 | -15,000,000 | -55,000,000 | -50,000,000 | -475,000,000 | -20,000,000 | -65,000,000 | 0 | -74,000,000 | -56,000,000 | -27,000,000 | -45,000,000 | -55,000,000 | -319,000,000 | -20,000,000 | -55,000,000 | -50,000,000 | -45,000,000 | 0 | -80,500,000 | -50,000,000 | -10,000,000 | 0 | -25,000,000 | -25,000,000 | |||||||||||||||||||||
payments of finance leases | -608,000 | -2,637,000 | -211,000 | -968,000 | -720,000 | -715,000 | -709,000 | -704,000 | -699,000 | -689,000 | -683,000 | -686,000 | -437,000 | -649,000 | -858,000 | -638,000 | -525,000 | -206,000 | -376,000 | -336,000 | -224,000 | ||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options | 3,155,000 | 2,462,000 | 8,748,000 | 1,617,000 | 1,975,000 | 7,271,000 | 1,635,000 | 2,155,000 | 7,028,000 | 5,684,000 | 0 | 1,489,000 | 1,322,000 | 3,011,000 | 503,000 | 2,204,000 | 1,527,000 | 39,000 | 69,000 | 1,216,000 | 317,000 | 463,000 | 269,000 | 275,000 | 0 | 1,903,000 | 148,000 | 880,000 | 154,000 | 0 | 1,033,000 | 433,000 | 584,000 | 21,000 | 18,000 | 3,405,000 | 89,000 | 202,000 | 70,000 | 6,328,000 | 1,294,000 | 169,000 | 595,000 | 4,834,000 | 309,000 | 569,000 | 5,380,000 | 0 | 80,000 | 317,000 | 1,000 | 8,000 | 563,000 | ||
fair value of shares surrendered as payment of tax withholding | -4,054,000 | 0 | 0 | -31,000 | -5,801,000 | 0 | 0 | 0 | -5,508,000 | -16,000 | 0 | -5,450,000 | 0 | 0 | 0 | -2,916,000 | 0 | 0 | 0 | -1,242,000 | 0 | -94,000 | -81,000 | -799,000 | 0 | 0 | 0 | -2,281,000 | 0 | 0 | -48,000 | -1,027,000 | 0 | -36,000 | 0 | -1,395,000 | -42,000 | 0 | 0 | -2,187,000 | -1,171,000 | -466,000 | 0 | 0 | -278,000 | ||||||||||
repurchase of common stock | -34,775,000 | -11,313,000 | -2,402,000 | -11,818,000 | -25,976,000 | 0 | 0 | 0 | -25,000,000 | 0 | -12,273,000 | -37,727,000 | -1,993,000 | -8,877,000 | -6,745,000 | 0 | -21,210,000 | -28,766,000 | 0 | 0 | 0 | -49,978,000 | |||||||||||||||||||||||||||||||||
net cash (used in) financing activities | -36,282,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
effects of exchange rate changes on cash and cash equivalents | 825,000 | 129,000 | -2,076,000 | 711,000 | 663,000 | -605,000 | 1,415,000 | -490,000 | -140,000 | 798,000 | -635,000 | -1,142,000 | 449,000 | -230,000 | -868,000 | -310,000 | -283,000 | 1,045,000 | 893,000 | 1,942,000 | -2,249,000 | 847,000 | -472,000 | -19,000 | 352,000 | -406,000 | -69,000 | -283,000 | -44,000 | 138,000 | 669,000 | 337,000 | 1,470,000 | -1,482,000 | 363,000 | -760,000 | 830,000 | 478,000 | -893,000 | 82,000 | 104,000 | 57,000 | -5,000 | 159,000 | -3,000 | -67,000 | -1,000 | 38,000 | -24,000 | 32,000 | 1,000 | -30,000 | -2,000 | ||
increase in cash and cash equivalents | 41,618,000 | 47,010,000 | -666,000 | -17,146,000 | 3,548,000 | 5,487,000 | -3,909,000 | 43,916,000 | 6,573,000 | 8,684,000 | -120,806,000 | 131,322,000 | -29,801,000 | 35,500,000 | -31,338,000 | -36,819,000 | 66,169,000 | 686,000 | -1,137,000 | 1,512,000 | 2,858,000 | -12,238,000 | 2,641,000 | 1,721,000 | -12,828,000 | 2,399,000 | -1,158,000 | 2,280,000 | -21,434,000 | 32,831,000 | 1,581,000 | 1,647,000 | -21,743,000 | 26,821,000 | 554,000 | 280,000 | -12,656,000 | -66,022,000 | 67,520,000 | 7,527,000 | 3,636,000 | -3,522,000 | |||||||||||||
cash and cash equivalents - beginning of period | 97,884,000 | 0 | 0 | 46,469,000 | 0 | 0 | 58,489,000 | 0 | 0 | 27,185,000 | 0 | 0 | 32,302,000 | 0 | 0 | 94,760,000 | 0 | 0 | 27,530,000 | 0 | 0 | 32,548,000 | 0 | 0 | 41,855,000 | 0 | 0 | 27,230,000 | 0 | 0 | 21,318,000 | 28,331,000 | 0 | 0 | 15,670,000 | 0 | 0 | 19,015,000 | 0 | 0 | 13,334,000 | ||||||||||||||
cash and cash equivalents - end of period | 139,502,000 | -666,000 | 17,284,000 | 34,256,000 | 3,548,000 | 5,487,000 | 54,580,000 | 43,916,000 | 6,573,000 | 35,869,000 | -21,800,000 | -120,806,000 | 163,624,000 | 35,500,000 | -31,338,000 | 57,941,000 | 686,000 | -1,137,000 | 29,042,000 | -12,238,000 | 2,641,000 | 34,269,000 | 2,399,000 | -1,158,000 | 44,135,000 | 32,831,000 | 1,581,000 | 28,877,000 | 26,821,000 | 554,000 | 21,598,000 | 15,675,000 | 67,520,000 | 7,527,000 | 19,306,000 | -18,575,000 | 24,602,000 | 4,404,000 | -3,522,000 | 1,970,000 | 5,991,000 | ||||||||||||||
interest paid | 11,501,000 | 10,377,000 | 11,876,000 | 11,881,000 | 13,670,000 | 13,582,000 | 15,960,000 | 16,124,000 | 17,582,000 | 17,700,000 | 15,454,000 | 3,562,000 | 25,085,000 | 17,798,000 | 15,092,000 | 3,389,000 | 33,363,000 | 4,504,000 | 36,852,000 | 5,571,000 | 25,861,000 | 18,272,000 | 28,067,000 | 19,966,000 | 28,277,000 | 20,808,000 | 28,240,000 | 20,907,000 | 24,793,000 | 24,375,000 | 25,106,000 | 24,298,000 | 30,594,000 | 17,356,000 | 18,922,000 | 18,337,000 | 20,265,000 | 18,317,000 | 18,106,000 | 22,444,000 | 13,867,000 | 14,771,000 | 18,070,000 | 14,690,000 | 14,826,000 | 15,492,000 | 17,625,000 | 18,133,000 | 18,391,000 | 6,474,000 | 12,713,000 | 2,589,000 | 13,201,000 | 3,182,000 | 8,051,000 |
income taxes paid | 3,253,000 | 18,605,000 | 14,821,000 | 15,030,000 | 3,661,000 | 21,031,000 | 13,488,000 | 13,154,000 | 11,964,000 | 11,943,000 | 13,890,000 | 1,799,000 | 3,591,000 | 21,836,000 | 18,753,000 | 2,388,000 | 4,704,000 | 10,859,000 | 16,636,000 | 2,182,000 | 9,390,000 | 6,557,000 | 12,848,000 | 1,807,000 | 8,393,000 | 16,626,000 | 2,110,000 | 334,000 | 7,579,000 | 7,824,000 | 6,807,000 | 2,230,000 | 22,872,000 | 18,384,000 | 5,386,000 | 1,357,000 | 6,338,000 | 5,307,000 | 1,793,000 | 1,914,000 | 707,000 | 1,259,000 | 1,293,000 | 7,811,000 | 657,000 | 3,441,000 | 6,527,000 | 249,000 | 407,000 | 166,000 | 6,855,000 | 5,635,000 | 209,000 | 342,000 | 422,000 |
loss on sale or disposal of property and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment loss | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of effects from acquisition: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions and other | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -3,479,000 | -9,816,000 | -2,027,000 | -2,130,000 | -15,004,000 | -4,496,000 | -2,934,000 | 2,323,000 | -1,803,000 | -2,376,000 | -1,047,000 | -3,293,000 | -20,229,000 | -231,666,000 | -1,323,000 | -4,896,000 | -5,728,000 | -9,066,000 | -2,553,000 | -8,265,000 | -2,483,000 | -3,866,000 | -1,956,000 | -3,341,000 | -2,065,000 | 63,307,000 | -2,469,000 | -2,876,000 | -4,871,000 | -2,231,000 | -1,584,000 | -804,881,000 | 59,262,000 | 51,919,000 | -895,000 | -228,012,000 | 6,380,000 | -903,000 | -436,000 | -78,487,000 | -106,000 | -339,000 | -56,169,000 | -1,362,000 | -1,346,000 | 18,044,000 | -4,068,000 | -1,409,000 | -663,048,000 | -51,000 | 969,000 | -76,000 | -130,000 | ||
borrowings under revolving credit agreement | 0 | 0 | 20,000,000 | 0 | 0 | 0 | 85,000,000 | 0 | 55,000,000 | 15,000,000 | 15,000,000 | 15,000,000 | 0 | 15,000,000 | 10,000,000 | 20,000,000 | 10,000,000 | 90,000,000 | 0 | 100,000,000 | 0 | 0 | 15,000,000 | 65,000,000 | 0 | 0 | 0 | 15,000,000 | 8,000,000 | 25,000,000 | |||||||||||||||||||||||||
repayments under revolving credit agreement | 0 | -10,000,000 | -10,000,000 | 0 | -20,000,000 | 0 | -15,000,000 | 0 | -55,000,000 | 0 | -44,000,000 | -41,000,000 | -35,000,000 | 0 | -15,000,000 | -10,000,000 | -20,000,000 | -5,000,000 | 0 | -65,000,000 | -15,000,000 | -26,100,000 | -20,000,000 | -35,000,000 | -30,000,000 | -37,500,000 | -10,000,000 | -17,500,000 | -18,000,000 | -7,000,000 | 0 | 0 | -8,000,000 | ||||||||||||||||||||||
payment of debt costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -11,488,000 | -53,865,000 | -51,200,000 | -65,522,000 | -68,444,000 | -64,843,000 | -53,549,000 | -54,179,000 | -10,021,000 | -47,956,000 | -47,374,000 | -54,115,000 | -67,638,000 | 50,534,000 | 63,650,000 | -83,709,000 | -9,044,000 | -75,304,000 | -111,362,000 | 20,557,000 | -55,676,000 | -47,022,000 | -49,290,000 | -45,000,000 | -53,097,000 | -99,852,000 | -51,379,000 | -64,346,000 | -40,000,000 | -54,015,000 | -50,594,000 | 774,553,000 | -65,015,000 | -100,232,000 | -47,449,000 | 167,540,000 | -25,898,000 | -44,719,000 | -42,887,000 | 36,056,000 | -96,695,000 | 42,602,000 | 30,737,000 | -17,797,000 | -30,077,000 | -77,120,000 | -17,000,000 | -27,920,000 | 658,133,000 | -17,999,000 | -16,992,000 | -22,708,000 | -28,574,000 | ||
cash and cash equivalents - beginning of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents - end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition and other | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of debt costs | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in cash and cash equivalents | -12,213,000 | -14,611,000 | -7,343,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 8,178,000 | 5,171,000 | 5,449,000 | 4,272,000 | 9,810,000 | 2,998,000 | 1,213,000 | -1,317,000 | 3,657,000 | 1,763,000 | 5,876,000 | 10,658,000 | 4,314,000 | -2,491,000 | 6,147,000 | 6,469,000 | 1,556,000 | 1,621,000 | 4,206,000 | -43,863,000 | 2,970,000 | -6,416,000 | 6,755,000 | -12,236,000 | -273,171,000 | 7,096,000 | 9,225,000 | 6,752,000 | -1,928,000 | -942,000 | -9,660,000 | 14,561,000 | 9,606,000 | 10,449,000 | 11,536,000 | 7,140,000 | 8,751,000 | 5,906,000 | -2,442,000 | 6,797,000 | 9,526,000 | 3,588,000 | 5,315,000 | 7,076,000 | 6,472,000 | 1,359,000 | 2,776,000 | 3,186,000 | 2,038,000 | 4,338,000 | |||||
loss on extinguishment of debt | 0 | 0 | 0 | 17,519,000 | 0 | 0 | 451,000 | 3,274,000 | 300,000 | ||||||||||||||||||||||||||||||||||||||||||||||
proceeds from refinancing of term loan | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of akorn | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
escrow receipt | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions | -132,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of senior notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of senior notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on divestitures | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from divestitures | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of tradename | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of 5.125% senior notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of 5.375% senior notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense relating to finance lease liability | 59,000 | 50,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense relating to rou assets | 50,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
lease termination costs | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-cash items | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of effects from acquisitions and divestitures: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of 2016 senior notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of 2019 senior notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of 2013 senior notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of debt origination costs | -11,131,000 | 0 | 0 | -9,000 | -7,617,000 | 0 | -39,000 | -4,172,000 | |||||||||||||||||||||||||||||||||||||||||||||||
gain on divestiture | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from divestiture | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on divestitures | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits from share-based awards | 0 | 168,000 | 302,000 | 100,000 | 0 | 250,000 | 550,000 | 110,000 | 0 | 250,000 | 1,600,000 | 950,000 | -75,000 | 375,000 | 898,000 | 452,000 | |||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of effects from acquisitions: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
pension contribution | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of property, plant and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from working capital arbitration settlement | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of c.b. fleet, less cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of c.b. fleet escrow receipt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of term loan | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-off of indemnification asset | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
pension and deferred compensation contribution | -106,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of fleet escrow receipt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on divestitures | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale or disposal of property and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
long term income taxes payable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
premium payment on 2012 senior notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of dentek, less cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of 2012 senior notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings under bridge term loans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments under bridge term loans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from restricted stock exercises | 0 | 0 | 0 | 544,000 | 57,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposals of property and equipment | 49,000 | 971,000 | 490,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
noncurrent assets and liabilities | -358,000 | 342,000 | -287,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of fleet escrow payment | 0 | 0 | 970,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sales of property, plant and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from dentek working capital arbitration settlement | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of intangible assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on divestitures and sales of property and equipment | 13,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of asset | -36,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment | -1,042,000 | -531,000 | -509,000 | -895,000 | -1,028,000 | -857,000 | -903,000 | -780,000 | -496,000 | -106,000 | -339,000 | -955,000 | -1,364,000 | -1,346,000 | -3,656,000 | -4,068,000 | -1,198,000 | ||||||||||||||||||||||||||||||||||||||
proceeds from the sale of property and equipment | 0 | 0 | 0 | 344,000 | 0 | 1,000 | 2,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of asset | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from insight pharmaceuticals working capital arbitration settlement | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of insight pharmaceuticals, less cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of the hydralyte brand | -77,991,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
term loan repayments resulting from refinancing | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sales of property and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sales of intangible assets and property and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of effects from acquisitions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of assets | 55,453,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
premium payment on 2010 senior notes | -2,759,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on sale or disposal of property and equipment | 1,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of business | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of care pharmaceuticals, less cash acquired | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of 2013 senior notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of 2010 senior notes | -48,290,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
term loan borrowings | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred financing costs | 851,000 | 1,079,000 | 4,048,000 | 1,083,000 | 892,000 | 1,612,000 | 6,160,000 | 1,012,000 | 1,048,000 | 783,000 | 282,000 | 282,000 | 283,000 | 255,000 | 527,000 | ||||||||||||||||||||||||||||||||||||||||
amortization of debt discount | 144,000 | 295,000 | 2,317,000 | 453,000 | 345,000 | 740,000 | 3,080,000 | 408,000 | 404,000 | 343,000 | 229,000 | 229,000 | 229,000 | 142,000 | |||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property and equipment | 0 | 15,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of phazyme brand | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of brands from gsk purchase price adjustments | 0 | 0 | 0 | -226,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
payment of deferred financing costs | -74,000 | -533,000 | -6,658,000 | 5,000 | -280,000 | -112,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
(gain) on sale or disposal of property and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from escrow of blacksmith acquisition | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of brands from gsk | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of 2012 term loan | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of 2010 term loan | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of 2012 term loan | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of the phazyme brand | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of 2013 senior notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of long-term debt | -140,000,000 | -97,500,000 | -25,000,000 | -45,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on sale or disposal of equipment | -1,000 | -2,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of equipment | 52,000 | 0 | 30,000 | 21,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of blacksmith, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of dramamine | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of 2012 term loan and 2010 term loan | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of long-term debt | 33,000,000 | -18,000,000 | -17,000,000 | -23,000,000 | -28,462,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
shares surrendered as payment of tax withholding | 0 | 0 | 0 | -271,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
cash - beginning of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash - end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of goodwill and intangible assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of equipment | -248,000 | -51,000 | -231,000 | -76,000 | -130,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of gsk brands | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in cash | -7,991,000 | 8,611,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
inventories held for sale | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of senior term loan | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
business acquisition purchase price adjustments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
1. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposition of equipment | 125,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes payable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash - beginning of period | 41,097,000 | 5,334,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
cash - end of period | 33,106,000 | 13,945,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
machinery | 5,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
computer equipment | 3,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
furniture and fixtures | 7,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of effects of purchases of businesses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
account payable – related parties | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of business, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of preferred and common units | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
additional costs associated with initial public offering | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental cash flow information | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
fair value of assets acquired, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
fair value of liabilities assumed | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase price funded with non-cash contributions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid to purchase business |
We provide you with 20 years of cash flow statements for Prestige Consumer Healthcare 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 Prestige Consumer Healthcare stock. Explore the full financial landscape of Prestige Consumer Healthcare stock with our expertly curated income statements.
The information provided in this report about Prestige Consumer Healthcare 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.