Winnebago Industries Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
Winnebago Industries Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2025-05-31 | 2025-03-01 | 2024-11-30 | 2024-08-31 | 2024-05-25 | 2024-02-24 | 2023-11-25 | 2023-08-26 | 2023-05-27 | 2023-02-25 | 2022-11-26 | 2022-08-27 | 2022-05-28 | 2022-02-26 | 2021-11-27 | 2021-08-28 | 2021-05-29 | 2021-02-27 | 2020-11-28 | 2020-08-29 | 2020-05-30 | 2019-08-31 | 2019-05-25 | 2019-02-23 | 2018-11-24 | 2018-08-25 | 2018-05-26 | 2018-02-24 | 2017-11-25 | 2017-08-26 | 2017-05-27 | 2017-02-25 | 2016-11-26 | 2016-08-27 | 2016-05-28 | 2016-02-27 | 2015-11-28 | 2015-08-29 | 2015-05-30 | 2015-02-28 | 2014-11-29 | 2014-08-30 | 2014-05-31 | 2014-03-01 | 2013-11-30 | 2013-08-31 | 2013-06-01 | 2013-03-02 | 2012-12-01 | 2012-08-25 | 2012-05-26 | 2012-02-25 | 2011-11-26 | 2011-08-27 | 2011-05-28 | 2010-02-27 | 2009-11-28 | 2009-08-29 | 2007-08-25 | 2007-05-26 | 2007-02-24 | 2006-11-25 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 17,600,000 | -400,000 | -5,200,000 | -29,100,000 | 29,000,000 | -12,700,000 | 25,800,000 | 43,800,000 | 59,100,000 | 52,800,000 | 60,200,000 | 82,609,000 | 117,222,000 | 91,175,000 | 99,630,000 | 84,085,000 | 71,295,000 | 69,068,000 | 57,423,000 | 42,459,000 | -12,353,000 | 31,868,000 | 36,171,000 | 21,598,000 | 22,161,000 | 29,790,000 | 32,521,000 | 22,088,000 | 17,958,000 | 24,923,000 | 19,391,000 | 15,278,000 | 11,738,000 | 13,146,000 | 14,438,000 | 9,354,000 | 8,558,000 | 11,717,000 | 11,502,000 | 8,096,000 | 9,895,000 | 12,929,000 | 11,385,000 | 9,593,000 | 11,146,000 | 10,616,000 | 7,661,000 | 6,285,000 | 7,391,000 | 40,908,000 | 3,941,000 | -912,000 | 1,035,000 | 3,547,000 | 1,195,000 | 706,000 | -1,344,000 | -50,236,000 | 14,843,000 | 11,253,000 | 7,532,000 | 7,936,000 |
adjustments to reconcile net income to net cash from operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 9,600,000 | 9,400,000 | 9,700,000 | 10,100,000 | 8,900,000 | 8,500,000 | 8,100,000 | 8,300,000 | 7,600,000 | 6,700,000 | 6,600,000 | 7,207,000 | 6,264,000 | 5,461,000 | 5,306,000 | 4,725,000 | 4,917,000 | 4,399,000 | 4,160,000 | 4,143,000 | 4,134,000 | 3,894,000 | 3,520,000 | 3,099,000 | 3,169,000 | 3,170,000 | 2,351,000 | 2,198,000 | 2,130,000 | 2,028,000 | 1,859,000 | 1,848,000 | 1,580,000 | 1,612,000 | 1,684,000 | 1,819,000 | 2,553,000 | 2,611,000 | 2,677,000 | 2,654,000 | ||||||||||||||||||||||
amortization | 5,500,000 | 5,600,000 | 5,600,000 | 6,100,000 | 5,600,000 | 5,700,000 | 5,600,000 | 5,700,000 | 4,400,000 | 3,800,000 | 3,800,000 | 5,216,000 | 8,016,000 | 8,015,000 | 8,172,000 | 3,590,000 | ||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt issuance costs | 700,000 | 800,000 | 800,000 | 800,000 | 800,000 | 800,000 | 800,000 | 800,000 | 800,000 | 700,000 | 800,000 | 628,000 | 624,000 | 612,000 | 613,000 | 613,000 | 623,000 | 623,000 | 606,000 | 5,198,000 | 724,000 | 426,000 | 396,000 | 396,000 | 394,000 | 984,000 | 396,000 | 389,000 | 437,000 | 707,000 | 404,000 | 407,000 | 78,000 | |||||||||||||||||||||||||||||
last in, first-out ("lifo") expense | -200,000 | -200,000 | -200,000 | 4,300,000 | -200,000 | 0 | 100,000 | -1,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation | 1,400,000 | 5,300,000 | 5,500,000 | 3,100,000 | 3,400,000 | 3,500,000 | 4,600,000 | 2,700,000 | 1,700,000 | 3,500,000 | 3,000,000 | 4,567,000 | 5,627,000 | 4,180,000 | 2,711,000 | 3,628,000 | 4,738,000 | 4,627,000 | 2,354,000 | 3,143,000 | -308,000 | 1,323,000 | 1,130,000 | 2,133,000 | 2,472,000 | 2,451,000 | 1,430,000 | 2,730,000 | 823,000 | 771,000 | 667,000 | 718,000 | 821,000 | 1,475,000 | 552,000 | 643,000 | 623,000 | 1,358,000 | 391,000 | 447,000 | 901,000 | 1,692,000 | 306,000 | 436,000 | 952,000 | 1,751,000 | 262,000 | 309,000 | 687,000 | 1,055,000 | 114,000 | 572,000 | 177,000 | 314,000 | 877,000 | 127,000 | 164,000 | 250,000 | 497,000 | 765,000 | 792,000 | 2,817,000 |
deferred income taxes | -400,000 | -1,100,000 | 800,000 | 11,900,000 | -5,700,000 | 900,000 | 1,000,000 | 19,900,000 | -2,100,000 | -2,500,000 | 1,000,000 | -2,340,000 | -2,334,000 | -1,792,000 | -185,000 | -1,425,000 | -1,679,000 | 42,000 | 872,000 | -1,244,000 | -211,000 | 7,622,000 | 16,000 | -36,000 | 382,000 | 977,000 | 2,727,000 | 415,000 | 1,665,000 | 1,964,000 | -461,000 | 8,470,000 | -1,613,000 | -484,000 | 1,898,000 | 437,000 | 382,000 | 2,933,000 | -2,927,000 | -2,500,000 | -738,000 | |||||||||||||||||||||
loss on note repurchase | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset impairment | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contingent consideration fair value adjustment | 0 | 0 | 300,000 | 800,000 | -1,400,000 | 0 | 1,600,000 | 400,000 | 4,665,000 | 11,830,000 | 6,517,000 | 6,370,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
payments of earnout liability above acquisition-date fair value | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | -500,000 | 500,000 | -1,200,000 | 2,300,000 | 100,000 | 2,600,000 | 400,000 | 500,000 | -200,000 | -411,000 | 49,000 | -100,000 | 2,312,000 | -253,000 | -952,000 | -131,000 | -3,329,000 | 819,000 | 264,000 | -1,008,000 | 1,435,000 | 400,000 | -570,000 | -337,000 | -160,000 | -292,000 | -206,000 | -311,000 | -494,000 | -181,000 | -271,000 | -28,000 | 79,000 | 217,000 | -220,000 | -487,000 | 141,000 | 1,000 | 293,000 | -279,000 | -1,018,000 | -258,000 | 153,000 | 268,000 | 295,000 | 16,000 | 0 | 32,000 | 25,000 | 19,000 | -44,000 | 29,000 | 8,000 | -1,000 | 3,000 | |||||||
change in operating assets and liabilities, net of assets and liabilities acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
receivables | -40,900,000 | -30,100,000 | 12,000,000 | 15,600,000 | 35,100,000 | -46,800,000 | -9,100,000 | 26,900,000 | 77,000,000 | -78,400,000 | 51,200,000 | 119,267,000 | 6,204,000 | -116,385,000 | -7,210,000 | -25,650,000 | 4,163,000 | -1,167,000 | -10,380,000 | -57,213,000 | 19,706,000 | 27,379,000 | -5,606,000 | -39,103,000 | 23,748,000 | |||||||||||||||||||||||||||||||||||||
inventories | -17,500,000 | -24,400,000 | 3,400,000 | -1,500,000 | 24,400,000 | 28,300,000 | -24,000,000 | 48,000,000 | 32,100,000 | 12,000,000 | -28,300,000 | -42,236,000 | -19,752,000 | -38,964,000 | -70,340,000 | -9,265,000 | -56,319,000 | -15,607,000 | -80,472,000 | 14,056,000 | 46,663,000 | -10,957,000 | -1,787,000 | 1,418,000 | 3,070,000 | -10,078,000 | 28,000 | -26,558,000 | -9,821,000 | 1,332,000 | 3,735,000 | 6,691,000 | -17,923,000 | 7,741,000 | 3,341,000 | 1,517,000 | -24,109,000 | 10,207,000 | 26,851,000 | 666,000 | -38,285,000 | 4,365,000 | 6,228,000 | -1,988,000 | -10,368,000 | 2,028,000 | 11,106,000 | -17,780,000 | -19,621,000 | -16,033,000 | -9,736,000 | 4,806,000 | 3,647,000 | 6,299,000 | -5,884,000 | -8,745,000 | -4,229,000 | 6,380,000 | -10,346,000 | 3,527,000 | 2,779,000 | -20,087,000 |
prepaid expenses and other assets | 2,100,000 | 5,000,000 | 100,000 | -5,100,000 | 5,500,000 | 3,000,000 | -1,700,000 | -2,900,000 | 12,200,000 | -6,500,000 | 6,900,000 | -9,002,000 | 4,599,000 | 761,000 | 4,852,000 | -7,570,000 | -1,311,000 | 1,738,000 | 583,000 | -517,000 | 4,240,000 | -3,846,000 | 4,273,000 | -4,994,000 | 68,000 | |||||||||||||||||||||||||||||||||||||
accounts payable | -14,500,000 | 30,300,000 | -31,600,000 | 8,200,000 | -3,500,000 | 14,800,000 | -23,400,000 | 13,800,000 | -31,200,000 | 31,400,000 | -81,500,000 | -14,446,000 | 14,907,000 | 44,407,000 | -17,704,000 | 10,661,000 | 28,330,000 | 20,858,000 | -8,371,000 | 50,569,000 | -18,216,000 | -3,047,000 | -8,038,000 | 12,791,000 | -799,000 | |||||||||||||||||||||||||||||||||||||
income taxes and unrecognized tax benefits | 6,000,000 | -200,000 | -1,500,000 | -9,300,000 | 10,800,000 | -5,200,000 | 8,700,000 | -12,100,000 | 8,600,000 | -24,500,000 | 19,100,000 | -11,444,000 | 11,964,000 | -32,605,000 | 24,664,000 | 9,050,000 | -2,073,000 | -27,254,000 | 16,556,000 | 14,044,000 | -1,656,000 | 88,000 | 1,318,000 | -12,773,000 | -2,443,000 | 9,020,000 | 3,429,000 | -10,957,000 | 6,447,000 | 1,239,000 | 10,437,000 | -12,831,000 | 8,200,000 | 851,000 | 690,000 | -2,710,000 | 1,254,000 | 2,783,000 | 8,883,000 | -13,052,000 | 1,794,000 | 3,639,000 | 717,000 | -3,315,000 | 4,584,000 | 40,000 | -1,852,000 | -1,577,000 | 3,195,000 | -98,000 | 353,000 | -743,000 | 495,000 | -1,380,000 | -1,357,000 | |||||||
accrued expenses and other liabilities | 4,600,000 | -13,000,000 | -14,900,000 | -7,900,000 | -100,000 | -11,200,000 | -19,100,000 | -15,100,000 | -17,900,000 | -14,500,000 | -14,200,000 | 4,157,000 | 26,879,000 | 12,276,000 | -6,706,000 | 11,683,000 | 20,338,000 | 5,111,000 | 10,111,000 | 31,231,000 | -10,684,000 | -7,042,000 | -4,710,000 | 10,139,000 | -737,000 | |||||||||||||||||||||||||||||||||||||
net cash from operating activities | -25,300,000 | -10,500,000 | -16,700,000 | 40,700,000 | 99,400,000 | 25,200,000 | -21,400,000 | 138,100,000 | 139,600,000 | -13,100,000 | 29,900,000 | 155,377,000 | 199,104,000 | -10,408,000 | 56,549,000 | 89,325,000 | 81,032,000 | 69,592,000 | -2,670,000 | 107,997,000 | 43,273,000 | 50,901,000 | 30,911,000 | -2,233,000 | 54,171,000 | 22,334,000 | 45,967,000 | -14,413,000 | 29,458,000 | 29,777,000 | 62,208,000 | 5,292,000 | -150,000 | 21,005,000 | 40,553,000 | -749,000 | -8,063,000 | 26,626,000 | 52,609,000 | -14,430,000 | -19,622,000 | 13,047,000 | 39,719,000 | -17,635,000 | -11,895,000 | 17,172,000 | 19,208,000 | -15,819,000 | -10,323,000 | -11,634,000 | 351,000 | 10,238,000 | 1,160,000 | 3,944,000 | 2,419,000 | 10,759,000 | -5,857,000 | -4,202,000 | 2,603,000 | 12,010,000 | 24,715,000 | -11,577,000 |
capex | -10,800,000 | -8,400,000 | -10,000,000 | -11,200,000 | -11,000,000 | -11,000,000 | -11,800,000 | -15,200,000 | -18,600,000 | -21,600,000 | -27,800,000 | -24,741,000 | -19,802,000 | -20,211,000 | -23,215,000 | 0 | 0 | -6,231,000 | -8,689,000 | -3,795,000 | -9,525,000 | -9,177,000 | -8,315,000 | -10,595,000 | -12,771,000 | -10,545,000 | -6,448,000 | -6,318,000 | -5,357,000 | 0 | -2,802,000 | -3,376,000 | -3,562,000 | 0 | -3,571,000 | -13,248,000 | -3,109,000 | -2,399,000 | -9,020,000 | -2,844,000 | -2,310,000 | -3,471,000 | -3,233,000 | -2,079,000 | -1,693,000 | -1,100,000 | -879,000 | -1,170,000 | -1,273,000 | -686,000 | -359,000 | -712,000 | -456,000 | -519,000 | -311,000 | -434,000 | -509,000 | -951,000 | -1,568,000 | -836,000 | -1,665,000 | -1,176,000 |
free cash flows | -36,100,000 | -18,900,000 | -26,700,000 | 29,500,000 | 88,400,000 | 14,200,000 | -33,200,000 | 122,900,000 | 121,000,000 | -34,700,000 | 2,100,000 | 130,636,000 | 179,302,000 | -30,619,000 | 33,334,000 | 89,325,000 | 81,032,000 | 63,361,000 | -11,359,000 | 104,202,000 | 33,748,000 | 41,724,000 | 22,596,000 | -12,828,000 | 41,400,000 | 11,789,000 | 39,519,000 | -20,731,000 | 24,101,000 | 29,777,000 | 59,406,000 | 1,916,000 | -3,712,000 | 21,005,000 | 36,982,000 | -13,997,000 | -11,172,000 | 24,227,000 | 43,589,000 | -17,274,000 | -21,932,000 | 9,576,000 | 36,486,000 | -19,714,000 | -13,588,000 | 16,072,000 | 18,329,000 | -16,989,000 | -11,596,000 | -12,320,000 | -8,000 | 9,526,000 | 704,000 | 3,425,000 | 2,108,000 | 10,325,000 | -6,366,000 | -5,153,000 | 1,035,000 | 11,174,000 | 23,050,000 | -12,753,000 |
investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property, plant, and equipment | -10,800,000 | -8,400,000 | -10,000,000 | -11,200,000 | -11,000,000 | -11,000,000 | -11,800,000 | -15,200,000 | -18,600,000 | -21,600,000 | -27,800,000 | -24,741,000 | -19,802,000 | -20,211,000 | -23,215,000 | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of property, plant, and equipment | 100,000 | 100,000 | 65,000 | 64,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -10,300,000 | -7,200,000 | -8,000,000 | -9,500,000 | -10,900,000 | -10,800,000 | -14,700,000 | -15,600,000 | -105,800,000 | -21,500,000 | -27,100,000 | -24,336,000 | -19,553,000 | -20,371,000 | -251,410,000 | -21,639,000 | -4,005,000 | -6,217,000 | -1,148,000 | -3,670,000 | -6,248,000 | -8,439,000 | -7,473,000 | -9,862,000 | -13,162,000 | -93,871,000 | -6,496,000 | -6,072,000 | -5,322,000 | -1,854,000 | -2,584,000 | -3,451,000 | -397,496,000 | -3,856,000 | -3,481,000 | -13,026,000 | -3,029,000 | -2,821,000 | -8,879,000 | -2,817,000 | -2,000,000 | -3,730,000 | -2,503,000 | 54,000 | 811,000 | 6,177,000 | -285,000 | -850,000 | -975,000 | -203,000 | -212,000 | -502,000 | 799,000 | -189,000 | -44,000 | 4,290,000 | -929,000 | -550,000 | 39,543,000 | 8,919,000 | -26,080,000 | -612,000 |
financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings on long-term debt | 0 | 846,500,000 | 1,025,100,000 | 780,600,000 | 877,800,000 | 1,031,700,000 | 333,500,000 | 1,475,000,000 | 1,313,041,000 | 1,478,956,000 | 1,011,017,000 | 932,566,000 | 997,695,000 | 982,168,000 | 849,405,000 | 798,359,000 | ||||||||||||||||||||||||||||||||||||||||||||||
repayments on long-term debt | -74,700,000 | 0 | -846,500,000 | -968,900,000 | -780,600,000 | -877,800,000 | -1,031,700,000 | -333,500,000 | -1,475,000,000 | -1,313,041,000 | -1,478,956,000 | -1,011,017,000 | -932,566,000 | -997,695,000 | -982,168,000 | -849,405,000 | -798,359,000 | |||||||||||||||||||||||||||||||||||||||||||||
payments for convertible note bond hedge | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible note warrant | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from partial unwind of convertible note bond hedge | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for partial unwind of convertible note warrant | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of cash dividends | -9,500,000 | -9,600,000 | -10,200,000 | -9,000,000 | -9,100,000 | -9,100,000 | -9,600,000 | -8,100,000 | -8,300,000 | -8,300,000 | -8,500,000 | -5,730,000 | -6,061,000 | -5,981,000 | -6,010,000 | -4,032,000 | -4,061,000 | -4,029,000 | -4,046,000 | -3,707,000 | -3,707,000 | -3,469,000 | -3,488,000 | -3,530,000 | -3,183,000 | -3,181,000 | -3,182,000 | -3,184,000 | -3,184,000 | -3,185,000 | -3,185,000 | -2,718,000 | -2,718,000 | -2,725,000 | -2,730,000 | -2,441,000 | -2,441,000 | -2,441,000 | -2,442,000 | 0 | -3,105,000 | -3,158,000 | -3,140,000 | -3,114,000 | ||||||||||||||||||
payments for repurchases of common stock | 0 | -20,000,000 | -33,600,000 | -10,200,000 | -20,100,000 | 0 | -44,200,000 | -30,200,000 | -20,000,000 | -400,000 | -4,500,000 | -80,032,000 | -70,025,000 | -40,495,000 | -23,723,000 | -35,480,000 | 0 | -503,000 | -11,606,000 | -447,000 | -1,104,000 | -5,672,000 | -948,000 | 0 | -5,003,000 | -115,000 | -1,363,000 | -163,000 | -2,000 | -47,000 | -1,318,000 | |||||||||||||||||||||||||||||||
payments of debt issuance costs | 0 | -700,000 | 0 | 0 | 0 | 0 | -262,000 | -10,758,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of earnout liability up to acquisition-date fair value | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -69,400,000 | -129,300,000 | -43,700,000 | -18,400,000 | -36,100,000 | 31,700,000 | -54,200,000 | -38,500,000 | -37,200,000 | -7,800,000 | -13,300,000 | -86,942,000 | -76,310,000 | -45,773,000 | -28,318,000 | -38,964,000 | -4,201,000 | -3,299,000 | -15,818,000 | 35,768,000 | -7,484,000 | -9,207,000 | -22,279,000 | 14,410,000 | -42,649,000 | 34,850,000 | -27,885,000 | -6,540,000 | -5,613,000 | -16,347,000 | -46,186,000 | -16,494,000 | 337,647,000 | -2,819,000 | -2,691,000 | -5,074,000 | -3,426,000 | -2,781,000 | -2,453,000 | -2,618,000 | -8,379,000 | -2,003,000 | -2,984,000 | -15,898,000 | -3,456,000 | -1,494,000 | -2,736,000 | -1,171,000 | -7,310,000 | -6,311,000 | -108,000 | -235,000 | 33,000 | 322,000 | 68,000 | -2,645,000 | -575,000 | 10,000 | -47,168,000 | -21,464,000 | 857,000 | 209,000 |
net increase in cash and cash equivalents | 28,722,000 | 72,826,000 | 60,076,000 | -19,636,000 | 140,095,000 | 29,541,000 | 33,255,000 | 1,159,000 | 2,315,000 | -1,640,000 | -36,687,000 | 18,523,000 | 11,576,000 | 14,330,000 | 21,855,000 | 16,187,000 | -17,840,000 | -18,608,000 | -18,148,000 | 31,000 | 9,501,000 | 1,992,000 | 4,077,000 | 2,443,000 | 12,404,000 | -7,361,000 | -4,742,000 | -11,980,000 | ||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 330,900,000 | 0 | 0 | 0 | 309,900,000 | 0 | 0 | 0 | 282,200,000 | 0 | 0 | 0 | 434,563,000 | 0 | 0 | 0 | 292,575,000 | 0 | 0 | 0 | 35,945,000 | 0 | 0 | 85,583,000 | 0 | 0 | 70,239,000 | 0 | 0 | 57,804,000 | 0 | 0 | 64,277,000 | 0 | 0 | 62,683,000 | 0 | 0 | 69,307,000 | 0 | 0 | 36,566,000 | 0 | 0 | 24,934,000 | |||||||||||||||
cash and cash equivalents at end of period | -105,000,000 | -147,000,000 | 262,500,000 | 12,800,000 | 52,400,000 | 46,100,000 | 219,600,000 | 84,000,000 | -3,400,000 | -42,400,000 | 271,700,000 | 44,099,000 | 103,241,000 | -76,552,000 | 211,384,000 | 28,722,000 | 72,826,000 | 60,076,000 | 272,939,000 | 29,541,000 | 11,586,000 | -27,025,000 | 54,468,000 | 13,438,000 | -14,653,000 | 25,584,000 | 34,381,000 | -18,849,000 | 55,721,000 | 41,277,000 | -19,865,000 | 27,803,000 | 34,232,000 | -33,479,000 | 49,737,000 | 16,187,000 | -17,840,000 | 44,075,000 | 31,000 | 9,501,000 | 71,299,000 | 2,443,000 | 12,404,000 | 29,205,000 | -535,000 | -508,000 | 12,954,000 | |||||||||||||||
net decrease in cash and cash equivalents | -147,000,000 | -68,400,000 | 46,100,000 | -90,300,000 | -3,400,000 | -42,400,000 | -10,500,000 | -223,179,000 | -14,653,000 | -59,999,000 | -18,849,000 | -14,518,000 | 41,277,000 | -19,865,000 | -30,001,000 | 34,232,000 | -33,479,000 | -14,540,000 | -535,000 | |||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes (received) paid | -100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest paid | 700,000 | 4,765,000 | 4,586,000 | 2,866,000 | 3,733,000 | 3,736,000 | 4,630,000 | 3,029,000 | 4,358,000 | 4,548,000 | 4,605,000 | 5,557,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
non-cash investing and financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures in accounts payable | 5,000,000 | 378,000 | -250,000 | 114,000 | 145,000 | 91,000 | -405,000 | 633,000 | 379,000 | 742,000 | -43,000 | -373,000 | 695,000 | 506,000 | -353,000 | -76,000 | 826,000 | |||||||||||||||||||||||||||||||||||||||||||||
non-cash interest expense | 3,849,000 | 3,899,000 | 3,699,000 | 3,627,000 | 3,556,000 | 3,603,000 | 3,418,000 | 3,351,000 | 3,287,000 | 3,258,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred compensation expense | 534,000 | 541,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill impairment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of business, net of cash acquired | 0 | 0 | 0 | 0 | -228,159,000 | 0 | 3,315,000 | 0 | 0 | 0 | -702,000 | 2,221,000 | 0 | 141,000 | -394,835,000 | |||||||||||||||||||||||||||||||||||||||||||||||
net increase/(decrease) in cash and cash equivalents | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
last in, first-out expense | 600,000 | 1,100,000 | 2,567,000 | 3,106,000 | 2,335,000 | 437,000 | 714,000 | 515,000 | 432,000 | 597,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of convertible bond hedge | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of warrants | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (decrease)/increase in cash and cash equivalents | 44,099,000 | 103,241,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes paid (received) | 8,716,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
last-in, first-out expense | 1,769,000 | 276,000 | 276,000 | 786,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property, plant and equipment | -2,802,000 | -3,376,000 | -3,562,000 | -3,571,000 | -13,248,000 | -3,109,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property, plant and equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of intangible assets | 3,591,000 | 3,590,000 | 6,926,000 | 2,278,000 | 3,407,000 | 1,933,000 | 1,933,000 | 2,055,000 | 2,082,000 | 10,160,000 | 10,367,000 | 2,051,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
change in assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment | -6,231,000 | -8,689,000 | -3,795,000 | -9,525,000 | -9,177,000 | -8,315,000 | -10,595,000 | -12,771,000 | -10,545,000 | -6,448,000 | -6,318,000 | -5,357,000 | -2,399,000 | -9,020,000 | -2,844,000 | -2,310,000 | -3,471,000 | -3,233,000 | -2,079,000 | -1,693,000 | -1,100,000 | -879,000 | -1,170,000 | -1,273,000 | -686,000 | -359,000 | -712,000 | -456,000 | -519,000 | -311,000 | -434,000 | -509,000 | -951,000 | -1,568,000 | -836,000 | -1,665,000 | -1,176,000 | |||||||||||||||||||||||||
proceeds from sale of property and equipment | 3,000 | 7,775,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of intangibles | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of property | 14,000 | 102,000 | 22,000 | 17,000 | 207,000 | 92,000 | 4,000 | 154,000 | -3,000 | 11,000 | 5,000 | 5,000 | 22,000 | 0 | 26,000 | 17,000 | 20,000 | 11,000 | 2,391,000 | 1,000 | 97,000 | 23,000 | 48,000 | 566,000 | 1,000 | 9,000 | 134,000 | 216,000 | 2,000 | 44,000 | 2,000 | 2,000 | 61,000 | 198,000 | 18,000 | |||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | 0 | 2,342,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | 2,315,000 | 702,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings on credit agreement | 382,915,000 | 549,343,000 | 123,829,000 | 85,009,000 | 133,711,000 | 201,433,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of credit agreement | -382,915,000 | -554,986,000 | -141,516,000 | -61,693,000 | -172,229,000 | -162,901,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible senior notes | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of convertible note hedge | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on long-term debt | -3,750,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of offering costs | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for repurchase of common stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred compensation expense and postretirement benefit income | 349,000 | 274,000 | 275,000 | 303,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplement cash flow disclosure: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes paid | 3,209,000 | 3,590,000 | 21,484,000 | 8,778,000 | 1,603,000 | 5,543,000 | 18,968,000 | 322,000 | 9,610,000 | 119,000 | 11,571,000 | 121,000 | 5,312,000 | 289,000 | 10,173,000 | 2,675,000 | 13,000 | 65,000 | 485,000 | 21,000 | 23,000 | 9,143,000 | 11,022,000 | 4,089,000 | 2,065,000 | |||||||||||||||||||||||||||||||||||||
non-cash transactions: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of winnebago common stock for acquisition of business | 0 | 0 | 0 | 124,066,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of intangibles assets | 2,659,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued dividends | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred compensation and postretirement benefits | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental cash flow disclosure: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
lifo expense | 640,000 | 299,000 | 299,000 | 825,000 | 299,000 | 299,000 | 299,000 | -127,000 | 692,000 | 203,000 | 415,000 | 246,000 | 380,000 | 522,000 | 326,000 | 177,000 | 431,000 | -113,000 | 199,000 | 352,000 | 315,000 | 201,000 | 328,000 | 882,000 | ||||||||||||||||||||||||||||||||||||||
receivables, prepaid and other assets | 9,821,000 | -37,835,000 | 6,739,000 | -6,261,000 | 215,000 | -37,631,000 | 16,080,000 | -688,000 | 10,893,000 | -16,354,000 | 7,366,000 | -1,123,000 | 11,141,000 | -14,401,000 | 6,841,000 | -11,884,000 | 13,707,000 | -26,128,000 | -13,928,000 | 1,911,000 | -4,485,000 | -2,227,000 | -4,107,000 | |||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses | -8,402,000 | 31,622,000 | 1,286,000 | 919,000 | 16,647,000 | 24,108,000 | -7,977,000 | -92,000 | 9,080,000 | 6,640,000 | -1,375,000 | 4,428,000 | -2,233,000 | -3,443,000 | -632,000 | 2,068,000 | 8,315,000 | 5,211,000 | -4,675,000 | -956,000 | 6,843,000 | 531,000 | 2,521,000 | 2,677,000 | 5,157,000 | 8,390,000 | -8,597,000 | -3,074,000 | 1,197,000 | 4,920,000 | 4,055,000 | 467,000 | 3,314,000 | -777,000 | 12,261,000 | -3,112,000 | ||||||||||||||||||||||||||
postretirement and deferred compensation benefits | -1,021,000 | -720,000 | -657,000 | -749,000 | -998,000 | -688,000 | -742,000 | -825,000 | -1,195,000 | -1,002,000 | -970,000 | -1,110,000 | -1,197,000 | -930,000 | -922,000 | -928,000 | -1,156,000 | -954,000 | -970,000 | -963,000 | -1,223,000 | -959,000 | -1,177,000 | -977,000 | -1,176,000 | -918,000 | -959,000 | -949,000 | -938,000 | -921,000 | -837,000 | -828,000 | -269,000 | -401,000 | -325,000 | -254,000 | ||||||||||||||||||||||||||
accrued dividend | 3,187,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings on credit facility | 0 | 0 | 13,400,000 | 353,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of credit facility | -19,750,000 | -4,250,000 | -13,000,000 | -43,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in operating leases, net of repurchase obligations | 0 | 0 | -226,000 | 154,000 | 501,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
see notes to consolidated financial statements. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
postretirement benefit income and deferred compensation expense | 347,000 | -11,563,000 | -12,471,000 | -1,239,000 | -1,138,000 | -1,138,000 | -777,000 | -256,000 | -249,000 | -184,000 | -154,000 | -227,000 | -347,000 | -266,000 | -139,000 | -14,000 | -25,000 | 63,000 | 221,000 | 344,000 | 344,000 | 323,000 | 222,000 | 385,000 | ||||||||||||||||||||||||||||||||||||||
proceeds from life insurance | 798,000 | 0 | 0 | 295,000 | 0 | 0 | 30,000 | 0 | 974,000 | 248,000 | 761,000 | 0 | 643,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 1,502,000 | 1,480,000 | 1,393,000 | 1,370,000 | 1,229,000 | 1,159,000 | 1,064,000 | 1,061,000 | 1,035,000 | 996,000 | 982,000 | 984,000 | 1,574,000 | 1,012,000 | 1,031,000 | 1,147,000 | 1,086,000 | 1,196,000 | 1,279,000 | 1,311,000 | 1,299,000 | 1,348,000 | ||||||||||||||||||||||||||||||||||||||||
benefit for doubtful accounts | 13,000 | 6,000 | -4,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of property | -8,000 | 0 | 15,000 | -5,000 | 6,000 | 15,000 | -10,000 | -710,000 | 8,000 | -8,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on life insurance | -148,000 | 0 | 0 | -118,000 | 0 | 0 | -27,000 | 0 | -509,000 | -248,000 | -86,000 | 0 | -195,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
increase in cash surrender value of life insurance policies | -250,000 | -208,000 | -216,000 | -185,000 | -226,000 | -195,000 | -275,000 | -187,000 | -154,000 | -211,000 | -154,000 | -286,000 | -177,000 | -306,000 | -164,000 | -383,000 | -209,000 | -302,000 | 35,000 | -256,000 | -352,000 | -317,000 | -239,000 | -296,000 | 7,000 | -286,000 | -195,000 | -195,000 | -195,000 | |||||||||||||||||||||||||||||||||
proceeds from the sale of investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for purchases of common stock | -8,000 | -4,000 | -2,349,000 | -705,000 | -353,000 | -25,000 | -191,000 | -5,950,000 | -2,016,000 | -2,840,000 | -15,923,000 | -5,561,000 | -1,595,000 | -2,756,000 | -1,190,000 | -7,177,000 | -6,261,000 | -108,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options | 0 | 0 | 0 | 2,080,000 | 0 | 79,000 | 15,000 | 378,000 | 1,903,000 | 2,935,000 | 2,798,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings on loans | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments on loans | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from doubtful accounts | 30,000 | -37,000 | 56,000 | 3,000 | 3,000 | 10,000 | 15,000 | 72,000 | -20,000 | 37,000 | 98,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of loans | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
lifo income | -90,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes including valuation allowance | 7,574,000 | -447,000 | -512,000 | 616,000 | -518,000 | 366,000 | 3,033,000 | 307,000 | -1,510,000 | -40,000 | -357,000 | 291,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of coli borrowings | -1,371,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of investments, at par | 0 | 0 | 2,350,000 | 0 | 300,000 | 0 | 250,000 | 500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes paid, net of refunds | 66,000 | 9,358,000 | 3,207,000 | 3,614,000 | 4,276,000 | 60,000 | 24,000 | 31,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on disposal of property | -17,000 | -61,000 | -8,000 | -23,000 | -3,000 | 12,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes paid (refunded) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of coli borrowings | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for acquisition, net of cash acquired | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision (reduction) for doubtful accounts | 6,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of ars portfolio | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes (refunded) paid | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes including valuation (provision) allowance | -433,000 | 357,000 | -677,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
postretirement benefit income and deferred compensation expenses | 62,000 | 154,000 | 294,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale or disposal of property | -1,000 | 15,000 | 6,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
receivables and prepaid assets | 671,000 | -3,303,000 | 4,525,000 | -2,508,000 | 3,977,000 | -7,898,000 | -449,000 | -4,238,000 | -6,902,000 | 843,000 | 768,000 | -3,034,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
(payments) borrowings on ars portfolio | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on the sale or disposal of property | -159,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of investments at par | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on ars portfolio | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reduction for doubtful accounts | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of stock options | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(reduction) benefit from doubtful accounts | -8,000 | -52,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of property | 5,000 | 1,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes receivable and unrecognized tax benefits | 20,870,000 | -4,887,000 | 3,221,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for purchase of common stock | 0 | -249,000 | -44,102,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale or maturity of investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from stock-based compensation | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale or maturity of short-term investments | 111,800,000 | 77,849,000 | 65,351,000 | 80,449,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings on ars portfolio | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of treasury stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit of stock-based compensation | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes payable | -4,634,000 | -2,674,000 | 1,625,000 | 2,440,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of short-term investments | -69,500,000 | -68,250,000 | -89,950,000 | -80,449,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes payable and unrecognized tax benefits | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit of stock options | -339,000 | -1,062,000 | -525,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
postretirement benefit income | -123,000 | -122,000 |
We provide you with 20 years of cash flow statements for Winnebago Industries 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 Winnebago Industries stock. Explore the full financial landscape of Winnebago Industries stock with our expertly curated income statements.
The information provided in this report about Winnebago Industries 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.