Cash Flow Statement (Annual)


BSFT / BroadSoft, Inc. Cash Flow Statement shows changes in cash positions over time. Cash Flow Statement data includes Cash from Operating Activities (CFOP), Cash from Investing Activities, and Cash from Financing Activities.

All numbers are times 1,000 except per share units.

2009 2010 2011 2012 2013 2014 2015 2016
Net Cash Provided By Used In Operating Activities
  Net Income Loss -7,849 7,992 32,297 12,076 -8,874 1,012 179 816
  Adjustments To Reconcile Net Income Loss To Cash Provided By Used In Operating Activities
    Depreciation And Amortizations 2,209 2,348 3,119 5,242 7,822 12,391 15,836 17,993
    Amortization Of Software Licenses 1,820 1,820 1,820 2,910 2,987 3,342 2,848 3,401
    Share Based Compensation 3,629 3,008 7,201 15,022 41,684 29,628 40,444 51,507
    Valuation Allowance Deferred Tax Asset Change In Amount - - 8,946 0 0 - - -
    Provision For Doubtful Accounts 59 3 -56 644 149 274 4 313
    Excess Tax Benefit From Share Based Compensation Operating Activities - - - 579 7,492 2,950 1,809 296
    Deferred Income Taxes And Tax Credits - 7 5 5,088 -7,058 -3,548 -2,741 -2,031
    Deferred Tax Expense From Stock Options Exercised - - -61 -579 -7,492 - - -
    Payment Of Debt Discount - - - - 0 0 1,094 0
    Paid In Kind Interest - - 2,560 5,120 5,504 5,906 8,617 12,684
    Other Noncash Income Expense -101 - -24 0 0 - - -
  Increase Decrease In Operating Capital
    Increase Decrease In Accounts Receivable 4,147 15,023 5,997 2,557 16,334 14,806 23,935 12,499
    Increase Decrease In Other Operating Assets 1,004 463 511 16,414 1,128 4,056 4,896 7,606
    Increase Decrease In Accounts Payable And Accrued Liabilities -3,532 630 238 -1,125 -1,799 4,655 2,234 4,815
    Increase Decrease In Deferred Revenue 18,869 19,217 -3,240 4,013 16,473 22,911 9,099 -2,000
  Net Cash Provided By Used In Operating Activities 10,427 19,386 28,575 30,598 31,934 54,759 44,786 67,097
Net Cash Provided By Used In Investing Activities
  Payments To Acquire Property Plant And Equipment 769 2,630 2,421 3,923 5,789 10,523 12,876 15,738
  Payments To Acquire Businesses Net Of Cash Acquired -806 2,191 16,748 25,177 37,793 3,650 21,172 34,678
  Payments To Acquire Marketable Securities - 18,673 137,305 179,886 117,067 122,991 252,467 281,111
  Proceeds From Sale Of Available For Sale Securities - - 11,267 3,000 0 10,000 128,827 106,355
  Proceeds From Maturities Prepayments And Calls Of Available For Sale Securities - - 46,962 171,458 103,240 109,042 69,677 69,085
  Finite Lived Intangible Assets Purchase Accounting Adjustments - -809 -905 0 0 - - -
  Increase Decrease In Restricted Cash -708 -29 -14 -375 -3 -564 0 -
  Net Cash Provided By Used In Investing Activities 694 -24,274 -99,136 -34,153 -57,406 -17,558 -88,011 -156,087
Net Cash Provided By Used In Financing Activities
  Proceeds From Issuance Of Convertible Senior Notes Net Of Issuance Costs - - 115,688 0 0 - - -
  Proceeds From Stock Options Exercised 69 762 3,943 2,459 1,285 710 6,187 15,181
  Taxes Paid On Vesting Of Rsus - 525 574 2,198 2,977 7,795 10,297 17,944
  Payments For Repurchase Of Common Stock - - - - 0 0 25,002 0
  Excess Tax Benefit From Share Based Compensation Financing Activities - - 61 579 7,492 2,950 1,809 296
  Repayments Of Long Term Debt 2,753 16,697 1,626 382 969 0 0 -
  Proceeds From Issuance Of Senior Long Term Debt - - - - 0 0 194,822 0
  Repayments Of Senior Debt - - - - 0 0 48,601 0
  Net Cash Provided By Used In Financing Activities -2,684 29,203 117,431 -121 4,831 -4,135 118,918 -2,467
Effect Of Exchange Rate On Cash And Cash Equivalents 79 70 -52 149 -38 -1,389 -1,379 -1,407
Cash And Cash Equivalents Period Increase Decrease 8,516 24,385 46,818 -3,527 -20,679 31,677 74,314 -92,864
Cash And Cash Equivalents At Carrying Value - - 94,072 90,545 69,866 101,543 175,857 82,993
Supplemental Cash Flow Information
  Interest Paid Net 1,451 655 1,032 905 1,895 1,801 1,418 3,000
  Income Taxes Paid 1,977 1,261 385 1,363 422 1,678 2,377 3,572
  Noncash Or Part Noncash Acquisition Fixed Assets Acquired1 - - - 1,800 528 688 2,153 1,523

Related News Stories

Billion-Dollar Unicorns: Competition Heats Up For Slack

2018-01-03 seekingalpha
Recent reports suggest the company hit the $100 million revenue milestone in 2016 and is growing more than 100% annually with $200 million in annual recurring revenue in 2017. (160-1)

15 of the Best Mergers & Acquisitions of 2017

2017-12-29 zacks
As 2018 fast approaches, we can’t help but look back on the past 12 months, a year that was a whirlwind politically, socially, culturally, and economically. (252-0)

Cisco: Lots Of Moving Parts Make For A Nuanced Call

2017-12-18 seekingalpha
Both the results and the guidance were considered to be a significant positive inflection for the shares of this long be-calmed equity. (5-0)

Why You Shouldn't Bet Against BroadSoft (BSFT) Stock

2017-12-14 zacks
One stock that might be an intriguing choice for investors right now is BroadSoft, Inc. (BSFT - Free Report) . This is because this security in the Communication-Network Software space is seeing solid earnings estimate revision activity, and is in great company from a Zacks Industry Rank perspective. This is important because, often times, a rising tide will lift all boats in an industry, as there can be broad trends taking place in a segment that are boosting securities across the board. (11-0)

Cisco Sees First Revenue Growth in Eight Quarters; Shares Up - Bloomberg

2017-11-16 bloomberg
Connecting decision makers to a dynamic network of information, people and ideas, Bloomberg quickly and accurately delivers business and financial information, news and insight around the world. (5-0)

CUSIP: 11133B409