Agrofresh solutions, inc. (AGFS)
CashFlow / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Dec'16Sep'16Jun'16Mar'16Sep'15Dec'14Sep'14Jun'14Mar'14
Cash flows from operating activities:
Net loss

-52,739

-61,510

-33,851

-33,908

-29,949

-30,240

-4,886

1,706

22,715

23,562

0

0

0

-

-

-

-

-

-

-

-

-

Net income (loss)

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

-

-

-

-

-

Net loss

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-673

0

0

0

Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization

82,972

83,456

48,799

48,976

48,381

47,593

46,740

45,263

44,651

44,356

44,175

43,557

42,991

42,850

0

0

0

-

-

-

-

-

Provision for bad debts

455

63

824

1,335

764

1,208

647

-299

180

308

1,312

1,841

1,232

1,052

0

0

0

-

-

-

-

-

Stock-based compensation

2,989

2,934

3,095

2,344

2,783

2,804

2,533

2,980

2,279

1,886

1,667

2,369

2,395

3,250

0

0

0

-

-

-

-

-

Pension expense (income)

-

-

-

-

-

17

-309

-242

145

-153

415

341

237

188

0

0

0

-

-

-

-

-

Unrealized gain on derivative instrument

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

Amortization of inventory fair value adjustment

-

-

-

-

-

-

-

-

-

-

-

-

-

30,377

0

0

0

-

-

-

-

-

Amortization of deferred financing costs

2,547

2,600

2,666

2,671

2,505

2,476

2,446

2,416

2,390

2,368

2,343

2,320

2,297

2,275

0

0

0

-

-

-

-

-

Interest income on interest rate swap

0

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Cash received on interest rate swap termination, net of non-cash interest income recognized

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

Accretion of contingent consideration

2,575

3,459

3,556

3,510

4,665

3,781

4,030

4,961

4,729

8,433

14,563

19,874

26,066

30,197

0

0

0

-

-

-

-

-

Change in fair value of contingent consideration

-520

-330

-3,433

-2,897

-2,966

-3,018

-23,985

-25,716

-27,025

-26,948

-51,059

-51,204

-50,293

-53,608

0

0

0

-

-

-

-

-

Deferred income taxes

-25,081

-21,631

-13,248

-6,543

-4,257

1,154

3,833

6,705

-9,117

-12,515

22,257

27,864

27,869

13,792

0

0

0

-

-

-

-

-

Loss on sales of property

30

-4

50

21

3

52

0

-1

0

-81

-82

-101

-97

-22

0

0

0

-

-

-

-

-

Other

-

-

-

-

-

-

-

-

-

-98

725

224

906

-32

0

0

0

-

-

-

-

-

Changes in operating assets and liabilities:
Accounts receivable

-3,293

321

-23,263

11,309

9,021

5,362

15,444

3,911

-2,651

-5,981

4,280

-3,514

3,657

4,101

0

0

0

-

-

-

-

-

Inventories

4,714

388

6,265

-2,364

4,255

1,581

873

4,821

-1,638

2,496

-64

-242

3,246

764

0

0

0

-

-

-

-

-

Prepaid expenses and other current assets

1,313

-2,087

-2,056

-6,668

-764

652

8,992

13,526

6,013

5,176

-11,518

-394

4,578

7,788

0

0

0

-

-

-

-

-

Accounts payable

6,266

6,499

108

1,136

-2,448

-10,955

-11,611

-1,325

-16,729

-13,889

-3,470

-14,688

-4,380

6,357

0

0

0

-

-

-

-

-

Accrued expenses and other liabilities

0

-

0

0

0

-

0

0

0

-

0

0

0

-

0

0

0

-

-

-

-

-

Income taxes payable

1,090

1,615

-2,681

-3,294

-5,161

-4,053

-1,673

-953

4,611

2,844

1,468

1,197

-1,279

-376

0

0

0

-

-

-

-

-

Other assets and liabilities

0

-

0

0

0

-

0

0

0

-

0

0

0

-

0

0

0

-

-

-

-

-

Net cash provided in operating activities

12,135

20,059

10,543

12,964

8,573

3,012

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

Prepaid expense

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

81

0

0

0

Due to related party

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

69

0

0

0

Net cash (used in) provided by operating activities

-

-

-

-

-

-

-

-

-

-

-

0

0

-

0

0

0

-

-424

0

0

0

Cash flows from investing activities:
Cash flows from investing activities:
Cash paid for property and equipment

2,028

4,176

4,256

5,106

4,845

4,164

5,623

7,217

8,616

7,725

5,836

5,645

6,168

6,004

0

0

0

-

-

-

-

-

Proceeds from sale of property

-

-

-

-

-

-

-

-

-

-

-

-

-

76

0

0

0

-

-

-

-

-

Other investments

0

250

1,837

1,837

1,837

1,587

10,082

10,082

10,782

11,132

1,650

1,650

950

600

0

0

0

-

-

-

-

-

Net cash used in investing activities

-2,028

-4,426

-4,506

-5,356

-6,682

-5,751

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

Net cash used in investing activities

-

-

-

-

-

-

-

-

-

-

-

0

0

-

0

0

0

-

-

-

-

-

Cash and investments held in Trust Account

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

220,502

0

0

0

Cash flows from financing activities:
Proceeds from long-term debt

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Payment of Dow liabilities settlement

-

-

-

-

-

10,000

10,000

10,000

20,000

10,000

0

0

0

-

-

-

-

-

-

-

-

-

Repayment of long-term debt

6,868

6,285

7,635

5,571

5,411

6,096

5,407

5,220

4,359

4,015

3,187

4,250

4,251

4,250

0

0

0

-

-

-

-

-

Repurchase of stock for treasury

-

-

-

-

-

-

-

-

-

-

-

-

-

1,488

0

0

0

-

-

-

-

-

Net cash used in financing activities

-21,560

-22,047

-13,767

-11,703

-11,543

-22,228

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

Effect of exchange rate changes on cash and cash equivalents and restricted cash

287

1,379

981

-1,289

-7,315

-4,714

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

Net decrease in cash and cash equivalents and restricted cash

-11,166

-5,035

-6,749

-5,384

-16,967

-29,681

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

Supplemental disclosures of cash flow information:
Issuance of common stock as consideration for acquisition of business

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

Acquisition-related contingent consideration

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

Net (decrease)/increase in cash

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

708

0

0

0

Cash paid for:
Cash paid for:
Cash paid for interest

36,717

30,144

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Cash paid for interest

-

-

-

-

-

-

-

-

20,041

-

18,409

24,642

24,441

24,560

0

0

0

-

-

-

-

-

Cash paid for income taxes

3,484

2,642

4,114

4,934

7,392

6,949

6,750

6,211

2,734

3,257

2,419

2,173

2,083

3,095

0

0

0

-

-

-

-

-

Supplemental schedule of non-cash investing and financing activities:
Accrued purchases of property and equipment

1

71

353

659

709

607

316

1,168

844

1,422

2,202

273

1,393

815

0

0

0

-

-

-

-

-

Right of use assets obtained in exchange for new lease liabilities

-

-

-

-

-

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

Reconciliation of cash and cash equivalents and restricted cash:
Payment of offering costs

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

5,024

0

0

0

Proceeds from the sale of warrants to Sponsor

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

6,160

0

0

0

Proceeds from Public Offering

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

210,000

0

0

0

Proceeds from the underwriter's partial exercise of their over-allotment option

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

10,500

0

0

0

Net cash used in financing activities

-

-

-

-

-

-

-

-

-

-

-

0

0

-

0

0

0

-

221,635

0

0

0

Effect of exchange rate changes on cash and cash equivalents

-

-

-

-

-

-

-

-

-

-

-

0

2,165

-

0

0

0

-

-

-

-

-

Net (decrease) increase in cash and cash equivalents

-

-

-

-

-

-

-

-

-

-

30,741

18,279

19,903

19,547

0

0

0

-

-

-

-

-

Deferred underwriting fees

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

7,717

0

0

0