Ethan allen interiors inc (ETH)
CashFlow / Yearly
Jun'19Jun'18Jun'17Jun'16Jun'15Jun'14Jun'13Jun'12Jun'11Jun'10
Cash Flows from Operating Activities
Net income

25,698

36,371

36,194

56,637

37,142

42,931

32,478

49,694

29,250

-44,316

Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization

19,637

19,831

20,115

19,353

19,142

17,930

18,008

18,581

20,816

29,398

Share-based compensation expense

121

954

1,259

2,356

1,236

1,325

1,401

1,702

931

2,276

Deferred income taxes

3,511

106

-3,507

-671

-3,923

3,032

-2,767

19,522

63

33,789

Restructuring and other impairment charges, net of gains

20,374

-

-

-

784

0

0

-

-

-

Restructuring payments

2,296

-

-

-

-

-

-

-

-

-

Loss on disposal of property, plant and equipment

-157

-201

-1,033

2,267

-4,180

-2,093

-3,717

-1,648

-325

-1,303

Other

-115

250

6

1,295

-3,606

-415

-1,824

42

132

-

Other

-

-

-

-

-

-

-

-

-

12

Change in operating assets and liabilities, net of effects of acquisitions:
Accounts receivable, net

565

682

2,826

-2,926

559

149

-1,922

456

-187

-4,197

Inventories, net

-957

11,876

-13,507

9,982

5,036

9,019

-18,569

12,531

5,278

22,863

Prepaid expenses and other current assets

2,155

-3,274

-1,010

-5,113

9,628

-4,269

-1,070

755

-4,407

-5,179

Customer deposits and deferred revenue

-4,924

-2,444

1,883

-7,275

7,517

586

-6,951

2,331

7,861

20,759

Accounts payable and accrued expenses

631

2,288

1,257

-

-

-

-

-

-

-

Accounts payable

-

-

-

-3,509

-5,349

1,300

-4,320

357

5,595

-836

Accrued compensation and benefits

687

-1,426

-1,715

-

-

-

-

-

-

-

Accrued expenses and other current liabilities

-

-

-

-6,550

-2,113

969

-7,839

-2,125

-884

3,631

Other assets and liabilities

-321

3,638

-3,415

-2,191

-261

-271

1,345

1,181

-147

-5,566

Net cash provided by operating activities

55,247

42,497

78,633

58,369

55,106

59,889

61,301

37,701

63,162

51,331

Cash Flows from Investing Activities
Proceeds from disposal of property, plant and equipment

1

327

1,273

8,073

9,103

3,381

3,283

1,873

3,196

13,198

Change in restricted cash and investments

-

-

-

-190

-497

-6,926

17

-975

-927

17,318

Capital expenditures

9,120

12,486

17,645

23,132

19,787

19,305

19,005

22,884

9,094

9,922

Acquisitions, net of cash acquired

534

6,287

676

-

1,991

0

770

520

2,957

50

Purchases of marketable securities

-

-

-

-

-

18,268

18,247

3,647

9,466

11,364

Sales of marketable securities

-

-

-

2,150

15,430

14,883

11,165

7,230

7,319

200

Other investing activities

-153

-204

-175

-193

-176

-325

-1,990

-816

-432

-165

Net cash used in investing activities

-9,500

-18,242

-16,873

-12,526

3,428

-12,058

-21,601

-16,157

-9,643

-25,091

Cash Flows from Financing Activities
Borrowings on revolving credit facility

16,000

-

-

-

-

-

-

-

-

-

Borrowings from revolving credit and term loan facilities

-

-

-

-

75,000

0

0

-

-

-

Payments on borrowings

16,578

14,456

28,401

34,840

133,710

480

26,104

12,204

37,887

42

Payment of cash dividends

46,990

29,509

20,031

16,646

13,348

11,297

22,220

8,062

5,754

5,801

Repurchases of common stock

46

23,120

10,246

19,346

17,552

0

0

1,350

5,377

-

Other financing activities

276

194

1,335

1,718

-1,353

525

1,758

738

-61

-198

Net cash provided by (used in) financing activities

-47,338

-66,891

-57,343

-69,114

-90,963

-11,252

-46,566

-20,878

-49,079

-6,041

Effect of exchange rate changes on cash and cash equivalents

52

-32

135

-252

-565

-4

-254

536

227

693

Net increase in cash and cash equivalents

-1,539

-42,668

4,552

-23,523

-32,994

36,575

-7,120

1,202

4,667

20,892

Supplemental Disclosure on Cash Flow Information
Cash paid during the year for income taxes, net of refunds

13,339

14,305

15,074

29,003

18,250

20,928

19,046

14,731

-8,595

-8,213

Cash paid during the year for interest

306

177

936

1,352

7,181

7,085

8,626

8,693

10,838

11,097

Supplemental Disclosure on Non-Cash Information
Non-cash capital lease obligations incurred

-

1,442

613

0

1,700

0

927

1,590

-

-