Farmer brothers co (FARM)
CashFlow / Yearly
Jun'19Jun'18Jun'17Jun'16Jun'15Jun'14Jun'13Jun'12Jun'11Jun'10
Cash flows from operating activities:
Net Income (Loss) Attributable to Parent

-73,595

-18,280

22,551

71,791

652

12,132

-8,462

-26,576

-52,033

-25,359

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

31,065

30,464

22,970

20,774

24,179

27,334

32,542

32,113

31,758

26,778

Provision for doubtful accounts

1,363

137

325

71

-8

80

-

-980

2,024

3,188

Impairment losses on intangible assets

0

3,820

0

0

-

-

-

-

-

-

Change in estimated fair value of contingent earnout consideration

0

500

0

0

-

-

-

-

-

-

(Recovery of) provision for doubtful accounts

-

-

-

-

-

-

-757

-

-

-

Restructuring and other transition expenses, net of payments

1,172

-1,185

1,034

-2,697

6,608

0

0

-

-

-

Interest on sale-leaseback financing obligation

0

0

681

0

0

-

-

-

-

-

Deferred income taxes

-41,654

-17,155

-14,343

72,556

-123

-137

-74

78

-338

1,185

Impairment of goodwill and intangible assets

-

-

-

-

-

-

92

5,585

7,805

-

Pension settlement cost

-10,948

0

0

0

0

-

-

-

-

-

Gain (Loss) on Sale of Properties

0

0

37,449

-

-

-

-

-

-

-

Net gains from sales of Spice Assets and other assets

-466

995

2,129

8,405

-394

3,814

4,467

268

-358

-430

ESOP and share-based compensation expense

3,674

3,822

3,959

4,342

5,691

4,692

3,563

3,287

3,825

4,784

Net losses on derivative instruments

-9,196

-1,982

-2,361

-16,536

950

4,276

-11,132

-6,175

1,312

-9,382

Change in operating assets and liabilities:
Restricted cash

-

-

-

-1,002

1,002

-8,084

6,472

1,153

-

-

Restricted cash

-

-

-

-

-

-

-

-

460

0

Purchases of trading securities

-

-

-

7,255

3,661

5,915

9,049

13,576

-

-

Proceeds from sales of trading securities

-

-

-

5,901

2,358

4,290

7,633

18,267

-

-

Short-term investments

-

-

-

-

-

-

-

-

-28,294

-912

Accounts receivable

-2,757

4,628

14

3,476

-2,078

-2,248

2,429

-3,745

2,929

40

Inventories

-16,192

15,513

8,041

-10,063

-20,470

14,439

-5,115

-13,236

-3,640

12,819

Income tax receivable

-

-

-

-288

307

-181

-353

314

-5,392

1,677

Derivative assets/liabilities, net

18,901

7,782

-2,264

10,295

7,269

-3,932

0

0

-

-

Other assets

-114

-1,073

-22,932

111

1,332

661

156

860

-400

9

Accounts payable

16,546

3,864

8,885

-3,343

-16,841

17,526

1,773

-13,441

12,493

-121

Accrued expenses and other liabilities

-7,201

-4,579

-12,560

5,829

-4,606

2,574

-8,785

-4,239

2,156

2,362

Accrued postretirement benefits

-

-

-

-358

-1,507

-1,905

-6,451

3,530

-9,557

5,228

Other long-term liabilities

-

-

-

-473

1,860

695

6,678

-6,320

1,745

3,493

Net cash provided by operating activities

35,450

8,855

42,112

27,628

26,930

52,895

21,927

18,133

33,937

-1,047

Cash flows from investing activities:
Payments to Acquire Businesses, Net of Cash Acquired

0

39,608

25,853

0

1,200

0

0

-

-

-

Purchases of property, plant and equipment

34,760

35,443

45,195

31,050

19,216

25,267

15,894

17,498

19,416

28,484

Purchases of assets for construction of New Facility

0

1,577

39,754

19,426

0

0

-

-

-

-

Proceeds from sales of property, plant and equipment

2,399

1,988

4,078

10,946

273

4,536

5,666

3,037

2,021

437

Net cash provided (used) in investing activities

-32,361

-74,640

-106,724

-39,530

-20,143

-20,731

-10,228

-14,461

-17,395

-

Cash flows from financing activities:
Proceeds from revolving credit facility

50,642

85,315

77,985

405

63,376

44,806

43,990

17,250

35,450

33,737

Repayments on revolving credit facility

48,429

23,149

50,473

374

63,947

65,454

54,761

21,200

43,970

12,756

Proceeds from sale-leaseback financing obligation

0

0

42,455

0

0

-

-

-

-

-

Proceeds from New Facility lease financing obligation

0

0

16,346

19,426

0

0

-

-

-

-

Repayments of New Facility lease financing

0

0

35,772

0

0

-

-

-

-

-

Payments of finance lease obligations

215

947

1,433

3,147

3,910

3,681

3,359

1,897

1,433

837

Payment of financing costs

1,049

579

0

8

571

0

0

-

-

-

Proceeds from stock option exercises

507

1,342

688

1,694

1,548

1,480

1,203

0

0

-

Tax withholding payment - net share settlement of equity awards

0

0

38

159

116

0

0

-

-

-

Dividends paid

-

-

-

-

-

-

-

-

4,657

6,939

Net cash (used) provided by financing activities

1,456

61,982

49,758

17,837

-3,620

-22,849

-12,927

-5,847

-14,610

13,205

Net (decrease) increase in cash and cash equivalents

4,545

-3,803

-14,854

5,935

3,167

9,315

-1,228

-2,175

1,932

-15,889

Cash paid for interest

5,512

3,177

1,504

-

-

-

-

-

-

-

Cash paid for interest

-

-

-

425

769

1,258

1,783

2,123

1,945

890

Cash paid for income taxes

107

144

567

324

858

361

370

317

324

154

Supplemental disclosure of non-cash investing and financing activities:
Equipment acquired under capital leases

0

0

417

0

55

1,217

626

9,508

5,659

3,954

Net change in derivative assets and liabilities included in other comprehensive loss, net of tax

-2

-5,122

-2,390

10,644

-18,506

-

-

-

-

-

Construction-in-progress assets under New Facility lease

-

-

-

8,684

0

0

-

-

-

-

New Facility lease obligation

-

-

-

8,684

0

0

-

-

-

-

Non-cash additions to property, plant and equipment

2,619

2,814

5,517

441

51

142

0

0

-

-

Assets held for sale

-

-

-

7,179

0

0

-

-

-

-

Non-cash portion of earnout receivable recognized—spice assets sale

0

298

419

496

0

0

-

-

-

-

Non-cash issuance of 401-K common stock

0

11,756

0

0

-

-

-

-

-

-

Non-cash Issuance of 401-K shares of Common Stock

37

0

0

-

-

-

-

-

-

-

Option costs paid with exercised shares

-

0

550

0

0

-

-

-

-

-

Cumulative preferred dividends, undeclared and unpaid

534

389

0

0

-

-

-

-

-

-

West Coast Coffee, Inc.
Non-cash issuance of 401-K common stock

400

0

600

-

-

-

-

-

-

-

Non-cash receivable from West Coast Coffee—post-closing final working capital adjustment

0

218

0

-

-

-

-

-

-

-

Boyd Coffee
Non-cash post-closing working capital adjustment—Boyd Coffee acquisition

2,277

1,056

0

-

-

-

-

-

-

-