Intergroup corp (INTG)
CashFlow / Yearly
Jun'19Jun'18Jun'17Jun'16Jun'15Jun'14Jun'13Jun'12Jun'11
Cash flows from operating activities:
Net income (loss)

2,814

5,813

-1,676

-9,267

2,057

-6,748

625

-671

10,443

Adjustments to reconcile net income to net cash provided by operating activities:
Gain on sale of real estate

-

-

-

-

11,100

0

-

-

-

Gain on insurance recovery

-

-

-

-

-

249

-

-

-

Loss on extinguishment of debt

-

-

-

-

-

-3,910

0

-

-

Loss on disposal of assets

-398

0

-

-30

-47

-1,092

0

-

-

Legal settlement costs

-

-

-

5,575

0

-

-

-

-

Unrealized loss on other investments

0

-42

0

-127

-204

181

-216

-436

11,565

Impairment loss on other investments

98

200

178

673

701

101

105

917

976

Depreciation and amortization

4,777

4,776

5,389

-

4,943

4,723

4,577

4,471

6,311

Depreciation

-

-

-

5,146

-

-

-

-

-

Amortization

-

-

-

84

-

-

-

-

-

Gain on insurance recovery

-

-

-

-

-

-

-404

0

-322

Gain on sale of real estate

-

-

-

-

-

-

-

1,710

3,290

Net unrealized loss (gain) on marketable securities

-927

3,598

-3,852

-6,199

-3,062

-128

-1,003

-1,816

2,628

Deferred taxes

-1,713

4,352

-122

-3,988

-940

-3,674

-364

-613

4,852

Stock compensation expense

76

184

268

479

752

564

412

329

350

Changes in operating assets and liabilities:
Investment in marketable securities

-3,218

-6,934

6,747

1,401

-2,531

-1,076

4,646

-8,641

9,098

Other assets

-2,823

1,820

-2,806

-4,409

-675

2,005

536

732

133

Accounts payable and other liabilities

1,819

-2,535

-2,720

-383

-361

6,774

723

7

874

Due to securities broker

-258

-1,125

1,519

1,148

-2,580

163

1,033

-7,725

7,219

Obligations for securities sold

710

1,775

-3,547

-141

153

2,390

1,834

57

-1,024

Net cash provided by operating activities

-

-

-

-

-162

3,284

4,578

-

-

Net proceeds from the sale of real estate

-

-

-

-

17,592

0

-

-

-

Net cash provided by operating activities

14,269

11,448

6,294

8,972

-

-

-

5,223

2,965

Cash flows from investing activities:
Proceeds from sale of real estate

-

-

-

-

-

-

-

4,111

5,291

Payments for hotel investments

1,397

212

328

4,064

5,083

3,696

3,486

2,818

1,787

Payments for real estate investments

833

732

875

2,681

604

337

1,930

293

5,218

Proceeds from (purchase of) other investments

-103

-156

360

-

-

-

-

-

-

Payments for other investments

-

-

-

0

150

477

-

-

-

Proceeds from (payments for) other investments

-

-

-

-

-

-

60

-

-

Other investments, net

-

-

-

-

-

-

-

271

-

Payments for investment in Santa Fe

123

4

83

120

101

76

156

471

-

Investment in Justice

150

0

-

-

-

-

-

-

-

Investment in Portsmouth

-

-

36

113

32

2

75

145

-

Payments for other investments

-

-

-

-

-

-

-

-

210

Proceeds from mortgage notes payable

-

-

-

-

-

156,660

39,240

-

-

Net cash used in investing activities

-2,400

-792

-1,682

-6,978

-

-

-

826

-2,476

Cash flows from financing activities:
Investment in Portsmouth

-

-

-

-

-

-

-

-

45

Investment in Portsmouth

-

-

-

-

-

-

-

-

0

Investment in Santa Fe

-

-

-

-

-

-

-

-171

507

Net cash used in investing activities

-

-

-

-

11,622

-4,588

-5,587

-

-

Restricted cash for capital improvements and mortgage impounds

-

-

-4,181

-353

17,277

-17,697

-471

-

-

Redemption payments and dividends to noncontrolling interest

-

-

-

-

-

-

0

500

-

Redemption of noncontrolling interest

-

-

-

50

16,163

47,989

636

-

-

Principal payments on mortgage notes payable

-

-

-

-

-

-

-

4,736

12,320

Net payments of mortgage and other notes payable

-

-

-

-

-

-

37,767

714

902

Distributions to noncontrolling interest

-

-

-

-

-

-

-

-

0

Borrowings from mortgage notes payable, net

-

-

-

-

-

-

-

2,095

13,654

Net payments of mortgage and other notes payable

-6,154

-2,776

-2,420

-4,512

-8,734

-86,448

-

-

-

Proceeds from line of credit

2,985

0

-

-

-

-

-

-

-

Purchase of treasury stock

1,079

642

544

204

60

5

56

1,458

735

Proceeds from exercise of options

-

-

-

-

44

35

52

0

38

Net cash (used in) provided by financing activities

-

-

-

-

-7,636

4,556

362

-

-

Net cash used in financing activities

-4,248

-3,418

-7,145

-5,119

-

-

-

-5,313

-265

Net (decrease) increase in cash, cash equivalents and restricted cash

7,621

7,238

-

-

-

-

-

-

-

Net increase (decrease) in cash and cash equivalents

-

-

-2,533

-3,125

3,824

3,252

-647

736

224

Supplemental information:
Taxes paid

1,239

-171

-1,063

-

-

-

-

-

-

Income tax paid

-

-

-

2,078

1,190

180

327

159

116

Interest paid

10,011

10,399

10,256

10,324

10,753

8,932

6,803

6,830

7,037

Additions to Hotel equipment through capital lease

382

1,364

0

-

-

-

-

-

-

Conversion of other investments to marketable securities

-

-

-

13,231

0

-

-

-

-