Trueblue, inc. (TBI)
CashFlow / Yearly
Dec'19Dec'18Dec'17Jan'17Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08
Cash flows from operating activities:
Net income (loss)

63,073

65,754

55,456

-15,251

71,247

65,675

44,924

33,629

30,791

19,839

8,797

-4,159

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

37,549

41,049

46,115

46,692

41,843

29,474

20,472

18,890

16,384

16,468

17,030

16,774

Goodwill and intangible asset impairment charge

-

-

-

103,544

0

0

-

-

-

-

-

61,000

Provision for doubtful accounts

7,661

10,042

6,808

8,308

7,132

11,815

12,063

6,994

6,638

8,158

14,545

13,163

Stock-based compensation

9,769

13,876

7,744

9,363

11,103

11,051

8,412

7,917

7,432

7,159

7,066

7,706

Deferred income taxes

1,263

-1,929

2,440

-25,355

5,176

12,663

-3,844

3,091

-1,910

5,322

2,772

2,960

Non-cash lease expense

14,823

0

0

-

-

-

-

-

-

-

-

-

Other operating activities

1,589

-5,154

-2,349

-7,910

-446

-898

-2,116

-1,946

473

202

1,062

-311

Changes in operating assets and liabilities:
Accounts receivable

-5,450

-11,640

28,483

-112,785

89,474

77,629

4,181

20,408

51,824

11,604

-14,812

-32,813

Income tax receivable

6,480

996

-14,875

9,450

-16,678

-5,696

-4,113

-3,748

3,513

-3,338

13,397

-25,170

Other assets

12,575

12,928

-5,289

-470

6,398

7,361

7,341

1,214

1,244

727

919

-3,133

Accounts payable and other accrued expenses

6,921

3,029

-7,657

-4,101

23,261

-8,683

-3,592

1,524

5,423

747

-4,573

-5,199

Accrued wages and benefits

-9,494

-1,613

-2,713

-7,313

12,203

12,069

-3,643

-182

10,793

2,752

2,015

-8,815

Workers’ compensation claims reserve

-10,828

-7,877

-1,048

11,070

14,736

1,579

9,859

3,746

4,537

-2,195

-14,091

1,680

Operating lease liabilities

-15,178

0

0

-

-

-

-

-

-

-

-

-

Other liabilities

3,166

491

-1,041

4,182

-2,525

1,670

6,710

138

529

-406

-522

-3,137

Net cash provided by operating activities

93,531

125,692

100,134

261,754

72,072

47,525

86,068

52,323

30,589

41,973

33,605

92,438

Cash flows from investing activities:
Capital expenditures

28,119

17,054

21,958

29,042

18,394

16,918

13,003

17,826

9,707

7,050

13,153

26,137

Payments to Acquire Businesses, Gross

0

22,742

0

72,476

67,500

305,876

77,560

0

0

-

-

22,390

Divestiture of business

215

10,587

0

-

-

-

-

-

-

-

-

-

Payments for (Proceeds from) Life Insurance Policies

12,210

0

0

-

-

-

-

-

-

-

-

-

Purchases of restricted available-for-sale investments

7,667

6,173

5,907

-

-

-

-

-

-

-

-

-

Sales of restricted available-for-sale investments

20,859

1,991

2,897

-

-

-

-

-

-

-

-

-

Purchases of restricted held-to-maturity investments

22,963

6,768

44,694

-

-

-

-

-

-

-

-

-

Maturities of restricted held-to-maturity investments

28,254

19,644

17,260

-

-

-

-

-

-

-

-

-

Maturities of marketable securities

-

-

-

-

-

-

-

-

-

-

-

38,087

Purchases of marketable securities

-

-

-

-

-

25,057

40,800

0

0

-

-

27,158

Sales and maturities of marketable securities

-

-

-

0

1,500

44,167

20,050

0

0

-

-

-

Change in restricted cash

-

-

-

19,773

-18,374

9,283

16,122

-7,587

-68,504

-3,945

3,689

-12,174

Purchases of restricted investments

-

-

-

37,173

51,516

18,196

13,411

33,778

88,173

0

0

-

Maturities of restricted investments

-

-

-

15,248

12,510

12,726

15,581

18,116

9,238

0

0

-

Other

0

0

1,979

-

-

-

-

250

6,800

298

-94

11

Net cash provided by (used in) investing activities

-21,631

-20,515

-54,381

-143,216

-105,026

-318,437

-125,265

-26,151

-26,938

-3,403

-16,748

-25,435

Cash flows from financing activities:
Purchases and retirement of common stock

38,826

34,818

36,680

5,748

0

0

-

4,386

56,932

0

0

15,997

Net proceeds from employee stock purchase plans

1,329

1,503

1,646

1,542

1,563

2,191

9,136

4,164

1,131

1,054

1,062

3,488

Common stock repurchases for taxes upon vesting of restricted stock

2,222

3,404

3,127

2,851

3,869

3,114

2,800

2,154

1,776

1,568

880

-

Net change in Revolving Credit Facility

-42,900

-15,900

-16,607

-105,579

46,091

171,994

0

0

-

-

-

-

Proceeds from long-term debt

-

-

-

-

-

-

34,000

0

0

-

-

-

Payments on debt

0

22,397

2,267

2,456

2,078

2,267

8,681

4,548

302

382

-

-

Payment of contingent consideration at acquisition date fair value

0

0

18,300

0

0

-

-

-

-

-

-

-

Shares withheld for taxes upon vesting of restricted stock

-

-

-

-

-

-

-

-

-

-

-

1,018

Payments on other liabilities

-

-

-

-

-

-

-

-

-

-

394

250

Other

-296

0

0

-29

1,079

978

713

751

664

129

-996

-229

Net cash provided by (used in) financing activities

-82,915

-75,016

-75,335

-115,121

42,786

169,782

32,368

-6,173

-57,215

-767

-1,208

-14,006

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

936

-1,542

191

1,772

283

-1,207

-681

203

-278

973

626

-1,903

Net change in cash, cash equivalents and restricted cash

-10,079

28,619

-29,391

5,189

10,115

-102,337

-7,510

20,202

-53,842

38,776

16,275

51,094

Supplemental Cash Flow Information [Abstract]
Interest

2,432

4,373

3,811

4,083

3,504

-

-

-

-

-

-

-

Income taxes

12,166

12,898

4,593

10,312

34,401

-

-

-

-

-

-

-

Operating lease liabilities

17,643

0

0

-

-

-

-

-

-

-

-

-

Property and equipment purchased but not yet paid

993

1,553

375

1,471

341

-

-

-

-

-

-

-

Divestiture non-cash consideration

0

798

0

-

-

-

-

-

-

-

-

-

Right-of-use assets obtained in exchange for new operating lease liabilities

18,759

0

0

3,783

0

-

-

-

-

-

-

-