Unifi inc (UFI)
CashFlow / Yearly
Jun'19Jun'18Jun'17Jun'16Jun'15Jun'14Jun'13Jun'12Jun'11Jun'10
Operating activities:
Net (loss) income

2,456

31,702

32,377

33,170

40,466

27,720

15,670

10,828

25,089

10,685

Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities:
Equity in earnings of unconsolidated affiliates

3,968

5,787

4,230

8,963

19,475

19,063

11,444

19,740

24,352

11,693

Distributions received from unconsolidated affiliates

2,647

12,236

2,322

4,732

3,718

13,214

14,940

10,616

5,900

3,265

Depreciation and amortization expense

23,003

22,585

20,368

17,528

18,043

17,896

24,584

27,135

25,977

27,416

Loss on extinguishment of debt

-131

-

-

-

-1,040

0

-1,102

-3,203

-3,337

54

Loss on sale of business

-

-

-1,662

-

-

-

-

-

-

-

Non-cash compensation expense

3,258

5,823

2,983

2,501

3,148

2,690

2,287

2,382

1,394

2,555

Loss on previously held equity interest

-

-

-

-

-

-

-

3,656

-

-

Excess tax benefit on stock-based compensation plans

-

-

1,060

120

242

3,533

762

-

2

-

Deferred income taxes

-423

5,797

-6,886

-5,983

3,796

-726

-6,010

6,933

327

-652

Net loss on sale or disposal of assets

-

-

-

-

-

-

-243

-

-

-

Other, net

691

277

1,112

302

-1,441

-1,649

-521

-460

-571

-993

Changes in assets and liabilities:
Receivables, net

2,923

7,529

-1,586

88

-4,491

-4,514

858

4,496

5,877

11,682

Inventories

15,838

18,198

8,519

-6,843

6,171

2,677

394

-13,140

19,269

19,221

Other current assets

1,331

382

1,824

304

64

-

-

-

-

-

Income taxes

4,754

-573

-4,724

-1,115

-

-

-

-

-

-

Income tax receivable

-

-

-

-

1,035

-

-

-

-

-

Other current assets and income taxes receivable

-

-

-

-

-

-1,141

410

1,601

-977

407

Accounts payable and accrued expenses

-5,813

8,674

-1,207

-5,710

-3,612

1,157

-559

3,698

-2,803

19,569

Income taxes payable

-

-

-

-

-2,395

5,824

-366

947

611

-193

Other non-current assets

-151

229

233

108

-76

-5,173

116

-14

-

-

Other non-current liabilities

1,025

-4,913

787

1,928

3,270

-74

61

-

-

-

Net cash provided by (used in) operating activities

7,284

37,335

46,062

55,975

38,903

56,357

50,509

43,309

11,880

20,581

Investing activities:
Capital expenditures

24,871

25,029

33,190

52,337

25,966

19,091

8,809

6,354

20,539

13,112

Investments in miscanthus grass

-

-

-

-

-

714

-

-

-

-

Return of capital from unconsolidated affiliate

-

-

-

-

-

-

-

-

500

-

Proceeds from sale of assets

-

-

-

2,099

3,847

2,719

430

507

269

1,717

Proceeds from other investments

-

-

-

-

-

-

694

-

-

-

Other investments

-

-

-

-

-

-

1,743

-

-

-

Investments in unconsolidated affiliates

-

-

-

-

-

-

-

360

867

4,800

Acquisition, net of cash acquired

-

-

-

-

-

-

-

356

-

-

Proceeds from return of split dollar life insurance premiums

-

-

-

-

-

-

-

-

3,241

-

Change in restricted cash

-

-

-

-

-

-

-

-

-

-7,508

Other, net

65

1,846

192

2,654

422

-217

343

295

-

238

Net cash used in investing activities

-24,936

-26,875

-33,382

-52,892

-22,541

-16,869

-9,771

-6,858

-17,396

-8,925

Financing activities:
Payments on notes payable

-

-

-

-

-

-

-

-134,010

-47,587

-435

Proceeds from ABL Revolver

108,100

120,500

121,800

153,200

149,100

149,300

116,700

160,600

193,225

-

Payments on ABL Revolver

116,800

101,700

118,700

152,000

170,100

175,800

115,200

144,200

158,625

7,508

Proceeds from ABL Term Loan

-

-

-

-

-

-

-

80,000

-

-

Payments on ABL Term Loan

7,500

10,000

9,750

9,250

7,875

0

28,330

9,769

-

-

Proceeds from construction financing

-

-

-

790

-

0

-

-

-

-

Payment on term loan from equity affiliate

-

-

-

1,250

-

0

-

-

-

-

Proceeds from related party term loan

-

-

-

-

-

-

1,250

-

-

-

Payments of debt financing fees

-

-

-

-

1,063

400

309

3,127

825

-

Payments on capital lease obligations

7,019

7,060

4,700

4,090

1,286

319

69

319

-

-

Common stock repurchased and retired under publicly announced programs

-

-

-

6,211

10,360

36,551

19,315

-

1

4,995

Common stock withheld in satisfaction of tax withholding obligations under net share settle transactions

802

206

-

-

-

1,654

-

-

-

-

Proceeds from stock option exercises

483

219

2,787

181

95

3,136

1,298

71

146

-

Payments of debt financing fees

720

-

-

-

-

-

-

-

-

-

Excess tax benefit on stock-based compensation plans

-

-

1,060

120

242

3,533

762

-

2

-

Contributions from non-controlling interest

-

-

-

1,560

1,561

1,254

1,280

920

-

-

Other

-368

-450

-493

-783

-504

-109

-

-

-364

-368

Net cash (used in) provided by financing activities

-4,626

1,303

6,504

3,642

-18,190

-32,410

-41,933

-49,834

-14,029

-13,306

Effect of exchange rate changes on cash and cash equivalents

-384

-2,298

-405

-92

-4,066

74

-936

-3,221

4,344

1,682

Net (decrease) increase in cash and cash equivalents

-22,662

9,465

18,779

6,633

-5,894

7,152

-2,131

-16,604

-15,201

32

ABL Term Loan [Member]
Proceeds from issuance of secured debt

20,000

-

14,500

17,375

-

-

-

-

-

-

Term Loan Supplement [Member]
Proceeds from issuance of secured debt

-

-

-

4,000

-

-

-

-

-

-