Unifi, Inc. (UFI) Cash Flow Annual - Discounting Cash Flows
UFI
Unifi, Inc.
UFI (NYSE)
Period Ending: LTM
(Last Twelve Months)
2024
06-30
2023
07-02
2022
07-03
2021
06-27
2020
06-28
2019
06-30
2018
06-24
2017
06-25
2016
06-26
2015
06-28
2014
06-29
2013
06-30
2012
06-24
2011
06-26
2010
06-27
2009
06-28
2008
06-29
2007
06-24
2006
06-25
2005
06-26
2004
06-27
2003
06-29
2002
06-30
2001
06-24
2000
06-25
1999
06-27
1998
06-28
1997
06-29
1996
06-30
1995
06-25
1994
06-26
1993
06-30
1992
06-30
1991
06-30
1990
06-30
Report Filing: 2025-05-07 2024-08-23 2023-08-25 2022-08-31 2021-08-25 2020-08-26 2020-03-27 2019-03-28 2017-09-01 2016-08-26 2015-09-03 2014-09-10 2013-09-10 2013-03-28 2011-09-09 2010-09-10 2009-09-11 2009-04-03 2007-09-07 2007-03-30 2005-09-26 2005-04-01 2003-09-22 2002-09-23 2001-09-21 2000-09-25 1999-09-21 1998-09-28 1997-09-26 1996-09-27 1995-09-20 1994-09-21 1993-06-30 1992-06-30 1991-06-30 1990-06-30
Net Income/Starting Line -39.8 -47.4 -46.34 15.17 29.07 -57.24 2.46 31.7 32.38 33.17 40.47 27.72 15.67 10.83 25.09 10.69 -52.35 -16.15 -116.3 -14.37 -20.75 -69.79 -27.18 -43.92 -44.67 38.03 59 128.9 115.7 78.4 116.2 76.5 128.1 62.6 38.3 26.4
Cash From Operating Activities -19.06 2.09 4.74 0.38 36.68 52.72 7.28 37.34 46.06 55.98 38.9 56.36 50.51 43.31 11.88 20.58 16.62 13.09 10.9 26.75 36.48 4.58 95.71 89.66 151.6 126.5 209.8 181.7 183.8 201.5 155.3 130.8 192.4 90.1 49.3 62.9
Depreciation and Amortization 26.05 27.67 27.19 26.21 25.53 23.65 23 22.59 20.37 17.53 18.04 17.9 24.58 27.14 25.98 27.42 32.47 41.57 44.86 49.95 52.89 64.73 73.04 78.72 90.15 90.53 89.9 69.7 87.9 81.8 75.8 70.1 56 37.4 17.9 18.7
Deferred Income Tax -0.577 -3.54 -6.59 -2.3 -4.63 -4.01 0.423 -5.8 6.89 5.98 -3.8 0.726 6.01 -6.93 0.327 -0.652 0.36 -15.07 -24.09 -7.78 -19.79 -27.91 -4.7 4.41 -1.55 10.69 4.6 12.2 17.2 -4.8 7.5 6.9 6.2 0.8 0 0
Stock Based Compensation 2.72 2.07 2.81 3.56 3.46 4 3.26 5.82 2.98 2.5 3.15 2.69 2.29 2.38 0.875 2.12 1.43 1.69 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Non-Cash Items 10.72 1.4 7.68 0.094 2.33 53.54 -1.88 6.17 -2.42 -4.65 -13.52 -7.73 4.53 -1.74 -14.24 -6.15 20.76 11.91 110.2 5.16 -9.37 60.98 23.33 56.53 81.74 23.2 5.7 -15.6 0.1 29.9 -1.2 13 2 4.8 -1.5 0.9
Changes in Working Capital -1.29 21.89 20 -42.34 -19.08 32.78 -19.98 -23.15 -14.13 1.45 -5.44 15.06 -2.57 11.64 -26.15 -12.84 13.95 -10.88 -7.49 -4.49 33.48 -23.42 31.21 -6.07 25.97 -35.99 50.6 -13.5 -37.1 20.7 -35.2 -34.7 6 -16 -5.4 16.9
Accounts Receivable -2.24 1.99 23.14 -13.53 -40.06 17.33 -2.92 -7.53 1.59 -0.088 4.49 4.51 -0.858 0 -6 18.78 18.78 -2.52 0 -1.5 8.35 4.95 13.66 0 0 0 0 0 0 0 0 0 0 0 0 0
Inventory -2.05 13.88 24.43 -34.75 -28.07 15.79 -15.84 -18.2 -8.52 6.84 -6.17 -2.68 -0.394 13.14 -19.27 -19.22 27.68 14.14 6.45 -5.84 35.36 2.45 -4.03 9.9 17.22 -18.09 16.3 -0.8 -10 13.6 -42.8 4.9 -19.7 -4.9 -1 8.7
Accounts Payable 2.65 4.2 -35.7 8.94 40.91 -17.33 -5.81 8.67 -1.21 -5.71 -0.342 1.08 -0.498 3.7 -2.8 -27.28 -27.28 -12.13 0 -10.93 -15.58 -29.21 7.73 0 0 0 0 0 0 0 0 0 0 0 0 0
Deferred Revenue 1.61 1.81 8.13 -3 8.14 16.99 4.6 -6.1 -5.99 0.401 -3.42 12.14 -0.818 -5.2 1.92 14.88 -5.23 -10.37 -13.94 13.79 5.35 -1.61 13.85 -15.97 8.75 -17.9 34.3 -12.7 -27.1 7.1 7.6 -39.6 25.7 -11.1 -4.4 8.2
Other Working Capital -1.27 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Cash From Investing Activities -2.42 -10.67 -36.23 -41.73 -24.62 41.57 -24.94 -26.88 -33.38 -52.89 -22.54 -16.87 -9.77 -6.86 -17.4 -8.93 25.3 -1.56 -43.51 -7.2 -4.54 -7.33 -11.58 -21.25 -0.222 -78.13 -159.6 -315.7 -141.6 -80.1 -65.6 -54.2 -128.6 -200 -15.7 -16.2
Investments in Property Plant and Equipment -10.54 -11.19 -36.43 -39.63 -24.78 -18.51 -24.87 -25.03 -33.19 -52.34 -25.97 -19.09 -8.81 -6.35 -20.54 -13.11 -15.26 -12.81 -7.84 -11.99 -9.42 -12.11 -23.53 -10.4 -42.34 -58.61 -146 -275.9 -143.2 -182.4 -88.9 -104.7 -135 -66.9 -17.3 -17.3
Payments for Acquisitions 0 0 0 0 0 60 0 0.094 0.061 3.66 0 0 0 -0.356 0 -4.8 8.5 -1.06 -43.16 -30.63 -1.36 0 0 0 -2.16 -7.95 0 0 0 2.3 17.3 3.6 0.8 0 0 0
Purchases of Securities 0 0 0 0 0 -57.72 0 0 0 0 0 0 -1.74 -0.36 -0.867 -4.8 -0.219 17.82 5.1 0 0 0 0 -11.19 -15.54 -16.07 0 -39.5 0 -60.5 -93.7 -151.6 -115.6 -134 -1.8 0
Sales and Maturities of Investments 0 0 0 0 57.72 57.72 0 0 0 0 0.124 0.447 0.694 0.014 0 8.66 0.001 8.75 1.27 0 0 0 0 0 41.73 5.64 0 0 0 149 94.4 198.9 127.1 0 2.9 0
Other Investing Activities 8.12 0.519 0.209 -2.1 -57.55 0.083 -0.065 -1.85 -0.192 -0.555 3.3 1.77 0.087 0.198 4.01 5.12 32.28 -14.26 1.13 35.42 6.24 4.78 11.95 0.343 18.09 -1.14 -13.6 -0.3 1.6 11.5 5.3 -0.4 -5.9 0.9 0.5 1.1
Cash From Financing Activities 10.9 -10.61 25.94 17.96 -12.88 -37.92 -4.63 1.3 6.5 3.64 -18.19 -32.41 -41.93 -49.83 -14.03 -13.31 -16.76 -35.01 35.87 -90.17 0.082 -7.78 -29.13 -55.66 -166.4 -69.86 -12 133.7 -56.1 -157.1 -110.7 -72.4 -128.5 225.6 -50.6 -13.7
Debt Repayment 6.53 -10.6 26.61 27.43 -12.76 -35.44 -3.94 1.74 3.15 8.78 -8.16 -1.62 -25.58 -50.51 -12.99 -7.94 -20.29 -34.27 36 -83.13 0 0 -23 -53.38 -137.4 -9.25 35.4 187.5 87 -67.6 0 -32.2 -96.9 247 -4 -13.8
Common Stock Issued 0 0 0 0 0 0 0 0 2.79 0 0 0 0 0 0 0 0 0.411 0 0.176 0.104 0 0 0.105 0 0.014 0.7 2.2 3.5 0.2 0.7 0.9 0.5 0 0.4 0.1
Common Stock Repurchased -0.076 -0.076 -0.069 -9.15 -0.111 -1.99 -0.802 -0.206 0 -6.21 -10.36 -38.2 -19.32 0 -0.001 -5 0 0 0 0 -0.002 -8.38 -2.94 -0.016 -16.57 -48.91 -39.3 -20.2 -121 -55.6 -83.8 -2.1 0 0 -39.6 0
Dividends Paid 0 0 0 0 0 0 0 0 0 0 0 0 -14.94 -10.62 -5.9 0 0 0 0 0 0 0 0 0 0 0 0 -34.3 -27.9 -34.2 -27.7 -39.1 -25.9 -21.3 -7.4 0
Other Financing Activities 5.17 0.07 -0.603 0.028 0 0.029 0.115 -0.231 3.35 1.08 0.331 7.41 2.96 11.29 -1.04 -0.368 3.53 -1.14 -0.134 -7.22 -0.02 0.601 -3.19 -2.38 -12.38 -11.71 -8.8 -1.5 2.3 0.1 0.1 0.1 -6.2 -0.1 0 0
Effect of Forex Changes on Cash -0.834 -0.97 -0.783 -1.57 3.8 -3.34 -0.384 -2.3 -0.405 -0.092 -4.07 0.074 -0.936 -3.22 4.34 1.68 -2.75 3.7 1.46 0.321 8.39 -1.05 2.7 -0.277 2.84 -4.13 -2.1 -0.9 -1 -0.1 0.7 0.4 -3.5 1.6 -2.2 0.5
Net Change in Cash -10.55 -20.16 -6.33 -24.96 2.99 53.04 -22.66 9.46 18.78 6.63 -5.89 7.15 -2.13 -16.6 -15.2 0.032 22.41 -19.78 4.71 -70.3 40.4 -11.58 57.7 12.47 -12.14 -25.66 36 -1.2 -14.9 -35.8 -20.3 4.6 -68.2 117.3 -19.2 33.5
Cash at Beginning of Period 26.8 46.96 53.29 78.25 75.27 22.23 44.89 35.42 16.65 10.01 15.91 8.76 10.89 27.49 42.69 42.66 20.25 40.03 35.32 105.6 65.22 76.8 19.11 6.63 18.78 44.43 8.4 9.5 24.5 60.4 80.7 76.1 137.8 127.8 36 2.4
Cash at End of Period 16.25 26.8 46.96 53.29 78.25 75.27 22.23 44.89 35.42 16.65 10.01 15.91 8.76 10.89 27.49 42.69 42.66 20.25 40.03 35.32 105.6 65.22 76.8 19.11 6.63 18.78 44.4 8.3 9.6 24.6 60.4 80.7 69.6 245.1 16.8 35.9
Free Cash Flow -29.6 -9.1 -31.69 -39.25 11.9 34.22 -17.59 12.31 12.87 3.64 12.94 37.27 41.7 36.95 -8.66 7.47 1.36 0.278 3.06 14.76 27.05 -7.53 72.18 79.26 109.3 67.86 63.8 -94.2 40.6 19.1 66.4 26.1 57.4 23.2 32 45.6
Operating Cash Flow -19.06 2.09 4.74 0.38 36.68 52.72 7.28 37.34 46.06 55.98 38.9 56.36 50.51 43.31 11.88 20.58 16.62 13.09 10.9 26.75 36.48 4.58 95.71 89.66 151.6 126.5 209.8 181.7 183.8 201.5 155.3 130.8 192.4 90.1 49.3 62.9
Capital Expenditure -10.54 -11.19 -36.43 -39.63 -24.78 -18.51 -24.87 -25.03 -33.19 -52.34 -25.97 -19.09 -8.81 -6.35 -20.54 -13.11 -15.26 -12.81 -7.84 -11.99 -9.42 -12.11 -23.53 -10.4 -42.34 -58.61 -146 -275.9 -143.2 -182.4 -88.9 -104.7 -135 -66.9 -17.3 -17.3
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us