image
Interface, Inc. TILE
Consumer Cyclical - Furnishings, Fixtures & Appliances - NASDAQ - US
Watchlist
$ 19.86
2.4 %
$ 1.16 B
Market Cap
13.43
P/E
CASH FLOW STATEMENT
148 M OPERATING CASH FLOW
4.50%
Growth Rates
1Year 4.50%
3Years 19.63%
5Years 0.92%
7Years 5.31%
10Years 12.33%
-30.4 M INVESTING CASH FLOW
-55.65%
Growth Rates
1Year -55.65%
3Years -2.66%
5Years 16.36%
7Years 0.33%
10Years 1.82%
-125 M FINANCING CASH FLOW
-12.25%
Growth Rates
1Year -12.25%
3Years -27.19%
5Years -13.44%
7Years 3.18%
10Years -16.93%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Interface, Inc.
image
120m120m100m100m80m80m60m60m40m40m20m20m00201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 86.9 M
Depreciation & Amortization 44.5 M
Capital Expenditures -33.8 M
Stock-Based Compensation 12.9 M
Change in Working Capital 11.7 M
Others -7.67 M
Free Cash Flow 115 M

Cash Flow

Millions
Dec-2024 Dec-2023 Jan-2023 Jan-2022 Jan-2021 Dec-2019 Dec-2018 Dec-2017 Jan-2017 Jan-2016 Dec-2014 Dec-2013 Dec-2012 Jan-2012 Jan-2011 Mar-2010 Feb-2009 Dec-2007 Mar-2007 Jan-2006 Dec-2004 Dec-2003 Dec-2002 Dec-2001 Dec-2000 Jan-2000 Jan-1999 Dec-1997 Dec-1996 Dec-1995 Jan-1995 Jan-1994 Jan-1993 Dec-1991 Dec-1990 Dec-1989 Dec-1988 Dec-1987 Dec-1986 Dec-1985
OPERATING CASH FLOW
Net Income 86.9 43.9 19.6 55.2 (71.9) 79.2 50.3 53.2 54.2 72.4 24.8 48.3 22.9 39.4 10.1 12.7 (35.7) (10.8) 10.0 1.2 (55.4) (33.3) (87.7) (36.3) 17.3 23.5 29.8 37.5 26.4 20.3 16.5 13.8 12.3 8.9 23.6 24.5 20.2 13.7 8.6 8.0
Depreciation & Amortization 44.5 45.9 45.4 52.0 51.4 50.8 71.1 30.3 30.6 30.8 34.7 32.6 30.0 25.2 27.9 25.2 23.7 22.5 31.2 31.5 33.3 37.3 35.3 47.9 50.6 45.8 42.6 38.6 35.3 28.9 28.2 24.5 22.3 19.7 21.6 17.2 11.6 8.3 3.2 2.5
Deferred Income Tax (3.0) (8.8) 13.4 (16.4) (20.8) (9.5) (18.4) 23.3 0.6 9.1 (3.5) 10.2 (12.0) 3.4 (6.8) (5.6) 14.7 4.9 (12.0) (6.2) (10.8) (12.4) 1.2 (18.8) (7.2) 4.0 (8.4) 7.8 5.4 1.4 (2.7) (8.5) (9.1) 3.0 3.1 0 0 0 0 0
Stock Based Compensation 12.9 10.3 8.5 5.5 (0.5) 8.7 14.5 7.2 5.9 13.9 4.0 7.9 3.3 10.1 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
Other Operating Activities (4.6) 4.6 40.5 4.2 130.1 1.2 8.8 0.2 53.3 0.7 (4.0) 18.1 (3.3) 1.6 2.0 2.2 5.9 1.9 26.1 30.8 44.8 7.2 74.9 47.0 8.2 0 12.3 100 K 100 K (3.4) 100 K 0.2 100 K 0 100 K 2.7 (67.9) (26.9) (4.3) (2.2)
Change in Working Capital 11.7 46.1 (84.3) (13.8) 30.8 11.3 (34.5) (10.9) 1.9 (1.5) (9.6) (49.6) 6.0 (55.3) (22.2) 14.7 0 (18.7) (25.2) 4.1 (2.4) (7.3) 33.6 (21.4) 2.5 (2.2) (4.4) (9.3) (12.2) 25.9 (8.5) 10.6 18.6 (0.5) (25.4) (5.8) 71.8 10.9 10.1 (2.2)
Cash From Operations 148.4 142.0 43.1 86.7 119.1 141.8 91.8 103.4 93.2 125.4 46.4 67.5 46.9 24.4 47.4 54.5 55.1 65.7 30.1 61.3 9.5 (8.5) 57.4 18.3 71.4 71.1 71.9 74.7 55.0 76.6 33.4 40.6 41.7 31.1 23.0 38.6 35.7 6.0 17.6 6.1
INVESTING CASH FLOW
Capital Expenditures (33.8) (26.1) (18.4) (28.1) (62.9) (74.6) (54.9) (30.5) (28.1) (27.2) (38.9) (91.9) (42.4) (38.0) (31.7) (8.8) (29.3) (40.6) (34.0) (25.5) (15.8) (16.3) (14.3) (30.0) (30.5) (37.3) (116.7) (73.3) (36.4) (42.1) (21.3) (20.6) (14.5) (15.4) (29.1) (29.6) (21.3) (13.4) (6.8) (9.1)
Other Items 3.4 6.6 0 0 1.3 0.4 (400.8) (0.6) 1.7 0.8 2.4 26.1 50.2 (1.6) (5.3) 1.4 (4.2) 46.8 21.5 (5.1) 8.0 5.3 (0.4) (14.6) (40.7) (14.6) (16.5) (17.9) (41.6) (30.1) (5.1) (21.9) (3.0) (0.5) (4.1) 0 (153.2) (30.4) (79.4) 7.7
Cash From Investing Activities (30.4) (19.5) (18.4) (28.1) (61.7) (74.2) (455.7) (31.1) (26.4) (26.4) (36.5) (65.8) 7.8 (39.6) (37.0) (7.4) (33.5) 6.2 (12.6) (30.6) (7.8) (11.0) (14.7) (44.7) (71.2) (51.8) (133.2) (91.2) (78.0) (72.2) (26.4) (42.5) (17.5) (15.9) (33.2) (29.6) (174.5) (43.8) (86.2) (1.4)
FINANCING CASH FLOW
Common Stock Repurchased 0 (1.5) (17.2) (0.2) 0 (25.2) (14.5) (91.6) (18.5) (13.3) (7.7) 0 0 0 0 0 0 0 0 0 0 0 0 (2.2) (6.8) (10.6) (2.5) 0 0 0 0 0 0 0 0 0 0.2 64.0 0 0
Total Debt Repaid (118.1) (107.7) 1.5 (58.3) (27.2) (22.9) 401.2 (47.0) 57.3 (47.8) (9.7) (9.3) (11.5) 0 (41.3) 0.1 (22.4) (101.4) (46.6) (2.0) 15.0 0 (3.5) 31.3 20.3 (7.7) 0.8 18.4 26.5 5.1 (0.2) 4.1 (18.6) (10.6) 3.6 (0.5) 0 0 0 0
Dividends Paid (2.3) (2.3) (2.4) (2.4) (5.6) (15.4) (15.5) (15.5) (14.3) (11.9) (9.3) (7.3) (5.9) (5.2) (2.7) (0.6) (7.6) (4.9) 0 0 0 (2.3) (2.3) (7.6) (9.2) (9.5) (8.5) (6.4) (6.6) (6.1) (6.1) (5.1) (4.1) (4.1) (4.1) (3.6) 0 0 0 0
Other Financing Activities (4.8) (1.5) (1.4) 0 (10.1) (3.3) (10.0) (2.9) (4.9) (1.0) 1 (2.1) 0 (1.0) (17.4) (5.3) 0 0 (0.8) 0 (4.2) (8.1) (5.8) (1.3) 0 0 24 K 0 100 K (5.1) (2.0) 0 (1.6) 0 (3.7) 0 144.9 31.7 72.3 4.3
Cash From Financing Activities (125.2) (111.6) (19.5) (60.9) (42.7) (66.7) 361.5 (157.0) 24.5 (72.6) (26.2) (16.8) (15.9) (3.6) (58.4) (5.2) (28.5) (101.7) 39.0 1.0 15.2 0.4 (10.2) 20.4 4.7 (26.7) 60.4 18.3 22.9 (5.1) (7.6) 0.9 (24.0) (14.7) (3.6) (3.7) 144.9 31.7 72.3 4.3
CHANGE IN CASH
Net Change In Cash (11.3) 12.9 0.3 (5.8) 21.8 0.3 (6.0) (78.6) 90.0 20.8 (17.9) (17.6) 39.9 (18.6) (46.1) 43.6 (10.6) (26.8) 58.9 29.1 19.3 (17.5) 33.3 (7.1) 5.3 (7.4) (0.3) 1.4 0 (0.7) (0.2) (1.2) (0.2) 0.3 (12.2) 4.7 6.7 (5.8) 3.7 9.2
FREE CASH FLOW
Free Cash Flow 114.6 115.9 24.6 58.6 56.1 67.1 36.9 72.9 65.1 98.2 7.5 (24.4) 4.5 (13.7) 15.7 45.7 25.8 25.1 (4.0) 35.8 (6.2) (24.8) 43.0 (11.7) 40.9 33.8 (44.8) 1.4 18.6 34.5 12.1 20.0 27.2 15.7 (6.1) 9.0 14.4 (7.4) 10.8 (3.0)