Rocket


Overview
Financials
News + Filings
Key Docs
Charts
Ownership
Insiders





Income Statement
Balance Sheet
Cash Flow Statement
Supplemental
Segments

Unit Economics
Common Size IS
Op Efficiency
Credit Analysis

BEACON ROOFING SUPPLY INC (BECN)

Cash Flow Statement

Standardized | As Reported Annual | Quarterly | TTM
  Older >>
In millions, except per share itemsDec-31-22Dec-31-21Sep-30-21Sep-30-20Sep-30-19Sep-30-18Sep-30-17Sep-30-16
   10-K8-K10-K10-K10-K10-K10-K10-K
Operating Activities          
Net income (loss)  458.4243.0-45.5  98.6100.989.9
   
Adjustments to reconcile net income (loss) to net cash from (used in) operating activities:          
    Depreciation and amortization  159.2161.6175.2  201.5116.5100.2
    Stock-based compensation  27.620.522.6  16.515.117.7
    Certain interest expense and other financing costs  5.2 8.7     
    Gain on sale of fixed assets and other  -4.1 -3.8  -1.3-0.8-1.9
    Deferred income taxes  30.1-51.7-139.2-25.6-2.6-30.10.425.2
    Changes in operating assets and liabilities:          
        Accounts receivable  -111.4-93.3-81.3  -45.0-60.2-30.4
        Inventories  -117.7-224.8-225.0  -65.1-51.843.5
        Prepaid expenses and other current assets  -36.3-34.69.6  57.6-44.2-12.8
        Accounts payable and accrued expenses  -15.268.9-56.072.292.1287.4228.9-119.1
        Other assets and liabilities  5.3-12.9-8.1-9.5-1.10.8  
            Net cash provided by (used in) operating activities  401.1166.778.0479.3212.7539.4315.2120.6
   
Investing Activities          
Purchases of property and equipment  -90.1 -66.548.557.0-46.0-39.8-26.3
Acquisition of business, net  -309.2-89.0 -5.1164.0-2,740.5-129.4-1,018.2
Proceeds from sale of assets  5.25.44.44.49.32.12.21.9
    Net cash provided by (used in) investing activities  -395.6716.4773.9-39.0-211.7-2,784.4-167.0-1,042.6
   
Financing Activities          
Borrowings under revolving lines of credit  2,781.3 252.32,038.02,100.12,807.72,464.11,892.5
Payments under revolving lines of credit  -2,520.6-407.0-509.3  -2,707.7-2,833.2-1,541.5
Payments under term loan   -2,248.4-1,300.01,870.02,114.0 -4.5-230.9
Repurchase and retirement of common stock, net  -388.1       
Payment of dividends on Preferred Stock  -24.0 -24.024.024.0-13.0  
Proceeds from issuance of common stock related to equity awards  16.7 26.33.33.37.511.324.2
Payment of taxes related to net share settlement of equity awards  -5.7 -4.52.93.7-4.0-0.40.0
    Net cash provided by (used in) financing activities  -162.5-1,119.3-1,216.0112.2-58.82,236.0-40.6906.9
Effect of exchange rate changes on cash and cash equivalents  -1.1 -0.5     
    Net increase (decrease) in cash and cash equivalents  -158.1 -364.6     
   
Supplemental Cash Flow Information          
Interest  83.495.1120.0130.3146.4111.349.157.9
Income taxes, net of refunds1  157.1123.885.2-5.4-8.535.156.214.4
   
Supplemental Disclosure of Non-Cash Activities          

Rocket Data Systems, Inc. © 2019 | Contact Us | Data Disclaimer | Terms of Use | Privacy