BlueLinx Holdings Inc. (BXC) [Rocket]

In millions, except per share items	Apr-01-23	Jul-02-22	Apr-02-22	Jan-01-22	Oct-02-21	Jul-03-21	Apr-03-21	Jan-02-21
	10-Q	10-Q	10-Q	10-K	10-Q	10-Q	10-Q	10-K
Net income		325.5	367.7	296.1	242.4	250.3	143.5	80.9
Depreciation and amortization		26.9	27.5	28.2	28.5	28.7	28.7	28.9
Stock-based compensation		7.1	7.3	6.6	8.1	7.5	6.4	6.0
Deferred taxes		-2.4	-3.6	-5.5		-14.3	-12.3	-8.4
Change in working capital [+]		-115.7	-223.6	-168.9	-129.5	-209.8	-87.0	-63.6
Accounts receivable		14.6	-78.2	-46.0	-36.4	-172.6	-170.9	-100.8
Inventories		-151.9	-186.1	-146.4	-130.4	-111.7	2.2	3.7
Other current assets		1.8	1.4	1.5	-14.4	-10.0	-7.0	-9.5
Accounts payable		12.4	11.1	14.8	31.4	68.2	56.6	32.8
Other		7.4	28.3	7.1		16.4	32.1	10.2
Other operating activities		-15.6	-3.5	-11.5	-27.7	2.2	10.3	11.3
Cash from operations		225.9	171.9	145.0	107.5	64.7	89.6	55.0

Capital expenditures [+]		-18.4	-15.8	-14.4	-7.2	-4.8	-3.6	-3.7
Purchases of property and equipment		-18.4	-15.8	-14.4	-7.2	-4.8	-3.6	-3.7
Sales of property and equipment		8.8	8.6	10.3	4.8	14.8	14.6	12.8
Cash from investing		-9.6	-7.2	-4.1	-2.4	10.0	11.0	9.2

Repurchase of common stock, net		-66.4	-6.4
Financing costs				-5.5	-3.2		-3.9	-3.4
Other cash from financing		-49.6	-88.5	-61.3	-118.2	-87.6	-116.9	-79.1
Cash from financing		-111.4	-90.4	-55.8	-115.0	-86.1	-113.0	-75.7

Free cash flow		207.5	156.1	130.6	100.3	59.9	86.0	51.3
Per share (diluted)		$21.03	$15.72	$13.24	$10.28	$6.19	$8.97	$5.42

Cash paid for interest		37.2	29.7	33.2	36.2	37.8	39.9	43.5
Cash paid for income taxes		107.4	101.2	98.9	96.4	67.2		14.4