Stock Analysis on Net
Stock Analysis on Net

Builders FirstSource Inc. (NYSE:BLDR)

$22.49

This company has been moved to the archive! The financial data has not been updated since November 1, 2023.

Cash Flow Statement

The cash flow statement provides information about a company cash receipts and cash payments during an accounting period, showing how these cash flows link the ending cash balance to the beginning balance shown on the company balance sheet.

The cash flow statement consists of three parts: cash flows provided by (used in) operating activities, cash flows provided by (used in) investing activities, and cash flows provided by (used in) financing activities.

Paying user area

Try for free

Builders FirstSource Inc. pages available for free this week:

The data is hidden behind: . Unhide it.

Get access

This is a one-time payment. There is no automatic renewal.

We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Builders FirstSource Inc., consolidated cash flow statement

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Net income
Depreciation and amortization
Amortization of debt discount, premium and issuance costs
(Gain) loss on extinguishment of debt
Deferred income taxes
Stock-based compensation expense
Bad debt expense
Net gain on sales of assets and asset impairments
Receivables
Inventories
Contract assets
Other current assets
Other assets and liabilities
Accounts payable
Accrued liabilities
Contract liabilities
Changes in assets and liabilities, net of assets acquired and liabilities assumed
Adjustments to reconcile net income to net cash provided by operating activities
Net cash provided by operating activities
Cash used for acquisitions, net of cash acquired
Proceeds from divestiture of business
Purchases of property, plant and equipment
Proceeds from sale of property, plant and equipment
Net cash used in investing activities
Borrowings under revolving credit facility
Repayments under revolving credit facility
Proceeds from long-term debt and other loans
Repayments of long-term debt and other loans
Payments of debt extinguishment costs
Payments of loan costs
Exercise of stock options
Repurchase of common stock
Net cash provided by (used in) financing activities
Net change in cash and cash equivalents
Cash and cash equivalents at beginning of period
Cash and cash equivalents at end of period

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

Net Income
Net income shows a significant upward trend over the five-year period, rising from $205 million in 2018 to nearly $2.75 billion in 2022. The most notable increase occurred between 2020 and 2021, where net income surged more than fivefold, indicating improved profitability or extraordinary gains during that fiscal year.
Depreciation and Amortization
Depreciation and amortization expense remained relatively stable from 2018 through 2020, fluctuating slightly between $98 million and $116 million. However, in 2021, this expense increased dramatically to over $547 million, maintaining a similar level in 2022, which may reflect significant capital expenditures or changes in asset base amortization.
Debt-Related Expenses
Amortization of debt discount, premium, and issuance costs stayed relatively constant around $3,500 to $4,800 thousand annually. However, there was a fluctuating gain/loss on the extinguishment of debt, with a loss of approximately $3 million in 2018 transitioning to positive charges in subsequent years, peaking at $27 million in 2022.
Deferred Income Taxes
Deferred income taxes decreased substantially, moving from a positive balance in 2018 to negative figures in 2021 and 2022, reaching nearly -$92 million in 2022, which may signify changes in tax positions or timing differences impacting the tax expense.
Stock-Based Compensation and Bad Debt Expense
Stock-based compensation increased gradually from $14 million in 2018 to approximately $31 million by 2022. Bad debt expense was introduced in 2020 at $4.7 million and escalated significantly to nearly $39 million by 2022, suggesting rising credit losses or conservative provisioning.
Asset Sales and Impairments
The company experienced losses on asset sales and impairments, particularly sharp in 2021 with approximately $32 million, though this reversed somewhat to smaller losses in 2022.
Changes in Working Capital Items
Receivables, inventories, contract assets, and other current assets exhibited volatile changes, with significant declines in 2020 and 2021, followed by substantial recoveries in 2022. Accounts payable and accrued liabilities also fluctuated, shifting from negative changes in 2018 to positive adjustments in 2020 and 2021, then sharply reversing in 2022. Overall, net changes in assets and liabilities reflected this volatility, with significant negative movement in 2020 and 2021 contrasted by a strong positive change in 2022.
Operating Cash Flow
Net cash provided by operating activities increased markedly over the period, rising from approximately $283 million in 2018 to roughly $3.6 billion in 2022. This growth aligns with the trends in net income and adjustments related to depreciation and working capital.
Investing Activities
Cash used in investing activities saw increasing outflows, peaking in 2021 at over $1.3 billion, largely driven by acquisitions and increased purchases of property, plant, and equipment. Although 2022 showed a reduction in cash used for acquisitions and capital expenditures, the outflow remained substantial at nearly $1 billion.
Financing Activities
Financing cash flows fluctuated, with outflows in 2018 and 2019, a positive inflow in 2020, and significant outflows again in 2021 and 2022. Notably, repayments and borrowings under the revolving credit facility increased sharply in 2021 and 2022, with repayments exceeding borrowings by a large margin in 2022. The company repurchased common stock at a very high level in 2021 and 2022, contributing to increased cash outflows.
Cash Position
Cash and cash equivalents at year-end increased substantially in 2020 to nearly $424 million but dropped sharply in 2021 to around $43 million, before partly rebounding to approximately $80 million in 2022. Net changes in cash reflect these variations.