Builders FirstSource, Inc. (BLDR)
NYSE: BLDR · Real-Time Price · USD
124.51
-3.52 (-2.75%)
Mar 28, 2025, 4:00 PM EDT - Market closed

Builders FirstSource Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2019 - 2015
Period Ending
Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2019 - 2015
Net Income
1,0781,5412,7491,725313.54
Upgrade
Depreciation & Amortization
561.93558.28497.14547.35116.57
Upgrade
Other Amortization
5.594.694.843.873.51
Upgrade
Loss (Gain) From Sale of Assets
16.97-7.07-1.97-32.42-1.07
Upgrade
Stock-Based Compensation
63.1148.5231.3431.4917.02
Upgrade
Provision & Write-off of Bad Debts
10.42-11.4938.9220.454.72
Upgrade
Other Operating Activities
-19.03-101.73-65.07-31.5523.31
Upgrade
Change in Accounts Receivable
264.235.38405.27-577.69-264.26
Upgrade
Change in Inventory
51.48231.46271.89-282.17-220.1
Upgrade
Change in Accounts Payable
-28.675.75-314191.89160.95
Upgrade
Change in Unearned Revenue
4.3-33.39-33.0990.1419.9
Upgrade
Change in Other Net Operating Assets
-135.61-4.0714.656.7885.99
Upgrade
Operating Cash Flow
1,8732,3073,5991,744260.07
Upgrade
Operating Cash Flow Growth
-18.82%-35.91%106.43%570.42%-48.40%
Upgrade
Capital Expenditures
-380.57-476.34-340.15-227.89-112.08
Upgrade
Sale of Property, Plant & Equipment
13.9946.7210.6913.568.5
Upgrade
Cash Acquisitions
-336.46-238.67-628.01-1,206-32.64
Upgrade
Divestitures
---76.16-
Upgrade
Investment in Securities
-7.69----
Upgrade
Investing Cash Flow
-710.72-668.29-957.48-1,345-136.23
Upgrade
Long-Term Debt Issued
1,9545,1286,8834,1251,787
Upgrade
Long-Term Debt Repaid
-1,421-4,932-6,821-3,167-1,462
Upgrade
Net Debt Issued (Repaid)
532.6195.7861.28958.32325.08
Upgrade
Issuance of Common Stock
---0.731.42
Upgrade
Repurchase of Common Stock
-1,580-1,847-2,628-1,715-4.15
Upgrade
Other Financing Activities
-27.19-1.9-37.47-24.4-36.49
Upgrade
Financing Cash Flow
-1,075-1,653-2,604-780.11285.87
Upgrade
Net Cash Flow
87.47-14.2937.84-381.2409.71
Upgrade
Free Cash Flow
1,4921,8313,2591,516147.99
Upgrade
Free Cash Flow Growth
-18.49%-43.83%115.03%924.20%-62.17%
Upgrade
Free Cash Flow Margin
9.10%10.71%14.34%7.62%1.73%
Upgrade
Free Cash Flow Per Share
12.5414.1919.947.451.25
Upgrade
Cash Interest Paid
188.45186.5169.39105.57110.6
Upgrade
Cash Income Tax Paid
373.06578.73936.42633.0943.4
Upgrade
Levered Free Cash Flow
1,2731,5842,658694.1627.2
Upgrade
Unlevered Free Cash Flow
1,3971,6992,760770.78108.49
Upgrade
Change in Net Working Capital
-155.69-208.54-215.761,083266.99
Upgrade
Updated Feb 20, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.
SEC Filings: 10-K · 10-Q