Builders FirstSource, Inc.BLDR
| Dec 31, 2011 | Dec 31, 2012 | Dec 31, 2013 | Dec 31, 2014 | Dec 31, 2015 | Dec 31, 2016 | Dec 31, 2017 | Dec 31, 2018 | Dec 31, 2019 | Dec 31, 2020 | Dec 31, 2021 | Dec 31, 2022 | Dec 31, 2023 | Dec 31, 2024 |
|---|
| Net income | -65 | -57 | -43 | 18 | -23 | 144 | 39 | 205 | 222 | 314 | 1,725 | 2,749 | 1,541 | 1,078 |
|---|
| Depreciation and amortization | - | - | - | - | - | - | 93 | 98 | 100 | 117 | 547 | 497 | 558 | 562 |
|---|
| Amortization of Debt Issuance Costs and Discounts | 1 | - | - | - | - | - | 6 | 5 | 4 | 4 | 4 | 5 | 5 | 6 |
|---|
| Loss on extinguishment of debt | - | - | - | - | - | -56 | -57 | 3 | -8 | -7 | -3 | -27 | -1 | - |
|---|
| Deferred income taxes | 2 | 0 | 1 | 1 | 3 | -125 | 49 | 52 | 51 | 17 | -35 | -92 | -102 | -19 |
|---|
| Stock-based compensation expense | 5 | 4 | 4 | 6 | 7 | 11 | 14 | 14 | 12 | 17 | 31 | 31 | 49 | 63 |
|---|
| Credit loss expense | 0 | 1 | 1 | -0 | 2 | 1 | 0 | - | - | - | - | 39 | -11 | 10 |
|---|
| Non-cash net loss (gain) on assets | - | - | - | - | - | - | - | - | - | - | - | - | - | -17 |
|---|
| Receivables | 17 | 42 | 27 | -5 | -74 | 46 | 76 | 9 | -43 | 260 | 454 | -381 | 13 | -249 |
|---|
| Inventories | 10 | 32 | 15 | 9 | -47 | 34 | 61 | 5 | -44 | 220 | 282 | -272 | -231 | -51 |
|---|
| Contract assets | - | - | - | - | - | - | - | - | - | - | 103 | -24 | -18 | -15 |
|---|
| Other current assets | - | - | - | 8 | 6 | 5 | -0 | 10 | -5 | 20 | 33 | -15 | -11 | 3 |
|---|
| Other assets and liabilities | -0 | 0 | 1 | - | - | - | - | - | -2 | -50 | 1 | -15 | 5 | 54 |
|---|
| Accounts payable | 4 | 31 | 2 | -5 | - | - | - | -89 | 4 | 161 | 192 | -314 | 76 | -29 |
|---|
| Accrued liabilities | -0 | 10 | 8 | 10 | 30 | 4 | -23 | 22 | 11 | 75 | 91 | -16 | -10 | -78 |
|---|
| Contract liabilities | - | - | - | - | - | - | - | - | - | - | 90 | -33 | -33 | 4 |
|---|
| Net cash provided by operating activities | -66 | -67 | -48 | 27 | 177 | - | - | 283 | 504 | 260 | 1,744 | 3,599 | 2,307 | 1,873 |
|---|
| Cash used for acquisitions, net of cash acquired | - | - | - | 69 | 1,469 | 4 | - | - | 93 | 33 | 1,206 | 628 | 239 | 336 |
|---|
| Purchases of property, plant and equipment | 5 | 10 | 15 | 26 | 44 | 43 | 62 | 101 | 113 | 112 | 228 | 340 | 476 | 381 |
|---|
| Proceeds from sale of property, plant and equipment | 0 | 0 | 3 | 0 | 4 | 8 | 3 | 5 | 7 | 9 | 14 | 11 | 47 | 14 |
|---|
| Cash used for equity investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 8 |
|---|
| Net cash used in investing activities | -19 | -9 | 1 | -95 | -1,508 | - | - | -97 | -199 | -136 | -1,345 | -957 | -668 | -711 |
|---|
| Proceeds from Lines of Credit | - | - | 30 | 30 | 320 | 907 | 1,370 | 1,662 | 1,040 | 891 | 3,125 | 5,881 | 5,128 | 954 |
|---|
| Repayments under revolving credit facility | - | - | 30 | - | 290 | 967 | 1,020 | 1,833 | 1,192 | 843 | 2,612 | 6,205 | 4,928 | 1,418 |
|---|
| Proceeds from long-term debt and other loans | - | - | - | - | - | - | - | 4 | 478 | 896 | 1,000 | 1,002 | - | 1,000 |
|---|
| Repayments of long-term debt and other loans | - | - | - | - | - | - | 380 | 65 | 611 | 619 | 555 | 616 | 4 | 3 |
|---|
| Payments of debt extinguishment costs | - | - | 0 | - | - | 43 | 49 | 0 | 2 | 23 | 5 | 21 | - | - |
|---|
| Payments of loan costs | - | - | - | - | 59 | 16 | 3 | - | 9 | 14 | 19 | 17 | 2 | 13 |
|---|
| Payments of acquisition-related deferred and contingent consideration | - | - | - | - | - | - | - | - | - | - | - | - | - | 14 |
|---|
| Tax withholdings on and exercises of equity awards | - | - | - | - | - | - | - | - | - | - | - | - | - | 63 |
|---|
| Repurchase of common stock | 0 | 0 | 1 | 1 | 1 | 1 | 3 | 5 | 10 | 4 | 1,715 | 2,628 | 1,847 | 1,517 |
|---|
| Net cash used in financing activities | 129 | 60 | -30 | 30 | 1,378 | - | - | -234 | -301 | 286 | -780 | -2,604 | -1,653 | -1,075 |
|---|
| Net change in cash and cash equivalents | - | - | - | - | - | - | - | -47 | 4 | 410 | -381 | 38 | -14 | 87 |
|---|
| Cash paid for interest | - | - | - | - | - | - | - | - | - | - | - | 169 | 186 | 188 |
|---|
| Income Taxes Paid, Net | - | - | - | - | - | - | - | - | - | 43 | 633 | 936 | 579 | 373 |
|---|
| Capital Expenditures Incurred but Not yet Paid | - | - | - | - | - | - | - | - | - | 2 | 8 | 11 | 9 | 14 |
|---|
| Right-of-Use Asset Obtained in Exchange for Operating Lease Liability | - | - | - | - | - | - | - | - | - | - | 65 | 101 | 105 | 175 |
|---|
| Amounts accrued for repurchases of common stock | - | - | - | - | - | - | - | - | - | - | 52 | 44 | 17 | - |
|---|