XML 29 R10.htm IDEA: XBRL DOCUMENT v3.23.2
Unaudited Consolidated Statements of Cash Flows - Summit Materials LLC - USD ($)
$ in Thousands
6 Months Ended
Jul. 01, 2023
Jul. 02, 2022
Cash flows from operating activities:    
Net income $ 53,516 $ 157,966
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation, depletion, amortization and accretion 110,659 107,511
Share-based compensation expense 9,924 10,156
Net gain on asset and business disposals (3,655) (174,902)
Non-cash loss on debt financings 161 0
Change in deferred tax asset, net 9,350 44,160
Other (21) (357)
Decrease (increase) in operating assets, net of acquisitions and dispositions:    
Accounts receivable, net (101,119) (57,797)
Inventories (27,115) (58,092)
Costs and estimated earnings in excess of billings (28,760) (36,165)
Other current assets (1,070) (2,130)
Other assets 1,732 (593)
(Decrease) increase in operating liabilities, net of acquisitions and dispositions:    
Accounts payable 52,157 39,602
Accrued expenses 19,048 (11,108)
Billings in excess of costs and estimated earnings 1,299 (737)
Other liabilities (1,533) (2,214)
Net cash provided by operating activities 94,042 16,254
Cash flows from investing activities:    
Acquisitions, net of cash acquired (237,666) (1,933)
Purchases of property, plant and equipment (126,893) (129,580)
Proceeds from the sale of property, plant and equipment 5,760 5,427
Proceeds from sale of businesses 0 341,741
Other (1,852) (1,098)
Net cash (used in) provided by investing activities (360,651) 214,557
Cash flows from financing activities:    
Debt issuance costs (1,566) 0
Payments on debt (6,720) (86,821)
Payments on acquisition-related liabilities (11,539) (11,577)
Distributions 0 (25)
Other (4,838) (187)
Net cash used in financing activities (24,579) (145,996)
Impact of foreign currency on cash 747 (461)
Net (decrease) increase in cash (290,441) 84,354
Cash and cash equivalents – beginning of period 520,451 380,961
Cash and cash equivalents – end of period 230,010 465,315
Summit Materials, LLC    
Cash flows from operating activities:    
Net income 62,879 195,714
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation, depletion, amortization and accretion 110,659 107,511
Share-based compensation expense 9,924 10,156
Net gain on asset and business disposals (3,655) (174,902)
Non-cash loss on debt financings 161 0
Change in deferred tax asset, net 0 7,366
Other (21) (357)
Decrease (increase) in operating assets, net of acquisitions and dispositions:    
Accounts receivable, net (101,119) (57,797)
Inventories (27,115) (58,092)
Costs and estimated earnings in excess of billings (28,760) (36,165)
Other current assets (1,070) (2,130)
Other assets 1,732 (593)
(Decrease) increase in operating liabilities, net of acquisitions and dispositions:    
Accounts payable 51,613 39,602
Accrued expenses 19,048 (11,108)
Billings in excess of costs and estimated earnings 1,299 (737)
Other liabilities (1,533) (2,214)
Net cash provided by operating activities 94,042 16,254
Cash flows from investing activities:    
Acquisitions, net of cash acquired (237,666) (1,933)
Purchases of property, plant and equipment (126,893) (129,580)
Proceeds from the sale of property, plant and equipment 5,760 5,427
Proceeds from sale of businesses 0 341,741
Other (1,852) (1,098)
Net cash (used in) provided by investing activities (360,651) 214,557
Cash flows from financing activities:    
Capital (distributions to) contributions by member 84 (47,386)
Debt issuance costs (1,566) 0
Payments on debt (6,720) (86,821)
Payments on acquisition-related liabilities (11,539) (11,577)
Distributions 0 (25)
Other (4,838) (187)
Net cash used in financing activities (24,579) (145,996)
Impact of foreign currency on cash 747 (461)
Net (decrease) increase in cash (290,441) 84,354
Cash and cash equivalents – beginning of period 520,451 380,961
Cash and cash equivalents – end of period $ 230,010 $ 465,315