v3.22.4
Consolidated Statements of Cash Flows - Summit Materials LLC - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2022
Jan. 01, 2022
Jan. 02, 2021
Cash flows from operating activities:      
Net income $ 275,943 $ 154,281 $ 141,240
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation, depletion, amortization and accretion 212,501 235,278 227,817
Share-based compensation expense 18,347 19,705 28,857
Net gain on asset and business disposals (182,263) (25,559) (7,548)
Non-cash loss on debt financings 915 2,116 4,064
Change in deferred tax asset, net 69,568 24,685 (18,384)
Other (1,447) (2,249) 619
Decrease (increase) in operating assets, net of acquisitions and dispositions:      
Accounts receivable, net 10,749 (31,292) 5,467
Inventories (63,247) 3,815 3,339
Costs and estimated earnings in excess of billings (4,960) (394) 4,535
Other current assets (7,368) (2,483) 472
Other assets (6,946) 7,748 10,264
(Decrease) increase in operating liabilities, net of acquisitions and dispositions:      
Accounts payable (9,218) 4,593 (4,231)
Accrued expenses (25,200) (7,030) 15,476
Billings in excess of costs and estimated earnings (768) (7,138) 2,616
Other liabilities (3,772) (19,015) (449)
Net cash provided by operating activities 284,098 361,929 408,869
Cash flows from investing activities:      
Acquisitions, net of cash acquired (22,730) (19,513) (123,477)
Purchases of property, plant and equipment (266,733) (211,982) (177,249)
Proceeds from the sale of property, plant and equipment 15,374 11,674 14,018
Proceeds from sale of businesses 373,073 128,337 0
Other (3,162) 236 1,121
Net cash provided by (used in) investing activities 95,822 (91,248) (285,587)
Cash flows from financing activities:      
Proceeds from debt issuances 0 0 700,000
Debt issuance costs (1,557) 0 (9,605)
Payments on debt (122,536) (329,010) (674,045)
Payments on acquisition-related liabilities (13,428) (10,360) (33,257)
Distributions (678) 0 0
Other (27) (1,008) (907)
Net cash used in financing activities (238,993) (307,927) (16,771)
Impact of foreign currency on cash (1,437) 26 351
Net increase (decrease) in cash 139,490 (37,220) 106,862
Cash and cash equivalents—beginning of period 380,961 418,181 311,319
Cash and cash equivalents—end of period 520,451 380,961 418,181
Summit Materials, LLC      
Cash flows from operating activities:      
Net income 346,137 170,971 120,737
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation, depletion, amortization and accretion 212,501 235,216 227,513
Share-based compensation expense 18,347 19,705 28,857
Net gain on asset and business disposals (182,263) (25,559) (7,548)
Non-cash loss on debt financings 915 2,116 4,064
Change in deferred tax asset, net 224 12,496 (2,862)
Other (1,447) (2,249) 619
Decrease (increase) in operating assets, net of acquisitions and dispositions:      
Accounts receivable, net 10,749 (31,292) 5,467
Inventories (63,247) 3,815 3,339
Costs and estimated earnings in excess of billings (4,960) (394) 4,535
Other current assets (7,368) (2,483) 472
Other assets (6,946) 7,748 10,264
(Decrease) increase in operating liabilities, net of acquisitions and dispositions:      
Accounts payable (9,431) 4,593 (4,231)
Accrued expenses (25,118) (6,601) 15,476
Billings in excess of costs and estimated earnings (768) (7,138) 2,616
Other liabilities (3,772) (19,015) (449)
Net cash provided by operating activities 283,553 361,929 408,869
Cash flows from investing activities:      
Acquisitions, net of cash acquired (22,730) (19,513) (123,477)
Purchases of property, plant and equipment (266,733) (211,982) (177,249)
Proceeds from the sale of property, plant and equipment 15,374 11,674 14,018
Proceeds from sale of businesses 373,073 128,337 0
Other (3,162) 236 1,121
Net cash provided by (used in) investing activities 95,822 (91,248) (285,587)
Cash flows from financing activities:      
Capital (distributions to) contributions by member (41,508) 32,451 1,043
Proceeds from debt issuances 0 0 700,000
Debt issuance costs (1,557) 0 (9,605)
Payments on debt (122,536) (329,010) (674,045)
Payments on acquisition-related liabilities (13,428) (7,860) (30,757)
Distributions (59,392) (2,500) (2,500)
Other (27) (1,008) (907)
Net cash used in financing activities (238,448) (307,927) (16,771)
Impact of foreign currency on cash (1,437) 26 351
Net increase (decrease) in cash 139,490 (37,220) 106,862
Cash and cash equivalents—beginning of period 380,961 418,181 311,319
Cash and cash equivalents—end of period $ 520,451 $ 380,961 $ 418,181