BRP Group Inc
NASDAQ:BRP
Cash Flow Statement
Cash Flow Statement
BRP Group Inc
Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||
Net Income |
12
|
6
|
4
|
(22)
|
(27)
|
(32)
|
(38)
|
(30)
|
(4)
|
(16)
|
(33)
|
(58)
|
(44)
|
(7)
|
(30)
|
(77)
|
(147)
|
(208)
|
(193)
|
(164)
|
(99)
|
|
Depreciation & Amortization |
4
|
6
|
8
|
11
|
13
|
15
|
17
|
20
|
28
|
34
|
42
|
52
|
59
|
68
|
79
|
86
|
92
|
97
|
97
|
98
|
99
|
|
Stock-Based Compensation |
1
|
1
|
2
|
3
|
4
|
6
|
8
|
8
|
10
|
13
|
14
|
19
|
23
|
29
|
33
|
47
|
53
|
62
|
68
|
60
|
0
|
|
Other Non-Cash Items |
4
|
(0)
|
(0)
|
23
|
29
|
34
|
41
|
28
|
27
|
41
|
49
|
64
|
37
|
(40)
|
(30)
|
9
|
72
|
160
|
148
|
104
|
40
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
|
Cash Interest Paid |
5
|
6
|
9
|
9
|
9
|
7
|
4
|
6
|
11
|
15
|
19
|
22
|
25
|
33
|
48
|
63
|
79
|
92
|
99
|
105
|
108
|
|
Change in Working Capital |
(4)
|
1
|
5
|
0
|
(2)
|
30
|
8
|
19
|
(16)
|
(16)
|
(25)
|
(17)
|
(19)
|
(35)
|
(23)
|
(21)
|
(30)
|
(11)
|
(14)
|
6
|
22
|
|
Cash from Operating Activities |
17
N/A
|
13
-23%
|
16
+27%
|
12
-26%
|
12
+1%
|
47
+286%
|
28
-40%
|
37
+30%
|
35
-5%
|
43
+21%
|
33
-22%
|
40
+21%
|
33
-17%
|
(14)
N/A
|
(4)
+74%
|
(2)
+31%
|
(13)
-431%
|
38
N/A
|
37
-2%
|
45
+21%
|
62
+38%
|
|
Investing Cash Flow | ||||||||||||||||||||||
Capital Expenditures |
(8)
|
(8)
|
(3)
|
(2)
|
(3)
|
(5)
|
(5)
|
(7)
|
(8)
|
(7)
|
(7)
|
(9)
|
(10)
|
(17)
|
(23)
|
(25)
|
(28)
|
(24)
|
(23)
|
(23)
|
(27)
|
|
Other Items |
(71)
|
(81)
|
(100)
|
(99)
|
(102)
|
(246)
|
(229)
|
(670)
|
(649)
|
(471)
|
(659)
|
(670)
|
(653)
|
(1 024)
|
(840)
|
(389)
|
(388)
|
(11)
|
(1)
|
2
|
54
|
|
Cash from Investing Activities |
(79)
N/A
|
(89)
-14%
|
(103)
-15%
|
(101)
+2%
|
(105)
-4%
|
(251)
-140%
|
(234)
+7%
|
(678)
-189%
|
(656)
+3%
|
(478)
+27%
|
(666)
-39%
|
(678)
-2%
|
(663)
+2%
|
(1 041)
-57%
|
(862)
+17%
|
(414)
+52%
|
(416)
0%
|
(35)
+92%
|
(24)
+32%
|
(22)
+8%
|
28
N/A
|
|
Financing Cash Flow | ||||||||||||||||||||||
Net Issuance of Common Stock |
(12)
|
(12)
|
(11)
|
230
|
242
|
410
|
409
|
452
|
0
|
284
|
554
|
268
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
97
|
106
|
122
|
(35)
|
(64)
|
56
|
(95)
|
346
|
325
|
277
|
501
|
471
|
510
|
840
|
741
|
461
|
401
|
(64)
|
(42)
|
(3)
|
9
|
|
Cash Paid for Dividends |
0
|
(6)
|
0
|
(11)
|
(17)
|
(11)
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
(15)
|
(5)
|
(14)
|
(32)
|
(30)
|
(68)
|
(56)
|
(86)
|
(89)
|
(55)
|
(58)
|
(15)
|
(27)
|
(45)
|
(45)
|
(42)
|
(29)
|
(10)
|
(27)
|
(23)
|
(51)
|
|
Cash from Financing Activities |
70
N/A
|
83
+19%
|
96
+16%
|
152
+58%
|
138
-9%
|
393
+185%
|
247
-37%
|
712
+189%
|
688
-3%
|
507
-26%
|
997
+97%
|
724
-27%
|
751
+4%
|
1 063
+41%
|
695
-35%
|
420
-40%
|
372
-11%
|
(74)
N/A
|
(69)
+6%
|
(26)
+62%
|
(42)
-60%
|
|
Change in Cash | ||||||||||||||||||||||
Net Change in Cash |
8
N/A
|
6
-17%
|
10
+56%
|
63
+538%
|
45
-28%
|
189
+318%
|
40
-79%
|
71
+75%
|
67
-6%
|
72
+7%
|
363
+408%
|
86
-76%
|
121
+42%
|
8
-93%
|
(171)
N/A
|
3
N/A
|
(57)
N/A
|
(71)
-24%
|
(56)
+21%
|
(4)
+94%
|
47
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||
Free Cash Flow |
9
N/A
|
4
-51%
|
13
+205%
|
10
-27%
|
10
-1%
|
42
+342%
|
23
-45%
|
30
+27%
|
27
-7%
|
35
+29%
|
26
-27%
|
32
+22%
|
23
-26%
|
(31)
N/A
|
(26)
+16%
|
(28)
-7%
|
(41)
-47%
|
14
N/A
|
14
+1%
|
21
+50%
|
35
+65%
|