Roadrunner Transportation Systems Inc
OTC:RRTS
Cash Flow Statement
Cash Flow Statement
Roadrunner Transportation Systems Inc
| Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(0)
|
2
|
(5)
|
(1)
|
4
|
7
|
20
|
23
|
26
|
29
|
32
|
35
|
38
|
40
|
44
|
47
|
46
|
46
|
47
|
48
|
33
|
32
|
28
|
15
|
26
|
17
|
3
|
(318)
|
(360)
|
(381)
|
(416)
|
(107)
|
(91)
|
(95)
|
(99)
|
(130)
|
(166)
|
(169)
|
(269)
|
(325)
|
(341)
|
|
| Depreciation & Amortization |
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
6
|
7
|
8
|
9
|
11
|
13
|
15
|
17
|
18
|
19
|
21
|
23
|
26
|
28
|
30
|
32
|
34
|
36
|
38
|
40
|
41
|
41
|
40
|
40
|
39
|
38
|
38
|
38
|
44
|
50
|
56
|
62
|
60
|
|
| Change in Deffered Taxes |
(0)
|
1
|
(4)
|
(1)
|
(2)
|
(1)
|
8
|
1
|
14
|
14
|
9
|
13
|
10
|
9
|
10
|
12
|
6
|
8
|
8
|
8
|
2
|
0
|
1
|
(1)
|
3
|
3
|
2
|
(46)
|
(43)
|
(50)
|
(58)
|
(7)
|
(27)
|
(21)
|
(17)
|
(26)
|
(11)
|
(11)
|
(8)
|
(3)
|
(3)
|
|
| Stock-Based Compensation |
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
6
|
8
|
13
|
|
| Other Non-Cash Items |
5
|
6
|
8
|
7
|
6
|
4
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(2)
|
(11)
|
(9)
|
(11)
|
(6)
|
9
|
8
|
12
|
13
|
5
|
5
|
3
|
366
|
377
|
377
|
413
|
26
|
29
|
37
|
35
|
89
|
118
|
113
|
191
|
213
|
191
|
|
| Cash Taxes Paid |
0
|
0
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
9
|
14
|
14
|
24
|
24
|
19
|
19
|
16
|
15
|
22
|
22
|
24
|
27
|
21
|
20
|
13
|
2
|
(4)
|
(7)
|
(7)
|
(7)
|
(25)
|
(23)
|
(23)
|
(24)
|
(10)
|
(10)
|
(11)
|
(9)
|
(1)
|
|
| Cash Interest Paid |
11
|
10
|
13
|
11
|
9
|
8
|
2
|
2
|
4
|
5
|
7
|
8
|
8
|
8
|
7
|
7
|
6
|
7
|
8
|
10
|
11
|
13
|
15
|
15
|
17
|
17
|
19
|
20
|
19
|
21
|
20
|
29
|
28
|
25
|
23
|
11
|
10
|
12
|
14
|
16
|
18
|
|
| Change in Working Capital |
(7)
|
(7)
|
(9)
|
(12)
|
(10)
|
(12)
|
(9)
|
(7)
|
(14)
|
(17)
|
(15)
|
(20)
|
(23)
|
(22)
|
(28)
|
(32)
|
(25)
|
(47)
|
(45)
|
(45)
|
(33)
|
(12)
|
(19)
|
(1)
|
1
|
19
|
39
|
28
|
15
|
11
|
(25)
|
(14)
|
5
|
(8)
|
36
|
43
|
21
|
19
|
17
|
7
|
(4)
|
|
| Cash from Operating Activities |
1
N/A
|
6
+645%
|
(6)
N/A
|
(3)
+47%
|
2
N/A
|
2
+4%
|
24
+985%
|
23
-5%
|
33
+47%
|
34
+4%
|
35
+3%
|
38
+7%
|
37
-3%
|
41
+13%
|
42
+2%
|
42
+1%
|
34
-21%
|
17
-49%
|
20
+13%
|
27
+39%
|
37
+37%
|
56
+50%
|
52
-7%
|
59
+12%
|
68
+16%
|
80
+17%
|
85
+6%
|
70
-18%
|
29
-59%
|
(2)
N/A
|
(46)
-2 210%
|
(61)
-34%
|
(46)
+26%
|
(48)
-6%
|
(7)
+85%
|
14
N/A
|
6
-60%
|
2
-67%
|
(13)
N/A
|
(47)
-258%
|
(97)
-108%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(10)
|
(12)
|
(15)
|
(18)
|
(15)
|
(21)
|
(27)
|
(27)
|
(29)
|
(31)
|
(31)
|
(36)
|
(42)
|
0
|
(47)
|
(51)
|
(50)
|
(56)
|
(35)
|
(27)
|
(18)
|
(15)
|
(14)
|
(13)
|
(15)
|
(16)
|
(19)
|
(20)
|
(25)
|
(28)
|
(27)
|
(29)
|
(28)
|
|
| Other Items |
(32)
|
(34)
|
(31)
|
(23)
|
1
|
(17)
|
(30)
|
(128)
|
(130)
|
(116)
|
(122)
|
(62)
|
(88)
|
(82)
|
(96)
|
(130)
|
(96)
|
(195)
|
(165)
|
(224)
|
(224)
|
(139)
|
(124)
|
(23)
|
(27)
|
(12)
|
(24)
|
7
|
8
|
8
|
5
|
92
|
92
|
92
|
91
|
2
|
3
|
4
|
4
|
5
|
89
|
|
| Cash from Investing Activities |
(34)
N/A
|
(36)
-6%
|
(32)
+11%
|
(25)
+22%
|
(1)
+96%
|
(20)
-1 754%
|
(34)
-70%
|
(133)
-289%
|
(141)
-6%
|
(128)
+9%
|
(137)
-6%
|
(80)
+41%
|
(104)
-29%
|
(104)
0%
|
(123)
-19%
|
(157)
-28%
|
(125)
+21%
|
(226)
-81%
|
(196)
+13%
|
(260)
-33%
|
(266)
-2%
|
(170)
+36%
|
(171)
-1%
|
(74)
+57%
|
(77)
-4%
|
(68)
+11%
|
(58)
+15%
|
(19)
+67%
|
(10)
+50%
|
(7)
+25%
|
(9)
-31%
|
80
N/A
|
78
-2%
|
75
-3%
|
72
-4%
|
(18)
N/A
|
(23)
-26%
|
(25)
-9%
|
(23)
+6%
|
(24)
-3%
|
61
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
5
|
6
|
125
|
121
|
120
|
120
|
1
|
1
|
1
|
(3)
|
(4)
|
(4)
|
52
|
65
|
68
|
109
|
53
|
47
|
44
|
4
|
3
|
2
|
3
|
2
|
3
|
0
|
(0)
|
0
|
0
|
0
|
541
|
248
|
248
|
265
|
(258)
|
35
|
35
|
54
|
37
|
37
|
37
|
|
| Net Issuance of Debt |
29
|
25
|
(87)
|
(94)
|
(122)
|
(102)
|
10
|
118
|
116
|
103
|
110
|
47
|
25
|
14
|
21
|
13
|
31
|
154
|
136
|
238
|
237
|
122
|
118
|
13
|
8
|
(14)
|
(22)
|
(54)
|
6
|
46
|
(417)
|
(217)
|
(251)
|
(278)
|
189
|
(38)
|
(49)
|
(62)
|
(45)
|
(5)
|
(23)
|
|
| Other |
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(8)
|
(7)
|
(5)
|
(5)
|
(1)
|
(1)
|
(1)
|
(4)
|
(0)
|
0
|
1
|
(0)
|
(5)
|
(6)
|
(8)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(2)
|
(4)
|
(5)
|
(45)
|
(35)
|
(32)
|
(32)
|
10
|
(0)
|
16
|
15
|
14
|
35
|
16
|
|
| Cash from Financing Activities |
34
N/A
|
31
-9%
|
38
+23%
|
27
-30%
|
(2)
N/A
|
15
N/A
|
9
-43%
|
111
+1 186%
|
110
-1%
|
94
-14%
|
102
+8%
|
42
-58%
|
75
+78%
|
78
+3%
|
85
+9%
|
121
+43%
|
85
-30%
|
202
+139%
|
180
-11%
|
237
+32%
|
234
-1%
|
115
-51%
|
117
+1%
|
11
-91%
|
6
-48%
|
(17)
N/A
|
(27)
-63%
|
(56)
-107%
|
2
N/A
|
41
+1 670%
|
79
+92%
|
(4)
N/A
|
(36)
-782%
|
(45)
-26%
|
(59)
-31%
|
(3)
+95%
|
3
N/A
|
7
+162%
|
6
-16%
|
67
+1 068%
|
30
-55%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
1
N/A
|
1
-21%
|
1
-13%
|
(1)
N/A
|
(1)
+6%
|
(3)
-118%
|
(2)
+34%
|
1
N/A
|
2
+111%
|
0
-83%
|
0
-8%
|
(0)
N/A
|
9
N/A
|
15
+78%
|
4
-76%
|
6
+76%
|
(6)
N/A
|
(7)
-2%
|
3
N/A
|
4
+35%
|
5
+37%
|
2
-65%
|
(2)
N/A
|
(4)
-80%
|
(3)
+33%
|
(5)
-58%
|
0
N/A
|
(5)
N/A
|
22
N/A
|
32
+48%
|
24
-26%
|
14
-41%
|
(4)
N/A
|
(18)
-373%
|
6
N/A
|
(7)
N/A
|
(15)
-106%
|
(16)
-11%
|
(31)
-90%
|
(4)
+86%
|
(6)
-53%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(2)
N/A
|
3
N/A
|
(7)
N/A
|
(5)
+33%
|
(0)
+92%
|
(1)
-195%
|
20
N/A
|
18
-10%
|
23
+30%
|
22
-4%
|
21
-6%
|
19
-7%
|
22
+11%
|
20
-7%
|
15
-24%
|
15
-2%
|
4
-71%
|
(14)
N/A
|
(12)
+14%
|
(8)
+30%
|
(5)
+43%
|
56
N/A
|
5
-92%
|
8
+64%
|
18
+135%
|
24
+32%
|
51
+110%
|
43
-15%
|
11
-74%
|
(17)
N/A
|
(60)
-245%
|
(74)
-23%
|
(60)
+19%
|
(64)
-7%
|
(26)
+60%
|
(6)
+76%
|
(20)
-218%
|
(26)
-33%
|
(40)
-52%
|
(76)
-88%
|
(125)
-65%
|
|