- 米国企業
- Floor & Decor Holdings, Inc.
Floor & Decor Holdings, Inc.FND
| 2017年 12月28日 | 2018年 12月27日 | 2019年 12月26日 | 2020年 12月31日 | 2021年 12月30日 | 2022年 12月29日 | 2023年 12月28日 |
---|
Net income | 103 | 116 | 151 | 195 | 283 | 298 | - |
---|
Net income | 103 | 116 | 151 | 195 | 283 | 298 | 246 |
---|
Depreciation and amortization | 38 | 52 | 74 | 92 | 118 | 155 | 202 |
---|
Stock-based compensation expense | 5 | 7 | 9 | 16 | 21 | 22 | 27 |
---|
Change in fair value of contingent earn-out liabilities | - | - | - | - | - | 3 | 3 |
---|
Deferred income taxes | -1 | -1 | -11 | 10 | 3 | 3 | 24 |
---|
Interest cap derivative contracts | - | -0 | 0 | 0 | 0 | 0 | 0 |
---|
Loss on asset impairments and disposals, net | - | - | -4 | -0 | -0 | -0 | -1 |
---|
Gain on early extinguishment of debt | -5 | - | - | 1 | - | - | - |
---|
Receivables, net | 20 | 13 | 18 | -19 | 20 | 12 | -1 |
---|
Inventories, net | 134 | 54 | 111 | 72 | 350 | 283 | -195 |
---|
Trade accounts payable | 100 | 55 | 55 | 49 | 233 | -85 | 97 |
---|
Increase (Decrease) in Accrued Liabilities | 9 | -2 | 21 | 59 | 37 | 39 | 8 |
---|
Income taxes | -18 | 6 | 4 | 15 | -16 | -9 | -18 |
---|
Deferred revenue | - | 3 | 1 | 3 | 3 | -4 | 1 |
---|
Other, net | 0 | 2 | 23 | 21 | -12 | -13 | 18 |
---|
Receivables, net | 20 | 13 | 18 | -19 | 20 | 12 | -1 |
---|
Inventories, net | 134 | 54 | 111 | 72 | 350 | 283 | -195 |
---|
Trade accounts payable | 100 | 55 | 55 | 49 | 233 | -85 | 97 |
---|
Increase (Decrease) in Accrued Liabilities | 9 | -2 | 21 | 59 | 37 | 39 | 8 |
---|
Income taxes | -18 | 6 | 4 | 15 | -16 | -9 | -18 |
---|
Deferred revenue | - | 3 | 1 | 3 | 3 | -4 | 1 |
---|
Other, net | 0 | 2 | 23 | 21 | -12 | -13 | 18 |
---|
Net cash provided by operating activities | 109 | 186 | 205 | 406 | 301 | 112 | 804 |
---|
Purchases of fixed assets | 102 | 151 | 196 | 212 | 408 | 457 | 548 |
---|
Acquisitions, net of cash acquired | - | - | - | - | 64 | 4 | 17 |
---|
Proceeds from sales of property | - | - | - | - | - | 5 | - |
---|
Net cash used in investing activities | -102 | -151 | -196 | -212 | -471 | -456 | -565 |
---|
Proceeds from term loans | - | - | - | 75 | 65 | - | - |
---|
Payments on term loans | 198 | 4 | 4 | 3 | 76 | 2 | 2 |
---|
Borrowings on revolving line of credit | 237 | 217 | 100 | 275 | 13 | 1,047 | 519 |
---|
Payments on revolving line of credit | 246 | 258 | 100 | 275 | 16 | 837 | 729 |
---|
Payments of contingent earn-out liabilities | - | - | - | - | - | 3 | 5 |
---|
Proceeds from Stock Options Exercised | 9 | 11 | 19 | 19 | 15 | 8 | 11 |
---|
Proceeds from employee stock purchase plan | - | - | 2 | 2 | 3 | 4 | - |
---|
Proceeds from employee stock purchase plan | - | - | - | - | - | - | 5 |
---|
Debt issuance costs | 2 | 0 | - | 7 | 1 | 2 | - |
---|
Tax payments for stock-based compensation awards | - | - | - | - | 1 | 2 | 13 |
---|
Net cash (used in) provided by financing activities | -7 | -34 | 18 | 87 | 2 | 214 | -214 |
---|
Net increase (decrease) in cash and cash equivalents | - | 0 | 26 | 281 | -168 | -130 | 25 |
---|
Buildings and equipment acquired under operating leases | - | - | 277 | 178 | 286 | 226 | 201 |
---|
Cash paid for interest, net of capitalized interest | 16 | 8 | 7 | 8 | 6 | 7 | 10 |
---|
Income Taxes Paid, Net | 14 | 1 | 6 | 13 | 64 | 93 | 61 |
---|
Fixed assets accrued at the end of the period | 9 | 15 | 20 | 20 | 88 | 117 | 136 |
---|