SiteOne Landscape Supply Cash Flow Statement (2015-2025) | SITE

1Y3Y5Y7Y10YAll
Download Data
Cash Flow Statement Mar2015 Jun2015 Sep2015 Apr2016 Jul2016 Oct2016 Jan2017 Apr2017 Jul2017 Oct2017 Dec2017 Apr2018 Jul2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Jan2021 Apr2021 Jul2021 Oct2021 Apr2022 Jul2022 Oct2022 Jan2023 Apr2023 Jul2023 Oct2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025
Operating Activities
Net Income -9.80M33.20M11.40M-5.60M26.90M14.90M-4.20M-10.50M44.20M16.90M4.00M-17.00M63.10M29.90M-2.10M-24.10M64.70M34.60M2.50M-17.50M79.10M48.20M11.50M7.40M123.50M80.00M32.30M140.70M73.30M34.50M-4.50M124.00M57.30M-3.40M-19.30M120.60M44.60M-21.50M-27.50M132.10M60.60M
Depreciation and Depletion 2.60M3.20M3.40M3.40M3.40M3.50M5.00M4.00M4.20M4.70M4.70M4.80M5.20M5.70M5.80M6.80M
Share-based Compensation 0.70M0.80M0.70M0.70M2.50M1.40M1.60M1.50M1.40M2.10M2.10M1.90M1.80M1.80M5.40M2.50M2.00M2.50M2.80M2.60M2.70M3.10M4.60M3.50M3.70M7.10M8.60M7.10M5.00M5.00M10.50M3.80M5.20M5.50M13.60M2.30M5.60M
Deferred Taxes -1.60M-2.30M-1.90M-4.10M-16.50M-11.00M
Gains from Investment Securities -0.20M0.90M15.60M0.30M8.00M0.40M2.10M25.00M8.40M0.10M1.40M13.00M1.70M1.60M1.50M3.10M1.80M2.10M2.30M7.30M2.40M2.60M2.70M2.90M2.90M3.20M31.80M3.90M4.40M4.90M5.80M6.50M7.10M1.30M7.70M8.10M8.30M
Cash from Operations -15.20M27.80M32.00M10.00M28.30M-54.70M23.00M17.10M30.90M-40.80M12.40M70.10M36.40M-48.50M37.10M75.80M66.40M-65.60M184.70M61.60M48.70M-45.50M137.70M67.20M-118.30M57.80M-152.60M253.80M88.70M107.60M-99.30M147.40M115.90M119.40M-129.60M136.70M128.60M
Depreciation, Depletion & Amortization
Amortizatization of Intangibles 3.80M4.60M4.90M5.20M9.50M5.80M6.60M6.40M6.70M6.90M7.30M8.40M8.20M8.60M8.70M8.60M8.50M9.30M9.20M9.00M10.30M10.90M11.90M12.10M11.70M17.30M15.30M15.50M16.20M16.60M16.00M15.70M16.40M15.60M15.50M15.10M15.00M
Amortization of Deferred Charges 0.80M0.80M0.80M0.60M0.60M0.60M0.10M0.70M0.80M0.70M0.80M0.80M0.90M0.70M0.70M0.50M0.50M0.50M0.50M0.50M0.50M0.50M2.60M0.40M0.30M0.40M0.30M0.30M0.30M0.30M0.20M0.40M0.30M0.30M0.40M0.30M0.30M0.30M0.20M0.30M
Depreciation & Amortization (CF) 2.60M3.20M3.40M3.40M3.40M3.50M5.00M4.00M4.20M4.70M4.70M4.80M5.20M5.70M5.80M6.80M
Change in Working Capital
Change in Receivables 10.90M68.10M-26.90M44.20M-33.40M29.10M53.40M-9.00M-33.00M4.10M91.20M-27.60M-24.30M-21.10M77.40M-20.20M-42.20M10.90M36.90M-13.20M-37.40M45.80M71.50M0.70M39.90M-73.40M39.30M71.90M-42.40M-51.40M38.10M71.80M-37.50M-30.80M14.30M86.00M-43.40M
Change in Inventory 50.30M-4.70M-22.10M43.80M-22.90M87.10M2.10M-19.80M-38.40M109.30M-20.40M-30.20M-20.20M88.10M-19.60M-11.60M-53.90M112.50M-79.50M2.80M-27.90M157.60M-12.00M13.90M216.10M-60.20M168.20M-83.40M-39.40M-83.50M160.90M-63.00M-53.70M-63.20M204.40M-17.40M-55.40M
Change in Account Payables 57.30M23.10M-38.40M103.50M-33.80M85.80M-7.70M-23.50M-47.50M103.50M-21.90M-24.00M-17.20M42.90M-13.00M-10.30M-48.60M84.10M-10.40M-18.90M-59.10M145.60M-10.80M-17.30M134.30M-108.60M81.80M16.70M-43.30M-90.30M121.00M-53.60M-20.20M-17.50M118.80M-41.80M-52.50M
Change in Accured Expenses -6.10M13.90M6.70M-5.20M-3.60M-12.90M9.30M4.70M1.90M-13.90M16.40M6.10M-3.90M-23.70M16.90M8.00M-4.10M-11.30M27.90M16.80M9.30M-19.30M29.40M28.40M-52.60M-47.70M-40.60M25.50M6.70M-1.60M-23.50M14.50M17.70M2.80M-21.40M32.10M23.70M
Change in Taxes 4.70M-16.70M3.30M5.40M7.50M7.50M-11.50M-2.50M9.70M-12.30M10.20M-1.60M8.30M-18.00M2.20M4.50M15.70M-22.70M1.70M5.10M1.00M27.80M-32.20M-3.30M11.00M3.10M21.70M-32.00M-3.70M-8.00M27.70M-27.70M19.20M9.40M12.90M-29.60M
Other Working Capital Changes -2.60M9.00M-1.60M1.00M-5.10M5.40M4.80M8.80M-6.80M3.50M2.50M7.30M-4.40M-12.80M13.60M2.40M-10.70M1.60M0.20M10.50M-1.30M-2.00M6.10M6.60M6.30M-14.20M14.80M1.90M20.50M-42.80M8.90M-5.80M25.00M-30.20M17.80M-4.00M16.80M
Investing Activities
Capital Expenditures 1.30M1.90M3.20M1.90M2.40M2.80M2.90M4.60M4.20M2.00M6.00M3.50M3.40M6.40M6.30M3.70M3.10M4.60M4.90M2.30M6.80M7.20M9.40M7.60M7.50M2.90M7.10M9.20M7.80M8.00M8.90M12.10M10.00M9.50M14.80M14.30M10.10M
Sales of Property, Plant and Equipment 0.10M0.10M0.20M0.20M0.10M0.20M2.40M0.90M0.20M0.20M0.20M0.40M0.20M0.30M0.20M0.30M1.00M0.30M0.40M0.50M0.50M0.70M0.40M0.80M0.80M1.60M1.80M1.10M1.40M0.90M1.40M2.50M
Change in Intangibles 1.50M1.90M1.10M1.60M0.40M0.20M0.40M0.30M1.00M1.10M0.10M1.10M4.90M2.40M1.30M2.50M10.90M-1.40M4.20M-1.40M0.30M0.90M0.30M
Acquisitions 55.40M8.80M35.60M31.20M-33.40M56.20M3.40M7.30M16.00M51.60M15.70M59.00M21.40M12.80M22.70M11.80M24.20M45.20M0.10M28.20M85.90M37.70M25.30M8.10M31.50M173.80M33.20M25.40M123.10M11.00M99.10M11.30M27.80M7.10M3.70M7.60M
Cash from Investing Activities -56.70M-10.60M-38.80M-33.00M31.20M-59.00M-6.10M-11.80M-21.70M-55.30M-22.80M-61.70M-24.30M-19.20M-29.20M-15.60M-27.90M-50.70M-4.80M-31.40M-97.30M-46.30M-35.70M-15.30M-41.00M-187.10M-39.60M-35.30M-134.30M-16.80M-7.30M-112.50M-20.50M-36.80M-21.00M-16.90M-15.50M
Financing Activities
Other financing activities 4.20M1.00M1.20M-0.30M-1.50M4.20M0.90M-1.60M-0.10M-3.30M-0.50M-0.40M-4.20M-4.10M-4.00M-2.50M-0.50M-0.50M-4.40M-1.80M-0.60M-0.60M-4.30M-0.20M-0.30M
Cash from Financing Activities 74.90M-8.60M11.10M23.30M-79.20M113.30M-12.70M-1.50M-16.60M111.20M-4.20M-2.10M-18.10M71.40M-3.80M-55.10M-49.80M119.60M-38.20M80.50M-171.00M68.90M-27.00M-1.30M150.60M2.80M203.40M-189.40M51.10M-83.40M65.70M-4.30M-81.90M-60.40M100.00M-98.70M-84.50M
Dividend Payments
Dividends Paid - Common 6.50M169.50M176.00M-176.00M
Additional items
Exchange Rate Effect -0.10M-0.10M0.10M0.20M0.10M0.10M-0.10M-0.10M0.10M-0.30M0.10M0.10M0.20M0.20M0.30M-0.40M0.10M-0.90M0.20M-0.20M0.20M-0.10M-0.20M0.10M-0.60M0.10M0.90M-0.30M
Change in Cash 2.90M8.60M4.20M0.40M-19.50M-0.40M4.30M3.90M-7.40M15.00M-14.60M6.30M-6.10M3.80M4.10M5.10M-11.30M3.00M141.80M110.80M-219.40M-22.70M75.30M50.20M-8.60M-127.40M11.20M29.30M5.30M7.60M-41.00M30.40M13.60M21.60M-50.50M22.00M28.30M
Free Cash Flow -16.50M25.90M28.80M8.10M25.90M-57.50M20.10M12.50M26.70M-42.80M6.40M66.60M33.00M-54.90M30.80M72.10M63.30M-70.20M179.80M59.30M41.90M-52.70M128.30M59.60M-125.80M54.90M-159.70M244.60M80.90M99.60M-108.20M135.30M105.90M109.90M-144.40M122.40M118.50M
Net Cash Flow 3.00M8.60M4.30M0.30M-19.70M-0.40M4.20M3.80M-7.40M15.10M-14.60M6.30M-6.00M3.70M4.10M5.10M-11.30M3.30M141.70M110.70M-219.60M-22.90M75.00M50.60M-8.70M-126.50M11.20M29.10M5.50M7.40M-40.90M30.60M13.50M22.20M-50.60M21.10M28.60M