Burlington Stores Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
Burlington Stores Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2025-08-02 | 2025-05-03 | 2025-02-01 | 2024-11-02 | 2024-08-03 | 2024-05-04 | 2024-02-03 | 2023-10-28 | 2023-07-29 | 2023-04-29 | 2023-01-28 | 2022-10-29 | 2022-07-30 | 2022-04-30 | 2022-01-29 | 2021-10-30 | 2021-07-31 | 2021-05-01 | 2021-01-30 | 2020-10-31 | 2020-08-01 | 2020-05-02 | 2020-02-01 | 2019-11-02 | 2019-08-03 | 2019-05-04 | 2019-02-02 | 2018-11-03 | 2018-08-04 | 2018-05-05 | 2018-02-03 | 2017-10-28 | 2017-07-29 | 2017-04-29 | 2017-01-28 | 2016-10-29 | 2016-07-30 | 2016-04-30 | 2016-01-30 | 2015-10-31 | 2015-08-01 | 2015-05-02 | 2015-01-31 | 2014-11-01 | 2014-08-02 | 2014-05-03 | 2014-02-01 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | |||||||||||||||||||||||||||||||||||||||||||||||
net income | 94,185,000 | 100,833,000 | 260,768,000 | 90,597,000 | 73,760,000 | 78,514,000 | 227,458,000 | 48,551,000 | 30,892,000 | 32,748,000 | 185,200,000 | 16,784,000 | 11,965,000 | 16,174,000 | 121,636,000 | 13,619,000 | 102,554,000 | 171,030,000 | 155,994,000 | 8,016,000 | -46,781,000 | -333,728,000 | 206,325,000 | 96,459,000 | 84,567,000 | 77,765,000 | 184,351,000 | 76,850,000 | 70,956,000 | 82,588,000 | 240,703,000 | 44,879,000 | 46,902,000 | 52,368,000 | 125,561,000 | 32,404,000 | 20,394,000 | 37,514,000 | 98,773,000 | 15,114,000 | 10,900,000 | 25,695,000 | 94,865,000 | -34,214,000 | -6,470,000 | 11,774,000 | 63,584,000 |
adjustments to reconcile net income to net cash from operating activities | |||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 94,810,000 | 91,783,000 | 91,481,000 | 87,470,000 | 86,659,000 | 81,965,000 | 87,315,000 | 76,087,000 | 73,133,000 | 70,529,000 | 68,490,000 | 67,634,000 | 67,970,000 | 66,304,000 | 66,130,000 | 64,663,000 | 62,814,000 | 55,610,000 | 56,711,000 | 54,985,000 | 54,403,000 | 54,291,000 | 55,089,000 | 52,729,000 | 52,261,000 | 50,641,000 | 56,683,000 | 53,769,000 | 56,923,000 | 50,509,000 | 53,556,000 | 50,835,000 | 48,700,000 | 48,012,000 | 46,956,000 | 46,472,000 | 44,613,000 | 45,545,000 | 45,012,000 | 43,186,000 | 41,746,000 | 42,155,000 | 43,239,000 | 42,584,000 | 40,549,000 | 41,208,000 | 41,885,000 |
impairment charges—long-lived assets | 1,579,000 | 516,000 | 1,667,000 | 3,044,000 | 0 | 8,210,000 | 0 | 815,000 | 4,708,000 | 844,000 | 3,846,000 | 10,598,000 | 4,415,000 | 2,543,000 | 4,513,000 | 1,488,000 | 970,000 | 777,000 | 437,000 | 2,574,000 | 1,077,000 | 1,924,000 | 1,139,000 | 0 | 2,341,000 | 0 | 0 | 109,000 | 4,208,000 | 0 | 188,000 | 1,715,000 | |||||||||||||||
amortization of deferred financing costs | 666,000 | 754,000 | 794,000 | 773,000 | 757,000 | 755,000 | 813,000 | 760,000 | 765,000 | 855,000 | 902,000 | 896,000 | 849,000 | 986,000 | 1,030,000 | 1,193,000 | 1,449,000 | 1,651,000 | 1,339,000 | 1,325,000 | 1,307,000 | 479,000 | 302,000 | 304,000 | 311,000 | 330,000 | 334,000 | 333,000 | 430,000 | 499,000 | 566,000 | 634,000 | 633,000 | 630,000 | 627,000 | 626,000 | 714,000 | 712,000 | 712,000 | 704,000 | 718,000 | 734,000 | 754,000 | 919,000 | 2,155,000 | 2,229,000 | |
accretion of long term debt instruments | 425,000 | 308,000 | 309,000 | 266,000 | 233,000 | 233,000 | 252,000 | 235,000 | 235,000 | 236,000 | 236,000 | 237,000 | 238,000 | 238,000 | 239,000 | 239,000 | 214,000 | 197,000 | 7,890,000 | 7,739,000 | 7,584,000 | 1,562,000 | 203,000 | 204,000 | 203,000 | 203,000 | 203,000 | 168,000 | 182,000 | 201,000 | 232,000 | 272,000 | 272,000 | 272,000 | 272,000 | 272,000 | |||||||||||
deferred income taxes | 19,554,000 | -3,883,000 | 3,543,000 | 6,263,000 | 7,311,000 | 11,520,000 | -6,591,000 | 9,253,000 | 3,302,000 | 14,699,000 | -13,092,000 | -10,535,000 | -6,300,000 | 4,496,000 | 5,227,000 | 4,291,000 | 33,424,000 | 9,010,000 | -5,456,000 | -13,580,000 | -1,777,000 | -4,146,000 | 10,554,000 | 333,000 | -4,810,000 | 2,993,000 | 862,000 | 223,000 | -287,000 | 1,721,000 | -43,102,000 | 2,010,000 | 5,765,000 | 4,600,000 | -8,810,000 | ||||||||||||
non-cash stock compensation expense | 32,447,000 | 21,817,000 | 18,276,000 | 25,411,000 | 24,778,000 | 19,107,000 | 26,156,000 | 21,645,000 | 19,425,000 | 16,722,000 | 16,285,000 | 17,317,000 | 17,173,000 | 16,705,000 | 5,190,000 | 17,297,000 | 23,180,000 | 12,879,000 | 12,394,000 | 13,406,000 | 12,693,000 | 17,352,000 | 13,386,000 | 9,568,000 | 11,547,000 | 9,427,000 | 9,270,000 | 9,466,000 | 9,726,000 | 7,023,000 | 7,379,000 | 7,168,000 | 7,404,000 | 5,083,000 | 4,319,000 | 4,258,000 | 4,093,000 | 3,283,000 | 2,924,000 | 2,979,000 | 3,139,000 | 2,119,000 | 1,648,000 | 1,464,000 | 1,785,000 | 1,367,000 | |
non-cash lease expense | -532,000 | -2,002,000 | -4,965,000 | -1,807,000 | 801,000 | -3,885,000 | -3,656,000 | -1,075,000 | -2,023,000 | -970,000 | -1,197,000 | 1,017,000 | 14,000 | -357,000 | -3,297,000 | -29,000 | -2,169,000 | -4,799,000 | -3,147,000 | 391,000 | 52,000 | 1,174,000 | 1,694,000 | 3,587,000 | 3,261,000 | 4,057,000 | |||||||||||||||||||||
cash received from landlord allowances | 5,759,000 | 7,811,000 | 19,619,000 | 4,762,000 | 1,661,000 | 2,830,000 | 6,846,000 | 3,199,000 | 191,000 | 4,349,000 | 13,338,000 | 683,000 | 1,917,000 | 7,199,000 | 9,499,000 | 4,557,000 | 10,305,000 | 9,690,000 | 14,620,000 | 13,218,000 | 7,018,000 | 5,807,000 | 20,274,000 | 12,579,000 | 11,214,000 | 12,213,000 | |||||||||||||||||||||
changes in assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -4,642,000 | -18,701,000 | 14,867,000 | -2,816,000 | 93,000 | -26,397,000 | 16,147,000 | -10,837,000 | -2,356,000 | -7,418,000 | 13,789,000 | -9,893,000 | 6,802,000 | -23,710,000 | 37,409,000 | -11,592,000 | 4,544,000 | -20,175,000 | -17,693,000 | -14,753,000 | -30,063,000 | 89,367,000 | 18,625,000 | -4,687,000 | -2,584,000 | -20,170,000 | 17,774,000 | -7,795,000 | 3,880,000 | -10,377,000 | 5,911,000 | -14,783,000 | -803,000 | -10,308,000 | 10,182,000 | -8,637,000 | 8,253,000 | -13,287,000 | 8,693,000 | -9,332,000 | 3,917,000 | -2,015,000 | 11,351,000 | -11,701,000 | 2,172,000 | -10,438,000 | 8,947,000 |
merchandise inventories | -99,498,000 | -64,541,000 | 189,920,000 | -217,982,000 | -81,914,000 | -52,958,000 | 241,287,000 | -167,606,000 | 69,570,000 | -49,110,000 | 263,104,000 | -178,391,000 | -9,591,000 | -236,096,000 | 38,741,000 | -231,597,000 | -60,577,000 | -26,787,000 | 126,198,000 | -259,433,000 | 18,354,000 | 151,340,000 | 227,139,000 | -180,599,000 | 72,026,000 | 57,864,000 | 102,412,000 | -212,670,000 | -57,366,000 | -33,997,000 | 151,101,000 | -176,678,000 | -1,448,000 | -23,646,000 | 120,566,000 | -77,781,000 | 59,429,000 | -21,166,000 | 150,483,000 | -131,670,000 | 19,972,000 | -33,605,000 | 111,170,000 | -188,369,000 | -3,884,000 | 12,425,000 | 182,374,000 |
prepaid and other current assets | -50,673,000 | 7,745,000 | -6,449,000 | -8,930,000 | -21,300,000 | -10,215,000 | -61,202,000 | -6,251,000 | -11,960,000 | -5,060,000 | 6,172,000 | 3,212,000 | 73,959,000 | 161,509,000 | 54,772,000 | -21,686,000 | -60,267,000 | -29,182,000 | 25,720,000 | -189,621,000 | -55,968,000 | 42,415,000 | 9,469,000 | -1,338,000 | -15,701,000 | -6,028,000 | 21,717,000 | -1,804,000 | -15,815,000 | -11,559,000 | -24,342,000 | 10,188,000 | -23,488,000 | -5,213,000 | 24,262,000 | -17,155,000 | -11,990,000 | -8,384,000 | 6,554,000 | 34,538,000 | -16,054,000 | -31,492,000 | 67,918,000 | -15,561,000 | -24,179,000 | -632,000 | 14,274,000 |
accounts payable | 101,259,000 | -118,535,000 | -77,233,000 | 87,727,000 | 101,222,000 | -25,211,000 | -1,704,000 | 163,526,000 | -58,534,000 | -125,241,000 | 8,299,000 | 150,556,000 | -164,579,000 | -119,282,000 | -92,892,000 | 191,338,000 | 73,695,000 | 42,651,000 | -56,710,000 | 431,067,000 | -199,373,000 | -70,377,000 | -126,913,000 | 194,689,000 | -17,908,000 | -140,767,000 | -120,302,000 | 206,145,000 | 37,896,000 | -12,716,000 | -28,064,000 | 160,514,000 | -3,016,000 | -32,431,000 | -46,547,000 | 141,328,000 | -50,279,000 | -2,959,000 | -105,988,000 | 113,689,000 | -41,292,000 | 10,108,000 | -144,828,000 | 201,979,000 | -11,381,000 | 32,925,000 | -165,412,000 |
other current liabilities | -12,656,000 | -48,170,000 | 32,932,000 | 39,485,000 | -31,203,000 | -30,846,000 | 63,577,000 | 90,030,000 | -18,890,000 | -53,943,000 | 24,667,000 | 91,568,000 | 17,475,000 | -88,880,000 | -64,409,000 | 57,155,000 | -22,846,000 | -3,029,000 | 18,776,000 | 74,964,000 | 50,684,000 | -40,553,000 | -27,210,000 | 68,601,000 | -18,704,000 | 2,515,000 | -25,537,000 | 66,654,000 | -9,306,000 | -18,111,000 | 10,155,000 | 41,288,000 | -37,738,000 | -11,196,000 | 27,309,000 | 51,380,000 | 3,134,000 | -7,004,000 | -31,736,000 | 51,658,000 | 2,786,000 | -33,350,000 | 19,937,000 | 31,097,000 | 14,435,000 | -46,511,000 | |
other long term assets and long term liabilities | -1,788,000 | -193,000 | 760,000 | 53,000 | 954,000 | -631,000 | 2,538,000 | -255,000 | 645,000 | 723,000 | 775,000 | -848,000 | -1,401,000 | 1,114,000 | -4,114,000 | 245,000 | 741,000 | 346,000 | -4,917,000 | 222,367,000 | -24,153,000 | -192,735,000 | -186,000 | 1,533,000 | -1,251,000 | 3,080,000 | -262,000 | 1,121,000 | 7,183,000 | 738,000 | -2,690,000 | 1,686,000 | -1,646,000 | 541,000 | 1,528,000 | 1,747,000 | 971,000 | 1,469,000 | 599,000 | 2,739,000 | 1,425,000 | -913,000 | 1,270,000 | -564,000 | 1,110,000 | 736,000 | 3,425,000 |
other operating activities | -1,455,000 | -4,450,000 | -3,125,000 | -5,322,000 | -3,378,000 | -3,619,000 | -697,000 | -1,337,000 | -1,325,000 | -2,559,000 | -4,006,000 | 1,604,000 | -1,469,000 | 4,101,000 | 6,854,000 | 3,955,000 | 4,035,000 | 3,540,000 | 3,962,000 | 3,428,000 | 3,648,000 | 3,891,000 | 1,786,000 | -6,512,000 | 800,000 | 68,000 | 611,000 | 2,003,000 | 1,026,000 | 1,185,000 | 1,801,000 | 2,297,000 | 2,735,000 | 1,597,000 | 660,000 | 1,302,000 | -1,890,000 | 2,804,000 | |||||||||
net cash from operating activities | 179,440,000 | -28,908,000 | 543,164,000 | 110,406,000 | 160,434,000 | 49,372,000 | 598,539,000 | 240,370,000 | 107,778,000 | -77,952,000 | 586,808,000 | 162,439,000 | 19,437,000 | -172,299,000 | 224,792,000 | 181,497,000 | 203,461,000 | 223,409,000 | 336,118,000 | 356,093,000 | -201,295,000 | -271,735,000 | 414,852,000 | 247,450,000 | 175,232,000 | 54,191,000 | 264,300,000 | 209,046,000 | 106,097,000 | 60,210,000 | 385,754,000 | 149,319,000 | 43,593,000 | 28,584,000 | 315,954,000 | 183,373,000 | 72,742,000 | 30,377,000 | 223,762,000 | 104,405,000 | 21,152,000 | -21,858,000 | 213,831,000 | 36,925,000 | 4,657,000 | 46,922,000 | 206,070,000 |
capex | 47,818,000 | 118,504,000 | 9,563,000 | -21,160,000 | 19,164,000 | 95,262,000 | 11,833,000 | 44,139,000 | 4,875,000 | 49,628,000 | -9,739,000 | 12,614,000 | 25,897,000 | 37,235,000 | 12,600,000 | 7,489,000 | 1,462,000 | 41,745,000 | -2,288,000 | -13,915,000 | 3,474,000 | 57,219,000 | -536,000 | 15,596,000 | 1,052,000 | 46,702,000 | -5,962,000 | 10,061,000 | 7,769,000 | 35,390,000 | -3,187,000 | 1,160,000 | 15,289,000 | 18,017,000 | -1,925,000 | -5,290,000 | 13,019,000 | 18,316,000 | 0 | -1,408,000 | 16,093,000 | 12,571,000 | 0 | 0 | 10,319,000 | 14,763,000 | -244,000 |
free cash flows | 227,258,000 | 89,596,000 | 552,727,000 | 89,246,000 | 179,598,000 | 144,634,000 | 610,372,000 | 284,509,000 | 112,653,000 | -28,324,000 | 577,069,000 | 175,053,000 | 45,334,000 | -135,064,000 | 237,392,000 | 188,986,000 | 204,923,000 | 265,154,000 | 333,830,000 | 342,178,000 | -197,821,000 | -214,516,000 | 414,316,000 | 263,046,000 | 176,284,000 | 100,893,000 | 258,338,000 | 219,107,000 | 113,866,000 | 95,600,000 | 382,567,000 | 150,479,000 | 58,882,000 | 46,601,000 | 314,029,000 | 178,083,000 | 85,761,000 | 48,693,000 | 223,762,000 | 102,997,000 | 37,245,000 | -9,287,000 | 213,831,000 | 36,925,000 | 14,976,000 | 61,685,000 | 205,826,000 |
investing activities | |||||||||||||||||||||||||||||||||||||||||||||||
cash paid for property and equipment | -179,541,000 | -409,700,000 | -353,319,000 | -166,627,000 | -195,601,000 | -164,837,000 | -188,202,000 | -119,690,000 | -89,064,000 | -95,688,000 | -108,414,000 | -130,203,000 | -101,877,000 | -106,899,000 | -113,999,000 | -91,281,000 | -75,516,000 | -71,671,000 | -58,845,000 | -80,715,000 | -71,259,000 | -62,463,000 | -68,658,000 | -96,219,000 | -79,699,000 | -83,781,000 | -73,271,000 | -100,535,000 | -61,584,000 | -60,382,000 | -75,703,000 | -84,691,000 | -54,887,000 | -52,913,000 | -49,864,000 | -61,694,000 | -45,524,000 | -30,425,000 | -48,067,000 | -71,785,000 | -38,847,000 | -43,088,000 | -56,455,000 | -69,956,000 | -48,584,000 | -45,985,000 | -46,020,000 |
lease acquisition costs | -11,538,000 | -8,404,000 | -2,293,000 | -8,731,000 | -342,000 | -233,000 | -4,159,000 | -13,744,000 | -2,188,000 | -4,549,000 | -195,000 | -2,572,000 | -17,000 | -123,000 | -1,024,000 | -500,000 | 0 | 0 | |||||||||||||||||||||||||||||
net proceeds (removal costs) from sale of property and equipment and assets held for sale | 22,348,000 | 5,421,000 | |||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -168,731,000 | -412,683,000 | -346,368,000 | -173,614,000 | -196,740,000 | -165,532,000 | -192,461,000 | -133,626,000 | -91,501,000 | -86,157,000 | -61,793,000 | -45,404,000 | -30,342,000 | -45,225,000 | -67,708,000 | -38,819,000 | -42,980,000 | -52,142,000 | -69,931,000 | -48,556,000 | -45,877,000 | 188,031,000 | |||||||||||||||||||||||||
financing activities | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long term debt—abl line of credit | 50,000,000 | 100,000,000 | 0 | 0 | 0 | 400,000,000 | 0 | 240,900,000 | 465,200,000 | 588,300,000 | 130,100,000 | 396,000,000 | 455,300,000 | 238,800,000 | 91,200,000 | 443,400,000 | 412,600,000 | 268,300,000 | 106,600,000 | 398,700,000 | 437,200,000 | 450,200,000 | 434,200,000 | 375,400,000 | 361,700,000 | 436,100,000 | 234,200,000 | 453,300,000 | 160,000,000 | 115,000,000 | 100,000,000 | ||||||||||||||||
principal payments on long term debt—abl line of credit | -250,000,000 | 0 | 0 | -337,800,000 | -518,300,000 | -438,300,000 | -235,100,000 | -461,300,000 | -296,800,000 | -227,000,000 | -256,400,000 | -425,600,000 | -288,400,000 | -245,100,000 | -280,900,000 | -447,700,000 | -436,100,000 | -395,400,000 | -543,000,000 | -312,900,000 | -328,000,000 | -319,400,000 | -376,100,000 | -248,100,000 | -160,000,000 | -115,000,000 | -138,000,000 | ||||||||||||||||||||
proceeds from long term debt—term loan facility | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
principal payments on long term debt—term loan facility | -4,381,000 | -3,125,000 | -3,125,000 | ||||||||||||||||||||||||||||||||||||||||||||
principal payment on long term debt— 2025 convertible notes | 0 | -156,158,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
purchase of treasury shares | -27,320,000 | -127,563,000 | -62,093,000 | -56,461,000 | -62,117,000 | -75,622,000 | -102,706,000 | -52,426,000 | -34,663,000 | -53,393,000 | -51,552,000 | -52,623,000 | -107,958,000 | -104,763,000 | -100,155,000 | -153,212,000 | -178,000 | -13,083,000 | -2,724,000 | -2,911,000 | -2,349,000 | -57,542,000 | -87,057,000 | -42,858,000 | -62,846,000 | -130,319,000 | -61,905,000 | -49,742,000 | -46,973,000 | -70,254,000 | -54,859,000 | -70,680,000 | -113,702,000 | -50,536,000 | -50,590,000 | -75,626,000 | -26,138,000 | -50,017,000 | -77,539,000 | -98,349,000 | -25,451,000 | -331,000 | -847,000 | 0 | 0 | -3,086,000 | |
proceeds from stock option exercises | 5,664,000 | 2,766,000 | 3,078,000 | 4,707,000 | 15,393,000 | 8,473,000 | 5,403,000 | 1,104,000 | 1,512,000 | 10,764,000 | 14,519,000 | 121,000 | 1,231,000 | 4,721,000 | 8,277,000 | 2,710,000 | 12,811,000 | 16,089,000 | 10,838,000 | 3,102,000 | 19,530,000 | 1,454,000 | 5,221,000 | 13,785,000 | 13,395,000 | 1,821,000 | 1,847,000 | 2,995,000 | 7,966,000 | 3,498,000 | 1,477,000 | 1,948,000 | 4,151,000 | 1,597,000 | 565,000 | 1,412,000 | 1,580,000 | 927,000 | 174,000 | 434,000 | 589,000 | 903,000 | 929,000 | ||||
other financing activities | -3,145,000 | 2,065,000 | 2,242,000 | 1,674,000 | 3,011,000 | 2,686,000 | 3,124,000 | -2,403,000 | 1,294,000 | 2,618,000 | 703,000 | -1,219,000 | -2,902,000 | -4,135,000 | -2,747,000 | -3,461,000 | -3,422,000 | -4,227,000 | -3,849,000 | -3,522,000 | -3,733,000 | -2,326,000 | -1,906,000 | -1,405,000 | -375,000 | 917,000 | 3,312,000 | -1,116,000 | -1,756,000 | -715,000 | -1,416,000 | -1,223,000 | -1,255,000 | -2,081,000 | -1,106,000 | -1,236,000 | -2,177,000 | -1,630,000 | |||||||||
net cash from financing activities | 365,818,000 | -182,015,000 | -59,898,000 | 261,098,000 | -46,116,000 | -66,867,000 | -96,582,000 | -11,855,000 | -34,328,000 | -176,071,000 | -207,976,000 | -248,786,000 | -319,928,000 | -1,265,000 | -245,735,000 | -3,331,000 | -138,521,000 | 1,419,740,000 | 22,419,000 | -52,155,000 | 13,394,000 | -27,820,000 | -224,344,000 | -119,250,000 | -24,969,000 | 7,150,000 | -186,469,000 | -35,081,000 | 10,150,000 | 74,237,000 | -165,777,000 | 33,152,000 | 3,700,000 | -64,539,000 | -292,674,000 | ||||||||||||
decrease in cash and cash equivalents | 376,527,000 | -623,606,000 | 146,000 | ||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 994,698,000 | 0 | 0 | 0 | 0 | 81,597,000 | 0 | 0 | 0 | 20,915,000 | 0 | 0 | 0 | 25,349,000 | 0 | 0 | 0 | 132,984,000 | 0 | |||||||||||||||||||||||||||
cash and cash equivalents at end of period | 376,527,000 | 371,092,000 | 136,898,000 | 85,206,000 | 15,432,000 | 3,060,000 | 29,588,000 | 48,798,000 | 2,330,000 | 2,369,000 | 28,100,000 | -7,932,000 | 1,616,000 | -7,517,000 | 34,748,000 | -4,088,000 | 146,000 | -40,199,000 | 69,490,000 | 101,427,000 | |||||||||||||||||||||||||||
supplemental disclosure of cash flow information: | |||||||||||||||||||||||||||||||||||||||||||||||
interest paid | 27,625,000 | 21,216,000 | 22,675,000 | 21,559,000 | 20,395,000 | 19,985,000 | 26,065,000 | 17,114,000 | 17,903,000 | 27,066,000 | 14,501,000 | 13,862,000 | 8,854,000 | 14,228,000 | 5,298,000 | 14,654,000 | 8,961,000 | 23,758,000 | 6,127,000 | 24,543,000 | 9,156,000 | 8,566,000 | 10,248,000 | 11,362,000 | 12,918,000 | 12,543,000 | 10,622,000 | 14,171,000 | 13,142,000 | 14,238,000 | 12,871,000 | 13,796,000 | 11,525,000 | 10,900,000 | 10,967,000 | 10,844,000 | 15,821,000 | 13,958,000 | 13,877,000 | 13,477,000 | 16,137,000 | 13,885,000 | 16,198,000 | 34,321,000 | 10,013,000 | 39,515,000 | 14,920,000 |
income tax payments - net | 119,739,000 | 1,000 | 8,137,000 | 127,967,000 | 1,380,000 | -177,205,000 | 623,000 | 29,355,000 | 99,807,000 | 462,000 | 10,654,000 | 25,585,000 | 8,650,000 | 104,000 | 21,029,000 | 18,931,000 | 69,449,000 | 1,179,000 | 14,281,000 | 7,781,000 | 53,245,000 | 343,000 | 839,000 | 12,094,000 | 96,276,000 | 372,000 | 6,414,000 | 11,922,000 | 45,375,000 | 5,251,000 | 30,412,000 | 241,000 | |||||||||||||||
non-cash investing and financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||
finance lease modification | 0 | 0 | -655,000 | -868,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||
accrued purchases of property and equipment | 47,818,000 | 118,504,000 | 9,563,000 | -21,160,000 | 19,164,000 | 95,262,000 | 11,833,000 | 44,139,000 | 4,875,000 | 49,628,000 | -9,739,000 | 12,614,000 | 25,897,000 | 37,235,000 | 12,600,000 | 7,489,000 | 1,462,000 | 41,745,000 | -2,288,000 | -13,915,000 | 3,474,000 | 57,219,000 | -536,000 | 15,596,000 | 1,052,000 | 46,702,000 | -5,962,000 | 10,061,000 | 7,769,000 | 35,390,000 | -3,187,000 | 1,160,000 | 15,289,000 | 18,017,000 | -1,925,000 | -5,290,000 | 13,019,000 | 18,316,000 | -1,408,000 | 16,093,000 | 12,571,000 | 10,319,000 | 14,763,000 | -244,000 | |||
loss on extinguishment of debt | 0 | 0 | 13,630,000 | 0 | 24,644,000 | 0 | 0 | 0 | 14,657,000 | 38,264,000 | 86,361,000 | ||||||||||||||||||||||||||||||||||||
net proceeds from sale of property and equipment and assets held for sale | 9,244,000 | ||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long term debt— 2027 convertible notes | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
increase in cash and cash equivalents | 85,206,000 | 15,432,000 | 3,060,000 | -52,009,000 | 48,798,000 | 2,330,000 | 2,369,000 | 7,185,000 | -7,932,000 | 1,616,000 | -7,517,000 | 9,399,000 | -63,494,000 | ||||||||||||||||||||||||||||||||||
income tax payments (refund) - net | 16,005,000 | 6,658,000 | 62,035,000 | 1,539,000 | |||||||||||||||||||||||||||||||||||||||||||
exchange of noncash assets | |||||||||||||||||||||||||||||||||||||||||||||||
net (removal costs) proceeds from sale of property and equipment and assets held for sale | -797,000 | -462,000 | -40,000 | ||||||||||||||||||||||||||||||||||||||||||||
principal payments on long term debt—term b-6 loans | -2,403,000 | -2,404,000 | -2,403,000 | -2,404,000 | -2,403,000 | -2,404,000 | -2,403,000 | -2,404,000 | -2,403,000 | -2,404,000 | -2,403,000 | ||||||||||||||||||||||||||||||||||||
decrease in cash, cash equivalents, restricted cash and restricted cash equivalents | -82,422,000 | -183,027,000 | 94,889,000 | -18,051,000 | -340,180,000 | ||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, restricted cash and restricted cash equivalents at beginning of period | 0 | 925,359,000 | 0 | 0 | 0 | 879,205,000 | 0 | 0 | 0 | 1,097,673,000 | 0 | 0 | 0 | 1,386,858,000 | 0 | 0 | 0 | 409,656,000 | 0 | 0 | 0 | 134,156,000 | 0 | 0 | 0 | 161,086,000 | |||||||||||||||||||||
cash, cash equivalents, restricted cash and restricted cash equivalents at end of period | -82,422,000 | 742,332,000 | 309,496,000 | 94,889,000 | -18,051,000 | 539,025,000 | 444,040,000 | -26,402,000 | -172,065,000 | 633,632,000 | -94,292,000 | -158,935,000 | -186,282,000 | 1,537,182,000 | 31,585,000 | 271,545,000 | -411,324,000 | 1,495,052,000 | 262,560,000 | 28,007,000 | -7,824,000 | 126,913,000 | 26,897,000 | -4,208,000 | 6,577,000 | 104,890,000 | |||||||||||||||||||||
proceeds from sale of property and equipment and assets held for sale | -100,000 | -192,000 | -249,000 | 14,080,000 | 4,578,000 | 59,000 | 2,908,000 | -242,000 | 83,000 | 37,000 | 4,077,000 | 28,000 | 108,000 | 13,000 | 25,000 | 28,000 | 108,000 | 592,000 | |||||||||||||||||||||||||||||
proceeds from long term debt—term b-6 loans | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||
principal payments on long term debt—term b-5 loans | 0 | 0 | 0 | 15,000 | -150,015,000 | -2,793,000 | |||||||||||||||||||||||||||||||||||||||||
principal payments on long term debt—secured notes | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
deferred financing costs | -1,542,000 | -91,000 | -466,000 | -44,000 | 0 | 0 | -1,969,000 | -26,846,000 | 2,231,000 | -1,309,000 | -1,084,000 | -6,000 | -73,000 | -13,321,000 | |||||||||||||||||||||||||||||||||
increase in cash, cash equivalents, restricted cash and restricted cash equivalents | -464,041,000 | -94,292,000 | -158,935,000 | -186,282,000 | 150,324,000 | 31,585,000 | 271,545,000 | -411,324,000 | 1,085,396,000 | 262,560,000 | |||||||||||||||||||||||||||||||||||||
shares issued to repurchase convertible notes | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
principal payment on long term debt—convertible notes | -68,000 | -133,656,000 | -4,000 | 0 | -49,000 | -78,187,000 | -109,406,000 | ||||||||||||||||||||||||||||||||||||||||
other investing activities | -75,000 | -149,000 | -173,000 | -502,000 | -249,000 | -146,000 | 1,132,000 | -477,000 | -12,000 | -32,000 | -6,152,000 | -26,000 | 6,179,000 | -3,001,000 | -981,000 | -110,000 | 960,000 | 140,000 | -236,000 | -99,000 | |||||||||||||||||||||||||||
proceeds from insurance recoveries related to property and equipment | 0 | 185,000 | 455,000 | 2,911,000 | |||||||||||||||||||||||||||||||||||||||||||
net cash (used in) investing activities | -104,031,000 | -132,716,000 | -79,421,000 | -106,974,000 | -111,108,000 | -91,646,000 | -69,815,000 | -71,820,000 | -58,798,000 | -81,217,000 | -71,508,000 | -62,609,000 | -68,550,000 | -92,065,000 | -80,130,000 | -83,853,000 | -73,218,000 | -100,106,000 | -67,242,000 | -57,942,000 | -73,776,000 | -81,732,000 | -53,927,000 | -52,773,000 | |||||||||||||||||||||||
proceeds from long term debt—convertible notes | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long term debt—secured notes | |||||||||||||||||||||||||||||||||||||||||||||||
income tax (refund) payments - net | 19,774,000 | 8,389,000 | |||||||||||||||||||||||||||||||||||||||||||||
net cash (used in) financing activities | -56,125,000 | -112,081,000 | -184,768,000 | -83,742,000 | -127,378,000 | -164,185,000 | -113,148,000 | -32,278,000 | -58,464,000 | ||||||||||||||||||||||||||||||||||||||
(decrease) in cash, cash equivalents, restricted cash and restricted cash equivalents | -26,402,000 | -7,824,000 | -7,243,000 | -4,208,000 | 6,577,000 | -56,196,000 | |||||||||||||||||||||||||||||||||||||||||
proceeds from long term debt—convertible note | 0 | 0 | 0 | 805,000,000 | |||||||||||||||||||||||||||||||||||||||||||
proceeds from long term debt—secured note | 0 | 0 | 0 | 300,000,000 | |||||||||||||||||||||||||||||||||||||||||||
acquisition of finance leases | |||||||||||||||||||||||||||||||||||||||||||||||
principal payments on long term debt—secured note | |||||||||||||||||||||||||||||||||||||||||||||||
non-cash investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||
non-cash loss on extinguishment of debt | 0 | 0 | 0 | 202,000 | 0 | 462,000 | |||||||||||||||||||||||||||||||||||||||||
non-cash rent | -7,891,000 | -5,014,000 | -6,460,000 | -6,203,000 | -6,749,000 | -4,273,000 | -6,918,000 | -6,749,000 | -5,858,000 | -6,340,000 | |||||||||||||||||||||||||||||||||||||
proceeds from long term debt—term b-5 loans | |||||||||||||||||||||||||||||||||||||||||||||||
principal payments on long term debt—term b-4 loans | |||||||||||||||||||||||||||||||||||||||||||||||
deferred rent incentives | 17,231,000 | 19,135,000 | 5,768,000 | 8,709,000 | 15,277,000 | 23,282,000 | 5,251,000 | 5,024,000 | 14,328,000 | 8,203,000 | 7,205,000 | 2,476,000 | 23,305,000 | 1,545,000 | 5,635,000 | 11,301,000 | 16,745,000 | 7,866,000 | 5,078,000 | 8,729,000 | 22,400,000 | ||||||||||||||||||||||||||
proceeds from long term debt—term b-4 loans | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||
principal payments on long term debt—term b-3 loans | 0 | 0 | 0 | 0 | 0 | -50,000,000 | |||||||||||||||||||||||||||||||||||||||||
acquisition of capital lease | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property and equipment | 5,441,000 | ||||||||||||||||||||||||||||||||||||||||||||||
non-cash loss on extinguishment of debt—write-off of deferred financing costs and original issue discount | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from stock based compensation | -1,742,000 | -5,200,000 | -3,458,000 | -3,070,000 | -1,730,000 | -1,825,000 | -2,236,000 | -6,150,000 | -6,317,000 | -5,121,000 | |||||||||||||||||||||||||||||||||||||
change in restricted cash and cash equivalents | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long term debt—term b-3 loans | |||||||||||||||||||||||||||||||||||||||||||||||
principal payments on long term debt—term b-2 loans | |||||||||||||||||||||||||||||||||||||||||||||||
principal payments on long term debt—holdco notes | 0 | -70,223,000 | 0 | -58,000,000 | |||||||||||||||||||||||||||||||||||||||||||
principal payments on long term debt—senior notes | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of interest rate cap contracts | 0 | 0 | 1,169,000 | ||||||||||||||||||||||||||||||||||||||||||||
deferred income tax | -4,070,000 | -533,000 | 27,910,000 | -14,261,000 | -3,605,000 | -4,135,000 | -1,176,000 | -15,491,000 | -6,175,000 | -8,098,000 | |||||||||||||||||||||||||||||||||||||
accretion of long-term debt instruments | 199,000 | 200,000 | 199,000 | 199,000 | 211,000 | ||||||||||||||||||||||||||||||||||||||||||
non-cash rent expense | -7,331,000 | -6,789,000 | -5,172,000 | -6,596,000 | -5,586,000 | -5,644,000 | -3,697,000 | -4,583,000 | -5,539,000 | -4,200,000 | |||||||||||||||||||||||||||||||||||||
insurance recoveries | |||||||||||||||||||||||||||||||||||||||||||||||
other | 632,000 | 314,000 | 310,000 | 701,000 | -1,162,000 | ||||||||||||||||||||||||||||||||||||||||||
proceeds from long term debt—holdco notes | |||||||||||||||||||||||||||||||||||||||||||||||
payment of dividends | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
proceeds from initial public offering | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
offering costs | -479,000 | ||||||||||||||||||||||||||||||||||||||||||||||
cash payments for interest rate cap contracts | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
repayment of capital lease obligations | -182,000 | -249,000 | -348,000 | -203,000 | -251,000 | -246,000 | -240,000 | -236,000 | |||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||
non-cash loss on extinguishment of debt–write-off of deferred financing costs and original issue discount | 649,000 | 364,000 | 25,166,000 | 0 | 2,521,000 | ||||||||||||||||||||||||||||||||||||||||||
income tax payments—net | 18,499,000 | ||||||||||||||||||||||||||||||||||||||||||||||
accretion of senior notes | 221,000 | 258,000 | 529,000 | 571,000 | |||||||||||||||||||||||||||||||||||||||||||
loss on disposition of fixed assets and leasehold improvements | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long term debt—term b-2 loans | |||||||||||||||||||||||||||||||||||||||||||||||
income tax payments, net of refunds | |||||||||||||||||||||||||||||||||||||||||||||||
accretion of class l preferred return | |||||||||||||||||||||||||||||||||||||||||||||||
restricted cash deposits with trustee | |||||||||||||||||||||||||||||||||||||||||||||||
principal payments on long term debt— term b-2 loans | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long term debt— term b-3 loans | |||||||||||||||||||||||||||||||||||||||||||||||
principal payments on long term debt— term b-3 loans | |||||||||||||||||||||||||||||||||||||||||||||||
income tax payments – net | -507,000 | ||||||||||||||||||||||||||||||||||||||||||||||
impairment charges – long-lived assets | 829,000 | 19,000 | |||||||||||||||||||||||||||||||||||||||||||||
interest rate cap contracts—adjustment to market | 0 | 1,000 | |||||||||||||||||||||||||||||||||||||||||||||
benefit from losses on accounts receivable | 38,000 | 37,000 | 173,000 | ||||||||||||||||||||||||||||||||||||||||||||
gain on disposition of fixed assets and leasehold improvements | 76,000 | 194,000 | |||||||||||||||||||||||||||||||||||||||||||||
principal payments on long term debt—term loan | 0 | -3,955,000 | -32,178,000 | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from stock option exercises and related tax benefits | 187,000 | 742,000 | |||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit (expense) from stock based compensation | 3,404,000 | ||||||||||||||||||||||||||||||||||||||||||||||
net income tax payments | 35,193,000 | ||||||||||||||||||||||||||||||||||||||||||||||
amortization and write-off of debt issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||
accretion of senior notes and senior discount notes | |||||||||||||||||||||||||||||||||||||||||||||||
interest rate cap contracts-adjustment to market | |||||||||||||||||||||||||||||||||||||||||||||||
non-cash loss on extinguishment of debt—write-off of deferred financing fees | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long term debt—term loan | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long term debt—notes payable | |||||||||||||||||||||||||||||||||||||||||||||||
principal payments on long term debt—senior discount notes | |||||||||||||||||||||||||||||||||||||||||||||||
principal repayment of previous term loan | |||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||
interest rate cap agreement—adjustment to market | |||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax benefit | |||||||||||||||||||||||||||||||||||||||||||||||
loss of retirement of fixed assets | |||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt – write-off of deferred financing fees | |||||||||||||||||||||||||||||||||||||||||||||||
non-cash stock based compensation expense | |||||||||||||||||||||||||||||||||||||||||||||||
other current liabilities and income tax payable | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long term debt —term loan | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long term debt—senior notes | |||||||||||||||||||||||||||||||||||||||||||||||
stock option exercise and related tax benefits | |||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information |
We provide you with 20 years of cash flow statements for Burlington Stores stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as operating cash flows, cash levels, capital expenditures, profits, stock-based compensations and profit margins. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of Burlington Stores stock. Explore the full financial landscape of Burlington Stores stock with our expertly curated income statements.
The information provided in this report about Burlington Stores stock is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.