Green brick partners, inc. (GRBK)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10
Cash flows from operating activities:
Net income

64,302

64,535

25,206

35,173

25,545

61,062

44,316

20,712

-10,361

-25,223

Loss on disposal of plants

-

-

-

-

-

-

-

-

-

-1,702

Depreciation, Depletion and Amortization

3,079

2,943

325

286

865

291

127

53

29,712

28,720

Adjustments to reconcile net income to net cash provided by (used in) operating activities:
Share-based compensation expense

2,191

1,800

2,600

1,284

474

40

0

0

1,493

1,435

Business Combination, Contingent Consideration Arrangements, Change in Amount of Contingent Consideration, Liability

4,906

1,693

0

0

-

-

-

-

-

-

Deferred income taxes, net

1,237

14,712

36,299

13,147

8,352

-25,338

0

0

-

-

Income (Loss) from Equity Method Investments

9,809

7,259

2,746

0

0

-

-

-

-

-

Distributions of income from unconsolidated entities

5,084

4,623

974

0

0

-

-

-

-

-

Changes in operating assets and liabilities:
Increase in restricted cash

-

-

-

-

-

327

1,063

320

-

-

(Increase) decrease in receivables

-122

3,029

-843

-866

2,566

303

333

-624

-14,211

4,057

Increase in inventory

83,970

129,291

95,452

70,204

58,728

38,026

96,630

98,154

2,499

2,804

(Increase) decrease in earnest money deposits

-2,107

-2,119

3,097

383

11,169

3,384

1,983

1,309

-

-

Increase in other assets

1,525

2,741

1,701

2,325

1,887

828

982

-131

-

-

Prepaid expenses

-

-

-

-

-

-

-

-

587

-968

Increase (decrease) in accounts payable

3,953

-483

7,241

1,583

-21

4,898

4,137

4,258

-7,046

8,685

Increase in accrued expenses

-4,384

9,470

4,175

8,571

-3,465

4,706

3,957

1,155

-

-

Payment for Contingent Consideration Liability, Operating Activities

1,332

0

0

-

-

-

-

-

-

-

(Decrease) increase in customer and builder deposits

-8,024

1,458

7,359

7,150

-2,814

-1,022

-1,445

9,151

-

-

Other current liabilities

-

-

-

-

-

-

-

-

-385

420

Other assets and liabilities

-

-

-

-

-

-

-

-

971

-3,021

Net cash provided by (used in) operating activities

-22,063

-39,476

-18,003

-4,852

-45,414

1,769

-49,899

-63,699

23,567

12,867

Payments to Acquire Businesses, Net of Cash Acquired

0

26,861

0

0

-

-

-

-

-

-

Net cash provided by (used in) financing activities

-

-

-

-

-

4,583

9,519

-963

7,711

1,319

Cash flows from investing activities:
Investment in direct financing leases

-

-

-

-

-

-

-

13,284

-

-

Proceeds from sale of investment in direct financing leases

-

-

-

-

2,768

5,581

3,168

1,767

-

-

Investments in unconsolidated entities

5,300

755

286

0

0

-

-

-

-

-

Issuance of notes receivable

-

-

-

-

-

1,600

4,201

17,788

-

-

Repayments of notes receivable

-

-

-

-

-

9,156

11,917

32,317

-

-

Purchase of property and equipment

2,569

3,211

149

458

307

520

98

491

2,843

4,576

Net cash used in investing activities

-7,869

-30,827

-435

-458

2,461

12,617

10,786

2,521

-2,843

-4,576

Net Cash Provided by (Used in) Financing Activities [Abstract]
Cash received as part of reverse recapitalization

-

-

-

-

-

31,916

0

0

-

-

Borrowings from lines of credit

224,000

165,000

88,500

63,000

86,000

19,000

39,000

28,203

-

-

Proceeds from Issuance of Senior Long-term Debt

75,000

0

0

-

-

-

-

-

-

-

Proceeds from sale of stock

-

-

-

-

-

-

-

-

46,000

0

Proceeds from issuance of debt

-

-

-

-

-

-

-

-

-

27,514

Repayment of debt

-

-

-

-

-

-

-

-

54,078

30,600

Repayment of notes payable and capital leases

-

-

-

-

-

-

-

-

3,201

1,074

Payment of equity offering costs

-

-

-

-

-

-

-

-

1,621

1,857

Payments of Debt Issuance Costs

1,974

870

809

326

-

-

-

-

113

955

Proceeds from notes payable

-

-

-

2,660

3,206

7,989

21,462

22,876

-

-

Repayments of Lines of Credit

260,000

70,000

56,500

35,500

52,561

22,147

28,336

24,609

-

-

Repayments of notes payable

0

10,226

1,022

1,870

5,199

22,434

16,309

5,152

-

-

Payment for Contingent Consideration Liability, Financing Activities

514

0

0

-

-

-

-

-

-

-

Repayment of term loan facility

-

-

-

-

150,000

0

0

-

-

-

Proceeds from equity offering, net of issuance costs

-

-

-

-

169,942

0

0

-

-

-

Payment, Tax Withholding, Share-based Payment Arrangement

544

412

586

0

0

-

-

-

-

-

Payments for Repurchase of Common Stock

2,186

981

0

0

-

-

-

-

-

-

Contributions from controlling interests

-

-

-

-

-

-

57,286

41,500

-

-

Contributions from noncontrolling interests

3,600

5

438

2,928

87

787

1,756

1,215

-

-

Distributions to controlling interests

-

-

-

-

-

13,121

19,478

1,028

-

-

Payments to Noncontrolling Interests

10,993

10,747

10,896

9,755

7,723

11,793

6,749

2,790

-

-

Proceeds from (Payments for) Other Financing Activities

-527

0

0

-

-

-

-

-

-

-

Net cash provided by (used in) financing activities

25,862

71,769

19,125

21,137

43,752

-9,803

48,632

60,215

-13,013

-6,972

Net increase (decrease) in cash and cash equivalents and restricted cash

-4,070

1,466

687

15,827

799

-

-

-

-

-

Supplemental Cash Flow Information [Abstract]
Interest Paid, Excluding Capitalized Interest, Operating Activities

0

0

0

0

2,764

1,433

497

346

-

-

Cash paid for income taxes, net of refunds

14,313

4,611

2,941

1,503

1,339

636

665

138

5

5

Cash paid for interest

-

-

-

-

-

-

-

-

6,870

7,643

Supplemental disclosure of noncash investing and financing activities:
Decrease in land not owned under option contracts

-

-

-

-

-8,935

-7,279

0

0

-

-

Additions to property, plant and equipment unpaid during the period

-

-

-

-

-

-

-

-

22

83

Accrued debt issuance costs

-

-

-

-

52

235

0

0

-

-

Out-of-period equity adjustment

-

-

-

-

1,933

0

0

-

-

-

Equity issuance related to investment in unconsolidated entity

0

0

14,622

0

0

-

-

-

-

-

Additions to equity offering and debt issuance costs unpaid during period

-

-

-

-

-

-

-

-

-

1,078

Issuance of common stock in exchange for debt

-

-

-

-

-

-

-

-

11,601

0