FASTENAL CO (FAST) FY2025 Q1 Statement of Cash Flows

Income StatementCash FlowBalance Sheet

Statement of Cash Flows

2025-01-01 to 2025-03-31

Swipe to see the full flow
FASTENAL CO cash flow reconciliation, Jan 1, 2025 through Mar 31, 2025One connected Sankey reconciles operating, investing and financing net cash flows through a shared cash pool, from beginning cash to ending cash. Ribbons flow left to right on one dollar scale. Activity totals are dark gray; beginning and ending cash are blue. Cash basis for beginning and ending balances and net cash change: Cash, cash equivalents, and restricted cash. Intermediate calculation bars are lighter gray. Net income is green for profit and red for loss. Identified asset purchases, sales and maturities are blue in either cash direction. Purple identifies capital transactions such as borrowing, repayments, share issuance and dividends. Free cash flow is a separate comparison, not an added cash flow. Read chart description and values below for full signed amounts, including zero items.Net income → Net cash from operating activities: $262,200,000.00Net income → Operating adjustments reconciliation: $36,500,000.00Income taxes → Operating adjustments reconciliation: $70,900,000.00Accounts payable → Operating adjustments reconciliation: $45,300,000.00Depreciation of property and equipment → Operating adjustments reconciliation: $42,000,000.00Other current assets → Operating adjustments reconciliation: $10,200,000.00Amortization of intangible assets → Operating adjustments reconciliation: $2,700,000.00Stock-based compensation → Operating adjustments reconciliation: $2,000,000.00Bad debt expense (recoveries) → Operating adjustments reconciliation: $1,800,000.00Deferred income taxes → Operating adjustments reconciliation: $700,000.00Operating adjustments reconciliation → Trade accounts receivable: $170,000,000.00Operating adjustments reconciliation → Inventories: $26,500,000.00Operating adjustments reconciliation → Accrued expenses: $8,800,000.00Operating adjustments reconciliation → Other: $6,500,000.00Operating adjustments reconciliation → Gain on sale of property and equipment: $300,000.00Proceeds from sale of property and equipment → investing reconciliation: $1,900,000.00investing reconciliation → Purchases of property and equipment: $55,700,000.00Net cash used in financing activities → financing reconciliation: $235,500,000.00Proceeds from debt obligations → financing reconciliation: $155,000,000.00Proceeds from exercise of stock options → financing reconciliation: $11,200,000.00financing reconciliation → Cash dividends paid: $246,700,000.00financing reconciliation → Payments against debt obligations: $155,000,000.00Net cash used in investing activities → investing reconciliation: $53,800,000.00Exchange-rate effect → Cash sources and uses: $3,100,000.00Beginning cash: Cash, cash equivalents, and restricted cash → Cash sources and uses: $255,800,000.00Net cash from operating activities → Cash sources and uses: $262,200,000.00Cash sources and uses → Ending cash: Cash, cash equivalents, and restricted cash: $231,800,000.00Cash sources and uses → Net cash used in investing activities: $53,800,000.00Cash sources and uses → Net cash used in financing activities: $235,500,000.00Net income: $298,700,000.00Net income+$298.70 MDepreciation of property and equipment: $42,000,000.00Depreciation expense+$42.00 MGain on sale of property and equipment: -$300,000.00PP&E disposal gain & loss−$300.00 KBad debt expense (recoveries): $1,800,000.00Credit loss provision+$1.80 MDeferred income taxes: $700,000.00Deferred taxes & credits+$700.00 KStock-based compensation: $2,000,000.00Stock-based compensation+$2.00 MAmortization of intangible assets: $2,700,000.00Intangible amortization+$2.70 MTrade accounts receivable: -$170,000,000.00Accounts receivable−$170.00 MInventories: -$26,500,000.00Inventories−$26.50 MOther current assets: $10,200,000.00Other current assets+$10.20 MAccounts payable: $45,300,000.00Accounts payable+$45.30 MAccrued expenses: -$8,800,000.00Accrued liabilities−$8.80 MIncome taxes: $70,900,000.00Income taxes payable+$70.90 MOther: -$6,500,000.00Other working capital, net−$6.50 MNet cash from operating activities: $262,200,000.00Operating cash+$262.20 MOperating adjustments reconciliation: $212,100,000.00Proceeds from debt obligations: $155,000,000.00Long-term debt issued+$155.00 MPayments against debt obligations: -$155,000,000.00Long-term debt repaid−$155.00 MProceeds from exercise of stock options: $11,200,000.00Stock option exercises+$11.20 MCash dividends paid: -$246,700,000.00Dividends paid−$246.70 MNet cash used in financing activities: -$235,500,000.00. Cash required to fund net payments.Financing cash−$235.50 Mfinancing reconciliation: $401,700,000.00Purchases of property and equipment: -$55,700,000.00PP&E purchases−$55.70 MProceeds from sale of property and equipment: $1,900,000.00PP&E sales+$1.90 MOther: $0.00Net cash used in investing activities: -$53,800,000.00. Cash required to fund net payments.Investing cash−$53.80 Minvesting reconciliation: $55,700,000.00Cash sources and uses: $521,100,000.00Beginning cash: Cash, cash equivalents, and restricted cash: $255,800,000.00Beginning cash$255.80 MEnding cash: Cash, cash equivalents, and restricted cash: $231,800,000.00Ending cash$231.80 MExchange-rate effect: $3,100,000.00FX effect+$3.10 MCASH RECONCILIATIONOperatingflowsInvestingflowsFinancingflowsFree cash flow$206.50 MOperating cash − cash spent on PP&ECash flow / Net income0.88×Operating cash flow ÷ net incomeNet cash change−$24.00 MEnding cash − beginning cash
Chart details

FASTENAL CO cash flow reconciliation, Jan 1, 2025 through Mar 31, 2025

Cash flows for Jan 1, 2025 through Mar 31, 2025. Cash basis: Cash, cash equivalents, and restricted cash. Beginning cash: Dec 31, 2024. Ending cash: Mar 31, 2025. Beginning and ending cash are dated balances. Positive cash flows add cash; negative cash flows reduce it.

Beginning cash on Dec 31, 2024
255,800,000 US dollars. Beginning cash: Cash, cash equivalents, and restricted cash
Operating activities
262,200,000 US dollars. Net cash provided.
Net income
298,700,000 US dollars
Depreciation of property and equipment
42,000,000 US dollars
Gain on sale of property and equipment
negative 300,000 US dollars
Bad debt expense (recoveries)
1,800,000 US dollars
Deferred income taxes
700,000 US dollars
Stock-based compensation
2,000,000 US dollars
Amortization of intangible assets
2,700,000 US dollars
Trade accounts receivable
negative 170,000,000 US dollars
Inventories
negative 26,500,000 US dollars
Other current assets
10,200,000 US dollars
Accounts payable
45,300,000 US dollars
Accrued expenses
negative 8,800,000 US dollars
Income taxes
70,900,000 US dollars
Other
negative 6,500,000 US dollars
Investing activities
negative 53,800,000 US dollars. Net cash used.
Purchases of property and equipment
negative 55,700,000 US dollars
Proceeds from sale of property and equipment
1,900,000 US dollars
Other
0 US dollars
Financing activities
negative 235,500,000 US dollars. Net cash used.
Proceeds from debt obligations
155,000,000 US dollars
Payments against debt obligations
negative 155,000,000 US dollars
Proceeds from exercise of stock options
11,200,000 US dollars
Cash dividends paid
negative 246,700,000 US dollars
Operating adjustment reconciliation
212,100,000 US dollars. Intermediate calculation joining the operating reconciliation branches. Its gross amount includes any portion of net income routed through this junction. It is not an additional cash source or use.
financing gross reconciliation
401,700,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
investing gross reconciliation
55,700,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
Exchange-rate effect
3,100,000 US dollars
Ending cash on Mar 31, 2025
231,800,000 US dollars. Ending cash: Cash, cash equivalents, and restricted cash
Cash sources and uses
521,100,000 US dollars. Opening cash plus net sources, equal to net uses plus ending cash.
Net cash change
negative 24,000,000 US dollars. Ending cash minus beginning cash.
Cash flow / Net income
0.88×. Operating cash flow divided by reconciliation net income for the same period. Black from 0.90× through 1.10×; green above 1.10×; red below 0.90×. Color uses the unrounded ratio.
Operating cash flow
262,200,000 US dollars. Operating cash flow used in the free cash flow calculation.
Cash purchases of property, plant and equipment
55,700,000 US dollars. These cash purchases are already included in investing activities above.
Free cash flow
206,500,000 US dollars. A supplemental measure; finance-lease payments are excluded from this definition.

Chart connections

  • Beginning cash plus operating, investing and financing cash flows plus the exchange-rate effect equals ending cash. Negative amounts reduce cash.
  • Financing contributions meet at a reconciliation junction before connecting to the net cash total.
  • Investing contributions meet at a reconciliation junction before connecting to the net cash total.
  • Operating reconciliation adjustments are not all independent cash receipts.
  • Net income exceeds operating cash. The diagram allocates $262.20M of net income directly to operating cash and $36.50M to the adjustment junction, where it combines with other additions to reconcile deductions. This is an accounting presentation, not a tracing of cash receipts.
  • Each activity has one net cash bar connected to the shared cash pool. Positive activity totals enter the pool; negative activity totals leave the pool to fund that activity's net payments. The central pool does not assign a particular funding source to a particular payment.
  • The intermediate calculation bars include both sides of the displayed activity breakdowns; they are not additional cash flows.
  • Operating cash flow minus cash purchases of property, plant and equipment equals free cash flow: 262,200,000 US dollars minus 55,700,000 US dollars equals 206,500,000 US dollars.
FASTENAL CO (FAST) FY2025 Q1 Statement of Cash Flows Sankey chart
Free to share unchanged, with credit to Plicit.ai · CC BY-NC-ND 4.0Download PNG

Newsletter

Get the teardowns by email

Subscribe if you want the public-company teardowns in your inbox when they're released.

Product waitlist

Health Check and Teardown for your own company

A health check uncovers insights of your private books, not a public ticker. Join this list to get notified as soon as we go-live!