Cogeco Inc. (TSX: CGO)
Canada flag Canada · Delayed Price · Currency is CAD
60.00
-1.13 (-1.85%)
Nov 21, 2024, 1:14 PM EST

Cogeco Cash Flow Statement

Millions CAD. Fiscal year is Sep - Aug.
Fiscal Year
TTM FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2019 - 2015
Period Ending
Aug '24 Aug '24 Aug '23 Aug '22 Aug '21 Aug '20 2019 - 2015
Net Income
96.7596.7570.63149.11141.86128.08
Upgrade
Depreciation & Amortization
678.43678.43625.06625.6515.26503.96
Upgrade
Other Amortization
0.720.720.740.730.841.19
Upgrade
Loss (Gain) From Sale of Assets
-0.66-0.660.09-1.38-1.31-0.53
Upgrade
Asset Writedown & Restructuring Costs
15.2315.2388---
Upgrade
Stock-Based Compensation
14.6314.638.639.4610.7210.91
Upgrade
Other Operating Activities
321.6321.6277.49393.03327.04345.03
Upgrade
Change in Accounts Receivable
10.1910.19-10.85-4.957.62-0.23
Upgrade
Change in Accounts Payable
46.646.6-61.8899.3243.24-36
Upgrade
Change in Unearned Revenue
---5.87-7.710.925.87
Upgrade
Change in Other Net Operating Assets
1.671.67-23.82-4.78-16.42-16.66
Upgrade
Operating Cash Flow
1,1851,185968.211,2581,030941.63
Upgrade
Operating Cash Flow Growth
22.41%22.41%-23.06%22.21%9.36%1.03%
Upgrade
Capital Expenditures
-664-664-806.24-747.61-539.18-487.24
Upgrade
Sale of Property, Plant & Equipment
3.383.382.654.532.568.25
Upgrade
Cash Acquisitions
-58.19-58.19-99.03-1,430-395.09-81.51
Upgrade
Sale (Purchase) of Intangibles
-203.22-203.22-60-236.07-59.02-
Upgrade
Other Investing Activities
0.520.524.730.06188.01-
Upgrade
Investing Cash Flow
-921.52-921.52-957.88-2,409-802.71-560.5
Upgrade
Short-Term Debt Issued
--14.64.17-7.61
Upgrade
Long-Term Debt Issued
2,0022,002545.821,611207.6125.54
Upgrade
Total Debt Issued
2,0022,002560.411,615207.6133.15
Upgrade
Short-Term Debt Repaid
-7.83-7.83---3.15-
Upgrade
Long-Term Debt Repaid
-2,178-2,178-342.53-381.63-26.83-275.46
Upgrade
Total Debt Repaid
-2,186-2,186-342.53-381.63-29.98-275.46
Upgrade
Net Debt Issued (Repaid)
-184.27-184.27217.881,234177.63-242.3
Upgrade
Repurchase of Common Stock
-10.16-10.16-12.7-19.25-1.07-14.19
Upgrade
Common Dividends Paid
-37.36-37.36-45.15-39.53-34.58-30.18
Upgrade
Other Financing Activities
-315.13-315.13-192.87-203.93-215.39-244.29
Upgrade
Financing Cash Flow
-546.92-546.92-32.84970.9-73.41-530.95
Upgrade
Foreign Exchange Rate Adjustments
-2.82-2.827.367.15-7.8-3.46
Upgrade
Net Cash Flow
-286.11-286.11-15.15-172.97145.86-153.28
Upgrade
Free Cash Flow
521.15521.15161.98510.82490.59454.39
Upgrade
Free Cash Flow Growth
221.74%221.74%-68.29%4.12%7.97%-7.83%
Upgrade
Free Cash Flow Margin
16.95%16.95%5.26%17.06%18.84%18.33%
Upgrade
Free Cash Flow Per Share
46.0446.0410.3432.1230.6728.32
Upgrade
Cash Interest Paid
275.28275.28243.32163.66127.95155.82
Upgrade
Cash Income Tax Paid
4.894.8991.9739.17102.4722.15
Upgrade
Levered Free Cash Flow
212.26212.26-125.6103.69471.03329.21
Upgrade
Unlevered Free Cash Flow
386.89386.8936.02220.82552.53430.06
Upgrade
Change in Net Working Capital
-75.81-75.81236.35-81.95-180.8612.9
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.