Cineplex Inc. (TSX: CGX)
Canada
· Delayed Price · Currency is CAD 9.96
-0.04 (-0.40%)
Nov 1, 2024, 4:00 PM EDT
Cineplex Cash Flow Statement
Financials in millions CAD. Fiscal year is January - December.
Millions CAD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '24 Jun 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Net Income | 4.51 | 167.16 | 0.11 | -248.72 | -628.95 | 28.92 | Upgrade
|
| Depreciation & Amortization | 179.18 | 176.54 | 182.98 | 215.29 | 253.24 | 274.83 | Upgrade
|
| Loss (Gain) From Sale of Assets | -7.03 | 2.91 | -57.75 | -28.28 | -13.1 | 1.76 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | -19.88 | 3.72 | 292.07 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | 3.79 | 4.69 | 1.39 | 1.81 | 15.67 | -4.7 | Upgrade
|
| Stock-Based Compensation | 4.62 | 6.23 | 6.38 | 4.29 | 1.23 | 1.61 | Upgrade
|
| Other Operating Activities | -44.09 | -150.08 | -6.37 | -4.53 | 16.71 | 10.53 | Upgrade
|
| Change in Accounts Receivable | 21 | 16.45 | -30.34 | -30.96 | 115.12 | -4.14 | Upgrade
|
| Change in Inventory | 0.8 | -0.31 | -1.9 | -2 | 10.22 | -0.19 | Upgrade
|
| Change in Accounts Payable | 21.66 | -7.79 | 38.73 | 76.1 | -87.97 | 14.03 | Upgrade
|
| Change in Unearned Revenue | -10.12 | -19.72 | -29.66 | 13.42 | -2.99 | 8.71 | Upgrade
|
| Change in Income Taxes | -2.7 | -0.76 | -0.02 | 65.71 | -56.83 | -14.48 | Upgrade
|
| Change in Other Net Operating Assets | -14.23 | 0.78 | -5.39 | -4.82 | -20.74 | 4.8 | Upgrade
|
| Operating Cash Flow | 153.07 | 209.13 | 107.15 | 61 | -108.71 | 322.03 | Upgrade
|
| Operating Cash Flow Growth | -5.15% | 95.18% | 75.64% | - | - | 66.16% | Upgrade
|
| Capital Expenditures | -60.58 | -52.48 | -55.01 | -23.63 | -73.41 | -146.37 | Upgrade
|
| Sale of Property, Plant & Equipment | 21.7 | 10.01 | 13.09 | 71.28 | 105.22 | 13.99 | Upgrade
|
| Cash Acquisitions | 1.33 | - | - | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -10.31 | -10.97 | -9.9 | -9.2 | -9.01 | -7.87 | Upgrade
|
| Investment in Securities | -8.93 | -8.93 | 5.38 | 2 | 3.91 | 15.39 | Upgrade
|
| Other Investing Activities | 133.81 | -10.56 | -9.31 | - | - | -1.17 | Upgrade
|
| Investing Cash Flow | 77.02 | -72.94 | -55.75 | 40.45 | 26.71 | -126.02 | Upgrade
|
| Long-Term Debt Issued | - | - | 67 | 244 | 303.06 | 45 | Upgrade
|
| Long-Term Debt Repaid | - | -129.33 | -105.62 | -334.26 | -210.95 | -128.25 | Upgrade
|
| Net Debt Issued (Repaid) | -210.43 | -129.33 | -38.62 | -90.26 | 92.12 | -83.25 | Upgrade
|
| Issuance of Common Stock | - | - | 0.11 | - | - | - | Upgrade
|
| Common Dividends Paid | - | - | - | - | -19 | -112.42 | Upgrade
|
| Other Financing Activities | -3.15 | -5.01 | -4.84 | -0.86 | -1.5 | -0.24 | Upgrade
|
| Financing Cash Flow | -213.58 | -134.34 | -43.35 | -91.13 | 71.62 | -195.91 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.21 | 0.14 | -0.32 | 0.36 | 0.55 | 0.74 | Upgrade
|
| Net Cash Flow | 16.72 | 1.99 | 7.74 | 10.68 | -9.83 | 0.84 | Upgrade
|
| Free Cash Flow | 92.49 | 156.65 | 52.14 | 37.38 | -182.12 | 175.67 | Upgrade
|
| Free Cash Flow Growth | -8.90% | 200.43% | 39.51% | - | - | 109.79% | Upgrade
|
| Free Cash Flow Margin | 7.11% | 11.28% | 4.73% | 5.69% | -43.54% | 10.55% | Upgrade
|
| Free Cash Flow Per Share | 1.19 | 1.70 | 0.82 | 0.59 | -2.88 | 2.77 | Upgrade
|
| Cash Interest Paid | 120.31 | 124.32 | 127.31 | 108.85 | 80.23 | 72.32 | Upgrade
|
| Cash Income Tax Paid | - | -0.09 | -0.71 | -62.33 | -16.3 | 36.4 | Upgrade
|
| Levered Free Cash Flow | 89.5 | 34.5 | -15.39 | 150.81 | -237.08 | 205.16 | Upgrade
|
| Unlevered Free Cash Flow | 185.43 | 131.34 | 60.92 | 228.14 | -167.97 | 258.11 | Upgrade
|
| Change in Net Working Capital | -10.98 | 83.52 | 74.31 | -179.63 | 100.19 | -41.09 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.