Cineplex Inc. (TSX: CGX)
Canada flag Canada · Delayed Price · Currency is CAD
10.06
+0.07 (0.70%)
Nov 21, 2024, 1:58 PM EST

Cineplex Cash Flow Statement

Millions CAD. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019 2018 - 2014
Period Ending
Sep '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018 - 2014
Net Income
-49.97167.160.11-248.72-628.9528.92
Upgrade
Depreciation & Amortization
179.12176.54182.98215.29253.24274.83
Upgrade
Loss (Gain) From Sale of Assets
-6.322.91-57.75-28.28-13.11.76
Upgrade
Asset Writedown & Restructuring Costs
---19.883.72292.07-
Upgrade
Loss (Gain) From Sale of Investments
2.394.691.391.8115.67-4.7
Upgrade
Stock-Based Compensation
4.096.236.384.291.231.61
Upgrade
Other Operating Activities
-19.83-150.08-6.37-4.5316.7110.53
Upgrade
Change in Accounts Receivable
21.4316.45-30.34-30.96115.12-4.14
Upgrade
Change in Inventory
-0.24-0.31-1.9-210.22-0.19
Upgrade
Change in Accounts Payable
31.56-7.7938.7376.1-87.9714.03
Upgrade
Change in Unearned Revenue
-14.48-19.72-29.6613.42-2.998.71
Upgrade
Change in Income Taxes
-2.68-0.76-0.0265.71-56.83-14.48
Upgrade
Change in Other Net Operating Assets
-7.960.78-5.39-4.82-20.744.8
Upgrade
Operating Cash Flow
124.75209.13107.1561-108.71322.03
Upgrade
Operating Cash Flow Growth
-37.71%95.18%75.64%--66.16%
Upgrade
Capital Expenditures
-67.82-52.48-55.01-23.63-73.41-146.37
Upgrade
Sale of Property, Plant & Equipment
19.8510.0113.0971.28105.2213.99
Upgrade
Sale (Purchase) of Intangibles
-10.32-10.97-9.9-9.2-9.01-7.87
Upgrade
Investment in Securities
-5.27-8.935.3823.9115.39
Upgrade
Other Investing Activities
135.97-10.56-9.31---1.17
Upgrade
Investing Cash Flow
72.41-72.94-55.7540.4526.71-126.02
Upgrade
Long-Term Debt Issued
--67244303.0645
Upgrade
Long-Term Debt Repaid
--129.33-105.62-334.26-210.95-128.25
Upgrade
Net Debt Issued (Repaid)
-180.18-129.33-38.62-90.2692.12-83.25
Upgrade
Issuance of Common Stock
--0.11---
Upgrade
Repurchase of Common Stock
-2.04-----
Upgrade
Common Dividends Paid
-----19-112.42
Upgrade
Other Financing Activities
-2.31-5.01-4.84-0.86-1.5-0.24
Upgrade
Financing Cash Flow
-184.53-134.34-43.35-91.1371.62-195.91
Upgrade
Foreign Exchange Rate Adjustments
0.130.14-0.320.360.550.74
Upgrade
Net Cash Flow
12.761.997.7410.68-9.830.84
Upgrade
Free Cash Flow
56.93156.6552.1437.38-182.12175.67
Upgrade
Free Cash Flow Growth
-61.57%200.43%39.51%--109.79%
Upgrade
Free Cash Flow Margin
4.44%11.28%4.73%5.69%-43.54%10.55%
Upgrade
Free Cash Flow Per Share
0.891.700.820.59-2.882.77
Upgrade
Cash Interest Paid
134.13124.32127.31108.8580.2372.32
Upgrade
Cash Income Tax Paid
--0.09-0.71-62.33-16.336.4
Upgrade
Levered Free Cash Flow
123.4834.5-15.39150.81-237.08205.16
Upgrade
Unlevered Free Cash Flow
218.46131.3460.92228.14-167.97258.11
Upgrade
Change in Net Working Capital
-66.3983.5274.31-179.63100.19-41.09
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.