BRP Inc. (TSX:DOO)
Canada
· Delayed Price · Currency is CAD 60.45
+4.45 (7.95%)
May 30, 2025, 4:00 PM EDT
BRP Inc. Cash Flow Statement
Financials in millions CAD. Fiscal year is February - January.
Millions CAD. Fiscal year is Feb - Jan.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Apr '25 Apr 30, 2025 | Jan '25 Jan 31, 2025 | Jan '24 Jan 31, 2024 | Jan '23 Jan 31, 2023 | Jan '22 Jan 31, 2022 | Jan '21 Jan 31, 2021 | 2016 - 2020 |
| Net Income | -55.3 | -213.1 | 743.4 | 863.9 | 793.9 | 363.4 | Upgrade
|
| Depreciation & Amortization | 398.6 | 395.8 | 363.3 | 293.4 | 257.2 | 244.5 | Upgrade
|
| Other Amortization | 31.8 | 31.8 | 51.1 | 18.1 | 60.5 | 29 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | - | - | - | -12.6 | Upgrade
|
| Asset Writedown & Restructuring Costs | 9.5 | 9.5 | - | - | - | 177.1 | Upgrade
|
| Other Operating Activities | 97.2 | 270 | 155.8 | 163.4 | 176.7 | -51.4 | Upgrade
|
| Change in Accounts Receivable | -57.7 | 17.6 | 3.7 | -166.3 | -168.9 | 90.3 | Upgrade
|
| Change in Inventory | 278 | 268.8 | 122.6 | -513.9 | -647.8 | 101.2 | Upgrade
|
| Change in Accounts Payable | 15.1 | -215.2 | -96.1 | -108.2 | 355.9 | 199 | Upgrade
|
| Change in Other Net Operating Assets | -87.9 | -9 | 198 | 99.1 | -57.5 | -186.3 | Upgrade
|
| Operating Cash Flow | 813.2 | 740.1 | 1,658 | 649.5 | 770 | 954.2 | Upgrade
|
| Operating Cash Flow Growth | -47.22% | -55.36% | 155.29% | -15.65% | -19.30% | 71.77% | Upgrade
|
| Capital Expenditures | -374.9 | -396.6 | -548.4 | -601 | -628.9 | -253.3 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | - | - | - | 19.3 | Upgrade
|
| Cash Acquisitions | - | - | - | -208.2 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -30.8 | -29.8 | -37.4 | -58.4 | -68.8 | -26.6 | Upgrade
|
| Other Investing Activities | 2.9 | 0.9 | 10.9 | 14.2 | 10 | 0.3 | Upgrade
|
| Investing Cash Flow | -402.8 | -425.5 | -574.9 | -853.4 | -687.7 | -260.3 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 29 | - | - | Upgrade
|
| Long-Term Debt Issued | - | 3.6 | 3.3 | 920.9 | 409.9 | 964.3 | Upgrade
|
| Total Debt Issued | 3.6 | 3.6 | 3.3 | 949.9 | 409.9 | 964.3 | Upgrade
|
| Short-Term Debt Repaid | - | - | -29 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -112.1 | -106.8 | -287.3 | -814.7 | -86.6 | Upgrade
|
| Total Debt Repaid | -113.7 | -112.1 | -135.8 | -287.3 | -814.7 | -86.6 | Upgrade
|
| Net Debt Issued (Repaid) | -110.1 | -108.5 | -132.5 | 662.6 | -404.8 | 877.7 | Upgrade
|
| Issuance of Common Stock | 5.7 | 14.2 | 18.2 | 10.8 | 65 | 22.5 | Upgrade
|
| Repurchase of Common Stock | -167.8 | -215.1 | -446.2 | -305.5 | -682.7 | -172.1 | Upgrade
|
| Common Dividends Paid | -61.7 | -61.9 | -55.6 | -50.8 | -43.1 | -9.6 | Upgrade
|
| Other Financing Activities | -180.4 | -181.8 | -180.7 | -126.8 | -77.1 | -134.7 | Upgrade
|
| Financing Cash Flow | -514.3 | -553.1 | -796.8 | 190.3 | -1,143 | 583.8 | Upgrade
|
| Foreign Exchange Rate Adjustments | -1.2 | -73.3 | 3.1 | -49.9 | 0.5 | 5.5 | Upgrade
|
| Net Cash Flow | -105.1 | -311.8 | 289.5 | -63.5 | -1,060 | 1,283 | Upgrade
|
| Free Cash Flow | 438.3 | 343.5 | 1,110 | 48.5 | 141.1 | 700.9 | Upgrade
|
| Free Cash Flow Growth | -57.72% | -69.05% | 2188.04% | -65.63% | -79.87% | 155.06% | Upgrade
|
| Free Cash Flow Margin | 5.71% | 4.39% | 11.14% | 0.48% | 1.85% | 11.77% | Upgrade
|
| Free Cash Flow Per Share | 5.99 | 4.61 | 14.13 | 0.60 | 1.66 | 7.91 | Upgrade
|
| Cash Interest Paid | 176 | 177.8 | 167.6 | 100.7 | 53.2 | 92.1 | Upgrade
|
| Cash Income Tax Paid | 112.7 | 147.3 | 256.2 | 348.6 | 179.2 | 150.4 | Upgrade
|
| Levered Free Cash Flow | 284.23 | 267.9 | 821.48 | -461.73 | -177.18 | 778.9 | Upgrade
|
| Unlevered Free Cash Flow | 397.85 | 382.9 | 907.71 | -394.33 | -185.71 | 827.39 | Upgrade
|
| Change in Net Working Capital | -24.4 | 31.3 | -191.8 | 912.7 | 512.5 | -373.1 | Upgrade
|
Updated Dec 6, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.