Martinrea International Inc. (TSX: MRE)
Canada
· Delayed Price · Currency is CAD 9.05
+0.25 (2.84%)
Dec 20, 2024, 4:00 PM EST
Martinrea International 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 | Sep '24 Sep 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 | 100.64 | 153.67 | 132.84 | 35.88 | -27.32 | 181.22 | Upgrade
|
| Depreciation & Amortization | 328.91 | 310.14 | 274.71 | 235.43 | 229.17 | 203.4 | Upgrade
|
| Other Amortization | 10.7 | 10.3 | 10.93 | 12.79 | 12.51 | 13.78 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.29 | -1.04 | 0.13 | 0.96 | 0.54 | -0.93 | Upgrade
|
| Asset Writedown & Restructuring Costs | 0.9 | 0.9 | 4.49 | - | 76.55 | 15.99 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | -5.27 | -4.05 | -7.8 | -0.87 | 0.25 | Upgrade
|
| Loss (Gain) on Equity Investments | 3.08 | 3.56 | 5.07 | 3.92 | 2.31 | 2.01 | Upgrade
|
| Stock-Based Compensation | 11.05 | 14.5 | 7.85 | 0.05 | 11 | 9.42 | Upgrade
|
| Other Operating Activities | -3.08 | -57.32 | 5.95 | -31.48 | -20.94 | -22.31 | Upgrade
|
| Change in Accounts Receivable | 130.43 | 89.9 | -116.07 | -57.15 | 26.61 | 12.82 | Upgrade
|
| Change in Inventory | 81.44 | 89.04 | -45.01 | -109.53 | -50.69 | 70.09 | Upgrade
|
| Change in Accounts Payable | -190 | -99.3 | 172.1 | 100.23 | 91.78 | -80.49 | Upgrade
|
| Change in Other Net Operating Assets | -1.8 | 2.02 | -11.17 | -3.28 | 4.35 | -3.7 | Upgrade
|
| Operating Cash Flow | 472.54 | 511.09 | 437.78 | 180.03 | 355.02 | 401.55 | Upgrade
|
| Operating Cash Flow Growth | 3.40% | 16.75% | 143.17% | -49.29% | -11.59% | 35.34% | Upgrade
|
| Capital Expenditures | -264.67 | -295.29 | -376.44 | -290.23 | -288.59 | -284.01 | Upgrade
|
| Sale of Property, Plant & Equipment | 7.29 | 2.38 | 3.36 | 0.94 | 0.48 | 6.17 | Upgrade
|
| Cash Acquisitions | - | - | - | - | -26.53 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -7.24 | -8.24 | -7.38 | -8.53 | -12.3 | -10.75 | Upgrade
|
| Investment in Securities | -9.75 | -2.62 | -1.5 | -8.04 | -5 | -29.48 | Upgrade
|
| Other Investing Activities | - | - | 0.68 | - | - | 5.56 | Upgrade
|
| Investing Cash Flow | -274.36 | -303.76 | -381.27 | -305.86 | -331.95 | -312.51 | Upgrade
|
| Long-Term Debt Issued | - | - | 37.49 | 197.29 | 103.51 | 91.45 | Upgrade
|
| Long-Term Debt Repaid | - | -135.96 | -63.31 | -52.05 | -76.43 | -58.47 | Upgrade
|
| Net Debt Issued (Repaid) | -122.98 | -135.96 | -25.82 | 145.25 | 27.08 | 32.98 | Upgrade
|
| Issuance of Common Stock | 0.27 | 0.26 | 0.17 | 0.75 | 2.47 | 1.92 | Upgrade
|
| Repurchase of Common Stock | -57.62 | -29.07 | - | - | -3.37 | -57.84 | Upgrade
|
| Common Dividends Paid | -15.43 | -15.96 | -16.08 | -16.07 | -15.63 | -14.94 | Upgrade
|
| Financing Cash Flow | -195.75 | -180.72 | -41.72 | 129.93 | 10.56 | -37.89 | Upgrade
|
| Foreign Exchange Rate Adjustments | -3.89 | -1.47 | -6.42 | -3.6 | 0.18 | -2.34 | Upgrade
|
| Net Cash Flow | -1.46 | 25.15 | 8.36 | 0.51 | 33.81 | 48.81 | Upgrade
|
| Free Cash Flow | 207.87 | 215.81 | 61.34 | -110.2 | 66.43 | 117.54 | Upgrade
|
| Free Cash Flow Growth | 79.89% | 251.82% | - | - | -43.48% | - | Upgrade
|
| Free Cash Flow Margin | 4.03% | 4.04% | 1.29% | -2.91% | 1.97% | 3.04% | Upgrade
|
| Free Cash Flow Per Share | 2.71 | 2.71 | 0.76 | -1.37 | 0.83 | 1.42 | Upgrade
|
| Cash Interest Paid | 88.45 | 96.18 | 63.33 | 35.04 | 36.85 | 41.92 | Upgrade
|
| Cash Income Tax Paid | 58.15 | 82.24 | 22.47 | 36.63 | 38.27 | 63.7 | Upgrade
|
| Levered Free Cash Flow | 215.06 | 224.21 | 24.63 | -45.47 | 91.2 | 104.49 | Upgrade
|
| Unlevered Free Cash Flow | 264.26 | 274.41 | 57.03 | -24.9 | 113.56 | 128.24 | Upgrade
|
| Change in Net Working Capital | -8.27 | -57.84 | -3.46 | 5.28 | -108.83 | -16.78 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.