MTY Food Group Inc. (TSX: MTY)
Canada
· Delayed Price · Currency is CAD 47.28
+1.18 (2.56%)
Dec 20, 2024, 4:00 PM EST
MTY Food Group Cash Flow Statement
Financials in millions CAD. Fiscal year is December - November.
Millions CAD. Fiscal year is Dec - Nov.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Aug '24 Aug 31, 2024 | Nov '23 Nov 30, 2023 | Nov '22 Nov 30, 2022 | Nov '21 Nov 30, 2021 | Nov '20 Nov 30, 2020 | Nov '19 Nov 30, 2019 | 2018 - 2014 |
| Net Income | 95.91 | 104.08 | 74.82 | 85.64 | -37.11 | 77.68 | Upgrade
|
| Depreciation & Amortization | 88.09 | 89.49 | 51.02 | 44.62 | 47.87 | 33.21 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.32 | 1.45 | -0.11 | -3.55 | 0.47 | -2.34 | Upgrade
|
| Asset Writedown & Restructuring Costs | 18.08 | 9.86 | 14.89 | 7.45 | 127.12 | 2.62 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | 2.77 | - | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | - | 0.71 | -0.51 | - | Upgrade
|
| Stock-Based Compensation | 0.71 | 0.79 | 1 | 0.84 | 0.92 | 0.58 | Upgrade
|
| Other Operating Activities | 6.66 | -13.38 | 10.99 | -6.96 | -22.45 | 2.53 | Upgrade
|
| Change in Accounts Receivable | 0.32 | -3.39 | -10.19 | -3.75 | 7.94 | -10.38 | Upgrade
|
| Change in Inventory | -0.24 | -1.54 | -2.05 | -1.37 | -1.97 | 1.07 | Upgrade
|
| Change in Accounts Payable | -15.34 | -18.62 | -1.32 | 4.13 | 11.6 | 9.43 | Upgrade
|
| Change in Unearned Revenue | 11.82 | 14.03 | 12.29 | 13.68 | 5.73 | 5.43 | Upgrade
|
| Change in Other Net Operating Assets | 2.53 | 1.82 | -5.62 | -2.13 | -5.95 | -6.87 | Upgrade
|
| Operating Cash Flow | 208.86 | 184.59 | 148.48 | 139.3 | 133.65 | 112.95 | Upgrade
|
| Operating Cash Flow Growth | 19.93% | 24.32% | 6.59% | 4.23% | 18.33% | 15.40% | Upgrade
|
| Capital Expenditures | -23.89 | -30.12 | -8.67 | -6.44 | -4.2 | -5.17 | Upgrade
|
| Sale of Property, Plant & Equipment | 4.27 | 1.69 | 1.13 | 6.47 | 12.62 | 11.29 | Upgrade
|
| Cash Acquisitions | -0.63 | -291.05 | -246.95 | - | - | -329.64 | Upgrade
|
| Divestitures | - | - | - | 7.37 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -2.3 | -2.05 | -3.99 | -0.32 | -1.43 | -2.14 | Upgrade
|
| Investment in Securities | - | - | - | - | -19.11 | - | Upgrade
|
| Other Investing Activities | -2.54 | 1.87 | 0.06 | - | - | - | Upgrade
|
| Investing Cash Flow | -25.08 | -319.66 | -258.41 | 7.07 | -12.11 | -325.65 | Upgrade
|
| Long-Term Debt Issued | - | 318.88 | 275.63 | - | 20 | 327.4 | Upgrade
|
| Total Debt Issued | 27.01 | 318.88 | 275.63 | - | 20 | 327.4 | Upgrade
|
| Long-Term Debt Repaid | - | -154.03 | -132.97 | -117.59 | -122.16 | -73.85 | Upgrade
|
| Total Debt Repaid | -155.53 | -154.03 | -132.97 | -117.59 | -122.16 | -73.85 | Upgrade
|
| Net Debt Issued (Repaid) | -128.52 | 164.86 | 142.65 | -117.59 | -102.16 | 253.55 | Upgrade
|
| Repurchase of Common Stock | -31.97 | -4.17 | -14.62 | -2.18 | -18.87 | -5.23 | Upgrade
|
| Common Dividends Paid | -26.32 | -24.41 | -20.52 | -9.14 | -4.63 | -16.71 | Upgrade
|
| Other Financing Activities | 5.18 | -0.34 | -2.22 | -0.67 | -0.71 | -1.69 | Upgrade
|
| Financing Cash Flow | -181.63 | 135.94 | 105.3 | -129.58 | -126.37 | 229.92 | Upgrade
|
| Foreign Exchange Rate Adjustments | -11.47 | -1.45 | 2.89 | 0.14 | -1.61 | 1.21 | Upgrade
|
| Net Cash Flow | -9.33 | -0.58 | -1.75 | 16.93 | -6.44 | 18.43 | Upgrade
|
| Free Cash Flow | 184.97 | 154.46 | 139.81 | 132.86 | 129.45 | 107.79 | Upgrade
|
| Free Cash Flow Growth | 27.96% | 10.48% | 5.23% | 2.63% | 20.10% | 18.01% | Upgrade
|
| Free Cash Flow Margin | 16.01% | 13.21% | 19.51% | 24.07% | 25.33% | 19.56% | Upgrade
|
| Free Cash Flow Per Share | 7.65 | 6.31 | 5.71 | 5.37 | 5.23 | 4.28 | Upgrade
|
| Cash Interest Paid | 47.93 | 50.29 | 11.78 | 10.08 | 15.83 | 15.41 | Upgrade
|
| Cash Income Tax Paid | 6.44 | 29.02 | 17.57 | 27.45 | 10.3 | 22.54 | Upgrade
|
| Levered Free Cash Flow | 131.08 | 111.7 | 144.36 | 98.25 | 6.28 | 95.21 | Upgrade
|
| Unlevered Free Cash Flow | 176.36 | 158.56 | 160.52 | 113.23 | 26.58 | 106.24 | Upgrade
|
| Change in Net Working Capital | -3.61 | 12.84 | -39.24 | 3.5 | 72.54 | -8.31 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.