NFI Group Inc. (TSX: NFI)
Canada
· Delayed Price · Currency is CAD 14.02
+0.33 (2.41%)
Dec 20, 2024, 4:00 PM EST
NFI Group Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. 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 29, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 2, 2022 | Dec '20 Dec 27, 2020 | Dec '19 Dec 29, 2019 | 2018 - 2014 |
| Net Income | -24.19 | -136.16 | -276.38 | -14.48 | -157.74 | 57.7 | Upgrade
|
| Depreciation & Amortization | 80.24 | 80.78 | 88.5 | 97.15 | 110.78 | 104.57 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.09 | 0.79 | -0.57 | 0.11 | -0.06 | -0.05 | Upgrade
|
| Asset Writedown & Restructuring Costs | -1.53 | -2.56 | 110.6 | 1.95 | 56.15 | - | Upgrade
|
| Stock-Based Compensation | 2.89 | 2.62 | 1.35 | 1.74 | 1.77 | 1.57 | Upgrade
|
| Other Operating Activities | 24.47 | 35.68 | -67.8 | -17.07 | -13.61 | 26.14 | Upgrade
|
| Change in Accounts Receivable | 5.85 | -111.53 | 38.36 | 22.56 | 105.33 | -63.59 | Upgrade
|
| Change in Inventory | -144.8 | -29.57 | -160.94 | 86.48 | 22.48 | -40.15 | Upgrade
|
| Change in Accounts Payable | 61.81 | 93.83 | 6.66 | -64.58 | -64 | 42.47 | Upgrade
|
| Change in Unearned Revenue | 80.58 | 26.18 | 29.04 | 3.16 | 7.34 | -4.79 | Upgrade
|
| Change in Income Taxes | -6.13 | -4.17 | -1.46 | -4.41 | - | 15.11 | Upgrade
|
| Change in Other Net Operating Assets | -26.11 | -19.7 | -9.22 | 2.61 | -2.38 | -40.38 | Upgrade
|
| Operating Cash Flow | 52.98 | -63.81 | -241.85 | 115.23 | 66.06 | 98.61 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | 74.43% | -33.01% | -43.70% | Upgrade
|
| Capital Expenditures | -31.91 | -26.71 | -21.37 | -33.51 | -25.7 | -37.58 | Upgrade
|
| Sale of Property, Plant & Equipment | 1.44 | 1.77 | 1.69 | 6.18 | 2.77 | 0.17 | Upgrade
|
| Cash Acquisitions | - | - | - | - | - | -327.36 | Upgrade
|
| Sale (Purchase) of Intangibles | -13.16 | -10.27 | -10.21 | -2.75 | -0.03 | -0.04 | Upgrade
|
| Other Investing Activities | - | -18.12 | 5.37 | -0.71 | -15.51 | -14.49 | Upgrade
|
| Investing Cash Flow | -43.63 | -53.34 | -24.53 | -30.79 | -38.48 | -379.29 | Upgrade
|
| Long-Term Debt Issued | - | 62 | 285.2 | 258.72 | 72.14 | 357.52 | Upgrade
|
| Long-Term Debt Repaid | - | -214.11 | -24.54 | -564.33 | -18.89 | -12.46 | Upgrade
|
| Net Debt Issued (Repaid) | -20.02 | -152.12 | 260.67 | -305.61 | 53.25 | 345.06 | Upgrade
|
| Issuance of Common Stock | 262.06 | 262.06 | - | - | 0.08 | 36.69 | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | - | -5.68 | Upgrade
|
| Common Dividends Paid | - | - | -22.39 | -46.51 | -49.44 | -76.42 | Upgrade
|
| Other Financing Activities | -262.27 | 7.9 | -0 | 292.13 | -3.93 | -1.64 | Upgrade
|
| Financing Cash Flow | -20.23 | 117.84 | 238.28 | -59.99 | -0.04 | 298.01 | Upgrade
|
| Foreign Exchange Rate Adjustments | -4.9 | -1.05 | 0.77 | -2.9 | -0.01 | 0.08 | Upgrade
|
| Net Cash Flow | -15.78 | -0.37 | -27.33 | 21.55 | 27.54 | 17.41 | Upgrade
|
| Free Cash Flow | 21.06 | -90.53 | -263.22 | 81.72 | 40.36 | 61.03 | Upgrade
|
| Free Cash Flow Growth | - | - | - | 102.48% | -33.88% | -41.40% | Upgrade
|
| Free Cash Flow Margin | 0.68% | -3.37% | -12.77% | 3.49% | 1.67% | 2.11% | Upgrade
|
| Free Cash Flow Per Share | 0.18 | -0.99 | -3.41 | 1.17 | 0.65 | 0.98 | Upgrade
|
| Cash Interest Paid | 110.03 | 109.39 | 58.35 | 64.22 | 63.31 | 47.68 | Upgrade
|
| Cash Income Tax Paid | - | -29.3 | -1.42 | 19.55 | 26.69 | 40.17 | Upgrade
|
| Levered Free Cash Flow | 24.48 | -86.33 | -226.22 | 71.95 | 37.19 | 26.66 | Upgrade
|
| Unlevered Free Cash Flow | 117.23 | 4.55 | -192.87 | 103.17 | 89.61 | 72.51 | Upgrade
|
| Change in Net Working Capital | -17.25 | 26.55 | 133.69 | -54.5 | -53.07 | 103.53 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.