TerraVest Industries Inc. (TSX: TVK)
Canada
· Delayed Price · Currency is CAD 114.71
-2.53 (-2.16%)
Dec 20, 2024, 4:00 PM EST
TerraVest Industries Cash Flow Statement
Financials in millions CAD. Fiscal year is October - September.
Millions CAD. Fiscal year is Oct - Sep.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 | Sep '20 Sep 30, 2020 | 2019 - 2015 |
| Net Income | 63.57 | 63.57 | 42.07 | 45.25 | 36.62 | 26.84 | Upgrade
|
| Depreciation & Amortization | 69.35 | 69.35 | 39.9 | 35.29 | 19.25 | 18.74 | Upgrade
|
| Other Amortization | 0.64 | 0.64 | 0.2 | 0.34 | 0.3 | 0.41 | Upgrade
|
| Loss (Gain) From Sale of Assets | -4.6 | -4.6 | -3.37 | -1.9 | -1.28 | -1.49 | Upgrade
|
| Loss (Gain) From Sale of Investments | 0.81 | 0.81 | -1.09 | -1.66 | - | -1.71 | Upgrade
|
| Loss (Gain) on Equity Investments | 0.02 | 0.02 | -0.01 | 0.06 | 0.08 | 0.03 | Upgrade
|
| Stock-Based Compensation | 1.27 | 1.27 | 1.93 | 0.62 | 0.07 | 0.1 | Upgrade
|
| Other Operating Activities | 7.78 | 7.78 | 17.03 | -9.71 | -8.1 | 0.53 | Upgrade
|
| Change in Accounts Receivable | 19.42 | 19.42 | -11.9 | -30.8 | 0.81 | 26.27 | Upgrade
|
| Change in Inventory | 22.99 | 22.99 | -7.14 | -34.81 | -33.44 | 4.65 | Upgrade
|
| Change in Accounts Payable | -16.67 | -16.67 | -1.59 | 16.39 | 11.26 | -13.17 | Upgrade
|
| Change in Unearned Revenue | -6.97 | -6.97 | 4.95 | 10.36 | -0.61 | 3.29 | Upgrade
|
| Change in Other Net Operating Assets | -1.12 | -1.12 | -1.73 | 0.51 | -1.9 | 0.39 | Upgrade
|
| Operating Cash Flow | 156.48 | 156.48 | 79.24 | 29.95 | 23.06 | 64.88 | Upgrade
|
| Operating Cash Flow Growth | 97.47% | 97.47% | 164.60% | 29.85% | -64.45% | 109.43% | Upgrade
|
| Capital Expenditures | -55.76 | -55.76 | -33.16 | -35.56 | -18.41 | -10.67 | Upgrade
|
| Sale of Property, Plant & Equipment | 30.98 | 30.98 | 12.12 | 10.66 | 3.72 | 5.07 | Upgrade
|
| Cash Acquisitions | -151.33 | -151.33 | -17.93 | -37.9 | -38.54 | -12.48 | Upgrade
|
| Divestitures | 4.26 | 4.26 | - | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -0.57 | -0.57 | -0.35 | -0.17 | -0.67 | - | Upgrade
|
| Investment in Securities | -2.95 | -2.95 | -0.87 | -10.97 | 1.36 | -4.56 | Upgrade
|
| Investing Cash Flow | -175.38 | -175.38 | -40.18 | -73.95 | -52.54 | -22.64 | Upgrade
|
| Short-Term Debt Issued | - | - | 0.33 | 2.69 | - | - | Upgrade
|
| Long-Term Debt Issued | 21.67 | 21.67 | 13.2 | 71.17 | 61.76 | 5.44 | Upgrade
|
| Total Debt Issued | 21.67 | 21.67 | 13.53 | 73.86 | 61.76 | 5.44 | Upgrade
|
| Short-Term Debt Repaid | -14.98 | -14.98 | - | - | -0.61 | -3.84 | Upgrade
|
| Long-Term Debt Repaid | -60.78 | -60.78 | -27.05 | -20.57 | -21.95 | -16.56 | Upgrade
|
| Total Debt Repaid | -75.76 | -75.76 | -27.05 | -20.57 | -22.57 | -20.4 | Upgrade
|
| Net Debt Issued (Repaid) | -54.1 | -54.1 | -13.52 | 53.3 | 39.2 | -14.96 | Upgrade
|
| Issuance of Common Stock | 91.93 | 91.93 | - | - | - | - | Upgrade
|
| Repurchase of Common Stock | - | - | -1.31 | -0.98 | -21.1 | -1.08 | Upgrade
|
| Common Dividends Paid | -10.6 | -10.6 | -8.49 | -7.13 | -7.32 | -7.34 | Upgrade
|
| Other Financing Activities | -4.56 | -4.56 | -0.06 | -0.02 | -0.79 | -1.18 | Upgrade
|
| Financing Cash Flow | 22.67 | 22.67 | -23.38 | 45.16 | 9.99 | -24.56 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.02 | 0.02 | -0.12 | 0.4 | 0.25 | -0.05 | Upgrade
|
| Net Cash Flow | 3.79 | 3.79 | 15.55 | 1.55 | -19.24 | 17.62 | Upgrade
|
| Free Cash Flow | 100.71 | 100.71 | 46.09 | -5.61 | 4.66 | 54.2 | Upgrade
|
| Free Cash Flow Growth | 118.53% | 118.53% | - | - | -91.40% | 288.91% | Upgrade
|
| Free Cash Flow Margin | 11.05% | 11.05% | 6.79% | -0.97% | 1.52% | 17.82% | Upgrade
|
| Free Cash Flow Per Share | 5.21 | 5.21 | 2.54 | -0.31 | 0.25 | 2.85 | Upgrade
|
| Cash Interest Paid | 24.16 | 24.16 | 15.35 | 8.93 | 3.8 | 4.99 | Upgrade
|
| Cash Income Tax Paid | 27.05 | 27.05 | 9.59 | 11.29 | 9.46 | 5.95 | Upgrade
|
| Levered Free Cash Flow | 58.95 | 58.95 | 32.58 | -27.72 | -24.21 | 37.56 | Upgrade
|
| Unlevered Free Cash Flow | 74.02 | 74.02 | 42.31 | -22.22 | -21.7 | 40.55 | Upgrade
|
| Change in Net Working Capital | 15.41 | 15.41 | 17.15 | 54.54 | 51.05 | -9.82 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.