Canadian National Railway Company (CNI)
NYSE: CNI · Real-Time Price · USD
108.21
+0.29 (0.27%)
Nov 1, 2024, 4:00 PM EDT - Market closed

Canadian National Railway Cash Flow Statement

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 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018 - 2014
Net Income
5,4325,6255,1184,8993,5454,216
Upgrade
Depreciation & Amortization
1,8661,8171,7291,5981,5891,562
Upgrade
Other Amortization
---97--
Upgrade
Loss (Gain) From Sale of Assets
-51-129--137486-
Upgrade
Other Operating Activities
-307-295231367416705
Upgrade
Change in Accounts Receivable
5571-290-22158-7
Upgrade
Change in Inventory
21-18-82-720-60
Upgrade
Change in Accounts Payable
54-191-9141-49-498
Upgrade
Change in Other Net Operating Assets
4785-3035-5
Upgrade
Operating Cash Flow
7,1176,9656,6676,9716,1655,923
Upgrade
Operating Cash Flow Growth
4.29%4.47%-4.36%13.07%4.09%0.08%
Upgrade
Capital Expenditures
-3,539-3,187-2,750-2,891-2,863-3,865
Upgrade
Sale of Property, Plant & Equipment
129129----
Upgrade
Cash Acquisitions
-390-390--908-8-259
Upgrade
Other Investing Activities
-34-20240926-75-66
Upgrade
Investing Cash Flow
-3,834-3,468-2,510-2,873-2,946-4,190
Upgrade
Short-Term Debt Issued
-90856366-141
Upgrade
Long-Term Debt Issued
-2,5541,8994031,7891,653
Upgrade
Total Debt Issued
3,5373,4622,4624691,7891,794
Upgrade
Short-Term Debt Repaid
-----1,273-
Upgrade
Long-Term Debt Repaid
--250-383-861-1,221-402
Upgrade
Total Debt Repaid
-1,296-250-383-861-2,494-402
Upgrade
Net Debt Issued (Repaid)
2,2413,2122,079-392-7051,392
Upgrade
Issuance of Common Stock
544961525677
Upgrade
Repurchase of Common Stock
-3,721-4,634-4,882-1,672-450-1,805
Upgrade
Common Dividends Paid
-2,116-2,071-2,004-1,740-1,634-1,544
Upgrade
Other Financing Activities
153879-10526-23
Upgrade
Financing Cash Flow
-3,527-3,406-4,667-3,857-2,707-1,903
Upgrade
Foreign Exchange Rate Adjustments
--13---1
Upgrade
Net Cash Flow
-24490-507241512-171
Upgrade
Free Cash Flow
3,5783,7783,9174,0803,3022,058
Upgrade
Free Cash Flow Growth
-2.00%-3.55%-4.00%23.56%60.45%-13.78%
Upgrade
Free Cash Flow Margin
20.85%22.45%22.90%28.18%23.89%13.80%
Upgrade
Free Cash Flow Per Share
5.605.735.695.744.632.85
Upgrade
Cash Interest Paid
870776542512551521
Upgrade
Cash Income Tax Paid
1,1431,1971,288759353822
Upgrade
Levered Free Cash Flow
2,6022,8583,1412,4512,4881,056
Upgrade
Unlevered Free Cash Flow
3,1383,3103,4832,7362,8341,392
Upgrade
Change in Net Working Capital
-384-193145-192-255385
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.