Copa Holdings, S.A. (CPA)
NYSE: CPA · Real-Time Price · USD
98.36
-2.32 (-2.30%)
At close: May 9, 2025, 4:00 PM
98.00
-0.36 (-0.37%)
After-hours: May 9, 2025, 7:56 PM EDT
Copa Holdings Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 608.81 | 608.11 | 514.1 | 348.05 | 43.84 | -607.06 | Upgrade
|
| Depreciation & Amortization | 333.63 | 330.71 | 306.11 | 267.7 | 239.95 | 259.34 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | -5.44 | 243.1 | Upgrade
|
| Loss (Gain) From Sale of Investments | -7.05 | -7.05 | -7.04 | 5.9 | 0.37 | 0.26 | Upgrade
|
| Stock-Based Compensation | 5.48 | 5.48 | 4.36 | 5.16 | 7.1 | 5.26 | Upgrade
|
| Provision & Write-off of Bad Debts | -0.16 | -0.16 | 0.5 | 0.77 | 1.42 | 1.31 | Upgrade
|
| Other Operating Activities | 19.09 | 18.23 | 251.71 | 56.69 | 116.23 | 132.29 | Upgrade
|
| Change in Accounts Receivable | -15.46 | -15.46 | -27.56 | -51.65 | -36.05 | 70.34 | Upgrade
|
| Change in Accounts Payable | 46.78 | 46.78 | 19.37 | 40.04 | 54.26 | -66.83 | Upgrade
|
| Change in Unearned Revenue | 17.29 | 17.29 | -26.66 | 110.89 | 90.54 | -15.79 | Upgrade
|
| Change in Other Net Operating Assets | -7.1 | -7.1 | 9.9 | -24.99 | -4.94 | -16.93 | Upgrade
|
| Operating Cash Flow | 1,001 | 996.85 | 1,045 | 758.54 | 507.29 | 5.28 | Upgrade
|
| Operating Cash Flow Growth | -3.94% | -4.59% | 37.74% | 49.53% | 9513.13% | -99.33% | Upgrade
|
| Capital Expenditures | -626.16 | -626.16 | -800.18 | -632.23 | -483.73 | -44.07 | Upgrade
|
| Sale of Property, Plant & Equipment | 12.96 | 12.96 | 5.1 | 7.43 | 81.34 | 30.67 | Upgrade
|
| Sale (Purchase) of Intangibles | -30.18 | -30.18 | -29.7 | -18.46 | -11.59 | -16.42 | Upgrade
|
| Investment in Securities | 139.94 | 139.94 | 53.67 | -14.27 | -115.95 | -63.94 | Upgrade
|
| Other Investing Activities | -279.42 | 160.3 | 228.11 | 105.38 | 70.8 | - | Upgrade
|
| Investing Cash Flow | -782.86 | -343.14 | -543 | -552.15 | -459.14 | -93.76 | Upgrade
|
| Long-Term Debt Issued | - | 414.59 | 428.31 | 222.48 | 352.28 | 487.9 | Upgrade
|
| Long-Term Debt Repaid | - | -277.79 | -582.25 | -328.54 | -223.23 | -360.3 | Upgrade
|
| Net Debt Issued (Repaid) | 136.8 | 136.8 | -153.94 | -106.06 | 129.05 | 127.6 | Upgrade
|
| Repurchase of Common Stock | -87.31 | -87.31 | -105.93 | -167.64 | -40.51 | - | Upgrade
|
| Common Dividends Paid | -269.14 | -269.14 | -134.15 | - | - | -33.99 | Upgrade
|
| Financing Cash Flow | -197.05 | -219.65 | -394.03 | -273.69 | 88.54 | 93.61 | Upgrade
|
| Foreign Exchange Rate Adjustments | -27.12 | -27.12 | -23.81 | -21.36 | -44.67 | -44.79 | Upgrade
|
| Net Cash Flow | -5.71 | 406.94 | 83.95 | -88.66 | 92.02 | -39.67 | Upgrade
|
| Free Cash Flow | 375.17 | 370.69 | 244.61 | 126.31 | 23.55 | -38.79 | Upgrade
|
| Free Cash Flow Growth | 54.91% | 51.54% | 93.66% | 436.33% | - | - | Upgrade
|
| Free Cash Flow Margin | 10.87% | 10.76% | 7.08% | 4.26% | 1.56% | -4.84% | Upgrade
|
| Free Cash Flow Per Share | 9.02 | 8.87 | 6.08 | 2.67 | 0.55 | -0.91 | Upgrade
|
| Cash Interest Paid | 61.04 | 61.04 | 50.93 | 44.76 | 40.17 | 41.94 | Upgrade
|
| Cash Income Tax Paid | 115.72 | 115.72 | 55.41 | 26.35 | 3.9 | 37.63 | Upgrade
|
| Levered Free Cash Flow | 146.65 | 136.63 | -141.33 | -41.22 | 85.07 | -94.17 | Upgrade
|
| Unlevered Free Cash Flow | 191.92 | 179.16 | -49.84 | 12.37 | 131.35 | -54 | Upgrade
|
| Change in Net Working Capital | -20.07 | -28.71 | 34.96 | -108.71 | -288.87 | 121.66 | Upgrade
|
Updated Apr 29, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.