Vista Outdoor Inc. (VSTO)
NYSE: VSTO · Real-Time Price · USD
39.60
+0.58 (1.49%)
Aug 23, 2024, 4:00 PM EDT - Market closed
Vista Outdoor Cash Flow Statement
Financials in millions USD. Fiscal year is April - March.
Millions USD. Fiscal year is Apr - Mar.
Year Ending | TTM | Mar 31, 2024 | Mar 31, 2023 | Mar 31, 2022 | Mar 31, 2021 | Mar 31, 2020 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
| Net Income | -6.49 | -5.51 | -9.72 | 473.23 | 266.01 | -155.08 | Upgrade
|
| Depreciation & Amortization | 98.06 | 99.29 | 92.09 | 72.34 | 65.11 | 67.86 | Upgrade
|
| Other Amortization | 8.78 | 10.1 | 6.7 | 1.41 | 2.92 | 6.09 | Upgrade
|
| Loss (Gain) From Sale of Assets | -17.88 | 1.33 | 1.72 | 0.8 | -13.9 | 8.75 | Upgrade
|
| Asset Writedown & Restructuring Costs | 231.32 | 223.27 | 374.36 | - | - | 155.59 | Upgrade
|
| Stock-Based Compensation | 12.27 | 11.45 | 28.12 | 27.41 | 13.3 | 6.81 | Upgrade
|
| Other Operating Activities | -48.99 | -49.76 | -71.94 | 12.81 | -3.64 | -4.52 | Upgrade
|
| Change in Accounts Receivable | 38.37 | -13.48 | 66.86 | -50.63 | 17.5 | 44.26 | Upgrade
|
| Change in Inventory | 94.31 | 105.88 | 18.54 | -172.74 | -84.19 | -7.68 | Upgrade
|
| Change in Accounts Payable | -12.39 | 29.5 | -33.6 | -24.35 | 72.95 | -12.54 | Upgrade
|
| Change in Income Taxes | -21.13 | -19.63 | 59.68 | -3.97 | -37.4 | -12.05 | Upgrade
|
| Change in Other Net Operating Assets | 4.73 | 8.43 | -46.63 | -17.99 | 46.71 | -20.73 | Upgrade
|
| Operating Cash Flow | 380.95 | 400.89 | 486.19 | 318.31 | 345.37 | 76.75 | Upgrade
|
| Operating Cash Flow Growth | -15.78% | -17.54% | 52.74% | -7.84% | 350.03% | -21.27% | Upgrade
|
| Capital Expenditures | -25.47 | -30.53 | -38.81 | -42.78 | -30.17 | -23.77 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.2 | 0.33 | 0.05 | 0.41 | 0.1 | 0.28 | Upgrade
|
| Cash Acquisitions | -16.48 | -16.48 | -761.59 | -545.47 | -95.61 | - | Upgrade
|
| Divestitures | 33.4 | - | - | - | 23.65 | 156.57 | Upgrade
|
| Other Investing Activities | - | - | 10.68 | - | - | - | Upgrade
|
| Investing Cash Flow | -8.34 | -46.68 | -789.67 | -587.84 | -102.02 | 133.08 | Upgrade
|
| Long-Term Debt Issued | - | 204 | 818 | 400 | 573.08 | 410.63 | Upgrade
|
| Total Debt Issued | 237 | 204 | 818 | 400 | 573.08 | 410.63 | Upgrade
|
| Long-Term Debt Repaid | - | -544 | -428 | -230 | -595.47 | -607.89 | Upgrade
|
| Total Debt Repaid | -596.91 | -544 | -428 | -230 | -595.47 | -607.89 | Upgrade
|
| Net Debt Issued (Repaid) | -359.91 | -340 | 390 | 170 | -22.4 | -197.26 | Upgrade
|
| Issuance of Common Stock | 0.12 | 0.16 | 4.21 | 0.53 | 1.39 | 0.32 | Upgrade
|
| Repurchase of Common Stock | -4.83 | -17.97 | -9.09 | -120.51 | -4.13 | -0.74 | Upgrade
|
| Other Financing Activities | -14.77 | -22.64 | -17.92 | -1.06 | -6.5 | -2.38 | Upgrade
|
| Financing Cash Flow | -379.39 | -380.44 | 367.21 | 48.97 | -31.64 | -200.06 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.4 | 0.3 | -0.1 | -0.12 | 0.17 | -0.32 | Upgrade
|
| Net Cash Flow | -7.18 | -25.94 | 63.62 | -220.68 | 211.89 | 9.44 | Upgrade
|
| Free Cash Flow | 355.49 | 370.35 | 447.38 | 275.53 | 315.21 | 52.98 | Upgrade
|
| Free Cash Flow Growth | -13.46% | -17.22% | 62.37% | -12.59% | 494.99% | -4.08% | Upgrade
|
| Free Cash Flow Margin | 13.18% | 13.49% | 14.53% | 9.05% | 14.16% | 3.02% | Upgrade
|
| Free Cash Flow Per Share | 6.11 | 6.39 | 7.90 | 4.66 | 5.26 | 0.92 | Upgrade
|
| Cash Interest Paid | 51.03 | 57.4 | 49.34 | 25.33 | 28.26 | 38.84 | Upgrade
|
| Cash Income Tax Paid | 64.4 | 65.16 | 43.2 | - | - | - | Upgrade
|
| Levered Free Cash Flow | 323.31 | 325.37 | 322.75 | 204.39 | 188.72 | 231.42 | Upgrade
|
| Unlevered Free Cash Flow | 349.62 | 354.62 | 353.12 | 218.76 | 201.78 | 249.58 | Upgrade
|
| Change in Net Working Capital | -98.81 | -93.16 | 31.1 | 246.1 | 17.5 | -176.97 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.