Cineplex Inc
TSX:CGX

Watchlist Manager
Cineplex Inc Logo
Cineplex Inc
TSX:CGX
Watchlist
Price: 12.45 CAD -0.56%
Market Cap: 786.7m CAD
Have any thoughts about
Cineplex Inc?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Cash Flow Statement

124.3m
-19%
Operating Cash Flow
Growth Rates:
1 Year
-38%
3 Years
-
5 Years
-55%
7 Years
-25%
10 Years
-31%
72.4m
-6%
Investing Cash Flow
Growth Rates:
1 Year
-
3 Years
-24%
5 Years
-
7 Years
-
10 Years
-
-184.1m
+14%
Financing Cash Flow
Growth Rates:
1 Year
-34%
3 Years
-247%
5 Years
-4%
7 Years
-
10 Years
-

Cash Flow Statement
Cineplex Inc

Rotate your device to view
Cash Flow Statement
Currency: CAD
Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Operating Cash Flow
Net Income
64
76
82
84
90
134
145
127
132
78
80
74
65
70
63
86
85
86
65
63
61
37
(132)
(253)
(389)
(624)
(540)
(545)
(457)
(249)
(201)
(96)
(32)
0
12
187
186
138
105
(93)
(147)
Depreciation & Amortization
77
78
80
82
85
89
93
98
102
106
109
113
117
120
123
126
125
127
164
201
239
275
276
273
266
253
240
227
220
215
211
208
204
201
198
194
192
177
175
172
169
Change in Deffered Taxes
23
11
9
1
(4)
(0)
1
1
2
5
4
3
3
1
0
(4)
(8)
(7)
(10)
(6)
(5)
(10)
(57)
(82)
(129)
(11)
38
65
115
0
0
0
0
0
2
(156)
(145)
(147)
(174)
(23)
(30)
Other Non-Cash Items
8
8
5
2
2
(35)
(38)
(34)
(37)
(3)
(6)
(12)
(9)
(8)
(6)
(5)
(13)
(10)
(8)
(9)
(3)
11
198
208
267
317
105
103
44
(23)
3
(6)
(54)
(68)
(56)
(45)
13
53
89
78
101
Cash Taxes Paid
16
3
11
13
15
17
43
51
48
55
25
23
24
20
21
24
27
29
40
37
36
36
20
(1)
(8)
(16)
(22)
(58)
(63)
(62)
(58)
(9)
(1)
(1)
(0)
3
4
4
4
1
1
Cash Interest Paid
19
15
15
15
15
15
15
15
16
14
17
18
19
21
22
21
23
26
25
27
27
25
25
24
27
48
58
58
52
52
77
93
34
128
8
8
96
125
119
121
135
Change in Working Capital
7
8
6
26
38
43
22
(1)
(8)
(20)
(12)
(12)
(9)
(29)
34
28
41
(4)
(2)
(12)
(16)
9
(4)
96
65
(43)
(9)
(16)
52
117
79
15
(43)
(26)
(40)
(19)
(46)
(11)
50
18
31
Cash from Operating Activities
179
N/A
180
+1%
182
+1%
196
+8%
210
+7%
231
+10%
224
-3%
191
-15%
191
+0%
166
-13%
175
+5%
166
-5%
167
+1%
154
-7%
214
+38%
230
+8%
230
N/A
193
-16%
209
+8%
237
+14%
276
+16%
321
+16%
282
-12%
242
-14%
79
-67%
(109)
N/A
(165)
-52%
(166)
0%
(27)
+83%
61
N/A
91
+49%
121
+33%
75
-38%
107
+43%
116
+8%
162
+40%
201
+24%
209
+4%
245
+17%
153
-38%
124
-19%
Investing Cash Flow
Capital Expenditures
(103)
(110)
(105)
(104)
(96)
(97)
(99)
(97)
(100)
(106)
(104)
(137)
(157)
(176)
(176)
(155)
(138)
(115)
(122)
(120)
(127)
(154)
(162)
(149)
(124)
(82)
(53)
(44)
(38)
(33)
(33)
(41)
(52)
(74)
(82)
(86)
(79)
(63)
(62)
(65)
(70)
Other Items
(190)
3
4
2
(10)
(28)
(28)
(26)
(12)
(29)
(29)
(57)
(58)
(23)
(21)
16
16
16
20
15
26
29
38
42
54
109
154
152
133
73
14
15
14
18
18
9
6
(9)
131
142
142
Cash from Investing Activities
(293)
N/A
(107)
+64%
(102)
+5%
(102)
N/A
(106)
-5%
(125)
-18%
(127)
-1%
(123)
+3%
(112)
+8%
(135)
-20%
(132)
+2%
(194)
-47%
(214)
-10%
(200)
+7%
(198)
+1%
(139)
+29%
(122)
+13%
(99)
+19%
(102)
-4%
(105)
-3%
(101)
+4%
(125)
-24%
(123)
+1%
(108)
+13%
(70)
+35%
27
N/A
101
+280%
109
+7%
95
-13%
40
-57%
(19)
N/A
(26)
-33%
(38)
-47%
(56)
-48%
(64)
-14%
(77)
-20%
(73)
+5%
(73)
+0%
69
N/A
77
+12%
72
-6%
Financing Cash Flow
Net Issuance of Common Stock
0
0
0
0
0
2
0
0
0
0
0
0
(6)
(8)
0
(8)
(2)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2)
Net Issuance of Debt
204
10
20
10
8
(10)
22
42
20
70
63
118
153
166
97
37
15
0
(12)
(22)
(64)
(83)
(71)
(76)
22
92
76
72
(52)
(90)
(67)
(97)
(36)
(42)
(54)
(70)
(136)
(129)
(237)
(208)
(177)
Cash Paid for Dividends
(92)
(93)
(94)
(95)
(96)
(97)
(98)
(99)
(100)
(101)
(102)
(103)
(104)
(105)
(106)
(107)
(108)
(109)
(110)
(111)
(111)
(112)
(104)
(76)
(48)
(19)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other
0
0
0
0
0
0
0
(1)
(1)
(1)
0
0
(0)
(0)
(0)
(0)
0
(2)
(2)
(2)
(2)
(0)
0
(1)
(1)
(2)
(2)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(2)
(2)
(1)
(5)
(5)
(5)
(5)
Cash from Financing Activities
110
N/A
(83)
N/A
(74)
+11%
(85)
-15%
(88)
-2%
(104)
-19%
(74)
+29%
(56)
+24%
(80)
-42%
(33)
+59%
(40)
-22%
15
N/A
43
+192%
53
+23%
(17)
N/A
(78)
-350%
(95)
-21%
(110)
-16%
(123)
-12%
(135)
-10%
(178)
-32%
(196)
-10%
(174)
+11%
(153)
+12%
(26)
+83%
72
N/A
75
+4%
71
-4%
(53)
N/A
(91)
-72%
(68)
+26%
(98)
-45%
(37)
+63%
(43)
-19%
(56)
-29%
(72)
-28%
(137)
-92%
(134)
+2%
(242)
-80%
(213)
+12%
(184)
+14%
Change in Cash
Effect of Foreign Exchange Rates
0
0
0
0
0
0
(0)
(0)
(0)
(0)
0
0
(0)
(0)
(0)
1
1
1
1
0
0
1
(1)
(0)
0
1
2
2
1
0
0
(0)
(0)
(0)
(0)
(0)
0
0
0
0
0
Net Change in Cash
(3)
N/A
(10)
-194%
6
N/A
9
+50%
16
+72%
1
-92%
23
+1 631%
11
-50%
(1)
N/A
(2)
-75%
2
N/A
(14)
N/A
(5)
+65%
7
N/A
(2)
N/A
13
N/A
14
+8%
(15)
N/A
(16)
-3%
(2)
+87%
(3)
-19%
1
N/A
(17)
N/A
(18)
-10%
(17)
+7%
(10)
+42%
12
N/A
15
+26%
15
0%
11
-31%
5
-57%
(3)
N/A
0
N/A
8
+1 920%
(4)
N/A
13
N/A
(10)
N/A
2
N/A
73
+3 544%
17
-77%
13
-24%
Free Cash Flow
Free Cash Flow
77
N/A
70
-8%
77
+9%
93
+20%
113
+22%
134
+18%
125
-7%
94
-25%
91
-3%
60
-34%
71
+18%
29
-59%
10
-65%
(22)
N/A
37
N/A
75
+101%
93
+24%
78
-16%
87
+12%
117
+35%
149
+28%
167
+12%
120
-28%
93
-22%
(45)
N/A
(191)
-323%
(218)
-14%
(210)
+4%
(65)
+69%
28
N/A
58
+107%
80
+38%
23
-72%
33
+45%
34
+3%
76
+124%
121
+60%
146
+20%
183
+26%
88
-52%
54
-38%

See Also

Summary
CGX intrinsic value, competitors valuation, and company profile.
DCF Valuation
CGX stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CGX stock valuation using valuation multiples.
Wall Street Estimates
CGX price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
CGX stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 210,800+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.