Melcor Developments Ltd. (TSX:MRD)
Canada
· Delayed Price · Currency is CAD 15.43
-0.07 (-0.45%)
At close: Dec 5, 2025
Melcor Developments Cash Flow Statement
Financials in millions CAD. Fiscal year is January - December.
Millions CAD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 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 | 2019 - 2015 |
| Net Income | 58.75 | 33.53 | 62.98 | 89.35 | 56.31 | 11.46 | Upgrade
|
| Depreciation & Amortization | 1.19 | 1.25 | 1.26 | 1.35 | 1.33 | 1.41 | Upgrade
|
| Other Amortization | 7.02 | 8.22 | 8.42 | 7.56 | 8.16 | 7.88 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.13 | -0.06 | -0.05 | -0.04 | -0.15 | -0.04 | Upgrade
|
| Asset Writedown & Restructuring Costs | 8.11 | 28.44 | 24.46 | -21.55 | -19.37 | 76.48 | Upgrade
|
| Stock-Based Compensation | 1.29 | 1.24 | 1.06 | 0.84 | 1.13 | 0.87 | Upgrade
|
| Other Operating Activities | 35.04 | 21.29 | -13.85 | -19.21 | 33.05 | -47.43 | Upgrade
|
| Change in Accounts Receivable | -25.54 | -31.34 | -28.84 | 30.51 | -54.4 | 3.07 | Upgrade
|
| Change in Inventory | 23.21 | 40.5 | 7.28 | -48.89 | 32.05 | 16.66 | Upgrade
|
| Change in Other Net Operating Assets | 6.52 | -4.44 | -13.9 | -21.56 | 14.71 | -17.24 | Upgrade
|
| Operating Cash Flow | 115.44 | 98.63 | 48.81 | 18.35 | 72.82 | 53.12 | Upgrade
|
| Operating Cash Flow Growth | 79.04% | 102.07% | 165.97% | -74.80% | 37.09% | 70.12% | Upgrade
|
| Capital Expenditures | -0.82 | -0.93 | -0.72 | -0.74 | -1.22 | -1.06 | Upgrade
|
| Sale of Property, Plant & Equipment | 40.08 | 0.13 | 0.07 | 0.07 | 0.28 | 0.05 | Upgrade
|
| Sale (Purchase) of Real Estate | 25.12 | 7.51 | 4.29 | 18.99 | -16.74 | -16.41 | Upgrade
|
| Investment in Securities | 4.33 | -3.77 | - | - | - | - | Upgrade
|
| Other Investing Activities | - | -0.25 | 1 | - | - | - | Upgrade
|
| Investing Cash Flow | 68.71 | 2.69 | 4.64 | 18.33 | -17.68 | -17.41 | Upgrade
|
| Long-Term Debt Issued | - | 37.4 | 24.44 | 146.61 | 149.73 | 64.23 | Upgrade
|
| Long-Term Debt Repaid | - | -101.46 | -95.55 | -123.78 | -156.09 | -94.86 | Upgrade
|
| Net Debt Issued (Repaid) | -49.83 | -64.06 | -71.11 | 22.83 | -6.37 | -30.63 | Upgrade
|
| Issuance of Common Stock | - | - | - | 0.03 | 0.22 | - | Upgrade
|
| Repurchase of Common Stock | -75.91 | -4.33 | -8.1 | -21.46 | -3.88 | -1.31 | Upgrade
|
| Common Dividends Paid | -13.91 | -13.4 | -19.76 | -18.66 | -14.53 | -11.27 | Upgrade
|
| Other Financing Activities | -6.17 | -0.3 | - | - | - | - | Upgrade
|
| Financing Cash Flow | -145.82 | -82.09 | -98.97 | -17.26 | -24.56 | -43.22 | Upgrade
|
| Foreign Exchange Rate Adjustments | 1.32 | 0.42 | -0.25 | 1.12 | 0.13 | -0.27 | Upgrade
|
| Net Cash Flow | 39.66 | 19.65 | -45.78 | 20.55 | 30.72 | -7.78 | Upgrade
|
| Free Cash Flow | 114.63 | 97.7 | 48.09 | 17.62 | 71.6 | 52.06 | Upgrade
|
| Free Cash Flow Growth | 80.13% | 103.15% | 172.99% | -75.40% | 37.53% | 71.90% | Upgrade
|
| Free Cash Flow Margin | 29.09% | 27.95% | 15.25% | 7.29% | 22.69% | 22.95% | Upgrade
|
| Free Cash Flow Per Share | 3.59 | 3.18 | 1.55 | 0.54 | 2.15 | 1.56 | Upgrade
|
| Cash Interest Paid | 30.81 | 33.96 | 35.24 | 30.98 | 31.45 | 31.96 | Upgrade
|
| Cash Income Tax Paid | 31.1 | 14.52 | 12.62 | 24.52 | 13.56 | 9.95 | Upgrade
|
| Levered Free Cash Flow | 96.15 | 48.5 | 45.67 | 31.44 | 43.5 | 58.06 | Upgrade
|
| Unlevered Free Cash Flow | 110.22 | 65.17 | 62.81 | 46.6 | 57.79 | 73.71 | Upgrade
|
| Change in Working Capital | 4.18 | 4.72 | -35.46 | -39.95 | -7.65 | 2.49 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.