CAE Inc. (CAE)
NYSE: CAE · Real-Time Price · USD
25.99
-0.46 (-1.74%)
At close: May 13, 2025, 4:00 PM
26.05
+0.06 (0.23%)
After-hours: May 13, 2025, 7:58 PM EDT
CAE Inc. Cash Flow Statement
Financials in millions CAD. Fiscal year is April - March.
Millions CAD. Fiscal year is Apr - Mar.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2016 - 2020 |
|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 | 2016 - 2020 |
| Net Income | 415 | -304 | 222.7 | 141.7 | -47.2 | Upgrade
|
| Depreciation & Amortization | 414.7 | 306.6 | 281.6 | 259.5 | 260.2 | Upgrade
|
| Other Amortization | - | 68.2 | 60.6 | 51 | 59.3 | Upgrade
|
| Asset Writedown & Restructuring Costs | 7.1 | 625.3 | -2.4 | 41.8 | 171.7 | Upgrade
|
| Loss (Gain) From Sale of Investments | -72.6 | - | - | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | -88.3 | -72.2 | -53.2 | -48.5 | -2.7 | Upgrade
|
| Stock-Based Compensation | 25.2 | 14.8 | 6.1 | 6.4 | 9.6 | Upgrade
|
| Other Operating Activities | -1.7 | -183.4 | 7.5 | -56.2 | -34.8 | Upgrade
|
| Change in Accounts Receivable | - | 142.3 | -62.5 | -15.1 | 108.1 | Upgrade
|
| Change in Inventory | - | -76.3 | -65.6 | 107.3 | 43.4 | Upgrade
|
| Change in Accounts Payable | - | 11 | 21.8 | -24.6 | -54 | Upgrade
|
| Change in Unearned Revenue | - | 17.9 | 30 | -2.2 | -165 | Upgrade
|
| Change in Income Taxes | - | 30.2 | -13.2 | -11.5 | -12 | Upgrade
|
| Change in Other Net Operating Assets | 197.1 | 3 | -25 | -31.4 | 30 | Upgrade
|
| Operating Cash Flow | 896.5 | 566.9 | 408.4 | 418.2 | 366.6 | Upgrade
|
| Operating Cash Flow Growth | 58.14% | 38.81% | -2.34% | 14.07% | -32.75% | Upgrade
|
| Capital Expenditures | -356.2 | -329.8 | -298.9 | -272.2 | -107.6 | Upgrade
|
| Sale of Property, Plant & Equipment | 19.4 | 4 | 5.7 | 8.4 | 4.5 | Upgrade
|
| Cash Acquisitions | -308 | - | -6.4 | -1,884 | -186.5 | Upgrade
|
| Sale (Purchase) of Intangibles | -87.9 | -147.9 | -126.4 | -90.6 | -56 | Upgrade
|
| Investment in Securities | 9.7 | -6.8 | 30 | 3.4 | -5.9 | Upgrade
|
| Other Investing Activities | -9.3 | 265.1 | -4.7 | -2.4 | 8.1 | Upgrade
|
| Investing Cash Flow | -732.3 | -215.4 | -400.7 | -2,237 | -343.4 | Upgrade
|
| Long-Term Debt Issued | 331.5 | 433.5 | 75.7 | 773.7 | 151.1 | Upgrade
|
| Total Debt Issued | 331.5 | 433.5 | 75.7 | 773.7 | 151.1 | Upgrade
|
| Long-Term Debt Repaid | -426.2 | -836.6 | -244.4 | -221.6 | -992.5 | Upgrade
|
| Total Debt Repaid | -426.2 | -836.6 | -244.4 | -221.6 | -992.5 | Upgrade
|
| Net Debt Issued (Repaid) | -94.7 | -403.1 | -168.7 | 552.1 | -841.4 | Upgrade
|
| Issuance of Common Stock | 67.1 | 7.8 | 16.3 | 696.1 | 820.8 | Upgrade
|
| Repurchase of Common Stock | -21.3 | - | - | - | - | Upgrade
|
| Other Financing Activities | -0.9 | - | -0.2 | 7.4 | -0.7 | Upgrade
|
| Financing Cash Flow | -49.8 | -395.3 | -152.6 | 1,256 | -21.3 | Upgrade
|
| Foreign Exchange Rate Adjustments | 19.2 | -13.7 | 16.4 | -16.7 | -22.3 | Upgrade
|
| Net Cash Flow | 133.6 | -57.5 | -128.5 | -580 | -20.4 | Upgrade
|
| Free Cash Flow | 540.3 | 237.1 | 109.5 | 146 | 259 | Upgrade
|
| Free Cash Flow Growth | 127.88% | 116.53% | -25.00% | -43.63% | -1.03% | Upgrade
|
| Free Cash Flow Margin | 11.48% | 5.54% | 2.73% | 4.33% | 8.69% | Upgrade
|
| Free Cash Flow Per Share | 1.69 | 0.74 | 0.34 | 0.47 | 0.95 | Upgrade
|
| Cash Interest Paid | - | 189.7 | 174.7 | 93.8 | 98 | Upgrade
|
| Cash Income Tax Paid | - | 69.7 | 34.7 | 44.5 | 26.4 | Upgrade
|
| Levered Free Cash Flow | 460.91 | 298.94 | 106.55 | 203.23 | 298.81 | Upgrade
|
| Unlevered Free Cash Flow | 595.6 | 411.56 | 201.11 | 273.85 | 373 | Upgrade
|
| Change in Net Working Capital | -234.5 | -188.4 | 32.2 | -82.4 | 29.5 | Upgrade
|
Updated May 13, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.