MasterBrand, Inc. (MBC)
NYSE: MBC · Real-Time Price · USD
12.52
-0.19 (-1.49%)
Aug 15, 2025, 4:00 PM - Market closed
MasterBrand 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 | 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 29, 2025 | Dec '24 Dec 29, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 25, 2022 | Dec '21 Dec 26, 2021 | Dec '20 Dec 27, 2020 | 2019 |
| Net Income | 93.7 | 125.9 | 182 | 155.4 | 182.6 | 145.7 | Upgrade
|
| Depreciation & Amortization | 91.2 | 77.3 | 64.3 | 64.5 | 62.2 | 65.8 | Upgrade
|
| Asset Writedown & Restructuring Costs | 15.4 | 10.5 | -9.4 | 59.4 | -0.4 | 7.4 | Upgrade
|
| Stock-Based Compensation | 21.6 | 21.9 | 17.8 | 10.9 | 9.3 | 9.7 | Upgrade
|
| Other Operating Activities | 16.4 | 16.2 | -0.6 | 3.2 | -7.5 | -10 | Upgrade
|
| Change in Accounts Receivable | 6 | 21.7 | 88.1 | 13.5 | -72.2 | -25.6 | Upgrade
|
| Change in Inventory | 10.2 | -10.7 | 123.6 | -70.1 | -58.5 | -42.3 | Upgrade
|
| Change in Accounts Payable | -3.5 | 23.8 | -69.4 | 18.3 | 44.7 | 32.2 | Upgrade
|
| Change in Other Net Operating Assets | 4.4 | 5.4 | 9.2 | -19.5 | -12 | 21.7 | Upgrade
|
| Operating Cash Flow | 249.3 | 292 | 405.6 | 235.6 | 148.2 | 204.6 | Upgrade
|
| Operating Cash Flow Growth | -18.98% | -28.01% | 72.16% | 58.97% | -27.57% | 37.69% | Upgrade
|
| Capital Expenditures | -90.5 | -80.9 | -57.3 | -55.9 | -51.6 | -27.3 | Upgrade
|
| Sale of Property, Plant & Equipment | 11.8 | 14.6 | 0.4 | - | 0.1 | 0.6 | Upgrade
|
| Cash Acquisitions | -514.5 | -514.5 | - | - | - | - | Upgrade
|
| Investing Cash Flow | -593.2 | -580.8 | -56.9 | -55.9 | -51.5 | -26.7 | Upgrade
|
| Long-Term Debt Issued | - | 1,170 | 255 | 3,740 | 2,614 | 2,386 | Upgrade
|
| Long-Term Debt Repaid | - | -862.5 | -527.5 | -3,009 | -2,767 | -2,617 | Upgrade
|
| Net Debt Issued (Repaid) | 310 | 307.5 | -272.5 | 730.1 | -152.9 | -230.9 | Upgrade
|
| Issuance of Common Stock | - | - | - | 5.3 | 43.7 | 51.7 | Upgrade
|
| Repurchase of Common Stock | -29 | -17.9 | -26 | -0.1 | - | - | Upgrade
|
| Common Dividends Paid | - | - | - | -940 | - | - | Upgrade
|
| Other Financing Activities | -5.1 | -20 | -1.4 | -10.6 | -0.5 | - | Upgrade
|
| Financing Cash Flow | 275.9 | 269.6 | -299.9 | -215.3 | -109.7 | -179.2 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.7 | -7.9 | -1.2 | -4.7 | 0.1 | 0.8 | Upgrade
|
| Net Cash Flow | -68.7 | -27.1 | 47.6 | -40.3 | -12.9 | -0.5 | Upgrade
|
| Free Cash Flow | 158.8 | 211.1 | 348.3 | 179.7 | 96.6 | 177.3 | Upgrade
|
| Free Cash Flow Growth | -34.78% | -39.39% | 93.82% | 86.02% | -45.52% | 50.64% | Upgrade
|
| Free Cash Flow Margin | 5.72% | 7.82% | 12.78% | 5.49% | 3.38% | 7.18% | Upgrade
|
| Free Cash Flow Per Share | 1.22 | 1.61 | 2.68 | 1.39 | 0.76 | 1.39 | Upgrade
|
| Cash Interest Paid | 41.7 | 41.7 | 64 | 0.3 | - | - | Upgrade
|
| Cash Income Tax Paid | 40.7 | 40.7 | 68.5 | 10.3 | 15.3 | 5.8 | Upgrade
|
| Levered Free Cash Flow | 140.86 | 202.53 | 313.26 | 165.06 | 89.01 | - | Upgrade
|
| Unlevered Free Cash Flow | 195.46 | 248.78 | 354.01 | 166.44 | 89.01 | - | Upgrade
|
| Change in Working Capital | 17.1 | 40.2 | 151.5 | -57.8 | -98 | -14 | Upgrade
|
Updated May 7, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.