Brompton Split Banc Corp.
TSX:SBC.TO
10 (CAD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||
Net Income
| 13.801 | -54.059 | 93.811 | 2.149 | 22.572 | -20.358 | 19.961 | 36.569 | -12.404 | 18.891 | 25.693 | 12.968 | 0 | 0 | 51.235 | -52.107 | -25.103 | 29.13 | 6.592 |
Depreciation & Amortization
| 4.794 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.036 | 0.001 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 0.521 | 0.888 | -0.554 | 0.325 | 0.326 | -0.054 | 0.151 | -0.009 | -0.374 | -0.026 | 0.016 | 0.141 | 0.115 | -0.004 | -0.173 | 0.162 | -0.263 | -0.235 | -287.456 |
Accounts Receivables
| -0.199 | 0.381 | -0.814 | -0.276 | 0.209 | -0.063 | -0.029 | -0.028 | -0.279 | -0.008 | 0.222 | -0.151 | 0 | 0 | 0 | 0 | 0 | -0.119 | -144.74 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Payables
| 0.006 | -0.039 | -0.03 | -0.02 | 0.064 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.289 | 1.012 |
Other Working Capital
| 0.72 | 0.506 | 0.261 | 0.601 | 0.117 | 0.064 | 0.175 | -0.018 | -0.05 | -0.009 | -0.09 | 0 | 0 | 0 | 0 | 0 | 0 | -0.405 | -143.728 |
Other Non Cash Items
| -37.55 | 18.566 | -86.049 | -85.891 | -33.431 | 27.233 | -18.194 | -24.857 | 31.266 | -7.995 | -16.813 | -32.563 | 49.727 | -30.608 | -33.858 | 70.072 | 61.324 | -78.308 | 137.31 |
Operating Cash Flow
| -23.228 | -34.606 | 7.208 | -83.417 | -10.534 | 6.821 | 1.918 | 11.702 | 18.488 | 10.87 | 8.897 | -19.454 | 49.842 | -30.612 | 17.204 | 18.127 | 35.957 | -49.376 | -143.553 |
Investing Activities: | |||||||||||||||||||
Investments In Property Plant And Equipment
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -36.005 | -125.319 | -16.68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 10.823 | 90.158 | 20.346 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| -25.182 | -35.161 | 3.666 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Activities: | |||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | -2.245 | -19.856 | 0 | 0 | 0 | 0 | 0 | 0 | -13.163 | 0 | 0 | 0 | 0 | -5.389 | 0 | 0 |
Common Stock Issued
| 29.401 | 33.128 | 31.729 | 99.308 | 20.453 | 0 | 19.322 | 0 | 0 | 0 | 0.021 | 13.699 | 0 | 27.903 | 0 | 0 | 0 | 32.311 | 92.025 |
Common Stock Repurchased
| -0.001 | -75.966 | -22.271 | -2.245 | -0.597 | 0 | -8.783 | -3.787 | -10.04 | -1.983 | 0 | -0.632 | -42.283 | -17.409 | -11.589 | -9.71 | -21.756 | 0 | 0 |
Dividends Paid
| -23.925 | -20.041 | -16.134 | -13.877 | -10.187 | -9.405 | -8.995 | -8.075 | -8.577 | -8.705 | -8.713 | -7.325 | -7.199 | -6.945 | -4.902 | -8.308 | -8.87 | -8.968 | -0.307 |
Other Financing Activities
| 24.455 | 97.369 | 31.729 | 2.245 | 19.856 | 0 | 12.408 | -1.561 | -4.435 | -0.763 | 0.021 | 13.163 | 0 | 26.548 | 0 | 0 | 0.084 | 24.645 | 53.258 |
Financing Cash Flow
| 29.931 | 34.49 | -6.676 | 83.187 | 9.669 | -9.405 | 1.544 | -11.862 | -18.617 | -10.688 | -8.692 | 18.904 | -49.482 | 30.098 | -16.492 | -18.018 | -35.932 | 47.989 | 144.976 |
Other Information: | |||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| 6.702 | -0.116 | 0.532 | -0.231 | -0.865 | -2.584 | 3.462 | -0.16 | -0.129 | 0.182 | 0.205 | -0.55 | 0.36 | -0.513 | 0.712 | 0.109 | 0.026 | -1.387 | 1.423 |
Cash At End Of Period
| 7.177 | 0.475 | 0.591 | 0.059 | 0.29 | 1.155 | 3.739 | 0.278 | 0.437 | 0.566 | 0.384 | 0.179 | 0.729 | 0.369 | 0.882 | 0.17 | 0.062 | 0.036 | 1.423 |