Swiss Water Decaffeinated Coffee Inc. (SWP.TO) - Quarterly Cash Flow Statement

Home
SWP.TO
Financials

3.75 (CAD) • At close November 4, 2024

Overview | Financials

Numbers are in millions (except for per share data and ratios) CAD.

	2024 Q2	2024 Q1	2023 Q4	2023 Q3	2023 Q2	2023 Q1	2022 Q4	2022 Q3	2022 Q2	2022 Q1	2021 Q4	2021 Q3	2021 Q2	2021 Q1	2020 Q4	2020 Q3	2020 Q2	2020 Q1	2019 Q4	2019 Q3	2019 Q2	2019 Q1	2018 Q4	2018 Q3	2018 Q2	2018 Q1	2017 Q4	2017 Q3	2017 Q2	2017 Q1	2016 Q4	2016 Q3	2016 Q2	2016 Q1	2015 Q4	2015 Q3	2015 Q2	2015 Q1	2014 Q4	2014 Q3	2014 Q2	2014 Q1	2013 Q4	2013 Q3	2013 Q2	2013 Q1	2012 Q4	2012 Q3	2012 Q2	2012 Q1	2011 Q4	2011 Q3	2011 Q2	2011 Q1	2010 Q4	2010 Q3	2010 Q2	2010 Q1	2009 Q4	2009 Q3	2009 Q2	2009 Q1	2008 Q4	2008 Q3	2008 Q2	2008 Q1	2007 Q4	2007 Q3	2007 Q2	2007 Q1	2006 Q4	2006 Q3	2006 Q2	2006 Q1	2005 Q4	2005 Q3	2005 Q2	2005 Q1	2004 Q4	2004 Q3	2004 Q2	2004 Q1	2003 Q4	2003 Q3	2003 Q2	2003 Q1	2002 Q4
Operating Activities:
Net Income Numbers are in millions	0.947	-0.9	0.961	-0.417	-0.371	-0.701	-0.254	-0.204	1.46	1.385	0.241	0.135	0.216	-0.096	-0.32	0.106	1.716	1.448	0.716	0.884	1.353	-0.009	0.919	1.828	1.294	0.489	-0.381	1.385	1.72	1.435	1.329	0.876	0.756	1.188	-0.572	0.816	0.31	0.758	1.671	0.199	1.82	-0.673	0.343	0.561	0.644	0.106	0.59	0.363	0.151	0.4	0.48	-0.008	0.422	-0.071	-12.584	0.251	-0.717	0.665	0.324	1.206	1.207	-0.069	-19.634	1.843	0.131	1.649	0.837	1.24	1.586	1.517	0.572	0.596	1.303	2.135	2.498	0.866	1.839	1.713	1.793	1.82	1.899	1.5	1.659	1.719	1.343	1.591	1.766
Depreciation & Amortization Numbers are in millions	1.679	1.716	1.418	1.416	2.438	3.582	1.686	1.84	1.94	1.552	1.094	1.698	1.703	1.713	1.653	1.325	0.85	0.849	0.804	0.914	1.115	0.864	0.426	0.412	0.418	0.432	0.583	0.531	0.525	0.533	0.597	0.525	0.533	0.398	0.303	0.381	0.396	0.384	0.401	0.396	0.371	0.358	0.356	0.354	0.353	0.352	0.352	0.348	0.349	0.347	0.367	0.315	0.341	0.337	0.294	0.648	0.808	0.864	0.647	0.81	0.809	0.808	0.812	0.81	0.808	0.808	0.795	0.823	0.823	0.822	0.821	0.813	0.803	0.527	0.379	0.385	0.384	0.383	0.383	0.38	0.38	0.376	0.369	0.367	0.325	0.326	0.288
Deferred Income Tax Numbers are in millions	0.724	-0.224	0.088	-0.363	0.145	-0.216	-0.13	-0.052	0.472	0.529	0.128	-0.048	0.44	-0.011	-0.323	0.267	0.528	0.585	0.193	0.44	0.372	0.054	0.718	0.518	0.231	0.223	-0.894	0.186	0.823	0.134	0.387	2.217	-0.565	-0.337	2.09	1.13	0.481	1.228	0.28	0.698	-2.498	1.42	0.474	-0.259	0.324	0.686	-0.773	0.697	-0.212	0.213	-0.101	0	0	0	-3.346	-0.069	-0.372	0.027	-0.129	0.174	0.043	-0.68	-0.939	-0.049	-0.258	-0.281	-0.144	-0.104	-0.101	0.181	-0.333	-0.421	-0.474	0.124	-0.124	-0.355	0.031	-0.064	0.061	0.067	0.064	0.074	0.037	0.1	0.046	0.047	0.085
Stock Based Compensation Numbers are in millions	0.189	0.535	0.13	0.164	-0.19	0.493	0.151	0.055	0.02	0.189	0.205	0.111	0.144	0.23	0.192	0.096	0.159	-0.576	0.246	0.218	0.148	0.273	-0.018	0.094	0.047	0.118	0.106	0.052	0.034	0.019	-0.033	0.081	-0.044	-0.184	0.403	0.029	0.351	0.162	0.02	0.175	0.071	0.132	0.09	0.058	0.05	0.04	0.043	0.019	0.024	0.014	0.012	0.003	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change In Working Capital Numbers are in millions	1.183	4.71	4.809	12.828	7.895	-5.944	-3.228	-2.499	-5.775	-2.94	-8.244	-3.112	-3.448	-2.028	2.302	-1.765	0.262	-3.333	0.515	3.309	-0.777	-2.395	1.142	1.075	-1.651	-1.29	-1.303	0.655	0.193	-3.227	3.007	-3.153	0.029	-0.048	-0.342	-4.946	-2.144	0.954	-3.114	-0.253	-1.098	-3.389	-0.414	0.237	-0.351	1.18	1.541	-0.775	0.608	-0.108	1.277	0.436	0.229	-0.309	-2.635	-2.319	-2.017	-0.681	1.232	2.142	0.354	-2.081	1.029	0.247	-1.566	-0.633	0.38	-0.829	-0.122	1.152	-0.332	0.52	-0.263	-2.867	-1.464	2.465	-0.379	-0.65	0.072	-0.17	-0.17	-1.168	0.661	0.271	-0.409	-0.236	0.377
Accounts Receivables Numbers are in millions	3.037	-3.209	2.092	-2.764	7.121	-4.677	0.414	-0.236	-0.835	-6.065	4.926	-2.605	-0.187	-0.895	1.411	-3.675	-0.451	1.959	-0.468	1.601	-0.689	-0.706	-1.113	1.146	-2.38	0.187	-0.297	0.067	0.292	-0.482	-0.418	-1.978	-0.015	-2.095	0.841	-0.971	0.468	-0.024	-0.669	-0.789	0.132	-1.216	-1.098	0.73	-0.912	0.27	0.961	0.82	-1.306	-0.239	1.504	-0.03	0.909	-0.338	-1.244	-0.619	-0.719	0.045	-0.462	1.463	-0.652	0.124	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change In Inventory Numbers are in millions	-1.979	5.22	7.595	3.737	21.871	4.01	-2.953	-12.534	-10.056	-10.548	-5.976	-3.507	-2.334	-1.544	0.852	1.446	0.211	-3.464	-3.75	0.647	1.058	-0.096	-0.528	2.354	0.088	-0.481	-1.059	0.287	0.472	-2.796	4.041	1.932	-0.659	2.073	0.563	-3.825	-2.445	0.732	-4.065	0.708	-2.271	-1.894	1.066	-0.678	0.348	2.295	-0.6	0.113	1.099	1.155	0.46	0.805	-3.599	-0.965	-1.205	-1.474	-0.926	0.272	0.571	0.552	1.376	-1.584	0.129	0.172	-1.895	0.058	-0.552	-0.757	0.339	1.003	0.056	-0.253	-0.72	-0.882	-0.438	1.186	0.631	-0.674	-0.466	0.097	-0.158	-0.778	0.35	-0.692	0.79	-0.068	0.197
Change In Accounts Payables Numbers are in millions	2.404	2.327	-1.531	10.02	-19.767	-2.277	-8.32	9.505	4.989	10.507	-4.616	4.876	1.729	0.287	0.748	1.025	-1.631	-0.234	5.16	0.52	-0.386	-1.728	4.02	-1.97	1.237	-0.991	-2.067	0.742	0.661	0.692	0.084	-0.314	0.249	0.193	-0.401	-1.271	0.773	-0.189	1.794	-0.689	-0.469	1.369	-0.308	0.074	0.323	-0.764	0.34	-1.42	1.227	-0.553	-0.747	-1.292	0.271	1.323	0	0	0	0	0	0	0	0.245	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Working Capital Numbers are in millions	-2.279	0.372	-3.347	1.835	-1.33	-3	7.631	0.766	0.127	13.673	-2.578	-1.876	-2.656	0.124	-0.709	-0.561	2.133	-1.594	-0.427	0.541	-0.76	0.135	-1.237	-0.455	-0.596	-0.005	2.12	-0.441	-1.232	-0.641	-0.7	-2.793	0.454	-0.219	-1.345	1.121	-0.94	0.435	-0.174	0.517	1.51	-1.648	-0.074	0.111	-0.11	-0.621	0.84	-0.288	-0.412	-0.471	0.06	0.953	2.648	-0.329	-0.186	-0.226	-0.372	-0.998	1.123	0.127	-0.37	-0.866	0.9	0.075	0.329	-0.691	0.932	-0.072	-0.461	0.149	-0.388	0.773	0.457	-1.985	-1.026	1.279	-1.01	0.024	0.538	-0.267	-0.012	-0.39	0.311	0.963	-1.199	-0.168	0.18
Other Non Cash Items Numbers are in millions	1.508	0.59	1.892	0.635	-1.627	1.48	1.065	1.172	0.313	0.211	0.076	1.811	0.231	0.434	-0.281	-0.033	-0.265	-1.07	-1.765	0.555	-0.293	-0.288	-0.647	0.07	-0.517	-0.657	0.587	-0.505	-0.942	-0.501	0.783	0.346	0.136	0.332	-0.102	0.229	0.13	0.255	0.69	0.082	0.757	-0.233	0.153	0.191	0.155	0.056	0.282	-0.692	0.934	0.137	0.144	-0.35	-2.143	0.579	1.219	0.521	1.658	0.077	0.303	-1.79	-1.409	0.769	0.914	-1.614	1.386	-0.019	0.707	-0.328	-0.876	-0.618	0.685	0	0	0	0	0	0	0	0	0	0	0	0	-0.001	0	0	0
Operating Cash Flow Numbers are in millions	5.421	7.022	9.298	14.263	8.29	-1.306	-0.71	0.312	-1.57	0.926	-6.5	0.595	-0.714	0.242	3.223	-0.004	3.25	-2.097	0.709	6.32	1.918	-1.501	2.54	3.997	-0.178	-0.685	-1.302	2.304	2.353	-1.607	6.07	0.892	0.845	1.349	1.78	-2.361	-0.476	3.741	-0.052	1.297	-0.577	-2.385	1.002	1.142	1.175	2.42	2.035	-0.04	1.854	1.003	2.179	0.393	-1.151	0.536	-2.706	-0.951	-0.64	0.952	2.377	2.542	1.004	-1.253	2.518	1.237	0.501	1.524	2.575	0.802	1.31	3.054	1.413	1.508	1.369	-0.081	1.289	3.361	1.875	1.382	2.309	2.097	2.173	0.782	2.726	2.457	1.305	1.728	2.516
Investing Activities:
Investments In Property Plant And Equipment Numbers are in millions	-0.221	-0.351	-2.388	-4.576	-4.656	-8.3	-7.321	-5.17	-7.242	-6.233	-2.964	-5.715	-2.386	-2.651	-0.437	-1.445	-6.524	-4.129	-4.567	-5.434	-5.857	-2.855	-10.426	-3.286	-4.05	-3.267	-2.993	-2.505	-1.831	-0.802	-1.04	-0.308	-2.29	-1.655	-1.363	-0.223	-0.257	-0.344	-0.174	-0.024	-0.257	-0.147	-0.098	-0.17	-0.074	-0.028	-0.177	-0.061	-0.031	-0.23	-0.104	-0.039	-0.099	-0.181	-0.088	-0.291	-0.123	-0.053	-0.06	-0.028	-0.017	-0.054	-0.094	-0.054	-0.058	-0.046	-0.069	-0.025	-0.074	-0.039	-0.038	-0.529	-0.306	-0.847	-3.18	-4.856	-2.846	-1.767	-1.744	-1.093	-0.632	-0.367	-0.541	-0.341	-0.605	-0.727	-0.062
Acquisitions Net Numbers are in millions	0	0	0.37	0	0	0	1.361	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.007
Purchases Of Investments Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-11.147	0	-0.029	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Sales Maturities Of Investments Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	7.067	0	0	4.989	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Investing Activites Numbers are in millions	0	0	0	0	0	0	-1.361	0.111	0	1.25	0	0	0	0	0	0	0	0	0.476	-0.229	-0.157	-0.089	0	0	0	7.067	11.82	-11.147	4.989	-0.029	-12.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.002	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investing Cash Flow Numbers are in millions	-0.221	-0.351	-2.018	-4.576	-4.656	-8.3	-7.321	-5.059	-7.242	-4.983	-2.964	-5.715	-2.386	-2.651	-0.437	-1.445	-6.524	-4.129	-4.091	-5.663	-6.014	-2.944	-10.426	-3.286	-4.05	3.8	8.827	-13.652	3.158	-0.831	-13.74	-0.308	-2.29	-1.655	-1.363	-0.223	-0.257	-0.344	-0.174	-0.024	-0.257	-0.147	-0.098	-0.17	-0.074	-0.028	-0.177	-0.061	-0.031	-0.23	-0.104	-0.039	-0.097	-0.181	-0.088	-0.291	-0.123	-0.053	-0.06	-0.028	-0.017	-0.054	-0.094	-0.054	-0.058	-0.046	-0.069	-0.025	-0.074	-0.039	-0.038	-0.529	-0.306	-0.847	-3.18	-4.856	-2.846	-1.767	-1.744	-1.093	-0.632	-0.367	-0.541	-0.341	-0.605	-0.727	-0.069
Financing Activities:
Debt Repayment Numbers are in millions	-0.417	-3.75	-2.5	-9.396	-6.434	-0.455	-0.943	-0.446	-0.428	-1.425	-0.433	-1.421	-2.921	-0.423	-2.415	-0.403	-3.664	-0.326	-0.347	-0.706	-0.265	-0.508	0	0	0	0	0	0	0	0	0	0	0	0	0	-8.467	-1.334	-1.62	0	0	0	0	-0.108	-0.19	-1.101	-1.709	-0.831	-0.795	-0.209	-0.194	-0.167	-0.167	-0.166	-0.167	0	0	0	-0.273	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Common Stock Issued Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.043	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.631	-0.631	0	18.056	0	0	0	0	0
Common Stock Repurchased Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.147	0	0	-0.043	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Dividends Paid Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.566	-0.566	-0.566	-0.566	-0.566	-0.566	-0.566	-0.565	-0.565	-0.565	-0.565	-0.565	-0.565	-0.565	-0.564	-0.564	-0.563	-0.561	-0.421	-0.421	-0.421	-0.421	-0.417	-0.417	-0.417	-0.418	-0.417	-0.417	-0.417	-0.417	-0.418	-0.417	-0.417	-0.217	-0.418	-0.417	-0.2	-0.601	-0.599	-0.601	-0.601	-0.601	-0.601	-1.502	-1.502	-1.501	-1.502	-1.502	-1.502	-1.502	-1.502	-1.502	-1.418	-1.417	-1.418	-1.418	-1.418	-2.173	-2.172	-2.173	-2.173	-2.172	-2.174	-2.172	-1.776	-1.776	-1.776	-1.775	-1.776	-1.776
Other Financing Activities Numbers are in millions	-0.417	0	-0.403	2.085	5.348	8.09	9.825	6.824	7.561	4.19	12.016	5.431	7.145	2.2	0.197	1.25	4.8	5.3	5.119	1.38	4.56	2.7	9.4	0	0	0	0	0	0	0	14.076	-0.229	0.68	0	0	18.253	2.668	-1.62	-1.265	0.915	1.171	1.388	0.216	0.38	-1.101	-1.709	-0.831	-0.873	0.361	0.512	-1.104	0.292	0.141	1.674	3.293	1.859	1.444	0	-1.669	-1.913	0.515	2.809	-0.923	0.319	1.059	0.024	-1.005	0.726	-0.605	-0.989	-0.705	3.043	0	0	0	0	0	0	0.631	0	0	-0.631	0	0	0	0	-0.018
Financing Cash Flow Numbers are in millions	-0.417	-4.163	-2.903	-7.311	-1.086	7.635	8.882	6.378	7.133	2.765	11.583	4.01	4.224	1.777	-2.218	0.847	1.136	4.408	4.206	0.108	3.729	1.626	8.834	-0.566	-0.565	-0.565	-0.565	-0.565	-0.565	-0.565	13.511	-0.793	0.116	-0.563	-0.604	9.365	0.913	-2.041	-1.686	0.498	0.754	0.971	-0.31	-0.227	-1.518	-2.126	-1.248	-2.086	-0.265	-0.099	-1.488	-0.293	-0.442	1.307	2.692	1.259	0.843	-0.874	-2.27	-2.514	-0.987	1.307	-2.424	-1.183	-0.443	-1.478	-2.507	-0.776	-2.107	-2.407	-2.122	1.625	-1.418	-1.418	-2.173	-2.172	-2.173	-2.173	-2.172	-2.174	-2.172	15.649	-1.776	-1.776	-2.075	-1.476	-1.794
Other Information:
Effect Of Forex Changes On Cash Numbers are in millions	0	0	-3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.001	-0.011	0.011	0.021	-0.023	-0.003	-0.032	0.028	0.044	0.041	0.042	0.099	-0.096	0.074	0.022	0.094	-0.088	-0.071	0.221	-0.13	0.129	-0.141	-0.008	0.048	-0.04	0.102	-0.017	-0.08	-0.025	0	-0.041	0.25	-0.255	0	0	0	0	0	0	0	0	0	1.645	0	0	0	0	0	0	0	0	0	0	0	0	-0	0	0.026
Net Change In Cash Numbers are in millions	12.483	0.808	1.377	2.376	2.548	-1.971	0.851	1.631	-1.679	-1.292	2.119	-1.11	1.124	-0.632	0.568	-0.602	-2.138	-1.818	0.824	0.765	-0.367	-2.819	0.948	0.145	-4.793	2.55	6.96	-11.913	4.946	-3.004	5.83	-0.198	-1.308	-0.892	-0.191	6.75	0.208	1.4	-1.871	1.813	0.019	-1.657	0.668	0.767	-0.323	0.178	0.539	-1.966	1.428	0.803	0.446	0.053	-1.642	1.622	0	0	-0.852	-0.217	0.047	-0.041	0.25	-0.255	0	0	0	0	-0.001	0.001	-0.871	0.608	-0.747	4.249	-0.355	-2.346	-4.064	-3.667	-3.144	-2.558	-1.607	-1.17	-0.631	16.064	0.409	0.34	-1.375	-0.475	0.678
Cash At End Of Period Numbers are in millions	18.382	5.899	5.091	6.714	4.338	1.79	3.761	2.91	1.279	2.958	4.25	2.131	3.241	2.117	2.749	2.181	2.783	4.921	6.739	5.915	5.15	5.517	8.336	7.388	7.243	12.036	9.486	2.526	14.439	9.493	12.497	6.667	6.865	8.173	9.065	9.256	2.506	2.298	0.898	2.769	0.956	0.937	2.594	1.926	1.159	1.482	1.304	0.765	2.731	1.303	0.5	0.054	0.001	1.643	0	0.005	0.005	0.857	0.047	-0.041	0.25	-0.255	0	0	0	0	0	0.001	0	0.871	0.263	1.01	-3.239	-2.884	-0.538	3.526	7.193	10.337	12.895	14.502	15.672	16.303	0.239	-0.17	-0.51	0.865	1.34

Swiss Water Decaffeinated Coffee Inc.

TSX:SWP.TO Add to watchlist

TSX:SWP.TO