Cheesecake Factory Inc
NASDAQ:CAKE

Watchlist Manager
Cheesecake Factory Inc Logo
Cheesecake Factory Inc
NASDAQ:CAKE
Watchlist
Price: 50.13 USD 0.42% Market Closed
Market Cap: 2.5B USD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Cash Flow Statement

0
Operating Cash Flow
+0%
3Y
+26%
5Y
+23%
10Y
+12%
0
Investing Cash Flow
+0%
3Y
-135%
5Y
+56%
10Y
-39%
0
Financing Cash Flow
+0%
3Y
+28%
5Y
-
10Y
+38%

Cash Flow Statement
Cheesecake Factory Inc

Rotate your device to view
Cash Flow Statement
Currency: USD
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Jan-2017 Apr-2017 Jul-2017 Oct-2017 Jan-2018 Apr-2018 Jul-2018 Oct-2018 Jan-2019 Apr-2019 Jul-2019 Oct-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Jan-2023 Apr-2023 Jul-2023 Oct-2023 Jan-2024 Apr-2024 Jul-2024 Oct-2024 Dec-2024
Operating Cash Flow
Net Income
101
107
112
114
117
122
126
134
140
141
140
132
157
148
139
141
99
100
107
95
127
(36)
(128)
(172)
(253)
(113)
(23)
38
72
92
84
49
43
48
65
85
101
106
116
128
157
Depreciation & Amortization
83
84
84
85
86
86
86
87
88
90
92
93
93
94
94
95
96
93
91
89
88
90
91
93
91
90
89
89
90
89
90
90
92
94
95
95
93
95
97
99
101
Change in Deffered Taxes
0
1
2
2
1
3
1
1
(1)
(1)
0
(1)
(25)
(27)
(27)
(25)
(6)
(5)
(9)
(9)
(2)
(15)
(11)
(53)
(67)
(58)
(59)
(19)
(21)
(15)
(18)
(18)
(19)
(19)
(16)
(14)
(16)
(16)
(16)
(13)
(6)
Stock-Based Compensation
17
18
19
20
20
21
22
22
21
21
20
20
16
18
18
17
20
20
19
19
19
19
20
20
21
21
22
22
23
23
24
24
24
25
25
26
26
28
28
28
0
Other Non-Cash Items
19
20
21
28
29
35
37
25
39
32
31
36
27
28
29
29
41
43
41
52
(4)
186
187
179
229
38
36
35
41
41
42
42
56
56
55
56
53
55
50
47
36
Cash Taxes Paid
41
41
31
30
30
31
32
24
18
18
35
35
32
31
15
10
10
10
15
19
21
21
11
11
58
58
63
61
13
13
18
18
15
15
10
8
14
14
20
23
19
Cash Interest Paid
5
6
6
6
6
6
6
6
6
6
6
7
7
8
8
8
8
7
5
3
2
2
8
11
13
14
13
10
10
9
5
7
7
8
10
9
10
12
12
13
13
Change in Working Capital
36
16
20
11
3
6
23
44
51
21
9
(7)
(13)
23
30
28
61
19
4
(0)
9
(73)
(40)
23
3
100
125
12
31
19
(27)
31
(11)
15
(23)
(9)
(13)
(21)
(36)
(19)
(20)
Cash from Operating Activities
240
N/A
228
-5%
239
+5%
240
+1%
235
-2%
252
+7%
273
+8%
291
+7%
316
+9%
282
-11%
272
-4%
254
-7%
239
-6%
266
+11%
265
0%
267
+0%
291
+9%
250
-14%
235
-6%
225
-4%
219
-3%
152
-30%
99
-35%
70
-30%
3
-96%
58
+1 883%
169
+194%
155
-8%
213
+38%
225
+6%
170
-24%
193
+13%
162
-16%
193
+19%
176
-9%
214
+21%
218
+2%
220
+1%
211
-4%
242
+15%
268
+11%
Investing Cash Flow
Capital Expenditures
(116)
(110)
(118)
(137)
(156)
(154)
(136)
(118)
(118)
(114)
(121)
(120)
(122)
(134)
(131)
(130)
(106)
(88)
(83)
(72)
(76)
(78)
(76)
(67)
(51)
(43)
(52)
(62)
(68)
(89)
(83)
(96)
(113)
(122)
(130)
(135)
(153)
(152)
(157)
(174)
(161)
Other Items
0
0
0
0
0
0
0
0
(42)
(42)
(51)
(51)
(18)
0
(23)
(34)
(25)
(39)
(32)
(26)
(287)
(273)
(266)
(262)
0
(1)
(1)
(1)
(1)
1
1
1
0
(0)
(1)
(0)
(0)
(0)
0
0
0
Cash from Investing Activities
(116)
N/A
(110)
+5%
(118)
-7%
(137)
-16%
(156)
-14%
(154)
+1%
(136)
+11%
(118)
+14%
(160)
-36%
(156)
+2%
(172)
-10%
(171)
+0%
(140)
+18%
(152)
-8%
(153)
-1%
(163)
-6%
(130)
+20%
(127)
+3%
(115)
+9%
(97)
+15%
(363)
-274%
(352)
+3%
(342)
+3%
(329)
+4%
(51)
+85%
(44)
+14%
(53)
-22%
(63)
-18%
(69)
-9%
(89)
-29%
(82)
+7%
(96)
-16%
(113)
-18%
(122)
-9%
(130)
-6%
(135)
-4%
(153)
-13%
(153)
+1%
(157)
-3%
(174)
-11%
(161)
+7%
Financing Cash Flow
Net Issuance of Common Stock
(118)
(99)
(70)
(57)
(81)
(41)
(72)
(115)
(118)
(84)
(78)
(116)
(114)
(144)
(127)
(69)
(101)
(72)
(98)
(91)
(43)
(40)
187
198
197
216
(249)
(249)
(250)
(270)
(16)
(42)
(63)
(72)
(70)
(58)
(46)
(46)
(41)
(27)
(6)
Net Issuance of Debt
0
0
0
(25)
0
0
0
0
0
0
0
30
10
30
20
(10)
0
(10)
15
315
280
360
341
41
(10)
(100)
99
99
195
0
0
0
0
0
0
0
0
0
0
0
(20)
Cash Paid for Dividends
(30)
(32)
(33)
(34)
(36)
(38)
(39)
(41)
(42)
(44)
(46)
(48)
(50)
(51)
(53)
(55)
(56)
(58)
(59)
(60)
(61)
(62)
(47)
(32)
(16)
(2)
(19)
(19)
(19)
0
(14)
(28)
(42)
(56)
(55)
(54)
(53)
(53)
(53)
(53)
(53)
Other
20
21
18
20
24
19
18
19
14
13
11
5
8
11
11
23
17
14
16
1
0
0
(10)
(10)
(28)
0
(35)
(35)
(35)
(42)
(24)
(24)
(18)
0
(24)
(35)
(24)
0
(11)
0
0
Cash from Financing Activities
(128)
N/A
(110)
+14%
(85)
+23%
(96)
-13%
(94)
+2%
(84)
+11%
(118)
-41%
(137)
-16%
(147)
-7%
(114)
+22%
(114)
+1%
(129)
-14%
(146)
-13%
(155)
-6%
(149)
+4%
(111)
+26%
(140)
-27%
(125)
+11%
(127)
-1%
165
N/A
176
+6%
258
+47%
471
+82%
197
-58%
144
-27%
86
-40%
(204)
N/A
(204)
0%
(109)
+47%
(134)
-23%
(54)
+59%
(94)
-74%
(124)
-31%
(138)
-12%
(149)
-8%
(147)
+1%
(124)
+16%
(123)
+0%
(105)
+15%
(80)
+24%
(79)
+2%
Change in Cash
Effect of Foreign Exchange Rates
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
(1)
Net Change in Cash
(4)
N/A
8
N/A
36
+356%
7
-80%
(14)
N/A
14
N/A
18
+25%
36
+101%
10
-72%
12
+18%
(13)
N/A
(46)
-246%
(48)
-4%
(41)
+14%
(37)
+10%
(7)
+81%
21
N/A
(2)
N/A
(7)
-196%
294
N/A
32
-89%
59
+84%
228
+289%
(63)
N/A
96
N/A
100
+5%
(88)
N/A
(113)
-28%
36
N/A
2
-93%
33
+1 283%
2
-94%
(75)
N/A
(68)
+10%
(103)
-53%
(69)
+33%
(58)
+15%
(56)
+4%
(51)
+9%
(12)
+77%
28
N/A
Free Cash Flow
Free Cash Flow
124
N/A
118
-5%
121
+3%
103
-14%
80
-23%
98
+23%
136
+39%
173
+27%
199
+15%
168
-15%
151
-10%
134
-11%
116
-13%
132
+13%
135
+2%
137
+2%
185
+35%
162
-13%
152
-6%
154
+1%
143
-7%
74
-48%
23
-68%
3
-89%
(48)
N/A
15
N/A
117
+688%
93
-20%
146
+57%
136
-7%
87
-36%
96
+11%
49
-49%
71
+46%
46
-35%
78
+69%
65
-17%
68
+4%
54
-20%
68
+26%
107
+57%

See Also

Summary
CAKE intrinsic value, competitors valuation, and company profile.
DCF Valuation
CAKE stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CAKE stock valuation using valuation multiples.
Wall Street Estimates
CAKE price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
CAKE stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 253,800+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.