AEON Thana Sinsap (Thailand) PCL (BKK: AEONTS)
Thailand
· Delayed Price · Currency is THB 118.50
-1.00 (-0.84%)
Dec 20, 2024, 4:36 PM ICT
BKK: AEONTS Cash Flow Statement
Financials in millions THB. Fiscal year is March - February.
Millions THB. Fiscal year is Mar - Feb.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Aug '24 Aug 31, 2024 | Feb '24 Feb 29, 2024 | Feb '23 Feb 28, 2023 | Feb '22 Feb 28, 2022 | Feb '21 Feb 28, 2021 | Feb '20 Feb 29, 2020 | 2019 - 2015 |
| Net Income | 3,146 | 3,259 | 3,815 | 3,553 | 3,690 | 3,975 | Upgrade
|
| Depreciation & Amortization | 726.16 | 748.62 | 810.1 | 896.11 | 940.36 | 373.52 | Upgrade
|
| Other Amortization | 280.29 | 271.58 | 241.5 | 202.9 | 182.51 | 175.05 | Upgrade
|
| Gain on Sale of Loans & Receivables | -172.09 | -167.11 | -404.57 | -319.76 | -249.7 | -577.13 | Upgrade
|
| Loss (Gain) From Sale of Investments | -9.41 | -9.41 | - | - | 14.01 | 0.54 | Upgrade
|
| Asset Writedown & Restructuring Costs | 2.85 | 7.19 | 98.89 | 3.51 | 1.11 | 20.39 | Upgrade
|
| Provision for Credit Losses | 7,272 | 7,240 | 7,263 | 6,629 | 6,210 | 6,646 | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | - | - | 25.43 | 12.67 | Upgrade
|
| Change in Accounts Payable | 286.92 | -233.36 | -86.09 | -202.52 | 38.29 | 194.96 | Upgrade
|
| Change in Other Net Operating Assets | -6,994 | -6,851 | -11,001 | -9,916 | -2,354 | -14,123 | Upgrade
|
| Other Operating Activities | 940.16 | 204.87 | 736.5 | -98.27 | -606.25 | 717.22 | Upgrade
|
| Operating Cash Flow | 5,480 | 4,471 | 1,473 | 755.9 | 7,897 | -2,579 | Upgrade
|
| Operating Cash Flow Growth | 63.48% | 203.61% | 94.82% | -90.43% | - | - | Upgrade
|
| Capital Expenditures | -265.69 | -251.7 | -211.78 | -198.25 | -317.91 | -302.13 | Upgrade
|
| Sale of Property, Plant & Equipment | 1.22 | 1.36 | 2.17 | 18.21 | 1.36 | 1.11 | Upgrade
|
| Cash Acquisitions | - | -0.25 | - | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -191.88 | -206.94 | -442.33 | -289.91 | -219.16 | -345.24 | Upgrade
|
| Investment in Securities | -72 | -72 | - | -144 | - | 0.46 | Upgrade
|
| Other Investing Activities | 70.18 | 106.4 | -102.15 | -2.33 | -0.02 | -0.01 | Upgrade
|
| Investing Cash Flow | -458.17 | -423.13 | -754.09 | -616.27 | -535.72 | -645.81 | Upgrade
|
| Short-Term Debt Issued | - | 98,435 | 116,228 | 92,796 | 85,656 | 111,745 | Upgrade
|
| Long-Term Debt Issued | - | 11,889 | 27,455 | 9,258 | 10,238 | 14,174 | Upgrade
|
| Total Debt Issued | 87,835 | 110,324 | 143,684 | 102,054 | 95,894 | 125,919 | Upgrade
|
| Short-Term Debt Repaid | - | -100,160 | -120,792 | -93,968 | -82,645 | -111,467 | Upgrade
|
| Long-Term Debt Repaid | - | -14,032 | -22,949 | -8,159 | -19,708 | -9,457 | Upgrade
|
| Total Debt Repaid | -91,400 | -114,191 | -143,741 | -102,127 | -102,353 | -120,924 | Upgrade
|
| Net Debt Issued (Repaid) | -3,565 | -3,868 | -57.71 | -72.62 | -6,459 | 4,995 | Upgrade
|
| Common Dividends Paid | -1,390 | -1,386 | -1,304 | -1,307 | -1,122 | -1,240 | Upgrade
|
| Other Financing Activities | 273.33 | 191.72 | 232.06 | 416.87 | 317.14 | 412.59 | Upgrade
|
| Financing Cash Flow | -4,315 | -5,062 | -1,130 | -962.58 | -7,264 | 4,168 | Upgrade
|
| Foreign Exchange Rate Adjustments | 18.82 | -5.45 | -8.1 | -46.61 | 14.5 | -17.83 | Upgrade
|
| Net Cash Flow | 725.03 | -1,020 | -419.25 | -869.57 | 111.61 | 925.51 | Upgrade
|
| Free Cash Flow | 5,214 | 4,219 | 1,261 | 557.65 | 7,579 | -2,881 | Upgrade
|
| Free Cash Flow Growth | 67.59% | 234.64% | 126.11% | -92.64% | - | - | Upgrade
|
| Free Cash Flow Margin | 42.71% | 34.43% | 9.77% | 4.58% | 60.55% | -20.71% | Upgrade
|
| Free Cash Flow Per Share | 20.86 | 16.88 | 5.04 | 2.23 | 30.31 | -11.52 | Upgrade
|
| Cash Interest Paid | 2,088 | 2,073 | 1,907 | 1,720 | 2,241 | 2,158 | Upgrade
|
| Cash Income Tax Paid | 632.72 | 1,239 | 544.66 | 881.46 | 1,320 | 1,127 | Upgrade
|
Source: S&P Capital IQ. Financial Services template. Financial Sources.