Business Alignment PCL (BKK: BIZ)
Thailand
· Delayed Price · Currency is THB 3.380
+0.020 (0.60%)
Dec 20, 2024, 4:36 PM ICT
Business Alignment PCL Cash Flow Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Net Income | 221.4 | 201.18 | 133.43 | 420.33 | 44.4 | 91.46 | Upgrade
|
| Depreciation & Amortization | 19.89 | 20.22 | 22.57 | 20.28 | 20.51 | 7.89 | Upgrade
|
| Other Amortization | 0.16 | 0.16 | 0.14 | 0.07 | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | -0 | -0.03 | - | -0.22 | 0.01 | 0.01 | Upgrade
|
| Asset Writedown & Restructuring Costs | 0.03 | 0.03 | 0.01 | - | - | - | Upgrade
|
| Other Operating Activities | 46.12 | 9.93 | -3.6 | 56.36 | 6.75 | 9.09 | Upgrade
|
| Change in Accounts Receivable | 237.37 | 41.53 | 345.26 | -420.23 | 30.71 | 96.45 | Upgrade
|
| Change in Inventory | -103.13 | 230.1 | -4.84 | 804.47 | -344.63 | -541.06 | Upgrade
|
| Change in Accounts Payable | -170.94 | 98.71 | -215.57 | -412.66 | 436.68 | 185.46 | Upgrade
|
| Change in Other Net Operating Assets | -31.13 | 45.33 | -58.69 | -33.57 | -1.12 | -7.47 | Upgrade
|
| Operating Cash Flow | 219.77 | 647.15 | 218.71 | 434.84 | 193.32 | -158.17 | Upgrade
|
| Operating Cash Flow Growth | 8.43% | 195.90% | -49.70% | 124.93% | - | - | Upgrade
|
| Capital Expenditures | -17.14 | -8.7 | -0.28 | -1.41 | -2.79 | -255.26 | Upgrade
|
| Sale of Property, Plant & Equipment | 0 | 0.08 | - | 0.22 | - | - | Upgrade
|
| Investment in Securities | 11.55 | -6.3 | -31.06 | -0.41 | 16.99 | -33.9 | Upgrade
|
| Other Investing Activities | -32.06 | 1.58 | 36.24 | -6.52 | 2.29 | 2.46 | Upgrade
|
| Investing Cash Flow | -37.65 | -13.34 | 4.9 | -8.12 | 16.48 | -286.69 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | - | 256.58 | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | 14.23 | 240.28 | Upgrade
|
| Total Debt Issued | 62.44 | - | - | - | 14.23 | 496.86 | Upgrade
|
| Short-Term Debt Repaid | - | -91.49 | -23.7 | -134.28 | -7.11 | - | Upgrade
|
| Long-Term Debt Repaid | - | -19.36 | -121.29 | -8.95 | -1.53 | -0.02 | Upgrade
|
| Total Debt Repaid | -18.51 | -110.85 | -144.99 | -143.23 | -8.64 | -0.02 | Upgrade
|
| Net Debt Issued (Repaid) | 43.94 | -110.85 | -144.99 | -143.23 | 5.59 | 496.84 | Upgrade
|
| Issuance of Common Stock | - | - | 3.59 | - | - | - | Upgrade
|
| Common Dividends Paid | -180.22 | -120.15 | -171.08 | -159.98 | -99.95 | -63.92 | Upgrade
|
| Other Financing Activities | -11.52 | -11.97 | -0.39 | -6.56 | -11.18 | -4.92 | Upgrade
|
| Financing Cash Flow | -147.81 | -242.96 | -312.87 | -309.77 | -105.54 | 428 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.57 | -0.12 | -0.39 | -0.15 | -0.12 | -0.02 | Upgrade
|
| Net Cash Flow | 33.74 | 390.74 | -89.66 | 116.81 | 104.15 | -16.88 | Upgrade
|
| Free Cash Flow | 202.63 | 638.46 | 218.42 | 433.43 | 190.53 | -413.42 | Upgrade
|
| Free Cash Flow Growth | 0.17% | 192.30% | -49.61% | 127.49% | - | - | Upgrade
|
| Free Cash Flow Margin | 11.70% | 37.67% | 17.76% | 14.81% | 24.90% | -56.40% | Upgrade
|
| Free Cash Flow Per Share | 0.34 | 1.06 | 0.36 | 0.72 | 0.32 | -0.69 | Upgrade
|
| Cash Interest Paid | 11.52 | 11.97 | 14.49 | 13.56 | 11.18 | 4.92 | Upgrade
|
| Cash Income Tax Paid | 44.58 | 46.14 | 63.73 | 72.36 | 26.96 | 23.54 | Upgrade
|
| Levered Free Cash Flow | 289.23 | 548.82 | 195.02 | 234.9 | 191.44 | -440.04 | Upgrade
|
| Unlevered Free Cash Flow | 296.41 | 556.19 | 203.98 | 250.03 | 205.47 | -435.33 | Upgrade
|
| Change in Net Working Capital | -105.81 | -382.15 | -71.88 | 108.6 | -133.69 | 259.95 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.