Bangkok Lab And Cosmetic PCL (BKK: BLC)
Thailand flag Thailand · Delayed Price · Currency is THB
4.480
-0.020 (-0.44%)
Dec 19, 2024, 10:00 AM ICT

BKK: BLC Cash Flow Statement

Millions THB. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020
Period Ending
Sep '24 Dec '23 Dec '22 Dec '21 Dec '20
Net Income
166.85145.39125.7251.6113.74
Depreciation & Amortization
55.8752.8451.1948.8447.48
Loss (Gain) From Sale of Assets
0.360.010.810.03-0
Provision & Write-off of Bad Debts
0.21-1.24-2.450.782.26
Other Operating Activities
27.8239.3850.4771.2658.66
Change in Accounts Receivable
-74.14-48.54-55.7631.8-0.57
Change in Inventory
60.483.11-51.11-17.68-94.19
Change in Accounts Payable
7.38-51.9240.45-41.45-19.85
Change in Other Net Operating Assets
-53.18-13.05-24.05-13.332.9
Operating Cash Flow
191.64125.97135.26131.8610.43
Operating Cash Flow Growth
69.41%-6.87%2.58%1163.86%-
Capital Expenditures
-116.02-55.72-13.69-20.96-
Sale of Property, Plant & Equipment
0.030.10.17--
Cash Acquisitions
-----76
Sale (Purchase) of Intangibles
-9.78-4.56-1.12-1.54-1.21
Investment in Securities
335-885-0--
Other Investing Activities
23.70.640.020.131.16
Investing Cash Flow
232.94-944.54-14.62-22.4-78.51
Short-Term Debt Issued
-497.49725.84607.82444.81
Long-Term Debt Issued
-14.53318.65107.39
Total Debt Issued
338.51512.02756.84616.47552.2
Short-Term Debt Repaid
--675.89-734.79-621.94-439.83
Long-Term Debt Repaid
--67.33-82.16-61.65-49.35
Total Debt Repaid
-437.69-743.22-816.96-683.59-489.18
Net Debt Issued (Repaid)
-99.17-231.2-60.12-67.1263.02
Issuance of Common Stock
-1,260402080
Common Dividends Paid
-77.99-79.47-56.52-36-47.8
Other Financing Activities
-15.69-78.16-28.33-28.64-29.03
Financing Cash Flow
-192.85871.18-104.97-111.7566.19
Net Cash Flow
231.7352.6115.67-2.29-1.9
Free Cash Flow
75.6270.26121.57110.910.43
Free Cash Flow Growth
1.11%-42.21%9.62%962.94%-
Free Cash Flow Margin
4.88%4.96%9.79%10.12%0.94%
Free Cash Flow Per Share
0.130.130.270.310.04
Cash Interest Paid
13.7725.7528.3228.6429.03
Cash Income Tax Paid
26.6620.4717.317.686.31
Levered Free Cash Flow
59.62-38.2798.2377.04-
Unlevered Free Cash Flow
68.2-22.17115.9494.8-
Change in Net Working Capital
2.78139.8828.48-12.87-
Source: S&P Capital IQ. Standard template. Financial Sources.