Central Plaza Hotel Public Company Limited (BKK: CENTEL)
Thailand
· Delayed Price · Currency is THB 38.50
+2.25 (6.21%)
Sep 6, 2024, 4:39 PM ICT
CENTEL 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 | Jun '24 Jun 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 | 1,421 | 1,248 | 398.08 | -1,733 | -2,775 | 1,744 | Upgrade
|
| Depreciation & Amortization | 3,094 | 3,022 | 3,047 | 3,102 | 3,355 | 1,639 | Upgrade
|
| Other Amortization | 99.55 | 99.55 | 85.26 | 65.36 | 66.25 | 398.52 | Upgrade
|
| Loss (Gain) From Sale of Assets | 108.78 | 103.73 | 116.12 | 55.54 | 110.36 | 113.24 | Upgrade
|
| Asset Writedown & Restructuring Costs | -291.95 | -293.05 | -69.49 | -447.11 | 1,228 | 1.86 | Upgrade
|
| Loss (Gain) on Equity Investments | 24 | 62.2 | 43.57 | 64.08 | 20.94 | -29.4 | Upgrade
|
| Provision & Write-off of Bad Debts | -28.94 | -11.87 | 23.68 | 19.51 | 4.56 | 2.02 | Upgrade
|
| Other Operating Activities | 1,069 | 880.05 | 534.22 | 568.55 | -275.86 | -76.97 | Upgrade
|
| Change in Accounts Receivable | -142.1 | -282.25 | -456.72 | -295.5 | 175.12 | 96.9 | Upgrade
|
| Change in Inventory | 151.03 | 27.25 | -275.42 | 33.38 | 89.43 | -28.41 | Upgrade
|
| Change in Accounts Payable | 373.46 | 74.09 | 758.57 | 760.02 | -497.7 | -126.16 | Upgrade
|
| Change in Unearned Revenue | 16.32 | 12.18 | 32.45 | 46.1 | 32.89 | 17.94 | Upgrade
|
| Change in Other Net Operating Assets | -303.32 | -21.35 | -38.97 | -104.01 | -186.12 | 60.78 | Upgrade
|
| Operating Cash Flow | 5,591 | 4,921 | 4,199 | 2,135 | 1,348 | 3,813 | Upgrade
|
| Operating Cash Flow Growth | 11.55% | 17.20% | 96.67% | 58.42% | -64.66% | -9.49% | Upgrade
|
| Capital Expenditures | -4,283 | -1,940 | -878.71 | -1,638 | -1,876 | -1,969 | Upgrade
|
| Sale of Property, Plant & Equipment | 16.78 | 8.71 | 7.57 | 12.02 | 6.12 | 8.22 | Upgrade
|
| Cash Acquisitions | -33.56 | -33.56 | - | -191.23 | -20.3 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -120.57 | -114.29 | -115.62 | -79.3 | -108.34 | -265.38 | Upgrade
|
| Investment in Securities | 299.43 | 231.21 | -730.5 | -1,495 | -657.07 | -431.63 | Upgrade
|
| Other Investing Activities | 232.99 | 262.08 | -80.95 | -6.62 | 26.56 | 63.69 | Upgrade
|
| Investing Cash Flow | -3,888 | -1,586 | -1,798 | -3,397 | -2,629 | -2,594 | Upgrade
|
| Short-Term Debt Issued | - | 939.99 | 294.96 | 1,728 | 4,333 | 431.23 | Upgrade
|
| Long-Term Debt Issued | - | 7,474 | 2,486 | 5,789 | 3,874 | 1,173 | Upgrade
|
| Total Debt Issued | 8,544 | 8,414 | 2,781 | 7,516 | 8,207 | 1,604 | Upgrade
|
| Short-Term Debt Repaid | - | -986.49 | -1,639 | -1,685 | -3,314 | - | Upgrade
|
| Long-Term Debt Repaid | - | -10,739 | -3,237 | -3,803 | -2,662 | -894.26 | Upgrade
|
| Total Debt Repaid | -10,774 | -11,725 | -4,877 | -5,489 | -5,976 | -894.26 | Upgrade
|
| Net Debt Issued (Repaid) | -2,230 | -3,311 | -2,096 | 2,028 | 2,231 | 709.9 | Upgrade
|
| Common Dividends Paid | -567 | - | - | - | - | -877.49 | Upgrade
|
| Other Financing Activities | -469.63 | -574.41 | -420.14 | -299.65 | -283.48 | -295.57 | Upgrade
|
| Financing Cash Flow | -3,267 | -3,886 | -2,516 | 1,728 | 1,948 | -463.16 | Upgrade
|
| Foreign Exchange Rate Adjustments | 19.46 | -66.8 | -102.58 | 155.43 | 43.86 | -14.23 | Upgrade
|
| Net Cash Flow | -1,544 | -617.73 | -217.8 | 620.72 | 710.01 | 742.16 | Upgrade
|
| Free Cash Flow | 1,308 | 2,981 | 3,320 | 497.09 | -528.39 | 1,845 | Upgrade
|
| Free Cash Flow Growth | -66.58% | -10.21% | 567.87% | - | - | -35.69% | Upgrade
|
| Free Cash Flow Margin | 5.63% | 13.49% | 18.57% | 4.35% | -4.03% | 8.77% | Upgrade
|
| Free Cash Flow Per Share | 0.97 | 2.21 | 2.46 | 0.37 | -0.39 | 1.37 | Upgrade
|
| Cash Interest Paid | 449.99 | 527.37 | 417.89 | 291.9 | 230.21 | 210.12 | Upgrade
|
| Cash Income Tax Paid | 127.82 | 177.94 | 59.99 | 16.06 | 117.3 | 381.8 | Upgrade
|
| Levered Free Cash Flow | 609.4 | 1,672 | 2,544 | 755.65 | -649.32 | 830.48 | Upgrade
|
| Unlevered Free Cash Flow | 1,276 | 2,302 | 2,998 | 1,204 | -231.36 | 964.24 | Upgrade
|
| Change in Net Working Capital | -850.9 | 249.55 | -207.69 | -519.48 | 721.73 | 146.25 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.