CP ALL PCL (BKK:CPALL)
Thailand
· Delayed Price · Currency is THB 47.00
-0.50 (-1.05%)
May 30, 2025, 4:39 PM ICT
CP ALL PCL Cash Flow Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 26,612 | 25,346 | 18,482 | 13,272 | 12,985 | 16,102 | Upgrade
|
| Depreciation & Amortization | 35,124 | 34,968 | 34,492 | 34,889 | 23,623 | 19,984 | Upgrade
|
| Other Amortization | 2,237 | 2,237 | 2,090 | 1,655 | 863 | 666 | Upgrade
|
| Loss (Gain) From Sale of Assets | -271.24 | -302.67 | -365.54 | -87.56 | -1,267 | -24.35 | Upgrade
|
| Asset Writedown & Restructuring Costs | 984.18 | 756.17 | 427.26 | 87.08 | 7,336 | -0.83 | Upgrade
|
| Loss (Gain) on Equity Investments | -604.72 | -672.76 | -746.23 | -831.42 | -118.77 | 63.42 | Upgrade
|
| Provision & Write-off of Bad Debts | -43.62 | -35.98 | -144.47 | -85.04 | 365.63 | 49.18 | Upgrade
|
| Other Operating Activities | 19,972 | 19,901 | 19,949 | 18,498 | 3,602 | 8,477 | Upgrade
|
| Change in Accounts Receivable | 1,140 | -502.13 | 411.22 | -179.8 | -901.12 | 19.76 | Upgrade
|
| Change in Inventory | -2,831 | -3,307 | 346.63 | -7,718 | -6,619 | -324.45 | Upgrade
|
| Change in Accounts Payable | -409.19 | 97.51 | 12,470 | 9,264 | 11,796 | -5,770 | Upgrade
|
| Change in Unearned Revenue | 137.34 | 142.23 | 71.05 | -285.8 | -141.99 | 163.63 | Upgrade
|
| Change in Other Net Operating Assets | -3,340 | -2,458 | -311.68 | 1,396 | -5,204 | -256.71 | Upgrade
|
| Operating Cash Flow | 78,706 | 76,169 | 87,172 | 69,873 | 46,319 | 39,148 | Upgrade
|
| Operating Cash Flow Growth | -16.30% | -12.62% | 24.76% | 50.85% | 18.32% | -3.28% | Upgrade
|
| Capital Expenditures | -22,685 | -22,915 | -24,270 | -25,698 | -14,072 | -15,387 | Upgrade
|
| Sale of Property, Plant & Equipment | 159.1 | 207.22 | 606.25 | 473.29 | 263.45 | 124.77 | Upgrade
|
| Divestitures | - | - | - | - | 19,140 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -2,452 | -2,269 | -2,927 | -4,049 | -2,119 | -1,020 | Upgrade
|
| Investment in Securities | -1,066 | -942.19 | -489.82 | -155.27 | -120.64 | -80,315 | Upgrade
|
| Other Investing Activities | 497.97 | 581.52 | -110.64 | 185.76 | -1,148 | -806.96 | Upgrade
|
| Investing Cash Flow | -27,053 | -28,951 | -28,067 | -30,506 | 1,878 | -97,405 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 45.5 | 13,272 | - | Upgrade
|
| Long-Term Debt Issued | - | 47,562 | 71,757 | 50,235 | 92,823 | 111,712 | Upgrade
|
| Total Debt Issued | 38,912 | 47,562 | 71,757 | 50,280 | 106,095 | 111,712 | Upgrade
|
| Short-Term Debt Repaid | - | -8,263 | -7,711 | -26,104 | -6.01 | -2,288 | Upgrade
|
| Long-Term Debt Repaid | - | -75,507 | -101,907 | -61,490 | -117,544 | -21,071 | Upgrade
|
| Total Debt Repaid | -75,838 | -83,770 | -109,618 | -87,594 | -117,550 | -23,359 | Upgrade
|
| Net Debt Issued (Repaid) | -36,926 | -36,208 | -37,861 | -37,314 | -11,454 | 88,353 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 9,955 | - | Upgrade
|
| Repurchase of Common Stock | - | - | - | -10,000 | -10,000 | - | Upgrade
|
| Common Dividends Paid | -9,444 | -9,444 | -7,197 | -6,350 | -9,085 | -12,232 | Upgrade
|
| Other Financing Activities | -12,254 | -14,253 | -17,930 | -10,649 | 28,094 | -7,162 | Upgrade
|
| Financing Cash Flow | -58,623 | -59,904 | -62,988 | -64,312 | 7,510 | 68,959 | Upgrade
|
| Foreign Exchange Rate Adjustments | -449.01 | 64.27 | -307.53 | 46.38 | 26.44 | 25.24 | Upgrade
|
| Net Cash Flow | -7,419 | -12,621 | -4,190 | -24,898 | 55,733 | 10,729 | Upgrade
|
| Free Cash Flow | 56,021 | 53,254 | 62,902 | 44,176 | 32,247 | 23,761 | Upgrade
|
| Free Cash Flow Growth | -20.77% | -15.34% | 42.39% | 36.99% | 35.72% | 0.51% | Upgrade
|
| Free Cash Flow Margin | 5.61% | 5.39% | 6.83% | 5.18% | 5.51% | 4.35% | Upgrade
|
| Free Cash Flow Per Share | 6.24 | 5.93 | 7.00 | 4.92 | 3.59 | 2.65 | Upgrade
|
| Cash Interest Paid | 11,393 | 11,739 | 12,210 | 12,263 | 8,617 | 6,941 | Upgrade
|
| Cash Income Tax Paid | 6,349 | 5,947 | 4,859 | 5,164 | 3,882 | 3,559 | Upgrade
|
| Levered Free Cash Flow | 31,841 | 29,955 | 35,510 | 21,592 | 35,657 | 14,724 | Upgrade
|
| Unlevered Free Cash Flow | 41,442 | 39,639 | 45,859 | 32,112 | 43,559 | 20,053 | Upgrade
|
| Change in Net Working Capital | 3,227 | 3,672 | -10,567 | -2,935 | -20,240 | 1,359 | Upgrade
|
Updated Feb 25, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.