CPTGF 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	518.66	309.02	470.26	676.42	524.19	902.13	Upgrade
Other Amortization	18.74	18.75	19.46	19.92	20.05	18.51	Upgrade
Gain (Loss) on Sale of Investments	220.12	420.01	221.37	-83.02	196.37	-4.9	Upgrade
Change in Accounts Receivable	59.18	-17.86	31.43	-12.62	8.71	22.5	Upgrade
Change in Other Net Operating Assets	-40.37	-25.33	-47.81	34.28	-41.79	-47.31	Upgrade
Other Operating Activities	-171.26	-91.72	6.28	-44.68	-51.84	58.59	Upgrade
Operating Cash Flow	599.46	613.61	700	560.34	683.74	951.52	Upgrade
Operating Cash Flow Growth	8.75%	-12.34%	24.93%	-18.05%	-28.14%	36.05%	Upgrade
Common Dividends Paid	-328.49	-448.3	-643.06	-562.79	-681.25	-799.23	Upgrade
Other Financing Activities	-370.75	-222.8	-	-	-	-	Upgrade
Net Cash Flow	-99.78	-57.49	56.95	-2.46	2.49	152.29	Upgrade
Levered Free Cash Flow	541.6	455.47	473.21	419.23	474.89	571.55	Upgrade
Unlevered Free Cash Flow	541.6	455.47	473.21	419.23	474.89	571.55	Upgrade
Change in Net Working Capital	-52.5	25.56	-19.12	-27.01	-2.2	13.34	Upgrade

Source: S&P Capital IQ. Real Estate template. Financial Sources.