Forth Smart Service PCL (BKK: FSMART)
Thailand flag Thailand · Delayed Price · Currency is THB
7.90
-0.15 (-1.86%)
Dec 20, 2024, 4:36 PM ICT

Forth Smart Service PCL Cash Flow Statement

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 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018 - 2014
Net Income
388.33299.45301.89400.06464.06584.23
Upgrade
Depreciation & Amortization
324.06401.38469.82507.96528.67524.95
Upgrade
Other Amortization
10.5611.5310.479.638.669.06
Upgrade
Loss (Gain) From Sale of Assets
3.64-1.3-0.19-0.17-0.62-0.47
Upgrade
Asset Writedown & Restructuring Costs
14.9916.06-4.928.715.051.28
Upgrade
Loss (Gain) From Sale of Investments
---11.15--
Upgrade
Loss (Gain) on Equity Investments
-34.26-62.78-44.2---
Upgrade
Provision & Write-off of Bad Debts
1.9916.7345.596.785.37-
Upgrade
Other Operating Activities
-88.27-108.69-157.6518.957.251.42
Upgrade
Change in Inventory
-32.07-6.85-6.515.1623.747.75
Upgrade
Change in Accounts Payable
-14.14124.0490.21-21.7928.04-151.1
Upgrade
Change in Other Net Operating Assets
-632.37-139.01-100.4469.82-14.2-61.75
Upgrade
Operating Cash Flow
-57.53550.56604.071,0261,056915.37
Upgrade
Operating Cash Flow Growth
--8.86%-41.14%-2.82%15.37%-14.18%
Upgrade
Capital Expenditures
-86.96-106.56-145.05-111.87-77.08-118.39
Upgrade
Sale of Property, Plant & Equipment
4.945.630.560.620.963.47
Upgrade
Cash Acquisitions
-----7.16-
Upgrade
Divestitures
---0.030.02-
Upgrade
Sale (Purchase) of Intangibles
-2.62-5.12-13.56-9.01-17.9-4.33
Upgrade
Investment in Securities
0-84-188.5-3535-70
Upgrade
Other Investing Activities
11.2237.58----
Upgrade
Investing Cash Flow
-73.42-152.47-346.55-155.23-66.16-189.25
Upgrade
Short-Term Debt Issued
-9901,7901,9003,7503,460
Upgrade
Total Debt Issued
1,2409901,7901,9003,7503,460
Upgrade
Short-Term Debt Repaid
--1,120-1,790-2,400-3,630-3,390
Upgrade
Long-Term Debt Repaid
--17.54-16.58-21.76-230.78-375.07
Upgrade
Total Debt Repaid
-815.22-1,138-1,807-2,422-3,861-3,765
Upgrade
Net Debt Issued (Repaid)
424.78-147.54-16.58-521.76-110.78-305.07
Upgrade
Repurchase of Common Stock
-----164.26-
Upgrade
Common Dividends Paid
-308.79-256.07-301.25-421.76-488.53-499.2
Upgrade
Other Financing Activities
0.02-----
Upgrade
Financing Cash Flow
116-403.61-317.83-943.52-763.57-804.27
Upgrade
Net Cash Flow
-14.95-5.52-60.31-72.48226.28-78.16
Upgrade
Free Cash Flow
-144.49444459.02914.39978.94796.98
Upgrade
Free Cash Flow Growth
--3.27%-49.80%-6.59%22.83%-15.68%
Upgrade
Free Cash Flow Margin
-6.28%20.03%18.75%34.24%34.22%25.32%
Upgrade
Free Cash Flow Per Share
-0.190.590.611.211.291.02
Upgrade
Cash Interest Paid
12.627.4267.9517.1629.13
Upgrade
Cash Income Tax Paid
85.6169.8581.6474.4650.1180.53
Upgrade
Levered Free Cash Flow
28.9343.49426.83816.07821.29646.16
Upgrade
Unlevered Free Cash Flow
37.91351.15433.95828.5840.73672.05
Upgrade
Change in Net Working Capital
438.58120.8883.18-125.4-65.79178.17
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.