I.C.C. International PCL (BKK:ICC)
Thailand
· Delayed Price · Currency is THB 27.50
0.00 (0.00%)
May 22, 2025, 12:07 PM ICT
I.C.C. International 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 | 1,525 | 982.95 | 894.22 | 618.82 | 121.54 | -52.36 | Upgrade
|
| Depreciation & Amortization | 524.7 | 528.2 | 561.45 | 499.23 | 431.43 | 505.35 | Upgrade
|
| Other Amortization | - | - | - | - | 5.87 | 3.65 | Upgrade
|
| Loss (Gain) From Sale of Assets | 44.63 | 41.64 | -5.02 | -390.55 | 9.95 | -0.94 | Upgrade
|
| Asset Writedown & Restructuring Costs | -1.73 | - | - | -0.47 | -84.9 | 0.35 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | - | -28.14 | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | 3.7 | -8 | 2.03 | -14.99 | -14.81 | 29.71 | Upgrade
|
| Provision & Write-off of Bad Debts | 1.23 | 1.31 | 1.1 | -2.8 | -7.27 | -0.44 | Upgrade
|
| Other Operating Activities | -2,339 | -1,620 | -974.34 | -282.71 | -372.45 | -320.65 | Upgrade
|
| Change in Accounts Receivable | 248.45 | 97.67 | -73.12 | 45.7 | -12.07 | 334.05 | Upgrade
|
| Change in Inventory | 28.9 | 12.17 | -257.52 | 271.75 | 352.27 | 669.41 | Upgrade
|
| Change in Accounts Payable | -295.3 | -179.41 | 44.77 | -20.46 | -12.44 | -322.63 | Upgrade
|
| Change in Unearned Revenue | - | - | - | - | - | 200 | Upgrade
|
| Change in Other Net Operating Assets | 87.57 | 119.87 | -52.52 | -218.63 | 159.85 | -146.42 | Upgrade
|
| Operating Cash Flow | -171.36 | -24.1 | 141.06 | 476.74 | 576.97 | 899.1 | Upgrade
|
| Operating Cash Flow Growth | - | - | -70.41% | -17.37% | -35.83% | 308.05% | Upgrade
|
| Capital Expenditures | -172.83 | -185.34 | -94.09 | -159.8 | -69.77 | -228.84 | Upgrade
|
| Sale of Property, Plant & Equipment | 4.42 | 7.92 | 29.26 | 601.79 | 0.38 | 23.18 | Upgrade
|
| Cash Acquisitions | -205.4 | -205.4 | - | 52.65 | - | - | Upgrade
|
| Divestitures | 26.64 | 26.64 | - | - | - | - | Upgrade
|
| Investment in Securities | -756.5 | 0.77 | 351.84 | -1,871 | -775.15 | 96.3 | Upgrade
|
| Other Investing Activities | 2,028 | 1,449 | 479.02 | 362.7 | 442.96 | 383.37 | Upgrade
|
| Investing Cash Flow | 924.29 | 1,094 | 766.03 | -1,014 | -401.58 | 270.46 | Upgrade
|
| Short-Term Debt Issued | - | 10.25 | 20 | 13.7 | 20 | 22 | Upgrade
|
| Total Debt Issued | 6.83 | 10.25 | 20 | 13.7 | 20 | 22 | Upgrade
|
| Short-Term Debt Repaid | - | - | -9.22 | -2 | -33.89 | -16.63 | Upgrade
|
| Long-Term Debt Repaid | - | -374.1 | -402.63 | -326.19 | -233.99 | -280.62 | Upgrade
|
| Total Debt Repaid | -366.24 | -374.1 | -411.85 | -328.19 | -267.87 | -297.25 | Upgrade
|
| Net Debt Issued (Repaid) | -359.41 | -363.85 | -391.85 | -314.49 | -247.87 | -275.25 | Upgrade
|
| Common Dividends Paid | -332.52 | -332.52 | -290.63 | -101.72 | -72.66 | -203.44 | Upgrade
|
| Other Financing Activities | -20.52 | -18.56 | -27.86 | -1.46 | 1.72 | -11.65 | Upgrade
|
| Financing Cash Flow | -712.45 | -714.93 | -710.35 | -417.67 | -318.81 | -490.35 | Upgrade
|
| Foreign Exchange Rate Adjustments | 3.52 | - | 0.82 | 6.34 | -0.52 | 2.25 | Upgrade
|
| Net Cash Flow | 44 | 354.94 | 197.55 | -948.62 | -143.95 | 681.46 | Upgrade
|
| Free Cash Flow | -344.19 | -209.43 | 46.97 | 316.94 | 507.21 | 670.26 | Upgrade
|
| Free Cash Flow Growth | - | - | -85.18% | -37.51% | -24.33% | - | Upgrade
|
| Free Cash Flow Margin | -3.95% | -2.40% | 0.53% | 3.74% | 7.46% | 8.58% | Upgrade
|
| Free Cash Flow Per Share | -0.69 | -0.42 | 0.09 | 0.63 | 1.01 | 1.34 | Upgrade
|
| Cash Interest Paid | 22.49 | 20.54 | 16.1 | 11.46 | 10.18 | 12.47 | Upgrade
|
| Cash Income Tax Paid | 55.12 | 56.54 | 32.59 | 18.01 | 6.58 | 28.04 | Upgrade
|
| Levered Free Cash Flow | -286.63 | 410.12 | -1,181 | 358.79 | 756.86 | 614.61 | Upgrade
|
| Unlevered Free Cash Flow | -272.58 | 422.95 | -1,171 | 365.97 | 763.12 | 622.4 | Upgrade
|
| Change in Net Working Capital | 306.3 | -301.93 | 1,658 | -103.45 | -528.64 | -532.77 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.