MFEC PCL (BKK: MFEC)
Thailand
· Delayed Price · Currency is THB 5.85
-0.15 (-2.50%)
Dec 20, 2024, 4:36 PM ICT
MFEC PCL 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 | Sep '24 Sep 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 | 196.46 | 681.05 | 234.93 | 256.99 | 244.62 | 225.42 | Upgrade
|
| Depreciation & Amortization | 82.21 | 67.12 | 59.91 | 63.23 | 64.48 | 37.99 | Upgrade
|
| Other Amortization | 5.04 | 5.04 | 14.26 | 9.51 | 9.74 | 7.39 | Upgrade
|
| Loss (Gain) From Sale of Assets | -39.42 | -647.01 | 5.66 | 2.83 | -0.94 | 0.94 | Upgrade
|
| Asset Writedown & Restructuring Costs | 3.81 | 3.41 | 0.22 | 0.19 | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | 21.74 | 22.38 | -33.57 | -0.09 | -0.37 | -40.77 | Upgrade
|
| Loss (Gain) on Equity Investments | -4.9 | -6.78 | -8.22 | -8.7 | -1.73 | -2.4 | Upgrade
|
| Stock-Based Compensation | - | - | - | 0.18 | 0.37 | 0.28 | Upgrade
|
| Provision & Write-off of Bad Debts | -11.25 | 1.89 | 0.04 | -1.31 | 26.25 | 14.57 | Upgrade
|
| Other Operating Activities | -56.49 | -46.66 | 17.89 | -31.83 | -1.9 | 13.89 | Upgrade
|
| Change in Accounts Receivable | 420.42 | -147.17 | -55.24 | -70.52 | -646.46 | -180.13 | Upgrade
|
| Change in Inventory | 130.45 | -520.76 | -323.37 | -405.63 | -611.13 | -228.1 | Upgrade
|
| Change in Accounts Payable | -370.76 | 340.29 | -18.42 | -253.64 | 685.42 | -96.99 | Upgrade
|
| Change in Unearned Revenue | 11.84 | 311.83 | 367.66 | 247.91 | 536.54 | 129.03 | Upgrade
|
| Change in Other Net Operating Assets | 72.81 | 1.32 | -41.01 | 63.2 | 0.81 | 10.64 | Upgrade
|
| Operating Cash Flow | 461.18 | 56.08 | 250.14 | -133.54 | 305.71 | -108.23 | Upgrade
|
| Operating Cash Flow Growth | 169.04% | -77.58% | - | - | - | - | Upgrade
|
| Capital Expenditures | -60.13 | -81.51 | -25.21 | -32.73 | -29.48 | -50 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.57 | 0.78 | 0.03 | - | 2.93 | 0.77 | Upgrade
|
| Cash Acquisitions | -1.76 | -1.76 | - | -0.9 | - | - | Upgrade
|
| Divestitures | 43.74 | 690.78 | 1.33 | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -19.39 | -13.79 | -7.14 | -8.58 | -11.04 | -11.49 | Upgrade
|
| Investment in Securities | -76.39 | -178.95 | -2.41 | -3.5 | -67.43 | 29.38 | Upgrade
|
| Other Investing Activities | 39.06 | -11.57 | -4.65 | -7.91 | -5.6 | -1 | Upgrade
|
| Investing Cash Flow | -132.93 | 353.97 | -38.06 | -53.61 | -110.63 | -32.35 | Upgrade
|
| Short-Term Debt Issued | - | 124.74 | 223.06 | 385 | 6.33 | 13.67 | Upgrade
|
| Long-Term Debt Issued | - | - | - | 17.18 | 49.57 | 124.53 | Upgrade
|
| Total Debt Issued | 485.13 | 124.74 | 223.06 | 402.18 | 55.9 | 138.2 | Upgrade
|
| Short-Term Debt Repaid | - | -268.73 | - | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -60.03 | -57.23 | -64.9 | -83.15 | -47.15 | Upgrade
|
| Total Debt Repaid | -649.51 | -328.76 | -57.23 | -64.9 | -83.15 | -47.15 | Upgrade
|
| Net Debt Issued (Repaid) | -164.39 | -204.02 | 165.83 | 337.28 | -27.25 | 91.04 | Upgrade
|
| Common Dividends Paid | -176.57 | -176.57 | -176.58 | -176.58 | -154.51 | -88.29 | Upgrade
|
| Other Financing Activities | -17.52 | -55.17 | -11.36 | -5.73 | -4.94 | -2.48 | Upgrade
|
| Financing Cash Flow | -358.48 | -435.76 | -22.11 | 154.97 | -186.7 | 0.27 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -2.72 | - | -49.84 | - | - | - | Upgrade
|
| Net Cash Flow | -32.96 | -25.71 | 140.13 | -32.18 | 8.38 | -140.31 | Upgrade
|
| Free Cash Flow | 401.05 | -25.43 | 224.93 | -166.26 | 276.23 | -158.23 | Upgrade
|
| Free Cash Flow Growth | 322.57% | - | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 5.68% | -0.38% | 4.12% | -3.38% | 5.84% | -4.24% | Upgrade
|
| Free Cash Flow Per Share | 0.91 | -0.06 | 0.51 | -0.38 | 0.63 | -0.36 | Upgrade
|
| Cash Interest Paid | 15.87 | 13.4 | 8.69 | 3.08 | 1.59 | 0.98 | Upgrade
|
| Cash Income Tax Paid | 83.4 | 104.78 | 80.86 | 121.85 | 95.8 | 92.48 | Upgrade
|
| Levered Free Cash Flow | 329.84 | 50.22 | 96.12 | -146.57 | 204.93 | -95.78 | Upgrade
|
| Unlevered Free Cash Flow | 352.23 | 64.82 | 107.5 | -139.36 | 211.89 | -93.29 | Upgrade
|
| Change in Net Working Capital | -175.32 | -6.49 | 88.27 | 368.08 | 16.25 | 254.35 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.