PTT PCL (BKK:PTT)
Thailand
· Delayed Price · Currency is THB 32.25
+0.75 (2.38%)
Feb 21, 2025, 4:38 PM ICT
PTT PCL Cash Flow Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2019 - 2015 |
| Net Income | 90,072 | 112,024 | 91,175 | 108,363 | 37,766 | Upgrade
|
| Depreciation & Amortization | 185,918 | 175,136 | 168,508 | 153,554 | 150,249 | Upgrade
|
| Other Amortization | - | - | - | - | 2,543 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | -4,614 | -1,085 | 121.5 | 318.04 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | 4,942 | 12,304 | 13,287 | 938.83 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | -4,295 | -1,621 | 596.75 | 163.78 | Upgrade
|
| Loss (Gain) on Equity Investments | - | -3,013 | -5,849 | -9,010 | -4,178 | Upgrade
|
| Provision & Write-off of Bad Debts | - | 401.02 | 298.19 | -1,604 | 600.05 | Upgrade
|
| Other Operating Activities | 97,250 | 55,217 | 106,940 | 97,383 | 11,035 | Upgrade
|
| Change in Accounts Receivable | - | -41,080 | -20,361 | -75,985 | 56,322 | Upgrade
|
| Change in Inventory | - | 13,414 | -63,378 | -64,612 | 22,119 | Upgrade
|
| Change in Accounts Payable | - | 13,778 | 15,371 | 93,815 | -52,545 | Upgrade
|
| Change in Other Net Operating Assets | - | 60,135 | -110,601 | 6,515 | -6,740 | Upgrade
|
| Operating Cash Flow | 373,240 | 382,045 | 191,700 | 322,425 | 218,592 | Upgrade
|
| Operating Cash Flow Growth | -2.30% | 99.29% | -40.54% | 47.50% | -17.55% | Upgrade
|
| Capital Expenditures | - | -169,249 | -165,210 | -139,878 | -146,273 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 11,913 | 1,433 | 754.65 | 253.15 | Upgrade
|
| Cash Acquisitions | - | -24.93 | -14,541 | -209,315 | -1,615 | Upgrade
|
| Divestitures | - | 9,967 | 869.88 | 1,560 | - | Upgrade
|
| Sale (Purchase) of Intangibles | - | -7,881 | -7,469 | -2,466 | -3,609 | Upgrade
|
| Investment in Securities | - | -22,037 | -10,013 | -22,077 | -47,259 | Upgrade
|
| Other Investing Activities | -188,764 | 17,800 | 9,506 | 6,924 | 7,648 | Upgrade
|
| Investing Cash Flow | -188,764 | -161,245 | -186,690 | -385,308 | -188,584 | Upgrade
|
| Short-Term Debt Issued | - | 12,257 | 77,486 | 5,648 | - | Upgrade
|
| Long-Term Debt Issued | - | 99,624 | 289,780 | 207,296 | 210,693 | Upgrade
|
| Total Debt Issued | - | 111,881 | 367,266 | 212,944 | 210,693 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -41,493 | Upgrade
|
| Long-Term Debt Repaid | - | -148,513 | -201,115 | -113,536 | -82,364 | Upgrade
|
| Total Debt Repaid | - | -148,513 | -201,115 | -113,536 | -123,857 | Upgrade
|
| Net Debt Issued (Repaid) | - | -36,631 | 166,151 | 99,408 | 86,836 | Upgrade
|
| Common Dividends Paid | - | -62,368 | -85,923 | -78,469 | -51,624 | Upgrade
|
| Other Financing Activities | -186,410 | -43,160 | -29,559 | 25,252 | -27,152 | Upgrade
|
| Financing Cash Flow | -186,410 | -142,159 | 50,668 | 46,190 | 8,060 | Upgrade
|
| Foreign Exchange Rate Adjustments | -10,061 | -1,261 | -19,590 | -2,278 | 1,538 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | -300.97 | -8,764 | -330.84 | -116.06 | Upgrade
|
| Net Cash Flow | -11,995 | 77,080 | 27,324 | -19,302 | 39,490 | Upgrade
|
| Free Cash Flow | 373,240 | 212,797 | 26,489 | 182,547 | 72,319 | Upgrade
|
| Free Cash Flow Growth | 75.40% | 703.33% | -85.49% | 152.42% | -38.23% | Upgrade
|
| Free Cash Flow Margin | 12.08% | 6.77% | 0.79% | 8.08% | 4.48% | Upgrade
|
| Free Cash Flow Per Share | 13.05 | 7.45 | 0.93 | 6.39 | 2.53 | Upgrade
|
| Cash Interest Paid | - | 48,494 | 36,198 | 29,752 | 26,939 | Upgrade
|
| Cash Income Tax Paid | - | 83,201 | 85,482 | 50,648 | 43,853 | Upgrade
|
| Levered Free Cash Flow | - | 132,090 | -48,311 | 121,268 | 37,042 | Upgrade
|
| Unlevered Free Cash Flow | - | 159,155 | -26,426 | 138,265 | 54,475 | Upgrade
|
| Change in Net Working Capital | - | -16,647 | 166,538 | 18,462 | -4,413 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.