Shangri-La Hotel PCL (BKK:SHANG)
Thailand · Delayed Price · Currency is THB 51.25
0.00 (0.00%)
Feb 9, 2026, 11:44 AM ICT
Shangri-La Hotel 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 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 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 |
Net Income | 228.35 | 370.96 | 137.99 | -80.19 | -492.81 | -983.11 |
Depreciation & Amortization | 169 | 168.78 | 161.94 | 173.68 | 201.52 | 223.02 |
Loss (Gain) From Sale of Assets | -0.13 | -0.2 | -0.84 | -8.28 | -0.28 | -0.33 |
Asset Writedown & Restructuring Costs | - | - | 8.74 | - | - | - |
Loss (Gain) From Sale of Investments | 251.05 | 300.65 | 270.45 | 93.12 | 158.07 | 469.29 |
Loss (Gain) on Equity Investments | 45.67 | 48.31 | 110.15 | 41.35 | 27.71 | 218.48 |
Provision & Write-off of Bad Debts | 0.04 | -0.19 | -1.52 | -0.54 | -0.84 | 4.31 |
Other Operating Activities | -101.59 | 15.69 | 104 | -42.24 | -131.52 | -210.52 |
Change in Accounts Receivable | 1.92 | 1.39 | 20.31 | -59.13 | -10.32 | 119.19 |
Change in Inventory | -1.94 | 2.31 | -6.8 | -3.61 | 4.24 | 1.83 |
Change in Accounts Payable | -32.58 | 12.15 | 19.06 | 85.89 | 1.71 | -170.8 |
Change in Unearned Revenue | 16.23 | -35.81 | -32.34 | 102.96 | - | - |
Change in Other Net Operating Assets | -1.81 | 6.13 | -23.49 | -17.23 | 12.89 | -92.8 |
Operating Cash Flow | 574.22 | 890.16 | 767.64 | 285.79 | -229.63 | -421.44 |
Operating Cash Flow Growth | -26.25% | 15.96% | 168.61% | - | - | - |
Capital Expenditures | -64.16 | -74.95 | -88.63 | -29.89 | -14.46 | -198.02 |
Sale of Property, Plant & Equipment | 0.66 | 0.67 | 0.87 | 8.5 | 0.29 | 1.56 |
Sale (Purchase) of Intangibles | -0.07 | -0.6 | -0.66 | -0.35 | -0.1 | -0.14 |
Investment in Securities | -655.14 | -1,599 | -1,856 | 1,022 | 282.78 | 600.25 |
Other Investing Activities | 102.52 | 52.4 | -2.99 | 33.37 | 21.9 | 38.77 |
Investing Cash Flow | -616.2 | -1,621 | -1,947 | 1,034 | 290.41 | 442.42 |
Long-Term Debt Repaid | - | - | - | - | - | -3.6 |
Net Debt Issued (Repaid) | - | - | - | - | - | -3.6 |
Common Dividends Paid | -130 | -130 | - | - | - | -292.5 |
Other Financing Activities | - | - | -115.8 | - | - | -0.2 |
Financing Cash Flow | -130 | -130 | -115.8 | - | - | -296.3 |
Foreign Exchange Rate Adjustments | -26.87 | -105.39 | 38.06 | 73.25 | 128.8 | 35.18 |
Net Cash Flow | -198.85 | -966.61 | -1,257 | 1,393 | 189.58 | -240.14 |
Free Cash Flow | 510.06 | 815.21 | 679.01 | 255.9 | -244.09 | -619.46 |
Free Cash Flow Growth | -28.08% | 20.06% | 165.34% | - | - | - |
Free Cash Flow Margin | 23.31% | 34.48% | 31.06% | 21.31% | -68.59% | -93.39% |
Free Cash Flow Per Share | 3.92 | 6.27 | 5.22 | 1.97 | -1.88 | -4.76 |
Cash Interest Paid | - | - | - | - | - | 0.2 |
Cash Income Tax Paid | 140.47 | 60.51 | 2.21 | 8.09 | 8.75 | 88.74 |
Levered Free Cash Flow | 253.91 | 392.33 | 324.78 | 241.07 | -155.97 | -722.91 |
Unlevered Free Cash Flow | 253.91 | 392.33 | 324.78 | 241.07 | -155.97 | -722.78 |
Change in Working Capital | -18.17 | -13.84 | -23.26 | 108.89 | 8.51 | -142.57 |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.