SiS Distribution (Thailand) PCL (BKK: SIS)
Thailand
· Delayed Price · Currency is THB 26.25
-0.75 (-2.78%)
Nov 21, 2024, 4:35 PM ICT
SIS 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 | 641.49 | 645.59 | 688.48 | 792.62 | 597.5 | 423.39 | Upgrade
|
| Depreciation & Amortization | 120.23 | 116.59 | 104.28 | 96.19 | 90.07 | 36.65 | Upgrade
|
| Other Amortization | 4.34 | 4.34 | 4.17 | 4.9 | 7.81 | 6.59 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.18 | -0.23 | -0.15 | -0.32 | -0.1 | -0.7 | Upgrade
|
| Asset Writedown & Restructuring Costs | -0.15 | 0.62 | 2.6 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -6.16 | 26.95 | 3.1 | -36.67 | 67.15 | - | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | - | -2.52 | -3.92 | 6.92 | Upgrade
|
| Provision & Write-off of Bad Debts | 2.78 | 1.14 | 16.06 | 5.43 | 30.34 | -18.44 | Upgrade
|
| Other Operating Activities | -1.38 | -48.9 | 44.49 | 59.29 | 9.06 | 65.5 | Upgrade
|
| Change in Accounts Receivable | -59.99 | -285.82 | -349.84 | -997.08 | -653.39 | -251.96 | Upgrade
|
| Change in Inventory | 343.76 | 1,091 | 895.37 | -3,206 | 510.56 | -556.58 | Upgrade
|
| Change in Accounts Payable | 235.21 | 288.72 | -864.46 | 1,032 | 477.55 | 261.08 | Upgrade
|
| Change in Other Net Operating Assets | 121.84 | -105.55 | 391.82 | -70.09 | -357.43 | -97.11 | Upgrade
|
| Operating Cash Flow | 1,402 | 1,735 | 935.93 | -2,322 | 775.21 | -124.66 | Upgrade
|
| Operating Cash Flow Growth | 19.70% | 85.36% | - | - | - | - | Upgrade
|
| Capital Expenditures | -3.48 | -0.49 | -4.23 | -8.1 | -7.61 | -8.14 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.31 | 0.44 | 0.33 | 3.11 | 0.36 | 1.33 | Upgrade
|
| Cash Acquisitions | - | - | - | -4.98 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -0.76 | -1.03 | -3 | -4.7 | - | -0.32 | Upgrade
|
| Investment in Securities | -68 | -34.96 | - | 54.67 | - | - | Upgrade
|
| Other Investing Activities | 19.43 | 16.23 | 4.22 | 7.95 | 7.81 | 10.84 | Upgrade
|
| Investing Cash Flow | -52.24 | -19.25 | -0.8 | 51.05 | -7.98 | 4.71 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 2,846 | - | 515.05 | Upgrade
|
| Total Debt Issued | 150 | - | - | 2,846 | - | 515.05 | Upgrade
|
| Short-Term Debt Repaid | - | -1,057 | -605.02 | - | -554.03 | -100 | Upgrade
|
| Long-Term Debt Repaid | - | -52.22 | -46.18 | -40.97 | -39.49 | - | Upgrade
|
| Total Debt Repaid | -819.36 | -1,109 | -651.21 | -40.97 | -593.52 | -100 | Upgrade
|
| Net Debt Issued (Repaid) | -669.36 | -1,109 | -651.21 | 2,805 | -593.52 | 415.05 | Upgrade
|
| Common Dividends Paid | -367.65 | -420.24 | -420.24 | -350.2 | -192.61 | -192.61 | Upgrade
|
| Other Financing Activities | -80.16 | -87.78 | -46.5 | -26.03 | -26.93 | -41.68 | Upgrade
|
| Financing Cash Flow | -1,131 | -1,617 | -1,118 | 2,428 | -813.06 | 180.77 | Upgrade
|
| Net Cash Flow | 218.67 | 98.37 | -182.81 | 157.13 | -45.83 | 60.82 | Upgrade
|
| Free Cash Flow | 1,398 | 1,734 | 931.7 | -2,330 | 767.6 | -132.8 | Upgrade
|
| Free Cash Flow Growth | 19.46% | 86.14% | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 4.97% | 6.27% | 3.21% | -7.21% | 3.21% | -0.65% | Upgrade
|
| Free Cash Flow Per Share | 3.99 | 4.95 | 2.66 | -6.65 | 2.19 | -0.38 | Upgrade
|
| Cash Interest Paid | 80.16 | 87.78 | 46.5 | 26.03 | 26.93 | 41.68 | Upgrade
|
| Cash Income Tax Paid | 163.12 | 216.81 | 233.77 | 222.03 | 138.22 | 104.61 | Upgrade
|
| Levered Free Cash Flow | 1,391 | 1,785 | 811.51 | -2,506 | 752.72 | -211.26 | Upgrade
|
| Unlevered Free Cash Flow | 1,440 | 1,841 | 841.12 | -2,489 | 768.87 | -184.69 | Upgrade
|
| Change in Net Working Capital | -742.15 | -1,175 | -158.7 | 3,129 | -174.57 | 568.55 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.