S&P Syndicate Public Company Limited (BKK: SNP)
13.20
+0.10 (0.76%)
Sep 6, 2024, 4:39 PM ICT
SNP 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 | Jun '24 Jun 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 | 474.09 | 485.23 | 460.36 | 340.02 | 183.02 | 314.4 | Upgrade
|
Depreciation & Amortization | 672.61 | 648.35 | 627.69 | 695.11 | 685.63 | 329.57 | Upgrade
|
Other Amortization | 7.83 | 7.83 | 6.76 | 11.77 | 12.67 | 12.23 | Upgrade
|
Loss (Gain) From Sale of Assets | -4.31 | -5.11 | -5.52 | -5.78 | -3.32 | -2.48 | Upgrade
|
Asset Writedown & Restructuring Costs | 12.22 | 5.01 | 4.67 | 27.46 | 36.49 | 20.21 | Upgrade
|
Loss (Gain) From Sale of Investments | -3.65 | -5.31 | -1.21 | -31.06 | -1.85 | -2.4 | Upgrade
|
Loss (Gain) on Equity Investments | -34.5 | -30.05 | -23.58 | -2.27 | 45.94 | -4.55 | Upgrade
|
Provision & Write-off of Bad Debts | -0 | -3.71 | - | 3.71 | - | -0.63 | Upgrade
|
Other Operating Activities | 59.66 | 64.88 | 53.41 | 93.04 | 35.06 | 37.46 | Upgrade
|
Change in Accounts Receivable | -22.55 | -13.29 | -9.82 | -5.01 | 82.74 | 19.9 | Upgrade
|
Change in Inventory | 0.69 | 39.18 | -51.66 | -47.58 | 75.79 | 6.63 | Upgrade
|
Change in Accounts Payable | 30.18 | -62.86 | 111.92 | 75.15 | -170.02 | -77.36 | Upgrade
|
Change in Other Net Operating Assets | -20.64 | -18.9 | -8.09 | -1.91 | -58.74 | -2.07 | Upgrade
|
Operating Cash Flow | 1,172 | 1,111 | 1,165 | 1,153 | 923.4 | 650.91 | Upgrade
|
Operating Cash Flow Growth | 3.41% | -4.61% | 1.07% | 24.83% | 41.86% | -18.10% | Upgrade
|
Capital Expenditures | -282.94 | -294.4 | -322.7 | -281.79 | -215.07 | -243.53 | Upgrade
|
Sale of Property, Plant & Equipment | 19.58 | 6.64 | 11.87 | 6.77 | 5.79 | 3.12 | Upgrade
|
Investment in Securities | 258.09 | -2 | -2 | 110 | -150 | -120 | Upgrade
|
Other Investing Activities | 24.95 | 44.43 | 15 | -0.04 | 15.04 | 10.9 | Upgrade
|
Investing Cash Flow | 8.57 | -245.33 | -297.83 | -165.06 | -344.24 | -349.51 | Upgrade
|
Short-Term Debt Issued | - | - | 10 | 80.63 | 175 | - | Upgrade
|
Long-Term Debt Issued | - | 27.21 | 100 | 167 | - | - | Upgrade
|
Total Debt Issued | 27.21 | 27.21 | 110 | 247.63 | 175 | - | Upgrade
|
Short-Term Debt Repaid | - | -0.35 | -16.06 | -130 | -120 | - | Upgrade
|
Long-Term Debt Repaid | - | -771.09 | -513.6 | -571.57 | -449.67 | -42.42 | Upgrade
|
Total Debt Repaid | -713.83 | -771.44 | -529.66 | -701.57 | -569.67 | -42.42 | Upgrade
|
Net Debt Issued (Repaid) | -686.63 | -744.23 | -419.66 | -453.94 | -394.67 | -42.42 | Upgrade
|
Issuance of Common Stock | 0 | 1.9 | 1.3 | 21.1 | - | - | Upgrade
|
Common Dividends Paid | -516.48 | -487.59 | -348.23 | -146.85 | -279.48 | -363.02 | Upgrade
|
Other Financing Activities | - | -2 | - | - | - | -7.35 | Upgrade
|
Financing Cash Flow | -1,203 | -1,232 | -766.59 | -579.68 | -674.15 | -412.79 | Upgrade
|
Foreign Exchange Rate Adjustments | -2.31 | 1.22 | 1.46 | -4.77 | -2.07 | 2.74 | Upgrade
|
Net Cash Flow | -25.21 | -364.79 | 101.97 | 403.14 | -97.06 | -108.65 | Upgrade
|
Free Cash Flow | 888.69 | 816.85 | 842.23 | 870.86 | 708.33 | 407.38 | Upgrade
|
Free Cash Flow Growth | 8.21% | -3.01% | -3.29% | 22.95% | 73.87% | 38.53% | Upgrade
|
Free Cash Flow Margin | 14.28% | 13.12% | 14.75% | 18.08% | 13.63% | 5.57% | Upgrade
|
Free Cash Flow Per Share | 1.72 | 1.59 | 1.64 | 1.77 | 1.44 | 0.83 | Upgrade
|
Cash Interest Paid | 4.07 | 7.21 | 8.61 | 5.16 | 6.28 | 7.35 | Upgrade
|
Cash Income Tax Paid | 91.83 | 101.96 | 80.41 | 56.38 | 34.67 | 60.46 | Upgrade
|
Levered Free Cash Flow | 655.32 | 621.41 | 672.51 | 665.97 | 569.45 | 235.82 | Upgrade
|
Unlevered Free Cash Flow | 689.45 | 660.62 | 714.24 | 707.98 | 615.04 | 240.87 | Upgrade
|
Change in Net Working Capital | 29.23 | 41.45 | -73.81 | -61.42 | 22.83 | 73.79 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.