STP&I Public Company Limited (BKK: STPI)
Thailand
· Delayed Price · Currency is THB 3.680
+0.040 (1.10%)
Sep 6, 2024, 4:39 PM ICT
STP&I Public Company 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 | 345.86 | 200.99 | -144.9 | 320.3 | -836.68 | 2,089 | Upgrade
|
| Depreciation & Amortization | 171.64 | 181.86 | 189.09 | 253.23 | 416.25 | 341.13 | Upgrade
|
| Loss (Gain) From Sale of Assets | -10.35 | -9.25 | 0.44 | -135.3 | 18.62 | -6.79 | Upgrade
|
| Asset Writedown & Restructuring Costs | 164 | 164 | - | 4.79 | 634.48 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -20.24 | -19.08 | 88.18 | -27.73 | -15.87 | -7.46 | Upgrade
|
| Loss (Gain) on Equity Investments | 6.14 | 6.49 | -27.96 | -4.36 | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | 3.93 | 6.09 | 0.85 | -1.82 | 2.71 | -1,194 | Upgrade
|
| Other Operating Activities | 119.14 | 17.49 | -162.39 | -290.76 | -366.31 | -128.71 | Upgrade
|
| Change in Accounts Receivable | -639.96 | -700.49 | -538.13 | -141.54 | -480.24 | 2,040 | Upgrade
|
| Change in Inventory | 130.85 | 54.13 | 269 | -132.42 | -13.75 | -42.18 | Upgrade
|
| Change in Accounts Payable | -179.69 | 34.67 | 89.43 | 177.11 | -146.09 | -801.75 | Upgrade
|
| Change in Unearned Revenue | 4.63 | -108.93 | -198.4 | 1,248 | 213.38 | -11.85 | Upgrade
|
| Change in Other Net Operating Assets | 369.9 | 1,008 | 170.31 | -122.86 | 27.3 | 112.55 | Upgrade
|
| Operating Cash Flow | 465.85 | 835.82 | -264.49 | 1,146 | -546.2 | 2,390 | Upgrade
|
| Operating Cash Flow Growth | 34.66% | - | - | - | - | - | Upgrade
|
| Capital Expenditures | -39.23 | -52.09 | -64.86 | -27.84 | -166 | -145.81 | Upgrade
|
| Sale of Property, Plant & Equipment | 21.37 | 13.81 | 10.6 | 12.02 | 17.69 | 17.85 | Upgrade
|
| Cash Acquisitions | - | - | -2.4 | - | - | -492.45 | Upgrade
|
| Sale (Purchase) of Intangibles | -0.48 | -0.48 | -0.32 | -1.56 | 25.27 | -6.95 | Upgrade
|
| Investment in Securities | -1,038 | -1,551 | -39.57 | -766.65 | 614.08 | -985.17 | Upgrade
|
| Other Investing Activities | 362.05 | 83 | 159.17 | 788.62 | 321.36 | -64.77 | Upgrade
|
| Investing Cash Flow | -729 | -1,609 | -70.08 | 964.5 | 502.51 | -1,830 | Upgrade
|
| Short-Term Debt Issued | - | 893 | - | 4,730 | 238.74 | 775 | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | - | 1,445 | Upgrade
|
| Total Debt Issued | 508 | 893 | - | 4,730 | 238.74 | 2,220 | Upgrade
|
| Short-Term Debt Repaid | - | - | -100 | -5,519 | -125 | -912 | Upgrade
|
| Long-Term Debt Repaid | - | -206.91 | -198.69 | -931.14 | -353.45 | -621.16 | Upgrade
|
| Total Debt Repaid | -225.92 | -206.91 | -298.69 | -6,450 | -478.45 | -1,533 | Upgrade
|
| Net Debt Issued (Repaid) | 282.08 | 686.09 | -298.69 | -1,720 | -239.71 | 686.84 | Upgrade
|
| Issuance of Common Stock | 9.88 | 9.88 | - | - | - | - | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | -120.75 | - | Upgrade
|
| Common Dividends Paid | - | - | -0.02 | -0.13 | -97.41 | -551.91 | Upgrade
|
| Other Financing Activities | - | - | 4.7 | - | -72.45 | - | Upgrade
|
| Financing Cash Flow | 291.96 | 695.97 | -294.01 | -1,720 | -530.32 | 134.93 | Upgrade
|
| Foreign Exchange Rate Adjustments | -45.19 | 8.68 | -22.05 | 103.02 | -5.27 | 0.15 | Upgrade
|
| Net Cash Flow | -16.38 | -68.56 | -650.63 | 493.76 | -579.29 | 695.24 | Upgrade
|
| Free Cash Flow | 426.63 | 783.73 | -329.35 | 1,118 | -712.2 | 2,245 | Upgrade
|
| Free Cash Flow Growth | 47.15% | - | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 11.14% | 19.93% | -8.70% | 48.46% | -40.39% | 147.88% | Upgrade
|
| Free Cash Flow Per Share | 0.27 | 0.49 | -0.21 | 0.70 | -0.44 | 1.38 | Upgrade
|
| Cash Interest Paid | 43.95 | 40.27 | 31.73 | 69.39 | 83.65 | 84.57 | Upgrade
|
| Cash Income Tax Paid | 52.44 | 28.38 | 49.51 | 142.76 | 24.67 | 23.44 | Upgrade
|
| Levered Free Cash Flow | -223.74 | 43.83 | -233.63 | 127.04 | -395.44 | 316.07 | Upgrade
|
| Unlevered Free Cash Flow | -187.8 | 72.66 | -210.58 | 173.52 | -339.51 | 369.71 | Upgrade
|
| Change in Net Working Capital | 602.66 | 245.06 | 276.53 | 82.33 | 267.97 | 162.73 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.