Syntec Construction PCL (BKK: SYNTEC)
Thailand
· Delayed Price · Currency is THB 1.580
0.00 (0.00%)
Dec 19, 2024, 4:37 PM ICT
Syntec Construction PCL 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 | 471.85 | 191.77 | -367.79 | 125.23 | 239.82 | 294.17 | Upgrade
|
| Depreciation & Amortization | 208.99 | 245.95 | 322.78 | 337.74 | 381.56 | 358.79 | Upgrade
|
| Other Amortization | 6.01 | 6.01 | 5.23 | 4.36 | 4.32 | 4.48 | Upgrade
|
| Loss (Gain) From Sale of Assets | -45.33 | -12.98 | 17.9 | -19.24 | -1.83 | -9.73 | Upgrade
|
| Asset Writedown & Restructuring Costs | 0.6 | 0.31 | 0.29 | 15.4 | 0.15 | 0.08 | Upgrade
|
| Loss (Gain) From Sale of Investments | -71.65 | -27.48 | -5.52 | -5.47 | -3.7 | -8.68 | Upgrade
|
| Loss (Gain) on Equity Investments | -7.19 | - | - | - | 0.06 | 0.06 | Upgrade
|
| Provision & Write-off of Bad Debts | -31.82 | -0.13 | 1.78 | 0.68 | 27.12 | 130.96 | Upgrade
|
| Other Operating Activities | 127.89 | -80.48 | 132.88 | 96.45 | -43.57 | -47 | Upgrade
|
| Change in Accounts Receivable | -641.96 | 519.35 | -105.26 | 401.97 | 171.15 | -95.84 | Upgrade
|
| Change in Inventory | -59.14 | -32.15 | 14.12 | -18.1 | 30.38 | 6.89 | Upgrade
|
| Change in Accounts Payable | 301.24 | 109.74 | 33.39 | -148.23 | -21.76 | -24.05 | Upgrade
|
| Change in Unearned Revenue | 250.61 | -123.39 | 385.44 | -165.05 | -253.51 | -14.59 | Upgrade
|
| Change in Other Net Operating Assets | 376.39 | 1,177 | -206.77 | -404.03 | 532.42 | -180.78 | Upgrade
|
| Operating Cash Flow | 886.52 | 1,974 | 228.45 | 221.73 | 1,063 | 414.75 | Upgrade
|
| Operating Cash Flow Growth | -44.38% | 764.04% | 3.03% | -79.13% | 156.20% | 372.77% | Upgrade
|
| Capital Expenditures | -148.43 | -95.49 | -121.67 | -45.91 | -71.65 | -192.16 | Upgrade
|
| Sale of Property, Plant & Equipment | 15.46 | 17.46 | 5.17 | 19.8 | 4.04 | 21.6 | Upgrade
|
| Sale (Purchase) of Intangibles | -11.54 | -10.65 | -15.76 | -4.51 | -5.78 | -0.66 | Upgrade
|
| Investment in Securities | -665.24 | -1,272 | -199.84 | -205.63 | -902.95 | 411.11 | Upgrade
|
| Other Investing Activities | 26.48 | 1.44 | 201.43 | 7.07 | 30.13 | -42.05 | Upgrade
|
| Investing Cash Flow | -731.9 | -1,362 | -132.85 | -230.6 | -953.17 | 193.63 | Upgrade
|
| Short-Term Debt Issued | - | 0.66 | 0.6 | 0.6 | - | - | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | - | 31.8 | Upgrade
|
| Total Debt Issued | 0.66 | 0.66 | 0.6 | 0.6 | - | 31.8 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | - | -100.04 | Upgrade
|
| Long-Term Debt Repaid | - | -264.14 | -100.91 | -144.87 | -229.01 | -150.27 | Upgrade
|
| Total Debt Repaid | -371.56 | -264.14 | -100.91 | -144.87 | -229.01 | -250.31 | Upgrade
|
| Net Debt Issued (Repaid) | -370.9 | -263.48 | -100.31 | -144.27 | -229.01 | -218.51 | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | - | -18.13 | Upgrade
|
| Common Dividends Paid | -143.18 | -47.72 | -47.73 | -127.27 | -127.27 | -206.97 | Upgrade
|
| Other Financing Activities | -58.37 | -68.63 | -43.05 | -19.36 | -41.59 | 5.28 | Upgrade
|
| Financing Cash Flow | -572.45 | -379.83 | -191.09 | -290.9 | -397.87 | -438.33 | Upgrade
|
| Net Cash Flow | -420.14 | 231.84 | -95.49 | -299.78 | -288.45 | 170.05 | Upgrade
|
| Free Cash Flow | 738.09 | 1,878 | 106.79 | 175.81 | 990.94 | 222.59 | Upgrade
|
| Free Cash Flow Growth | -50.19% | 1659.02% | -39.26% | -82.26% | 345.18% | - | Upgrade
|
| Free Cash Flow Margin | 9.03% | 25.28% | 2.08% | 3.31% | 12.42% | 2.61% | Upgrade
|
| Free Cash Flow Per Share | 0.46 | 1.18 | 0.07 | 0.11 | 0.62 | 0.14 | Upgrade
|
| Cash Interest Paid | 64.77 | 68.63 | 58.55 | 60.4 | 68.26 | 75.77 | Upgrade
|
| Cash Income Tax Paid | - | - | - | 154.58 | - | - | Upgrade
|
| Levered Free Cash Flow | 934.58 | 2,216 | 35.94 | -455.73 | 1,042 | 398.59 | Upgrade
|
| Unlevered Free Cash Flow | 982 | 2,268 | 80.89 | -408.51 | 1,093 | 445.6 | Upgrade
|
| Change in Net Working Capital | -555.71 | -1,963 | -83.3 | 820.96 | -585.42 | -22.42 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.