Thai Union Feedmill PCL (BKK: TFM)
Thailand
· Delayed Price · Currency is THB 7.55
+0.05 (0.67%)
Dec 20, 2024, 4:36 PM ICT
Thai Union Feedmill 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 - 2017 |
|---|---|---|---|---|---|---|---|
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 - 2017 |
| Net Income | 399.26 | 87.37 | 109.54 | 211.5 | 411.69 | 840.8 | Upgrade
|
| Depreciation & Amortization | 152.82 | 172.39 | 184.17 | 147.51 | 127.97 | 123.63 | Upgrade
|
| Other Amortization | 1.04 | 1.04 | 2.56 | 3.13 | 3.22 | 2.18 | Upgrade
|
| Loss (Gain) From Sale of Assets | -2.16 | 19.51 | -0.17 | 0.62 | 0.83 | -268.9 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | -0.3 | -7.67 | -2.34 | -0.19 | 28.34 | Upgrade
|
| Provision & Write-off of Bad Debts | 33.21 | 36.34 | 30.95 | 13.09 | 4.88 | -4.41 | Upgrade
|
| Other Operating Activities | 19.78 | -28.56 | 17.48 | 14.2 | 43.71 | 115.25 | Upgrade
|
| Change in Accounts Receivable | -36.21 | -9.68 | -188.39 | -135.69 | 56.59 | -63.81 | Upgrade
|
| Change in Inventory | 113.99 | 123.72 | -90.23 | -13.21 | -122.53 | 3.5 | Upgrade
|
| Change in Accounts Payable | 78.98 | 12.8 | -21.34 | 69.68 | 53.58 | 22.23 | Upgrade
|
| Change in Other Net Operating Assets | -17.41 | -11.73 | -3.89 | -5.77 | -16.72 | 2.97 | Upgrade
|
| Operating Cash Flow | 743.29 | 402.89 | 33.01 | 302.74 | 563.04 | 801.77 | Upgrade
|
| Operating Cash Flow Growth | 328.79% | 1120.39% | -89.10% | -46.23% | -29.78% | 40.32% | Upgrade
|
| Capital Expenditures | -58.63 | -74.21 | -179.26 | -380.97 | -312.55 | -239.29 | Upgrade
|
| Sale of Property, Plant & Equipment | 4.45 | 5.04 | 9.3 | 2.63 | 0.76 | 0.98 | Upgrade
|
| Sale (Purchase) of Intangibles | -0.09 | -0.24 | -0.49 | -0.43 | -5.58 | -3.1 | Upgrade
|
| Investment in Securities | 50 | -150 | 150 | -200 | - | - | Upgrade
|
| Other Investing Activities | 6.67 | - | - | - | - | - | Upgrade
|
| Investing Cash Flow | 2.4 | -219.41 | -20.45 | -578.78 | -317.37 | 168.3 | Upgrade
|
| Short-Term Debt Issued | - | 12.35 | 52 | - | - | 23.54 | Upgrade
|
| Long-Term Debt Issued | - | 80.5 | 34.5 | 191 | - | - | Upgrade
|
| Total Debt Issued | 65.55 | 92.85 | 86.5 | 191 | - | 23.54 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -359.48 | -129.54 | - | Upgrade
|
| Long-Term Debt Repaid | - | -4.48 | -225.99 | -6.62 | -2.96 | -3.92 | Upgrade
|
| Total Debt Repaid | -13.18 | -4.48 | -225.99 | -366.1 | -132.5 | -3.92 | Upgrade
|
| Net Debt Issued (Repaid) | 52.37 | 88.38 | -139.49 | -175.1 | -132.5 | 19.62 | Upgrade
|
| Issuance of Common Stock | - | - | - | 1,215 | - | - | Upgrade
|
| Common Dividends Paid | -215 | -40 | -100 | -533 | -123 | -1,005 | Upgrade
|
| Other Financing Activities | -13.7 | -10.51 | 84.43 | -4.77 | 47.22 | 69.02 | Upgrade
|
| Financing Cash Flow | -176.34 | 37.87 | -155.06 | 502.13 | -208.28 | -915.86 | Upgrade
|
| Foreign Exchange Rate Adjustments | 19.31 | 0.54 | -38.5 | 1.02 | -10.37 | -12.27 | Upgrade
|
| Net Cash Flow | 588.66 | 221.9 | -180.99 | 227.11 | 27.02 | 41.94 | Upgrade
|
| Free Cash Flow | 684.65 | 328.68 | -146.24 | -78.23 | 250.49 | 562.48 | Upgrade
|
| Free Cash Flow Growth | 935.94% | - | - | - | -55.47% | 7.94% | Upgrade
|
| Free Cash Flow Margin | 13.13% | 6.47% | -2.99% | -1.64% | 5.99% | 11.60% | Upgrade
|
| Free Cash Flow Per Share | 1.34 | 0.66 | -0.29 | -0.18 | 0.61 | 1.37 | Upgrade
|
| Cash Interest Paid | 12.9 | 9.7 | 27.56 | 6.03 | 5.07 | 6.03 | Upgrade
|
| Cash Income Tax Paid | - | 14.9 | 6.28 | 8.84 | 15.62 | 8.86 | Upgrade
|
| Levered Free Cash Flow | 522.16 | 250.29 | -218.67 | -195.19 | 102.91 | 434.28 | Upgrade
|
| Unlevered Free Cash Flow | 530.63 | 256.45 | -202.25 | -189.71 | 106.26 | 438.31 | Upgrade
|
| Change in Net Working Capital | -217.16 | -142.35 | 226.55 | 54.49 | -13.27 | 16.86 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.