Thantawan Industry PCL (BKK: THIP)
Thailand
· Delayed Price · Currency is THB
28.25
-0.25 (-0.88%)
Dec 20, 2024, 3:46 PM ICT
Thantawan Industry 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 | 301.33 | 288.51 | 363.05 | 382.82 | 347.81 | 244.52 | Upgrade
|
Depreciation & Amortization | 144.47 | 145.4 | 140.79 | 129.66 | 120.27 | 95.94 | Upgrade
|
Other Amortization | 2.91 | 2.91 | 2.65 | 2.49 | 2.53 | 2.65 | Upgrade
|
Loss (Gain) From Sale of Assets | -0.03 | 0.18 | -0.2 | 10.27 | -0.3 | 1.22 | Upgrade
|
Asset Writedown & Restructuring Costs | - | - | - | -12.22 | 9.22 | - | Upgrade
|
Loss (Gain) From Sale of Investments | 2.78 | -17.61 | -25.12 | -10.59 | - | -1.58 | Upgrade
|
Provision & Write-off of Bad Debts | 0.04 | 0 | -0.02 | 0.02 | -0.04 | 0.07 | Upgrade
|
Other Operating Activities | 166.6 | 109.93 | 157.84 | 152.5 | 139.44 | 144.21 | Upgrade
|
Change in Accounts Receivable | -370.15 | -165.01 | -137.13 | -255.04 | -126.42 | -163.25 | Upgrade
|
Change in Inventory | -399.28 | 91.87 | 106.52 | -293.53 | -46.97 | 41.02 | Upgrade
|
Change in Accounts Payable | 203.99 | 37.73 | -84.75 | 121.79 | 2.65 | -2.91 | Upgrade
|
Change in Other Net Operating Assets | -9.88 | -15.1 | -4.27 | 8.4 | 27.75 | -4.03 | Upgrade
|
Operating Cash Flow | 42.77 | 478.82 | 519.36 | 236.59 | 475.94 | 357.87 | Upgrade
|
Operating Cash Flow Growth | -93.25% | -7.81% | 119.52% | -50.29% | 32.99% | 53.12% | Upgrade
|
Capital Expenditures | -81.29 | -33.12 | -120.86 | -188.24 | -77.39 | -143.96 | Upgrade
|
Sale of Property, Plant & Equipment | 0.83 | 0.95 | 0.46 | 2.88 | 0.46 | 1.74 | Upgrade
|
Sale (Purchase) of Intangibles | -1.23 | -2.09 | -2.86 | -2.12 | -0.66 | -2.28 | Upgrade
|
Investment in Securities | 415.65 | 414.61 | -186.04 | -402.79 | 114.24 | 39.1 | Upgrade
|
Other Investing Activities | 29.74 | 14.13 | 2.47 | 2.87 | 5.6 | 6.29 | Upgrade
|
Investing Cash Flow | 363.7 | 394.48 | -306.83 | -587.4 | 40.25 | -99.12 | Upgrade
|
Short-Term Debt Issued | - | - | 230 | - | - | - | Upgrade
|
Total Debt Issued | - | - | 230 | - | - | - | Upgrade
|
Short-Term Debt Repaid | - | - | -230 | - | - | - | Upgrade
|
Long-Term Debt Repaid | - | -21.27 | -21.41 | -19.72 | -17.24 | -2.54 | Upgrade
|
Total Debt Repaid | -20.81 | -21.27 | -251.41 | -19.72 | -17.24 | -2.54 | Upgrade
|
Net Debt Issued (Repaid) | -20.81 | -21.27 | -21.41 | -19.72 | -17.24 | -2.54 | Upgrade
|
Common Dividends Paid | -203.27 | -168.72 | -148.42 | -85.99 | -137.31 | -100.11 | Upgrade
|
Other Financing Activities | - | - | -0.62 | - | - | -0.24 | Upgrade
|
Financing Cash Flow | -224.09 | -190 | -170.45 | -105.71 | -154.55 | -102.89 | Upgrade
|
Foreign Exchange Rate Adjustments | -8.41 | - | - | - | - | - | Upgrade
|
Net Cash Flow | 173.97 | 683.3 | 42.08 | -456.52 | 361.64 | 155.87 | Upgrade
|
Free Cash Flow | -38.52 | 445.71 | 398.5 | 48.35 | 398.55 | 213.91 | Upgrade
|
Free Cash Flow Growth | - | 11.85% | 724.22% | -87.87% | 86.32% | - | Upgrade
|
Free Cash Flow Margin | -0.97% | 13.07% | 9.78% | 1.29% | 12.47% | 7.07% | Upgrade
|
Free Cash Flow Per Share | -0.43 | 4.95 | 4.43 | 0.54 | 4.43 | 2.38 | Upgrade
|
Cash Interest Paid | - | - | 0.62 | - | - | 0.24 | Upgrade
|
Cash Income Tax Paid | 78.8 | 34.21 | 85.67 | 64.51 | 46.86 | 24.69 | Upgrade
|
Levered Free Cash Flow | -200.25 | 336.35 | 303.65 | 37.37 | 205.05 | 105.03 | Upgrade
|
Unlevered Free Cash Flow | -198.66 | 338.1 | 305.47 | 38.56 | 206.41 | 106.2 | Upgrade
|
Change in Net Working Capital | 476.86 | -56.9 | -57.15 | 169.28 | 83.03 | 3.68 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.