Sun International Limited (JSE:SUI)
South Africa flag South Africa · Delayed Price · Currency is ZAR · Price in ZAc
3,942.00
-93.00 (-2.30%)
Oct 1, 2025, 11:38 AM SAST

Sun International Cash Flow Statement

Millions ZAR. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 20202015 - 2019
Period Ending
Jun '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Net Income
1,7811,8581,205555263-1,829
Upgrade
Depreciation & Amortization
741732723742772841
Upgrade
Other Amortization
404042677488
Upgrade
Loss (Gain) From Sale of Assets
122311510-33
Upgrade
Asset Writedown & Restructuring Costs
33---1,922
Upgrade
Loss (Gain) From Sale of Investments
-1-125181065
Upgrade
Stock-Based Compensation
49394632-317
Upgrade
Provision & Write-off of Bad Debts
------32
Upgrade
Other Operating Activities
8204951,2161,781637635
Upgrade
Change in Accounts Receivable
17872-224-108297
Upgrade
Change in Inventory
1025-17-301216
Upgrade
Change in Accounts Payable
-322-101-5029125-457
Upgrade
Operating Cash Flow
2,7473,1183,2183,2471,694340
Upgrade
Operating Cash Flow Growth
-21.00%-3.11%-0.89%91.68%398.23%-91.17%
Upgrade
Capital Expenditures
-889-1,016-1,194-922-489-440
Upgrade
Sale of Property, Plant & Equipment
373634375421
Upgrade
Divestitures
-73----2,247
Upgrade
Sale (Purchase) of Intangibles
-48-43-47-21-21-58
Upgrade
Sale (Purchase) of Real Estate
-2-2--99-61-
Upgrade
Investment in Securities
---4-374--
Upgrade
Other Investing Activities
40840812742
Upgrade
Investing Cash Flow
-567-617-1,199-1,372-5131,772
Upgrade
Long-Term Debt Issued
--2607751,151432
Upgrade
Total Debt Issued
--2607751,151432
Upgrade
Long-Term Debt Repaid
--636-547-1,412-1,793-3,015
Upgrade
Total Debt Repaid
-503-636-547-1,412-1,793-3,015
Upgrade
Net Debt Issued (Repaid)
-503-636-287-637-642-2,583
Upgrade
Issuance of Common Stock
-----1,207
Upgrade
Repurchase of Common Stock
-47-173-77-94-33-61
Upgrade
Common Dividends Paid
-889-912-985-225--
Upgrade
Other Financing Activities
-768-738-781-745-701-931
Upgrade
Financing Cash Flow
-2,207-2,459-2,130-1,701-1,376-2,368
Upgrade
Foreign Exchange Rate Adjustments
-41-61-52-2315
Upgrade
Net Cash Flow
-68-19-163172-164-251
Upgrade
Free Cash Flow
1,8582,1022,0242,3251,205-100
Upgrade
Free Cash Flow Growth
-16.72%3.85%-12.95%92.95%--
Upgrade
Free Cash Flow Margin
14.56%16.72%16.92%20.62%15.43%-1.65%
Upgrade
Free Cash Flow Per Share
7.628.588.249.284.80-0.57
Upgrade
Cash Interest Paid
518558566480543754
Upgrade
Cash Income Tax Paid
54054049743644994
Upgrade
Levered Free Cash Flow
372.75828.75987.751,360329.63-12.38
Upgrade
Unlevered Free Cash Flow
727.751,2121,4021,682710.25575.75
Upgrade
Change in Working Capital
-3112537-71-144
Upgrade
Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.