Evergreen Fibreboard Berhad (KLSE: EVERGRN)
Malaysia
· Delayed Price · Currency is MYR 0.275
-0.010 (-3.51%)
At close: Nov 14, 2024
EVERGRN Cash Flow Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. 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 | -10.41 | -37.28 | -26.08 | 34.37 | -102.78 | -41.96 | Upgrade
|
| Depreciation & Amortization | 60.75 | 62.6 | 72.24 | 68.82 | 76.06 | 77.92 | Upgrade
|
| Other Amortization | 0.01 | 0.01 | 0.01 | 0.01 | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.13 | 0.2 | 4.87 | -0.18 | 0.3 | -0.39 | Upgrade
|
| Asset Writedown & Restructuring Costs | 0.68 | 0.68 | 40.79 | 0.53 | 53.9 | -2.19 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | - | -0 | 0.03 | - | Upgrade
|
| Provision & Write-off of Bad Debts | 0.23 | 0.23 | 0.84 | 0.68 | 7.62 | 2.95 | Upgrade
|
| Other Operating Activities | -2.5 | -1.42 | 15.9 | -5.74 | 43.29 | 1.73 | Upgrade
|
| Change in Accounts Receivable | 23.26 | -42.6 | 46.48 | -46.13 | -6.26 | 12.06 | Upgrade
|
| Change in Inventory | -4.3 | 34.15 | -20.94 | -19.02 | -4.06 | -0.34 | Upgrade
|
| Change in Accounts Payable | -26.12 | 68.38 | -51.69 | 49.27 | -2.91 | -15.74 | Upgrade
|
| Operating Cash Flow | 41.72 | 84.96 | 82.4 | 82.6 | 65.19 | 34.04 | Upgrade
|
| Operating Cash Flow Growth | -39.35% | 3.10% | -0.24% | 26.71% | 91.52% | -24.19% | Upgrade
|
| Capital Expenditures | -27.32 | -16.48 | -29.95 | -23.51 | -38.12 | -64.73 | Upgrade
|
| Sale of Property, Plant & Equipment | 1.18 | 0.64 | 2.54 | 1.44 | 1.03 | 0.39 | Upgrade
|
| Cash Acquisitions | - | - | - | - | -33.23 | - | Upgrade
|
| Divestitures | - | - | -0.12 | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | - | - | -0.04 | -0.01 | -0.01 | -0 | Upgrade
|
| Investment in Securities | - | - | 9.42 | -0.17 | -0.25 | -9.04 | Upgrade
|
| Other Investing Activities | 0.79 | 0.02 | 2.04 | 1.12 | 1.31 | 1.63 | Upgrade
|
| Investing Cash Flow | -25.36 | -15.82 | -16.1 | -21.14 | -69.27 | -71.76 | Upgrade
|
| Short-Term Debt Issued | - | 125.79 | 99.55 | 108.77 | 172.87 | 127.07 | Upgrade
|
| Long-Term Debt Issued | - | - | 1.36 | - | - | 23.63 | Upgrade
|
| Total Debt Issued | 158.95 | 125.79 | 100.91 | 108.77 | 172.87 | 150.71 | Upgrade
|
| Short-Term Debt Repaid | - | -99.55 | -108.88 | -169.81 | -126.45 | -95.82 | Upgrade
|
| Long-Term Debt Repaid | - | -21.88 | -23.65 | -21.95 | -23.94 | -28.22 | Upgrade
|
| Total Debt Repaid | -143.57 | -121.43 | -132.52 | -191.76 | -150.39 | -124.04 | Upgrade
|
| Net Debt Issued (Repaid) | 15.38 | 4.35 | -31.61 | -82.98 | 22.48 | 26.67 | Upgrade
|
| Repurchase of Common Stock | - | - | -0.6 | - | - | - | Upgrade
|
| Common Dividends Paid | - | - | -12.67 | - | - | -4.06 | Upgrade
|
| Financing Cash Flow | 15.38 | 4.35 | -44.89 | -82.98 | 22.48 | 22.61 | Upgrade
|
| Foreign Exchange Rate Adjustments | 2.09 | 2.09 | 2.81 | 0.69 | -0.94 | 3.89 | Upgrade
|
| Net Cash Flow | 33.83 | 75.58 | 24.23 | -20.83 | 17.46 | -11.22 | Upgrade
|
| Free Cash Flow | 14.39 | 68.48 | 52.45 | 59.09 | 27.06 | -30.69 | Upgrade
|
| Free Cash Flow Growth | -37.81% | 30.56% | -11.23% | 118.34% | - | - | Upgrade
|
| Free Cash Flow Margin | 1.51% | 7.77% | 4.76% | 6.32% | 3.15% | -3.17% | Upgrade
|
| Free Cash Flow Per Share | 0.02 | 0.08 | 0.06 | 0.07 | 0.03 | -0.04 | Upgrade
|
| Cash Interest Paid | 8.65 | 7.47 | 5.9 | 6.21 | 7.13 | 7.58 | Upgrade
|
| Cash Income Tax Paid | 18.2 | 24.72 | 15.21 | 6.11 | 4.88 | 5.77 | Upgrade
|
| Levered Free Cash Flow | 50.19 | 85.04 | 63 | 57.26 | 35.25 | -9.61 | Upgrade
|
| Unlevered Free Cash Flow | 55.59 | 89.71 | 66.69 | 61.14 | 39.71 | -4.87 | Upgrade
|
| Change in Net Working Capital | -12.63 | -55.86 | -11.21 | 7.36 | -38.99 | -7.98 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.