SD Guthrie Berhad (KLSE:SDG)
Malaysia
· Delayed Price · Currency is MYR 4.960
+0.010 (0.20%)
At close: Mar 6, 2025
SD Guthrie Berhad Cash Flow Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Net Income | 2,164 | 1,860 | 2,488 | 2,255 | 1,185 | Upgrade
|
| Depreciation & Amortization | 1,453 | 1,409 | 1,348 | 1,313 | 1,211 | Upgrade
|
| Other Amortization | - | 28.65 | 30.82 | 27.24 | 21.92 | Upgrade
|
| Loss (Gain) From Sale of Assets | -692 | -1,169 | -422.46 | -294.82 | -465.29 | Upgrade
|
| Asset Writedown & Restructuring Costs | 52 | 47.87 | 24.84 | 342.35 | 35.65 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | 25.37 | 37.6 | - | Upgrade
|
| Loss (Gain) on Equity Investments | 28 | -39.88 | -51.66 | -34.78 | 6.67 | Upgrade
|
| Provision & Write-off of Bad Debts | 10 | 4.16 | 5.94 | -4.55 | 7.65 | Upgrade
|
| Other Operating Activities | 387 | 210.34 | -197.95 | 662.82 | 684.14 | Upgrade
|
| Change in Accounts Receivable | -339 | 609.88 | 327.76 | -688.08 | -402.23 | Upgrade
|
| Change in Inventory | -318 | 243 | -320.53 | -901.27 | -81.53 | Upgrade
|
| Change in Accounts Payable | 12 | -133.61 | 395.4 | 763.82 | 213.48 | Upgrade
|
| Change in Other Net Operating Assets | - | 4.09 | -9.39 | 4.27 | 9.76 | Upgrade
|
| Operating Cash Flow | 2,757 | 3,075 | 3,644 | 3,483 | 2,425 | Upgrade
|
| Operating Cash Flow Growth | -10.34% | -15.62% | 4.65% | 43.64% | 38.98% | Upgrade
|
| Capital Expenditures | -1,970 | -2,099 | -1,720 | -1,443 | -1,319 | Upgrade
|
| Sale of Property, Plant & Equipment | 729 | 1,466 | 384.76 | 326.08 | 512.35 | Upgrade
|
| Divestitures | - | - | 53.69 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -74 | -32.15 | -12.03 | -18.26 | -26.37 | Upgrade
|
| Investment in Securities | - | - | - | -138.67 | - | Upgrade
|
| Other Investing Activities | 35 | 35.17 | 78.47 | 31.07 | 15.46 | Upgrade
|
| Investing Cash Flow | -1,280 | -629.83 | -1,215 | -1,243 | -817.1 | Upgrade
|
| Long-Term Debt Issued | 5,160 | 7,277 | 4,749 | 5,949 | 3,031 | Upgrade
|
| Total Debt Issued | 5,160 | 7,277 | 4,749 | 5,949 | 3,031 | Upgrade
|
| Long-Term Debt Repaid | -5,280 | -8,360 | -5,202 | -6,577 | -4,084 | Upgrade
|
| Total Debt Repaid | -5,280 | -8,360 | -5,202 | -6,577 | -4,084 | Upgrade
|
| Net Debt Issued (Repaid) | -120 | -1,083 | -452.5 | -627.32 | -1,053 | Upgrade
|
| Common Dividends Paid | -1,258 | -766.43 | -1,673 | -916.11 | -370.42 | Upgrade
|
| Dividends Paid | -1,258 | -766.43 | -1,673 | -916.11 | -370.42 | Upgrade
|
| Other Financing Activities | -307 | -395.04 | -272.25 | -194.17 | -207.32 | Upgrade
|
| Financing Cash Flow | -1,685 | -2,244 | -2,397 | -1,884 | -1,730 | Upgrade
|
| Foreign Exchange Rate Adjustments | 3 | -5.66 | 0.71 | 0.69 | 0.7 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | - | -62.25 | - | Upgrade
|
| Net Cash Flow | -205 | 195.39 | 32.43 | 293.53 | -122.32 | Upgrade
|
| Free Cash Flow | 787 | 976.14 | 1,924 | 2,039 | 1,106 | Upgrade
|
| Free Cash Flow Growth | -19.38% | -49.27% | -5.63% | 84.37% | 557.28% | Upgrade
|
| Free Cash Flow Margin | 3.97% | 5.30% | 9.15% | 11.00% | 8.46% | Upgrade
|
| Free Cash Flow Per Share | 0.11 | 0.14 | 0.28 | 0.29 | 0.16 | Upgrade
|
| Cash Interest Paid | 285 | 325.45 | 189.41 | 124.13 | 163.02 | Upgrade
|
| Cash Income Tax Paid | 614 | 1,010 | 1,281 | 613.76 | 102.9 | Upgrade
|
| Levered Free Cash Flow | 558.33 | 1,500 | 1,208 | 1,139 | 1,139 | Upgrade
|
| Unlevered Free Cash Flow | 648.95 | 1,618 | 1,286 | 1,184 | 1,204 | Upgrade
|
| Change in Net Working Capital | 813.8 | -1,212 | 329.14 | 1,002 | -409.98 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.