CJ Freshway Corporation (KOSDAQ: 051500)
South Korea flag South Korea · Delayed Price · Currency is KRW
17,960
-460 (-2.50%)
Dec 20, 2024, 9:00 AM KST

CJ Freshway Cash Flow Statement

Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019 2018 - 2014
Period Ending
Sep '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018 - 2014
Net Income
19,38154,47649,09726,653-39,2555,149
Upgrade
Depreciation & Amortization
74,23471,19558,15156,41265,05554,365
Upgrade
Loss (Gain) From Sale of Assets
728.54728.544,7752,9881,4371,585
Upgrade
Asset Writedown & Restructuring Costs
--5,6573,87112,8943,773
Upgrade
Loss (Gain) on Equity Investments
1,5171,633177.92---
Upgrade
Provision & Write-off of Bad Debts
304.67-489.47-845.32-669.177,137-395.14
Upgrade
Other Operating Activities
40,79942,92527,14110,1045,19318,050
Upgrade
Change in Accounts Receivable
3,006-31,108-61,062-32,17442,108-48,875
Upgrade
Change in Inventory
-34,58543,550-66,3786,23670,71824,546
Upgrade
Change in Accounts Payable
-79,62249,76385,05644,795-23,33517,949
Upgrade
Change in Other Net Operating Assets
7,512-14,26921,83822,394-15,7022,500
Upgrade
Operating Cash Flow
33,275218,404123,608140,611126,25178,648
Upgrade
Operating Cash Flow Growth
-88.09%76.69%-12.09%11.37%60.53%36.35%
Upgrade
Capital Expenditures
-49,640-44,084-36,588-16,361-42,320-37,253
Upgrade
Sale of Property, Plant & Equipment
3,4462,1872,8985,3031,9361,254
Upgrade
Cash Acquisitions
----5,166-4,034-20,389
Upgrade
Divestitures
-100--304.76-
Upgrade
Sale (Purchase) of Intangibles
-14,445-18,702-7,403-1,967-2,402-14,097
Upgrade
Investment in Securities
7,757-12,297-69,105-19,139-7,27217,853
Upgrade
Other Investing Activities
1,8562,0792,5393,1541,013972.69
Upgrade
Investing Cash Flow
-51,025-70,717-107,659-34,177-52,774-51,659
Upgrade
Short-Term Debt Issued
--65,9369,556--
Upgrade
Long-Term Debt Issued
-40,409103,207-88,11599,687
Upgrade
Total Debt Issued
69,56340,409169,1439,55688,11599,687
Upgrade
Short-Term Debt Repaid
--93,270---33,657-44,073
Upgrade
Long-Term Debt Repaid
--114,893-121,681-21,276-80,676-93,631
Upgrade
Total Debt Repaid
-63,232-208,164-121,681-21,276-114,333-137,704
Upgrade
Net Debt Issued (Repaid)
6,330-167,75547,462-11,720-26,218-38,017
Upgrade
Dividends Paid
-8,343-8,975-8,940-5,610-7,387-5,603
Upgrade
Other Financing Activities
-54,456-93,723-20,099-22,08724,98211,865
Upgrade
Financing Cash Flow
-56,469-270,45218,422-39,416-8,624-31,755
Upgrade
Foreign Exchange Rate Adjustments
1,242210.56218.71,153-543.8353.81
Upgrade
Net Cash Flow
-72,977-122,55534,59068,17164,310-4,713
Upgrade
Free Cash Flow
-16,365174,32087,020124,24983,93241,394
Upgrade
Free Cash Flow Growth
-100.32%-29.96%48.04%102.76%96.50%
Upgrade
Free Cash Flow Margin
-0.52%5.67%3.17%5.42%3.39%1.35%
Upgrade
Free Cash Flow Per Share
-1378.4714683.807330.099830.197069.963272.96
Upgrade
Cash Interest Paid
24,01320,18217,51712,61918,42717,075
Upgrade
Cash Income Tax Paid
18,47910,7458,9992,9546,7218,886
Upgrade
Levered Free Cash Flow
-28,545125,68665,782118,72979,38738,677
Upgrade
Unlevered Free Cash Flow
-15,496138,73575,757126,84790,40649,582
Upgrade
Change in Net Working Capital
81,704-70,483-636.94-53,872-73,831-12,366
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.