Hotel Shilla Co.,Ltd (KRX:008770)
South Korea flag South Korea · Delayed Price · Currency is KRW
40,000
-850 (-2.08%)
Last updated: Mar 28, 2025

Hotel Shilla Co.,Ltd Cash Flow Statement

Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year
FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2019 - 2015
Period Ending
Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2019 - 2015
Net Income
-61,50585,979-50,16427,065-283,410
Upgrade
Depreciation & Amortization
132,253127,642126,351127,649223,922
Upgrade
Loss (Gain) From Sale of Assets
291.55673.862,435-19,41946.31
Upgrade
Asset Writedown & Restructuring Costs
-22,889--100,379
Upgrade
Loss (Gain) on Equity Investments
36,4672,78014,78749,90222,872
Upgrade
Provision & Write-off of Bad Debts
1,652-99.95--
Upgrade
Other Operating Activities
57,884-9,149114,03564,017-52,859
Upgrade
Change in Accounts Receivable
-37,53735,002-5,352-14,83894,701
Upgrade
Change in Inventory
29,217-67,42570,944-2,172218,187
Upgrade
Change in Accounts Payable
-92,68578,248-5,86629,208-294,310
Upgrade
Change in Unearned Revenue
---4,081-6,734-18,552
Upgrade
Change in Other Net Operating Assets
2,706-34,115-42,730-212,336-62,643
Upgrade
Operating Cash Flow
68,743242,525220,46042,341-51,667
Upgrade
Operating Cash Flow Growth
-71.66%10.01%420.68%--
Upgrade
Capital Expenditures
-73,956-54,747-53,938-22,072-47,762
Upgrade
Sale of Property, Plant & Equipment
85.141,25050.7827,5981,644
Upgrade
Divestitures
--3,893--
Upgrade
Sale (Purchase) of Intangibles
818.18----53.05
Upgrade
Investment in Securities
-26,189-121,515-22,948138,624-216,509
Upgrade
Other Investing Activities
0-54,734-0-4,3486,290
Upgrade
Investing Cash Flow
-95,269-231,400-80,733134,320-260,219
Upgrade
Short-Term Debt Issued
105,401165,013450,0001,370,050946,139
Upgrade
Long-Term Debt Issued
431,353299,160349,010-348,966
Upgrade
Total Debt Issued
536,754464,173799,0101,370,0501,295,105
Upgrade
Short-Term Debt Repaid
-435,201-475,013-554,679-1,456,843-1,124,479
Upgrade
Long-Term Debt Repaid
-80,623-82,086-65,621-63,909-88,593
Upgrade
Total Debt Repaid
-515,824-557,098-620,300-1,520,752-1,213,072
Upgrade
Net Debt Issued (Repaid)
20,930-92,925178,711-150,70282,033
Upgrade
Common Dividends Paid
-7,608-7,608-7,608-7,608-13,286
Upgrade
Other Financing Activities
-43,129-37,416-25,143-21,907-20,968
Upgrade
Financing Cash Flow
-29,806-137,949145,960-180,21747,779
Upgrade
Foreign Exchange Rate Adjustments
15,0194,4175,5366,256-4,019
Upgrade
Miscellaneous Cash Flow Adjustments
00---
Upgrade
Net Cash Flow
-41,313-122,405291,2232,700-268,126
Upgrade
Free Cash Flow
-5,213187,779166,52220,269-99,429
Upgrade
Free Cash Flow Growth
-12.77%721.56%--
Upgrade
Free Cash Flow Margin
-0.13%5.26%3.38%0.54%-3.12%
Upgrade
Free Cash Flow Per Share
-137.704960.664399.12535.46-2626.67
Upgrade
Cash Interest Paid
43,12937,41625,14321,90720,968
Upgrade
Cash Income Tax Paid
9,5653,6865,2761,37543,924
Upgrade
Levered Free Cash Flow
-83,88079,405224,61839,53627,554
Upgrade
Unlevered Free Cash Flow
-46,660111,652251,13364,47854,857
Upgrade
Change in Net Working Capital
102,06218,179-132,087114,3665,450
Upgrade
Updated Mar 4, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.