Innocean Worldwide Inc. (KRX: 214320)
South Korea
· Delayed Price · Currency is KRW 19,940
+110 (0.55%)
Dec 20, 2024, 12:26 PM KST
Innocean Worldwide Cash Flow Statement
Financials in millions KRW. Fiscal year is January - December.
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 Sep 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 | 89,777 | 101,762 | 70,606 | 65,889 | 63,476 | 73,626 | Upgrade
|
| Depreciation & Amortization | 56,963 | 51,753 | 48,130 | 39,013 | 37,706 | 23,350 | Upgrade
|
| Loss (Gain) From Sale of Assets | -68.89 | -356.72 | -71.66 | -30.67 | -181.42 | -33.63 | Upgrade
|
| Asset Writedown & Restructuring Costs | 19,455 | 19,455 | 18,281 | 13,922 | 3,360 | 697.2 | Upgrade
|
| Loss (Gain) From Sale of Investments | 147 | 147 | 127.66 | - | 327.15 | - | Upgrade
|
| Loss (Gain) on Equity Investments | -27.38 | -803.98 | -1,094 | -914.86 | -1,408 | -1,360 | Upgrade
|
| Provision & Write-off of Bad Debts | 93.22 | 510.46 | 1,428 | 425.28 | 1,738 | 1,094 | Upgrade
|
| Other Operating Activities | 23,531 | 881.93 | 20,051 | 35,398 | 38,045 | 32,324 | Upgrade
|
| Change in Accounts Receivable | 10,435 | -58,996 | -2,266 | -51,273 | 39,122 | -1,036 | Upgrade
|
| Change in Accounts Payable | 49,600 | 19,923 | 3,483 | 3,663 | -26,817 | 15,360 | Upgrade
|
| Change in Other Net Operating Assets | 16,463 | -51,029 | -9,524 | 49,063 | -50,302 | -7,654 | Upgrade
|
| Operating Cash Flow | 266,369 | 83,248 | 149,151 | 155,155 | 105,065 | 136,368 | Upgrade
|
| Operating Cash Flow Growth | 218.48% | -44.19% | -3.87% | 47.68% | -22.96% | 2906.37% | Upgrade
|
| Capital Expenditures | -223,043 | -28,253 | -11,170 | -6,599 | -6,857 | -8,108 | Upgrade
|
| Sale of Property, Plant & Equipment | 167.04 | 369.18 | 172.47 | 271.82 | 49.26 | 172.02 | Upgrade
|
| Cash Acquisitions | - | -1,749 | -15,208 | -4,486 | - | -170,829 | Upgrade
|
| Sale (Purchase) of Intangibles | -1,081 | -4,513 | -4,159 | -5,627 | -671.55 | -1,702 | Upgrade
|
| Investment in Securities | 17,245 | 21,276 | 45,743 | 6,353 | 15,427 | 128,756 | Upgrade
|
| Other Investing Activities | 0 | 0 | 0 | 0 | -0 | 0 | Upgrade
|
| Investing Cash Flow | -206,711 | -12,870 | 15,379 | -10,085 | 7,948 | -51,711 | Upgrade
|
| Total Debt Issued | 100,168 | - | - | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -31,834 | -32,146 | -33,316 | -23,126 | -14,565 | Upgrade
|
| Total Debt Repaid | -31,173 | -31,834 | -32,146 | -33,316 | -23,126 | -14,565 | Upgrade
|
| Net Debt Issued (Repaid) | 68,994 | -31,834 | -32,146 | -33,316 | -23,126 | -14,565 | Upgrade
|
| Dividends Paid | -62,643 | -56,216 | -62,078 | -64,483 | -51,835 | -46,678 | Upgrade
|
| Other Financing Activities | -10,782 | -17,204 | -24,189 | -0 | 99.59 | - | Upgrade
|
| Financing Cash Flow | -4,430 | -105,253 | -118,414 | -97,800 | -74,861 | -61,243 | Upgrade
|
| Foreign Exchange Rate Adjustments | -2,297 | 10,461 | 26,574 | 27,410 | -21,075 | 8,870 | Upgrade
|
| Net Cash Flow | 52,930 | -24,414 | 72,690 | 74,680 | 17,076 | 32,284 | Upgrade
|
| Free Cash Flow | 43,326 | 54,994 | 137,981 | 148,557 | 98,208 | 128,260 | Upgrade
|
| Free Cash Flow Growth | -40.83% | -60.14% | -7.12% | 51.27% | -23.43% | - | Upgrade
|
| Free Cash Flow Margin | 2.01% | 2.63% | 7.88% | 9.89% | 8.04% | 10.07% | Upgrade
|
| Free Cash Flow Per Share | 1083.15 | 1374.86 | 3449.54 | 3713.92 | 2455.19 | 3206.51 | Upgrade
|
| Cash Interest Paid | 9,342 | 5,539 | 3,134 | 3,002 | 4,562 | 264.28 | Upgrade
|
| Cash Income Tax Paid | 54,187 | 53,571 | 44,539 | 31,216 | 28,216 | 36,746 | Upgrade
|
| Levered Free Cash Flow | 16,549 | 42,499 | 91,596 | 160,393 | 65,144 | 105,726 | Upgrade
|
| Unlevered Free Cash Flow | 20,961 | 46,008 | 93,591 | 162,281 | 67,283 | 106,846 | Upgrade
|
| Change in Net Working Capital | -87,321 | 66,741 | 24,768 | -50,660 | 32,586 | -17,148 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.