San Miguel Food and Beverage, Inc. (PSE: FB)
Philippines
· Delayed Price · Currency is PHP 49.20
-1.80 (-3.53%)
Jan 30, 2025, 9:30 AM PST
PSE: FB Cash Flow Statement
Financials in millions PHP. Fiscal year is January - December.
Millions PHP. 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 | 26,372 | 23,118 | 22,263 | 19,791 | 12,476 | 18,278 | Upgrade
|
| Depreciation & Amortization | 10,936 | 11,073 | 9,789 | 12,094 | 11,917 | 10,828 | Upgrade
|
| Other Amortization | 5,213 | 5,213 | 4,229 | 93 | 87 | 38 | Upgrade
|
| Loss (Gain) From Sale of Assets | -790 | -790 | 2 | -196 | - | - | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | -31 | 455 | - | 1,015 | Upgrade
|
| Loss (Gain) From Sale of Investments | -6 | - | - | - | 36 | 3 | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | - | - | - | 238 | Upgrade
|
| Provision & Write-off of Bad Debts | 197 | - | - | - | 717 | -53 | Upgrade
|
| Other Operating Activities | 9,762 | 11,657 | 11,707 | 13,626 | 9,999 | 15,214 | Upgrade
|
| Change in Accounts Receivable | -5,344 | -3,757 | 801 | -2,805 | 3,449 | -4,599 | Upgrade
|
| Change in Inventory | -4,002 | 17,348 | -16,920 | -9,033 | -943 | 4,913 | Upgrade
|
| Change in Accounts Payable | 17,031 | 8,251 | 3,380 | 5,725 | 4,379 | 7,063 | Upgrade
|
| Change in Other Net Operating Assets | 2,827 | -725 | 275 | 573 | 436 | -10,022 | Upgrade
|
| Operating Cash Flow | 62,196 | 71,388 | 35,495 | 40,323 | 42,553 | 42,916 | Upgrade
|
| Operating Cash Flow Growth | 17.23% | 101.12% | -11.97% | -5.24% | -0.85% | 16.53% | Upgrade
|
| Capital Expenditures | -30,303 | -30,901 | -36,323 | -17,534 | -25,214 | -10,648 | Upgrade
|
| Investment in Securities | 32 | 135 | 31 | 276 | 16 | -17,546 | Upgrade
|
| Other Investing Activities | 3,695 | 3,076 | 867 | 569 | - | - | Upgrade
|
| Investing Cash Flow | -26,576 | -27,690 | -35,425 | -16,689 | -25,198 | -28,194 | Upgrade
|
| Short-Term Debt Issued | - | 227,369 | 100,543 | 87,280 | 103,345 | 264,281 | Upgrade
|
| Long-Term Debt Issued | - | 4,963 | 11,910 | 18,858 | 23,241 | 21,835 | Upgrade
|
| Total Debt Issued | 282,929 | 232,332 | 112,453 | 106,138 | 126,586 | 286,116 | Upgrade
|
| Short-Term Debt Repaid | - | -233,740 | -84,679 | -92,873 | -108,405 | -270,409 | Upgrade
|
| Long-Term Debt Repaid | - | -1,034 | -7,786 | -13,241 | -1,632 | -14,259 | Upgrade
|
| Total Debt Repaid | -279,370 | -234,774 | -92,465 | -106,114 | -110,037 | -284,668 | Upgrade
|
| Net Debt Issued (Repaid) | 3,559 | -2,442 | 19,988 | 24 | 16,549 | 1,448 | Upgrade
|
| Common Dividends Paid | -27,122 | -26,378 | -21,370 | -18,404 | - | - | Upgrade
|
| Dividends Paid | -27,122 | -26,378 | -21,370 | -18,404 | -17,721 | -18,858 | Upgrade
|
| Other Financing Activities | 1,070 | 1,069 | - | -1,138 | -12 | 84 | Upgrade
|
| Financing Cash Flow | -22,493 | -27,751 | -1,382 | -19,518 | -16,184 | -17,326 | Upgrade
|
| Foreign Exchange Rate Adjustments | -111 | -39 | 830 | 452 | -609 | -370 | Upgrade
|
| Net Cash Flow | 13,016 | 15,908 | -482 | 4,568 | 562 | -2,974 | Upgrade
|
| Free Cash Flow | 31,893 | 40,487 | -828 | 22,789 | 17,339 | 32,268 | Upgrade
|
| Free Cash Flow Growth | 69.26% | - | - | 31.43% | -46.27% | 28.91% | Upgrade
|
| Free Cash Flow Margin | 10.71% | 14.01% | -0.30% | 7.36% | 8.01% | 10.38% | Upgrade
|
| Free Cash Flow Per Share | 5.40 | 6.85 | -0.14 | 3.86 | 2.93 | 5.46 | Upgrade
|
| Cash Interest Paid | 5,922 | 5,443 | 4,316 | 4,155 | 4,301 | 3,287 | Upgrade
|
| Cash Income Tax Paid | 12,013 | 11,379 | 11,385 | 8,948 | 9,800 | 12,785 | Upgrade
|
| Levered Free Cash Flow | 28,411 | 34,771 | -7,445 | 15,334 | 14,286 | 28,351 | Upgrade
|
| Unlevered Free Cash Flow | 30,769 | 37,360 | -5,496 | 17,244 | 16,431 | 30,086 | Upgrade
|
| Change in Net Working Capital | -11,214 | -19,934 | 13,511 | 4,772 | -7,853 | 941 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.