GMA Network, Inc. (PSE:GMA7)
Philippines
· Delayed Price · Currency is PHP 5.56
-0.02 (-0.36%)
At close: May 28, 2025, 2:45 PM PST
GMA Network Cash Flow Statement
Financials in millions PHP. Fiscal year is January - December.
Millions PHP. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | 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 | 2015 - 2019 |
| Net Income | 2,667 | 2,069 | 3,170 | 5,442 | 7,530 | 5,985 | Upgrade
|
| Depreciation & Amortization | 878.85 | 873.85 | 820.98 | 699.33 | 607.77 | 545.58 | Upgrade
|
| Other Amortization | 1,435 | 1,400 | 1,232 | 927 | 1,057 | 743.68 | Upgrade
|
| Loss (Gain) From Sale of Assets | -29.29 | -19.9 | -40.46 | -31.76 | -50.52 | -17.25 | Upgrade
|
| Loss (Gain) on Equity Investments | 1.56 | 1.56 | 10.34 | 9.03 | 1.05 | -3.91 | Upgrade
|
| Provision & Write-off of Bad Debts | 0.13 | - | - | - | - | 347.2 | Upgrade
|
| Other Operating Activities | 1,186 | 796.88 | 433.04 | 12.93 | 36.49 | 1,569 | Upgrade
|
| Change in Accounts Receivable | 443.86 | -510.08 | -403.99 | 1,949 | 2,707 | -5,589 | Upgrade
|
| Change in Inventory | 190.64 | 228.35 | 304.92 | -331.77 | -900.37 | -224.3 | Upgrade
|
| Change in Accounts Payable | -477.27 | -360.98 | 109.96 | 321 | -252.57 | 571.87 | Upgrade
|
| Change in Other Net Operating Assets | -2,705 | -1,921 | -1,937 | -1,936 | -1,373 | -1,420 | Upgrade
|
| Operating Cash Flow | 3,592 | 2,558 | 3,699 | 7,062 | 9,362 | 2,507 | Upgrade
|
| Operating Cash Flow Growth | -18.83% | -30.84% | -47.61% | -24.57% | 273.48% | -13.09% | Upgrade
|
| Capital Expenditures | -539.58 | -678.54 | -1,105 | -1,050 | -999.32 | -421.24 | Upgrade
|
| Sale of Property, Plant & Equipment | 37.2 | 21.66 | 46.77 | 38.15 | 58.44 | 22.8 | Upgrade
|
| Sale (Purchase) of Intangibles | 14.01 | -3.72 | -12.17 | -17.32 | -51.19 | -10.62 | Upgrade
|
| Investment in Securities | -46.06 | -29.7 | -50.55 | -168.62 | -1.31 | -0.85 | Upgrade
|
| Other Investing Activities | -189.69 | -179.36 | -49.13 | 35.98 | -11.63 | 56.28 | Upgrade
|
| Investing Cash Flow | -725.62 | -871.16 | -1,170 | -1,186 | -1,147 | -353.62 | Upgrade
|
| Short-Term Debt Issued | - | 4,021 | 3,527 | 1,027 | 4,479 | 984.34 | Upgrade
|
| Total Debt Issued | 4,021 | 4,021 | 3,527 | 1,027 | 4,479 | 984.34 | Upgrade
|
| Short-Term Debt Repaid | - | -1,827 | -2,027 | -1,686 | -4,543 | -641.9 | Upgrade
|
| Long-Term Debt Repaid | - | -22.72 | -29.83 | -28.51 | -27.63 | -21.76 | Upgrade
|
| Total Debt Repaid | -2,851 | -1,850 | -2,057 | -1,714 | -4,570 | -663.66 | Upgrade
|
| Net Debt Issued (Repaid) | 1,170 | 2,171 | 1,470 | -687.23 | -91.06 | 320.68 | Upgrade
|
| Dividends Paid | -2,922 | -2,922 | -5,360 | -7,101 | -6,549 | -1,475 | Upgrade
|
| Other Financing Activities | -196.61 | -163.45 | -118.28 | -12.42 | -38.33 | -12.86 | Upgrade
|
| Financing Cash Flow | -1,949 | -914.94 | -4,008 | -7,800 | -6,679 | -1,167 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.58 | -0.92 | -1.96 | -13.7 | 42.24 | -26.37 | Upgrade
|
| Net Cash Flow | 916.94 | 771.33 | -1,480 | -1,938 | 1,579 | 959.85 | Upgrade
|
| Free Cash Flow | 3,052 | 1,880 | 2,594 | 6,012 | 8,363 | 2,086 | Upgrade
|
| Free Cash Flow Growth | -12.66% | -27.54% | -56.85% | -28.11% | 301.00% | -5.67% | Upgrade
|
| Free Cash Flow Margin | 16.42% | 10.70% | 13.92% | 27.88% | 37.25% | 10.79% | Upgrade
|
| Free Cash Flow Per Share | 0.63 | 0.39 | 0.53 | 1.24 | 1.72 | 0.43 | Upgrade
|
| Cash Interest Paid | 196.61 | 163.45 | 118.28 | 12.42 | 38.33 | 12.86 | Upgrade
|
| Cash Income Tax Paid | 582.38 | 760.5 | 1,396 | 2,509 | 3,102 | 1,464 | Upgrade
|
| Levered Free Cash Flow | 6,246 | 2,674 | 2,949 | 5,721 | 7,530 | 1,858 | Upgrade
|
| Unlevered Free Cash Flow | 6,378 | 2,790 | 3,031 | 5,737 | 7,560 | 1,871 | Upgrade
|
| Change in Net Working Capital | -2,355 | 506.75 | 432.92 | -716.01 | -761.51 | 4,334 | Upgrade
|
Updated Nov 14, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.