Ginebra San Miguel Inc. (PSE:GSMI)
Philippines flag Philippines · Delayed Price · Currency is PHP
286.20
-2.80 (-0.97%)
At close: Apr 23, 2025, 2:45 PM PST

Ginebra San Miguel Cash Flow Statement

Millions PHP. Fiscal year is Jan - Dec.
Fiscal Year
FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2015 - 2019
Period Ending
Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Net Income
7,2577,0464,5474,1792,757
Upgrade
Depreciation & Amortization
694.63653.41642.84640.78692.66
Upgrade
Other Amortization
10.8613.8935.6540.0859.74
Upgrade
Loss (Gain) From Sale of Assets
-0.35-0.781.04-5.5814.89
Upgrade
Provision & Write-off of Bad Debts
--0.2910.3383.13544.42
Upgrade
Other Operating Activities
-197.931.81471.52873.94393.27
Upgrade
Change in Accounts Receivable
-315.31-325.96-199.9-165.0344.49
Upgrade
Change in Inventory
465.97-1,1551,530-2,821237.54
Upgrade
Change in Accounts Payable
-20.55179.4287.35-37.91932.09
Upgrade
Change in Other Net Operating Assets
-789.35384.75-68.45-295.53-496.95
Upgrade
Operating Cash Flow
7,1056,8277,2572,4925,179
Upgrade
Operating Cash Flow Growth
4.08%-5.93%191.22%-51.88%122.74%
Upgrade
Capital Expenditures
-1,954-964.45-990.33-588.64-403.15
Upgrade
Sale of Property, Plant & Equipment
0.40.783.276.382.33
Upgrade
Investment in Securities
---1,500--
Upgrade
Other Investing Activities
819.7514.78105.79-5.5212.78
Upgrade
Investing Cash Flow
-1,136-450.46-2,381-587.78-388.04
Upgrade
Short-Term Debt Issued
-998.75--1,664
Upgrade
Long-Term Debt Issued
----496.25
Upgrade
Total Debt Issued
-998.75--2,160
Upgrade
Short-Term Debt Repaid
-1,000----3,183
Upgrade
Long-Term Debt Repaid
-32.28-203.27-238.08-237.24-969.6
Upgrade
Total Debt Repaid
-1,032-203.27-238.08-237.24-4,153
Upgrade
Net Debt Issued (Repaid)
-1,032795.48-238.08-237.24-1,992
Upgrade
Preferred Dividends Paid
----0.55-
Upgrade
Common Dividends Paid
-3,475-2,774-1,525-277.41-
Upgrade
Dividends Paid
-3,475-2,774-1,525-277.95-329.33
Upgrade
Other Financing Activities
-4.34-5.22-9.26--
Upgrade
Financing Cash Flow
-4,512-1,984-1,772-2,347-2,322
Upgrade
Foreign Exchange Rate Adjustments
-6.931.33-25.732.83-3.5
Upgrade
Net Cash Flow
1,4504,4243,078-440.412,465
Upgrade
Free Cash Flow
5,1505,8626,2671,9034,776
Upgrade
Free Cash Flow Growth
-12.14%-6.46%229.26%-60.14%146.20%
Upgrade
Free Cash Flow Margin
8.24%10.93%13.24%4.47%13.19%
Upgrade
Free Cash Flow Per Share
17.9920.4721.896.6516.68
Upgrade
Cash Interest Paid
33.9817.8218.2225.0694.58
Upgrade
Cash Income Tax Paid
1,7021,6681,112866.24772.02
Upgrade
Levered Free Cash Flow
4,2073,7385,708748.754,317
Upgrade
Unlevered Free Cash Flow
4,2133,7485,719764.754,370
Upgrade
Change in Net Working Capital
-124.39200.08-2,3082,625-1,659
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.