Jollibee Foods Corporation (PSE: JFC)
Philippines
· Delayed Price · Currency is PHP 255.80
+1.00 (0.39%)
Sep 10, 2024, 2:40 PM PST
Jollibee Foods 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 | Jun '24 Jun 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 | 10,036 | 8,766 | 7,559 | 5,982 | -11,511 | 7,303 | Upgrade
|
| Depreciation & Amortization | 17,805 | 16,835 | 15,484 | 13,482 | 14,569 | 13,495 | Upgrade
|
| Other Amortization | 225.18 | 164.82 | 165 | 44.12 | 29.38 | 19.55 | Upgrade
|
| Loss (Gain) From Sale of Assets | 507.84 | 400.88 | -4,533 | 54.56 | 1,262 | -278.32 | Upgrade
|
| Asset Writedown & Restructuring Costs | 0.92 | 15.54 | 787.44 | -922.38 | 2,272 | 370.03 | Upgrade
|
| Loss (Gain) From Sale of Investments | -539.48 | -530.94 | 1,050 | -196.99 | -1,318 | 1.64 | Upgrade
|
| Loss (Gain) on Equity Investments | -654.47 | -580.01 | -4.06 | 43.42 | 1,081 | -23.38 | Upgrade
|
| Stock-Based Compensation | 483.68 | 353.86 | 185.02 | 155.54 | 188.29 | 262.88 | Upgrade
|
| Provision & Write-off of Bad Debts | 267.47 | 271.05 | 411.28 | 156.66 | 281.87 | -66.06 | Upgrade
|
| Other Operating Activities | 5,021 | 4,593 | 5,114 | 1,184 | -1,650 | -1,118 | Upgrade
|
| Change in Accounts Receivable | -634.12 | 811.61 | -2,682 | -337.44 | -1,447 | -639.26 | Upgrade
|
| Change in Inventory | 2,273 | 4,835 | -8,124 | -1,074 | 1,420 | 18.43 | Upgrade
|
| Change in Accounts Payable | 6,009 | 3,210 | 10,069 | 2,624 | -5,531 | 2,604 | Upgrade
|
| Change in Other Net Operating Assets | -1,151 | -1,332 | -1,559 | -1,346 | -151.72 | -1,886 | Upgrade
|
| Operating Cash Flow | 39,650 | 37,813 | 23,922 | 19,849 | -505.28 | 20,063 | Upgrade
|
| Operating Cash Flow Growth | 36.51% | 58.07% | 20.52% | - | - | -2.00% | Upgrade
|
| Capital Expenditures | -11,489 | -11,272 | -9,683 | -7,864 | -5,880 | -10,042 | Upgrade
|
| Sale of Property, Plant & Equipment | 368.51 | 366.27 | 3,165 | 280.71 | 321.95 | 1,802 | Upgrade
|
| Cash Acquisitions | -765.02 | -765.02 | -409.67 | - | -85.14 | -16,942 | Upgrade
|
| Sale (Purchase) of Intangibles | -65.64 | -65.59 | - | -11.11 | -42.48 | - | Upgrade
|
| Investment in Securities | 858.88 | -1,870 | 4,299 | 15,327 | -34,645 | -4,658 | Upgrade
|
| Other Investing Activities | -477.15 | -164.86 | -341.75 | -89.53 | 327.15 | 785.65 | Upgrade
|
| Investing Cash Flow | -11,569 | -13,771 | -2,970 | 7,965 | -40,003 | -29,054 | Upgrade
|
| Short-Term Debt Issued | - | 2,516 | 3,868 | - | 14,327 | 22,180 | Upgrade
|
| Long-Term Debt Issued | - | 1,077 | 573.3 | 8,224 | 29,875 | 1,486 | Upgrade
|
| Total Debt Issued | 4,250 | 3,593 | 4,442 | 8,224 | 44,202 | 23,666 | Upgrade
|
| Short-Term Debt Repaid | - | -1,021 | -1.1 | -15,696 | -20,272 | - | Upgrade
|
| Long-Term Debt Repaid | - | -15,871 | -17,070 | -13,627 | -11,209 | -13,320 | Upgrade
|
| Total Debt Repaid | -20,210 | -16,891 | -17,071 | -29,323 | -31,481 | -13,320 | Upgrade
|
| Net Debt Issued (Repaid) | -15,960 | -13,298 | -12,630 | -21,099 | 12,721 | 10,346 | Upgrade
|
| Issuance of Common Stock | 323.62 | 209.04 | 1,598 | 323.83 | 1,281 | 585.46 | Upgrade
|
| Common Dividends Paid | -308.98 | - | - | - | -679.43 | - | Upgrade
|
| Dividends Paid | -3,580 | -3,271 | -2,804 | -1,840 | -679.43 | -2,808 | Upgrade
|
| Other Financing Activities | -3,320 | -3,305 | -2,936 | -13,815 | 28,548 | -1,404 | Upgrade
|
| Financing Cash Flow | -22,536 | -19,665 | -16,772 | -24,510 | 41,120 | 6,719 | Upgrade
|
| Foreign Exchange Rate Adjustments | -23.99 | -13.57 | -2.51 | 27.09 | -142.02 | -122.46 | Upgrade
|
| Net Cash Flow | 5,521 | 4,363 | 4,177 | 3,331 | 469.47 | -2,394 | Upgrade
|
| Free Cash Flow | 28,161 | 26,541 | 14,239 | 11,985 | -6,385 | 10,022 | Upgrade
|
| Free Cash Flow Growth | 47.72% | 86.39% | 18.81% | - | - | -8.50% | Upgrade
|
| Free Cash Flow Margin | 10.97% | 10.87% | 6.72% | 7.80% | -4.94% | 5.58% | Upgrade
|
| Free Cash Flow Per Share | 25.19 | 23.76 | 12.79 | 10.81 | -5.79 | 9.07 | Upgrade
|
| Cash Interest Paid | 2,568 | 2,560 | 2,231 | 2,179 | 1,472 | 1,435 | Upgrade
|
| Cash Income Tax Paid | 4,914 | 4,457 | 3,337 | 2,077 | 1,742 | 3,127 | Upgrade
|
| Levered Free Cash Flow | 19,382 | 19,684 | 9,979 | 4,407 | -2,313 | 7,343 | Upgrade
|
| Unlevered Free Cash Flow | 22,852 | 23,002 | 12,909 | 6,954 | 24.66 | 9,316 | Upgrade
|
| Change in Net Working Capital | -5,656 | -7,785 | -229.29 | 2,370 | 2,841 | -1,493 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.