LT Group, Inc. (PSE: LTG)
Philippines
· Delayed Price · Currency is PHP 9.72
-0.10 (-1.02%)
Sep 9, 2024, 4:00 PM PST
LT Group 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 | 25,218 | 25,421 | 25,137 | 20,246 | 21,022 | 23,118 | Upgrade
|
| Depreciation & Amortization | 5,092 | 5,288 | 5,179 | 5,741 | 5,678 | 5,236 | Upgrade
|
| Other Amortization | 1,208 | 1,208 | 1,220 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | 2,366 | - | - | - | -196.02 | -829.76 | Upgrade
|
| Loss (Gain) From Sale of Investments | -301.96 | - | - | - | - | -10.02 | Upgrade
|
| Loss (Gain) on Equity Investments | -10,861 | -11,925 | -16,095 | -18,021 | -17,615 | -14,813 | Upgrade
|
| Provision & Write-off of Bad Debts | 673.44 | - | - | - | - | - | Upgrade
|
| Other Operating Activities | 9,918 | 7,421 | 9,420 | 13,334 | 10,284 | 5,914 | Upgrade
|
| Change in Accounts Receivable | -47,305 | -30,775 | 1,552 | -17,880 | 38,699 | -76,418 | Upgrade
|
| Change in Inventory | 1,540 | 1,302 | -724.25 | -1,111 | -978.73 | 628.42 | Upgrade
|
| Change in Accounts Payable | 9,501 | 1,017 | 3,590 | -1,935 | -4,554 | 3,879 | Upgrade
|
| Change in Other Net Operating Assets | 51,781 | 53,067 | -28,147 | 5,762 | 55,443 | 109,215 | Upgrade
|
| Operating Cash Flow | 43,793 | 54,775 | 12,157 | 18,810 | 97,481 | 53,363 | Upgrade
|
| Operating Cash Flow Growth | 32.99% | 350.57% | -35.37% | -80.70% | 82.67% | 44.20% | Upgrade
|
| Capital Expenditures | -4,190 | -4,393 | -1,549 | -7,136 | -4,880 | -8,135 | Upgrade
|
| Sale (Purchase) of Intangibles | -1,295 | -1,225 | -1,707 | -283.47 | -283.47 | -659.82 | Upgrade
|
| Investment in Securities | -14,161 | -16,007 | -14,052 | -15,567 | -6,663 | -139,390 | Upgrade
|
| Other Investing Activities | 13,674 | 17,499 | 19,856 | 21,487 | 23,052 | - | Upgrade
|
| Investing Cash Flow | -12,982 | -11,004 | -4,859 | -3,110 | 11,020 | -150,743 | Upgrade
|
| Short-Term Debt Issued | - | 590 | 1,465 | - | 1,850 | 3,100 | Upgrade
|
| Long-Term Debt Issued | - | 136,027 | 243,066 | 237,328 | 168,973 | 1,517,030 | Upgrade
|
| Total Debt Issued | 148,950 | 136,617 | 244,531 | 237,328 | 170,823 | 1,520,130 | Upgrade
|
| Short-Term Debt Repaid | - | -800 | -915 | -800 | -2,260 | - | Upgrade
|
| Long-Term Debt Repaid | - | -147,558 | -276,157 | -279,462 | -149,065 | -1,423,331 | Upgrade
|
| Total Debt Repaid | -144,477 | -148,358 | -277,072 | -280,262 | -151,325 | -1,423,331 | Upgrade
|
| Net Debt Issued (Repaid) | 4,473 | -11,741 | -32,542 | -42,935 | 19,499 | 96,799 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | - | 11,850 | Upgrade
|
| Common Dividends Paid | -12,986 | -12,986 | -15,150 | -11,687 | -1,623 | -3,331 | Upgrade
|
| Other Financing Activities | - | - | - | - | -85.65 | - | Upgrade
|
| Financing Cash Flow | -8,513 | -24,727 | -47,692 | -54,622 | 10,648 | 105,319 | Upgrade
|
| Net Cash Flow | 22,298 | 19,045 | -40,393 | -38,922 | 119,148 | 7,939 | Upgrade
|
| Free Cash Flow | 39,602 | 50,382 | 10,608 | 11,673 | 92,601 | 45,228 | Upgrade
|
| Free Cash Flow Growth | 28.00% | 374.93% | -9.12% | -87.39% | 104.74% | 44.66% | Upgrade
|
| Free Cash Flow Margin | 32.35% | 43.70% | 10.52% | 12.80% | 98.07% | 48.04% | Upgrade
|
| Free Cash Flow Per Share | 3.66 | 4.66 | 0.98 | 1.08 | 8.56 | 4.18 | Upgrade
|
| Cash Interest Paid | - | - | 301.62 | 619.86 | 1,242 | 348.85 | Upgrade
|
| Cash Income Tax Paid | 3,686 | 5,873 | 2,587 | 4,739 | 5,679 | 4,016 | Upgrade
|
| Levered Free Cash Flow | 10,989 | -5,334 | 21,063 | 41,273 | 74,219 | 60,126 | Upgrade
|
| Unlevered Free Cash Flow | 11,399 | -4,902 | 21,366 | 41,501 | 74,432 | 60,408 | Upgrade
|
| Change in Net Working Capital | 5,540 | 21,887 | -6,598 | -17,351 | -71,773 | -54,514 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.