MacroAsia Corporation (PSE:MAC)
Philippines
· Delayed Price · Currency is PHP 3.810
-0.090 (-2.31%)
At close: Jun 20, 2025, 2:45 PM PST
MacroAsia 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 | 1,177 | 1,123 | 851.14 | 446.08 | -2.16 | -1,587 | Upgrade
|
| Depreciation & Amortization | 357.92 | 346.63 | 312 | 342.51 | 117.62 | 307.48 | Upgrade
|
| Other Amortization | 15.3 | 15.3 | 15 | 1.6 | 4.1 | 6.4 | Upgrade
|
| Loss (Gain) From Sale of Assets | 2.78 | 2.78 | - | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | 43.02 | - | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | -829.05 | -731.54 | -576.73 | -470.85 | -317.83 | 639.81 | Upgrade
|
| Other Operating Activities | 209.28 | 308.64 | 150.12 | 119.38 | -237.48 | -196.34 | Upgrade
|
| Change in Accounts Receivable | 235.63 | -117.85 | -265.64 | -538.33 | 431.49 | 132.07 | Upgrade
|
| Change in Inventory | -0.39 | 5.6 | -21.65 | -37.05 | -22.68 | 26.36 | Upgrade
|
| Change in Accounts Payable | 73.68 | -146.34 | 557.23 | 664.11 | -206.73 | -19.41 | Upgrade
|
| Change in Other Net Operating Assets | -185.93 | 101.95 | -249.65 | -111.67 | -95.72 | 65.46 | Upgrade
|
| Operating Cash Flow | 1,056 | 908.05 | 814.83 | 415.79 | -329.4 | -625.48 | Upgrade
|
| Operating Cash Flow Growth | 40.00% | 11.44% | 95.97% | - | - | - | Upgrade
|
| Capital Expenditures | -459.05 | -467.49 | -306.5 | -133.55 | -156.98 | -157.04 | Upgrade
|
| Sale of Property, Plant & Equipment | 3.89 | 3.89 | - | - | - | - | Upgrade
|
| Cash Acquisitions | - | - | -0.17 | - | - | -26.93 | Upgrade
|
| Sale (Purchase) of Intangibles | -59.18 | -58.97 | -2.77 | -8.35 | - | - | Upgrade
|
| Investment in Securities | - | - | 0.31 | - | - | - | Upgrade
|
| Other Investing Activities | 86.58 | 380.27 | 529.6 | 92.95 | 10.99 | 1,001 | Upgrade
|
| Investing Cash Flow | -427.76 | -142.29 | 220.47 | -48.95 | -145.99 | 816.91 | Upgrade
|
| Short-Term Debt Issued | - | 82 | 150 | 40 | - | 145 | Upgrade
|
| Long-Term Debt Issued | - | 334.82 | - | 200 | 368.54 | 252.95 | Upgrade
|
| Total Debt Issued | 926.82 | 416.82 | 150 | 240 | 368.54 | 397.95 | Upgrade
|
| Short-Term Debt Repaid | - | -205.32 | -44.5 | -321 | - | -125 | Upgrade
|
| Long-Term Debt Repaid | - | -441.53 | -421.19 | -323 | -658.87 | -376.16 | Upgrade
|
| Total Debt Repaid | -485.53 | -646.86 | -465.69 | -644 | -658.87 | -501.16 | Upgrade
|
| Net Debt Issued (Repaid) | 441.29 | -230.04 | -315.69 | -404 | -290.33 | -103.21 | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | - | -32.59 | Upgrade
|
| Common Dividends Paid | -188.71 | -188.71 | -94.35 | - | - | - | Upgrade
|
| Other Financing Activities | -28 | -28 | -22.44 | - | - | -3.96 | Upgrade
|
| Financing Cash Flow | 224.57 | -446.76 | -432.48 | -404 | -290.33 | -139.76 | Upgrade
|
| Foreign Exchange Rate Adjustments | -16.75 | -12.27 | -8.28 | 1.53 | 0.59 | -2.54 | Upgrade
|
| Net Cash Flow | 836.16 | 306.72 | 594.54 | -35.63 | -765.13 | 49.14 | Upgrade
|
| Free Cash Flow | 597.05 | 440.56 | 508.34 | 282.24 | -486.38 | -782.52 | Upgrade
|
| Free Cash Flow Growth | 58.46% | -13.33% | 80.11% | - | - | - | Upgrade
|
| Free Cash Flow Margin | 6.24% | 4.67% | 6.36% | 5.78% | -24.96% | -34.66% | Upgrade
|
| Free Cash Flow Per Share | 0.32 | 0.23 | 0.27 | 0.15 | -0.23 | -0.41 | Upgrade
|
| Cash Income Tax Paid | 307.99 | 267.18 | 200.39 | 43.12 | 18.37 | 58.62 | Upgrade
|
| Levered Free Cash Flow | 382.81 | 176.09 | 323.13 | 170.29 | -366.23 | -436.05 | Upgrade
|
| Unlevered Free Cash Flow | 449.2 | 247.65 | 416.43 | 255.56 | -286.65 | -353.23 | Upgrade
|
| Change in Net Working Capital | -59.82 | 176.53 | 11.63 | 21.94 | -67.89 | -139.12 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.