MJC Investments Corporation (PSE:MJIC)
Philippines flag Philippines · Delayed Price · Currency is PHP
1.000
0.00 (0.00%)
At close: May 18, 2023

MJC Investments Cash Flow Statement

Millions PHP. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2021 FY 2020 FY 2019 FY 2018 FY 2017 2016 - 2012
Period Ending
Sep '22 Dec '21 Dec '20 Dec '19 Dec '18 Dec '17 2016 - 2012
Net Income
-877.36-918.27-588.98-642.09-746.06-790.24
Upgrade
Depreciation & Amortization
197.05244.33280.36431.06514.95517.52
Upgrade
Loss (Gain) From Sale of Assets
----13.43--
Upgrade
Other Operating Activities
189.47163.39149.93204.38193.1211.34
Upgrade
Change in Accounts Receivable
-3.97-15.8234.16-8.352.61-43.16
Upgrade
Change in Inventory
-3.714.744.95-4.577.67-6.96
Upgrade
Change in Accounts Payable
45.3298.9188.68-49.77251.9420.75
Upgrade
Change in Other Net Operating Assets
297.82288.37-20.64-123.06-153.59-58.8
Upgrade
Operating Cash Flow
-153.03-134.34-51.53-205.8270.62-149.54
Upgrade
Capital Expenditures
-15.89-21.21-13.8-54.06-239.29-361.11
Upgrade
Sale of Property, Plant & Equipment
----0.02-
Upgrade
Other Investing Activities
73.1589.4959.4315.16-89.0460.66
Upgrade
Investing Cash Flow
57.2568.2845.63-38.91-328.31-300.45
Upgrade
Long-Term Debt Issued
-166.9102.72,681--
Upgrade
Total Debt Issued
237.96166.9102.72,681--
Upgrade
Long-Term Debt Repaid
---47.1-2,800-700-
Upgrade
Total Debt Repaid
---47.1-2,800-700-
Upgrade
Net Debt Issued (Repaid)
237.96166.955.6-119.08-700-
Upgrade
Issuance of Common Stock
---284.31,0561,086
Upgrade
Other Financing Activities
-145-109.18-70.36-351.09-185.51-201.87
Upgrade
Financing Cash Flow
92.9757.72-14.75-185.87170.56884.26
Upgrade
Foreign Exchange Rate Adjustments
0.290.11-0.08-0.020.67-0.41
Upgrade
Net Cash Flow
-2.53-8.22-20.74-430.62-86.45433.87
Upgrade
Free Cash Flow
-168.93-155.55-65.33-259.88-168.66-510.65
Upgrade
Free Cash Flow Margin
-49.78%-70.71%-29.52%-34.97%-27.07%-108.79%
Upgrade
Free Cash Flow Per Share
-0.05-0.05-0.02-0.08-0.05-0.16
Upgrade
Cash Interest Paid
142.1144.63130.07187.82185.51201.87
Upgrade
Cash Income Tax Paid
7.790.010.030.060.090.06
Upgrade
Levered Free Cash Flow
-3,986-235.53116.09-381.99-88.348.41
Upgrade
Unlevered Free Cash Flow
-3,868-133.96208.9-256.230.09139.22
Upgrade
Change in Net Working Capital
3,604-115.55-219.25347.94-102.3-345.76
Upgrade
Updated Nov 7, 2022. Source: S&P Global Market Intelligence. Standard template. Financial Sources.