Thai Beverage Public Company Limited (SGX: Y92)
Singapore
· Delayed Price · Currency is SGD 0.550
-0.005 (-0.90%)
Dec 20, 2024, 5:06 PM SGT
SGX: Y92 Cash Flow Statement
Financials in millions THB. Fiscal year is October - September.
Millions THB. Fiscal year is Oct - Sep.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 | Sep '20 Sep 30, 2020 | 2019 - 2015 |
| Net Income | 27,216 | 27,216 | 27,434 | 30,106 | 24,645 | 22,752 | Upgrade
|
| Depreciation & Amortization | 10,201 | 10,201 | 10,028 | 7,761 | 7,831 | 6,565 | Upgrade
|
| Other Amortization | 100 | 100 | 100 | 100 | 50 | 50 | Upgrade
|
| Loss (Gain) From Sale of Assets | -79.6 | -79.6 | -19.42 | -7.14 | -12.95 | -91.86 | Upgrade
|
| Asset Writedown & Restructuring Costs | -19.07 | -19.07 | 407.9 | -7.46 | 25.34 | 134.48 | Upgrade
|
| Loss (Gain) From Sale of Investments | -39.62 | -39.62 | 23.67 | 0.52 | -31.04 | 96.66 | Upgrade
|
| Loss (Gain) on Equity Investments | -5,576 | -5,576 | -5,683 | -5,044 | -2,777 | -3,256 | Upgrade
|
| Stock-Based Compensation | 171.71 | 171.71 | 189.06 | 54.78 | 55.1 | 50.71 | Upgrade
|
| Provision & Write-off of Bad Debts | 44.76 | 44.76 | 31.85 | 10.63 | 34.49 | 16.8 | Upgrade
|
| Other Operating Activities | 13,963 | 13,963 | 11,760 | 8,536 | 6,263 | 10,771 | Upgrade
|
| Change in Accounts Receivable | -258.02 | -258.02 | -741.57 | -280.99 | 324.47 | 40.9 | Upgrade
|
| Change in Inventory | -1,837 | -1,837 | -3,290 | -341.89 | -3,987 | 1,329 | Upgrade
|
| Change in Accounts Payable | 260.31 | 260.31 | -891.8 | 2,646 | -65.82 | -1,126 | Upgrade
|
| Change in Other Net Operating Assets | -6,068 | -6,068 | -246.31 | 1,479 | -287.56 | -67.03 | Upgrade
|
| Operating Cash Flow | 38,079 | 38,079 | 39,103 | 45,013 | 32,067 | 37,265 | Upgrade
|
| Operating Cash Flow Growth | -2.62% | -2.62% | -13.13% | 40.37% | -13.95% | -3.15% | Upgrade
|
| Capital Expenditures | -8,969 | -8,969 | -8,043 | -3,333 | -3,377 | -4,347 | Upgrade
|
| Sale of Property, Plant & Equipment | 250.07 | 250.07 | 158.42 | 141.05 | 102.46 | 82.79 | Upgrade
|
| Cash Acquisitions | -1.82 | -1.82 | -7,199 | - | -41.62 | -917.42 | Upgrade
|
| Sale (Purchase) of Intangibles | -452.77 | -452.77 | -714.96 | -163.95 | -180.73 | -302.58 | Upgrade
|
| Investment in Securities | 2,948 | 2,948 | 2,443 | -9,823 | -10,984 | -4,247 | Upgrade
|
| Other Investing Activities | 7,770 | 7,770 | 6,504 | 2,963 | 2,824 | 2,157 | Upgrade
|
| Investing Cash Flow | 1,487 | 1,487 | -6,852 | -10,472 | -11,656 | -7,523 | Upgrade
|
| Short-Term Debt Issued | 72,144 | 72,144 | 53,342 | 57,509 | 50,015 | 67,111 | Upgrade
|
| Long-Term Debt Issued | 48,512 | 48,512 | 54,107 | 40,248 | 88,000 | 62.37 | Upgrade
|
| Total Debt Issued | 120,656 | 120,656 | 107,449 | 97,757 | 138,015 | 67,173 | Upgrade
|
| Short-Term Debt Repaid | -66,406 | -66,406 | -65,623 | -51,468 | -48,117 | -62,312 | Upgrade
|
| Long-Term Debt Repaid | -55,639 | -55,639 | -42,186 | -56,125 | -89,124 | -9,878 | Upgrade
|
| Total Debt Repaid | -122,045 | -122,045 | -107,809 | -107,593 | -137,241 | -72,190 | Upgrade
|
| Net Debt Issued (Repaid) | -1,389 | -1,389 | -360.01 | -9,836 | 774.79 | -5,017 | Upgrade
|
| Repurchase of Common Stock | -17.84 | -17.84 | - | - | - | - | Upgrade
|
| Common Dividends Paid | -15,077 | -15,077 | -15,075 | -12,560 | -12,811 | -10,800 | Upgrade
|
| Other Financing Activities | -15,254 | -15,254 | -16,773 | -8,275 | -8,336 | -9,135 | Upgrade
|
| Financing Cash Flow | -31,738 | -31,738 | -32,208 | -30,671 | -20,372 | -24,951 | Upgrade
|
| Foreign Exchange Rate Adjustments | -2,247 | -2,247 | 905.6 | -1,049 | 193 | 726.3 | Upgrade
|
| Net Cash Flow | 5,582 | 5,582 | 947.97 | 2,820 | 231.73 | 5,517 | Upgrade
|
| Free Cash Flow | 29,110 | 29,110 | 31,059 | 41,679 | 28,691 | 32,919 | Upgrade
|
| Free Cash Flow Growth | -6.27% | -6.27% | -25.48% | 45.27% | -12.84% | 0.26% | Upgrade
|
| Free Cash Flow Margin | 8.52% | 8.52% | 9.28% | 15.30% | 11.89% | 12.94% | Upgrade
|
| Free Cash Flow Per Share | 1.16 | 1.16 | 1.24 | 1.66 | 1.14 | 1.31 | Upgrade
|
| Cash Interest Paid | 8,262 | 8,262 | 7,191 | 6,155 | 6,534 | 6,931 | Upgrade
|
| Cash Income Tax Paid | 8,006 | 8,006 | 7,563 | 6,227 | 6,758 | 5,113 | Upgrade
|
| Levered Free Cash Flow | 13,632 | 13,632 | 10,675 | 30,069 | 18,440 | 20,347 | Upgrade
|
| Unlevered Free Cash Flow | 18,903 | 18,903 | 15,487 | 33,961 | 22,705 | 24,752 | Upgrade
|
| Change in Net Working Capital | 9,514 | 9,514 | 11,981 | -5,429 | 3,238 | -525.42 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.