Evergreen Steel Corp. (TPE: 2211)
Taiwan
· Delayed Price · Currency is TWD 121.00
-1.00 (-0.82%)
Sep 13, 2024, 10:02 AM CST
Evergreen Steel Cash Flow Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2016 |
|---|---|---|---|---|---|---|---|
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 - 2016 |
| Net Income | 2,597 | 3,670 | 2,595 | 1,278 | 1,044 | 947.44 | Upgrade
|
| Depreciation & Amortization | 524.76 | 397.4 | 376.73 | 401.64 | 400.36 | 374.74 | Upgrade
|
| Loss (Gain) From Sale of Assets | -1.33 | -1.08 | -7.43 | -3.91 | -0.57 | -1.1 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | 3.42 | 23.68 | Upgrade
|
| Loss (Gain) on Equity Investments | -36.63 | -32.95 | -46.08 | -31.89 | -25.09 | -31.49 | Upgrade
|
| Stock-Based Compensation | - | - | - | 39.66 | - | 5.43 | Upgrade
|
| Provision & Write-off of Bad Debts | -18.81 | -21.9 | -11.85 | 39.72 | 12.73 | -37.91 | Upgrade
|
| Other Operating Activities | 62.73 | -687.58 | -541.6 | 174.85 | 294.88 | 118.47 | Upgrade
|
| Change in Accounts Receivable | 266.63 | 704.47 | 797.11 | -4.81 | -1,787 | -100.14 | Upgrade
|
| Change in Inventory | -1,539 | -833.14 | 54.56 | -2,155 | -355.34 | 182.31 | Upgrade
|
| Change in Accounts Payable | 309.33 | 15.84 | -545.44 | 568 | 182 | -43.78 | Upgrade
|
| Change in Unearned Revenue | 871.03 | 783.86 | -338.79 | 1,006 | 34.02 | -597.71 | Upgrade
|
| Change in Other Net Operating Assets | -92.09 | 22.86 | -226.51 | 276.04 | -92.27 | 89.43 | Upgrade
|
| Operating Cash Flow | 2,944 | 4,018 | 2,105 | 1,589 | -289.57 | 929.36 | Upgrade
|
| Operating Cash Flow Growth | 59.75% | 90.83% | 32.52% | - | - | -57.84% | Upgrade
|
| Capital Expenditures | -1,236 | -915 | -545.44 | -194.49 | -149.94 | -442.09 | Upgrade
|
| Sale of Property, Plant & Equipment | 3.21 | 1.97 | 0.91 | 5.54 | 0.85 | 1.91 | Upgrade
|
| Sale (Purchase) of Intangibles | -426.37 | -325.17 | -388.98 | -1,450 | -1,829 | -899.39 | Upgrade
|
| Investment in Securities | -568.55 | -11.77 | -2,954 | 795.99 | 0.1 | -265.33 | Upgrade
|
| Other Investing Activities | 1,612 | 1,512 | 983.91 | 99.9 | 109.37 | 583.17 | Upgrade
|
| Investing Cash Flow | -614.98 | 261.92 | -2,896 | -742.59 | -1,868 | -1,014 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | 1,889 | 599.87 | Upgrade
|
| Long-Term Debt Issued | - | 2,830 | 121.18 | 1,601 | 1,791 | 352.34 | Upgrade
|
| Total Debt Issued | 2,830 | 2,830 | 121.18 | 1,601 | 3,680 | 952.21 | Upgrade
|
| Short-Term Debt Repaid | - | - | -549.94 | -1,939 | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -3,355 | -24.67 | -413.58 | -159.83 | -13.28 | Upgrade
|
| Total Debt Repaid | -3,258 | -3,355 | -574.6 | -2,353 | -159.83 | -13.28 | Upgrade
|
| Net Debt Issued (Repaid) | -427.98 | -525.47 | -453.42 | -751.63 | 3,521 | 938.93 | Upgrade
|
| Issuance of Common Stock | - | - | - | 1,153 | 52.54 | 85.54 | Upgrade
|
| Common Dividends Paid | -2,085 | -2,085 | -1,251 | -872.38 | -788.07 | -775.54 | Upgrade
|
| Other Financing Activities | -210.14 | -203.96 | -261.89 | -280.46 | 232.97 | -240.05 | Upgrade
|
| Financing Cash Flow | -2,724 | -2,815 | -1,967 | -751.68 | 3,018 | 8.88 | Upgrade
|
| Net Cash Flow | -394.81 | 1,465 | -2,758 | 94.39 | 860.23 | -75.41 | Upgrade
|
| Free Cash Flow | 1,708 | 3,103 | 1,560 | 1,394 | -439.51 | 487.27 | Upgrade
|
| Free Cash Flow Growth | 29.63% | 98.89% | 11.89% | - | - | -74.60% | Upgrade
|
| Free Cash Flow Margin | 15.18% | 27.98% | 13.64% | 10.24% | -4.70% | 5.89% | Upgrade
|
| Free Cash Flow Per Share | 4.09 | 7.43 | 3.74 | 3.39 | -1.12 | 1.25 | Upgrade
|
| Cash Interest Paid | 75.64 | 82.29 | 60.5 | 53.42 | 30.98 | 6.65 | Upgrade
|
| Cash Income Tax Paid | 558.68 | 370.42 | 390.74 | 326.39 | 285.19 | 375.32 | Upgrade
|
| Levered Free Cash Flow | 1,985 | 2,399 | 983.43 | -333.82 | -2,586 | -666.65 | Upgrade
|
| Unlevered Free Cash Flow | 2,033 | 2,431 | 988.6 | -323.43 | -2,574 | -662.53 | Upgrade
|
| Change in Net Working Capital | -1,188 | -1,189 | -52.63 | 216.92 | 1,955 | 536.29 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.