Formosa International Hotels Corporation (TPE:2707)
Taiwan
· Delayed Price · Currency is TWD 192.00
-1.50 (-0.78%)
Jun 9, 2025, 1:30 PM CST
TPE:2707 Cash Flow Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. 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 | 1,323 | 1,346 | 1,416 | 902.9 | 2,177 | 660.06 | Upgrade
|
| Depreciation & Amortization | 620.73 | 598.7 | 594.13 | 590.22 | 625.68 | 662.2 | Upgrade
|
| Loss (Gain) From Sale of Assets | 2.57 | 2.57 | -0.17 | -0.36 | -1,637 | -0.56 | Upgrade
|
| Loss (Gain) From Sale of Investments | -21.08 | -21.73 | -0.98 | -8.05 | 3.31 | -12.9 | Upgrade
|
| Loss (Gain) on Equity Investments | -37.75 | -34.47 | -22.02 | -12.79 | -12.55 | -9.23 | Upgrade
|
| Other Operating Activities | -214.02 | -189.43 | 165.14 | 286.73 | 164.57 | 192.27 | Upgrade
|
| Change in Accounts Receivable | 35.58 | 56.18 | -32.38 | -14.38 | -35.02 | -13.58 | Upgrade
|
| Change in Inventory | 4.96 | -2.51 | 10.3 | -9.72 | 10.68 | -15.53 | Upgrade
|
| Change in Accounts Payable | 11.17 | -4.38 | -29.46 | 57.53 | 39.25 | -3.55 | Upgrade
|
| Change in Unearned Revenue | 48.66 | 20.49 | -53.48 | -56.2 | 181.98 | 52.91 | Upgrade
|
| Change in Other Net Operating Assets | 402.96 | 295.75 | 162.9 | -46.77 | 186.96 | 94.62 | Upgrade
|
| Operating Cash Flow | 2,467 | 2,483 | 1,823 | 2,139 | 174.99 | 1,019 | Upgrade
|
| Operating Cash Flow Growth | 294.40% | 36.20% | -14.76% | 1122.38% | -82.83% | -56.66% | Upgrade
|
| Capital Expenditures | -418.91 | -417.86 | -220.99 | -180.03 | -163.14 | -250.96 | Upgrade
|
| Sale of Property, Plant & Equipment | 1.41 | 0.72 | 4.15 | 1.29 | 1 | 0.99 | Upgrade
|
| Divestitures | -411.31 | - | - | - | 2,040 | - | Upgrade
|
| Sale (Purchase) of Intangibles | - | - | - | - | -1.64 | -4.09 | Upgrade
|
| Investment in Securities | -28.72 | 497.94 | -70.3 | -42.62 | 153.82 | -284.5 | Upgrade
|
| Other Investing Activities | 11.17 | -2.08 | 8.51 | -14.6 | -1.29 | -2 | Upgrade
|
| Investing Cash Flow | -846.35 | 78.72 | -278.62 | -235.96 | 2,029 | -540.57 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 2.81 | 48.74 | - | Upgrade
|
| Total Debt Issued | - | - | - | 2.81 | 48.74 | - | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | - | -441.89 | Upgrade
|
| Long-Term Debt Repaid | - | -277.71 | -265.21 | -211.66 | -1,609 | -222.21 | Upgrade
|
| Total Debt Repaid | -288.88 | -277.71 | -265.21 | -211.66 | -1,609 | -664.1 | Upgrade
|
| Net Debt Issued (Repaid) | -288.88 | -277.71 | -265.21 | -208.85 | -1,561 | -664.1 | Upgrade
|
| Common Dividends Paid | -1,450 | -1,450 | -1,148 | -1,579 | -559.18 | -499.49 | Upgrade
|
| Other Financing Activities | -113.53 | -111.82 | -117.61 | -60.15 | -80.08 | -45.2 | Upgrade
|
| Financing Cash Flow | -1,853 | -1,840 | -1,530 | -1,848 | -2,200 | -1,209 | Upgrade
|
| Foreign Exchange Rate Adjustments | 22.44 | 14.43 | 7.83 | 5.3 | -95.06 | 5.3 | Upgrade
|
| Net Cash Flow | -209.92 | 736.72 | 22.06 | 60.55 | -91.2 | -724.65 | Upgrade
|
| Free Cash Flow | 2,048 | 2,065 | 1,602 | 1,959 | 11.85 | 768.45 | Upgrade
|
| Free Cash Flow Growth | 414.07% | 28.90% | -18.21% | 16437.33% | -98.46% | -63.25% | Upgrade
|
| Free Cash Flow Margin | 31.97% | 32.80% | 23.68% | 35.00% | 0.24% | 14.17% | Upgrade
|
| Free Cash Flow Per Share | 16.00 | 16.14 | 12.53 | 15.33 | 0.09 | 5.62 | Upgrade
|
| Cash Interest Paid | 57.55 | 53.79 | 51.35 | 61.27 | 65.37 | 73.08 | Upgrade
|
| Cash Income Tax Paid | 560.39 | 563.63 | 366.46 | 139.1 | 90.16 | 41.88 | Upgrade
|
| Levered Free Cash Flow | -1,107 | 1,200 | 1,290 | 1,256 | 1,367 | 560.86 | Upgrade
|
| Unlevered Free Cash Flow | -1,071 | 1,234 | 1,322 | 1,293 | 1,414 | 619.78 | Upgrade
|
| Change in Net Working Capital | 2,195 | -128.61 | 203.46 | -119.85 | -616.63 | 246.16 | Upgrade
|
Updated Mar 11, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.