Farglory Free Trade Zone Investment Holding Co., Ltd. (TPE: 5607)
Taiwan
· Delayed Price · Currency is TWD 41.40
-0.20 (-0.48%)
Jan 20, 2025, 1:30 PM CST
Farglory Free Trade Zone Investment Holding 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 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 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 - 2014 |
| Net Income | 631.14 | 892.2 | 1,096 | 570.95 | 461.16 | 553.26 | Upgrade
|
| Depreciation & Amortization | 847.18 | 599.55 | 397.58 | 372.37 | 339.95 | 323.31 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | -0 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -0 | -0.02 | -3.34 | - | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | -0.35 | 0.09 | 0.11 | - | - | - | Upgrade
|
| Stock-Based Compensation | 39.97 | 39.97 | - | - | - | 36.36 | Upgrade
|
| Provision & Write-off of Bad Debts | -1.16 | -1.51 | -1.01 | 1.61 | -2.5 | 0.58 | Upgrade
|
| Other Operating Activities | -46.44 | -232.64 | 85.33 | 313.81 | -53.11 | 257.41 | Upgrade
|
| Change in Accounts Receivable | -80.37 | -27.61 | 52.04 | -13.27 | -33.98 | -82.94 | Upgrade
|
| Change in Accounts Payable | 12.14 | -32.8 | -410.6 | 89.98 | 123.38 | -0.83 | Upgrade
|
| Change in Unearned Revenue | - | - | - | - | - | 371.75 | Upgrade
|
| Change in Other Net Operating Assets | -40 | -68.06 | 438.96 | -124.25 | 93.12 | -1.62 | Upgrade
|
| Operating Cash Flow | 1,362 | 1,220 | 2,827 | 1,631 | 1,113 | 197.48 | Upgrade
|
| Operating Cash Flow Growth | -28.03% | -56.85% | 73.35% | 46.53% | 463.63% | -25.00% | Upgrade
|
| Capital Expenditures | -623.88 | -695.43 | -1,908 | -2,021 | -480.73 | -256.39 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | 0.33 | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -8.01 | -7.94 | -14.32 | -6.16 | -3.89 | -7.49 | Upgrade
|
| Investment in Securities | 557.91 | 97.54 | -211.3 | - | -60 | -120 | Upgrade
|
| Other Investing Activities | -0.15 | -5.45 | - | -1.44 | -62.18 | 80.95 | Upgrade
|
| Investing Cash Flow | -2,059 | -3,850 | -5,008 | -4,070 | -2,040 | -1,106 | Upgrade
|
| Short-Term Debt Issued | - | 5,840 | 3,255 | 1,762 | 653.45 | 1,252 | Upgrade
|
| Long-Term Debt Issued | - | 2,795 | 2,938 | 2,860 | 1,166 | 508.74 | Upgrade
|
| Total Debt Issued | 8,503 | 8,635 | 6,193 | 4,623 | 1,819 | 1,761 | Upgrade
|
| Short-Term Debt Repaid | - | -5,230 | -3,160 | -1,297 | -703.51 | -1,302 | Upgrade
|
| Long-Term Debt Repaid | - | -1,813 | -392.51 | -396.07 | -319.78 | -175.56 | Upgrade
|
| Total Debt Repaid | -8,363 | -7,043 | -3,553 | -1,694 | -1,023 | -1,477 | Upgrade
|
| Net Debt Issued (Repaid) | 139.93 | 1,592 | 2,640 | 2,929 | 795.74 | 283.37 | Upgrade
|
| Issuance of Common Stock | 1,400 | 1,400 | - | - | - | 990 | Upgrade
|
| Common Dividends Paid | -302.74 | -328.78 | -407.97 | -275.98 | -229.98 | -67.99 | Upgrade
|
| Other Financing Activities | 163.99 | 52.49 | -154.36 | 45.98 | -54.95 | 120.38 | Upgrade
|
| Financing Cash Flow | 1,401 | 2,716 | 2,078 | 2,699 | 510.81 | 1,326 | Upgrade
|
| Net Cash Flow | 704.73 | 85.29 | -102.93 | 259.95 | -416.28 | 416.8 | Upgrade
|
| Free Cash Flow | 738.24 | 524.49 | 919.31 | -390.25 | 632.31 | -58.91 | Upgrade
|
| Free Cash Flow Growth | -5.19% | -42.95% | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 22.17% | 18.04% | 28.75% | -15.44% | 33.15% | -2.59% | Upgrade
|
| Free Cash Flow Per Share | 2.05 | 1.58 | 3.01 | -1.43 | 2.31 | -0.27 | Upgrade
|
| Cash Interest Paid | 334.22 | 210.02 | 125.06 | 111.48 | 100.41 | 89.16 | Upgrade
|
| Cash Income Tax Paid | 95.14 | 118.75 | 173.52 | 37.1 | 189.54 | 106.11 | Upgrade
|
| Levered Free Cash Flow | 357.83 | 670.55 | -1,113 | -555.69 | 458.74 | 802.75 | Upgrade
|
| Unlevered Free Cash Flow | 357.83 | 534.03 | -1,191 | -486.45 | 521.01 | 870.04 | Upgrade
|
| Change in Net Working Capital | 516.67 | -4.84 | 565.48 | -528.39 | -243.49 | -154.75 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.