Bonny Worldwide Limited (TPE:8467)
Taiwan
· Delayed Price · Currency is TWD 171.00
+5.00 (3.01%)
Jun 4, 2025, 1:35 PM CST
Bonny Worldwide 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 | 636.16 | 589.62 | 386.87 | 406.78 | 97.91 | 23.73 | Upgrade
|
| Depreciation & Amortization | 121.96 | 119.77 | 120.67 | 122.04 | 116.72 | 112.53 | Upgrade
|
| Other Amortization | 1.05 | 1 | 1.02 | 0.73 | 1.33 | - | Upgrade
|
| Loss (Gain) From Sale of Assets | 3.8 | 3.8 | 2.75 | 1.3 | 2.33 | 0.79 | Upgrade
|
| Asset Writedown & Restructuring Costs | -0.81 | - | 0.03 | - | -2.5 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | 0.48 | -2.08 | 0.03 | -0.03 | 0.18 | - | Upgrade
|
| Loss (Gain) on Equity Investments | -3.13 | -3.79 | -4.4 | -2.9 | 0.34 | -4.77 | Upgrade
|
| Provision & Write-off of Bad Debts | -0.35 | 0.04 | -1.79 | -3.55 | 1.31 | 2.05 | Upgrade
|
| Other Operating Activities | 18.47 | 22.16 | 2.71 | 36.61 | 15.22 | -7.1 | Upgrade
|
| Change in Accounts Receivable | -40.91 | -232.3 | -87.37 | -18.08 | -121.12 | 53.98 | Upgrade
|
| Change in Inventory | -136.6 | -86.62 | -8.18 | -47.82 | 9.92 | -10.86 | Upgrade
|
| Change in Accounts Payable | 87.41 | 86.59 | -5.16 | 1.93 | 56.66 | -22.25 | Upgrade
|
| Change in Unearned Revenue | 1.78 | 1.93 | 0.66 | 2.11 | -0.48 | 2.16 | Upgrade
|
| Change in Other Net Operating Assets | -41.45 | 26.01 | 51.47 | -41.54 | -143.63 | 61.46 | Upgrade
|
| Operating Cash Flow | 647.87 | 526.13 | 459.32 | 457.57 | 34.18 | 211.72 | Upgrade
|
| Operating Cash Flow Growth | 5.20% | 14.55% | 0.38% | 1238.75% | -83.86% | 255.95% | Upgrade
|
| Capital Expenditures | -194.42 | -150.18 | -71.06 | -134.75 | -136.29 | -134.3 | Upgrade
|
| Sale of Property, Plant & Equipment | 1.11 | 1.09 | 2.01 | 0.07 | 2.96 | 0.02 | Upgrade
|
| Sale (Purchase) of Intangibles | -0.82 | -1.12 | -0.9 | -2.88 | -9.74 | -14 | Upgrade
|
| Investment in Securities | 15.83 | -106.54 | -4.6 | -0.2 | -8.18 | 6.43 | Upgrade
|
| Other Investing Activities | 245.62 | 201.08 | 191.5 | -181.43 | -136.81 | 132.96 | Upgrade
|
| Investing Cash Flow | 67.31 | -55.66 | 116.94 | -319.18 | -288.06 | -8.9 | Upgrade
|
| Short-Term Debt Issued | - | 1,813 | 2,942 | 2,215 | 1,784 | 1,669 | Upgrade
|
| Long-Term Debt Issued | - | 822.92 | - | 150.53 | 62.84 | 440.45 | Upgrade
|
| Total Debt Issued | 2,192 | 2,636 | 2,942 | 2,366 | 1,847 | 2,110 | Upgrade
|
| Short-Term Debt Repaid | - | -2,527 | -2,666 | -2,232 | -1,483 | -1,915 | Upgrade
|
| Long-Term Debt Repaid | - | -109.5 | -257.3 | -81.56 | -130.47 | -78.4 | Upgrade
|
| Total Debt Repaid | -1,890 | -2,637 | -2,923 | -2,314 | -1,614 | -1,993 | Upgrade
|
| Net Debt Issued (Repaid) | 301.81 | -0.87 | 18.6 | 52.27 | 232.88 | 116.55 | Upgrade
|
| Common Dividends Paid | - | - | -148.6 | -99.07 | -24.77 | -99.07 | Upgrade
|
| Other Financing Activities | -1.03 | -1.28 | 0.09 | 0.73 | 0.13 | -0.47 | Upgrade
|
| Financing Cash Flow | 300.78 | -2.14 | -129.91 | -46.07 | 208.24 | 17.02 | Upgrade
|
| Foreign Exchange Rate Adjustments | 67.9 | 43.7 | -56.33 | -3.09 | 7.78 | 25.77 | Upgrade
|
| Net Cash Flow | 1,084 | 512.03 | 390.02 | 89.23 | -37.87 | 245.61 | Upgrade
|
| Free Cash Flow | 453.45 | 375.95 | 388.26 | 322.83 | -102.11 | 77.41 | Upgrade
|
| Free Cash Flow Growth | -12.99% | -3.17% | 20.27% | - | - | - | Upgrade
|
| Free Cash Flow Margin | 17.75% | 15.22% | 19.53% | 16.51% | -7.24% | 7.47% | Upgrade
|
| Free Cash Flow Per Share | 8.52 | 7.15 | 7.71 | 5.93 | -1.89 | 1.56 | Upgrade
|
| Cash Interest Paid | 19.1 | 23.6 | 45.89 | 19.21 | 18.2 | 16.81 | Upgrade
|
| Cash Income Tax Paid | 108.53 | 93.42 | 64.08 | 47.88 | 24.48 | 3.45 | Upgrade
|
| Levered Free Cash Flow | 538.23 | 401.65 | 269.45 | -3.25 | -148.11 | 261.72 | Upgrade
|
| Unlevered Free Cash Flow | 557.13 | 421.4 | 299.22 | 12.35 | -133.85 | 273.1 | Upgrade
|
| Change in Net Working Capital | -234.2 | -83.74 | 8.87 | 218.51 | 190.49 | -291.32 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.