Taiwan FamilyMart Co., Ltd. (TPEX: 5903)
Taiwan
· Delayed Price · Currency is TWD 190.00
+1.00 (0.53%)
Dec 4, 2024, 1:30 PM CST
Taiwan FamilyMart 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 | 3,737 | 1,612 | 1,841 | 1,344 | 2,130 | 1,831 | Upgrade
|
| Depreciation & Amortization | 8,836 | 8,452 | 7,996 | 7,402 | 7,032 | 6,435 | Upgrade
|
| Other Amortization | 300.31 | 291.91 | 227.66 | 185.4 | 161.08 | 152.26 | Upgrade
|
| Loss (Gain) From Sale of Assets | 20.73 | 13.72 | -355.36 | -4.03 | 5.26 | 4.63 | Upgrade
|
| Asset Writedown & Restructuring Costs | 69.65 | -0.99 | -7.64 | 1.59 | 18.95 | 36.28 | Upgrade
|
| Loss (Gain) From Sale of Investments | -2,812 | -4.08 | -61.82 | -6.56 | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | 16.62 | 23.78 | -47 | -27.63 | 100.4 | 25.84 | Upgrade
|
| Stock-Based Compensation | - | 12.12 | - | - | - | - | Upgrade
|
| Other Operating Activities | 333.53 | 99.95 | 101.19 | -131.1 | 286.44 | 71.48 | Upgrade
|
| Change in Accounts Receivable | -94.56 | -129.37 | 21.37 | -300.93 | -93.72 | 149.99 | Upgrade
|
| Change in Inventory | 190.73 | -461.17 | -504.84 | -801.58 | 169.72 | -1,492 | Upgrade
|
| Change in Accounts Payable | 760.35 | 706.66 | 1,159 | 576.89 | 662.89 | 948.45 | Upgrade
|
| Change in Unearned Revenue | 75.73 | 148.2 | 1,044 | 164.06 | 441.36 | 173.81 | Upgrade
|
| Change in Other Net Operating Assets | -172.89 | 632.23 | -1,170 | 224.83 | -196.78 | 1,174 | Upgrade
|
| Operating Cash Flow | 11,261 | 11,397 | 10,243 | 8,627 | 10,710 | 9,511 | Upgrade
|
| Operating Cash Flow Growth | -12.10% | 11.27% | 18.73% | -19.45% | 12.61% | 86.23% | Upgrade
|
| Capital Expenditures | -4,776 | -4,733 | -4,362 | -6,605 | -2,959 | -3,731 | Upgrade
|
| Sale of Property, Plant & Equipment | 188.66 | 164.61 | 660.79 | 149.31 | 138.4 | 209.94 | Upgrade
|
| Cash Acquisitions | - | - | -20.58 | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -189.34 | -203.46 | -272.91 | -172.57 | -130.46 | -140.77 | Upgrade
|
| Investment in Securities | 1,410 | -179.91 | -426.08 | 980.67 | -601.53 | -956.24 | Upgrade
|
| Other Investing Activities | 386.41 | 178.1 | 112.85 | -13.01 | 43.79 | 181.4 | Upgrade
|
| Investing Cash Flow | -2,980 | -4,774 | -4,308 | -5,452 | -3,509 | -4,437 | Upgrade
|
| Short-Term Debt Issued | - | 300 | 50 | 35,600 | 29,499 | 31,115 | Upgrade
|
| Long-Term Debt Issued | - | 1,046 | 1,730 | - | 500 | - | Upgrade
|
| Total Debt Issued | 1,203 | 1,346 | 1,780 | 35,600 | 29,999 | 31,115 | Upgrade
|
| Short-Term Debt Repaid | - | -630.99 | -802.84 | -33,756 | -30,251 | -31,259 | Upgrade
|
| Long-Term Debt Repaid | - | -6,868 | -6,337 | -5,750 | -5,288 | -4,674 | Upgrade
|
| Total Debt Repaid | -7,134 | -7,499 | -7,140 | -39,506 | -35,539 | -35,933 | Upgrade
|
| Net Debt Issued (Repaid) | -5,931 | -6,154 | -5,360 | -3,906 | -5,540 | -4,818 | Upgrade
|
| Common Dividends Paid | -1,295 | -1,451 | -1,049 | -1,674 | -1,451 | -1,295 | Upgrade
|
| Other Financing Activities | 46.23 | 646.76 | 47.65 | 348.75 | 166.47 | 126.48 | Upgrade
|
| Financing Cash Flow | -7,179 | -6,958 | -6,361 | -5,232 | -6,825 | -5,986 | Upgrade
|
| Foreign Exchange Rate Adjustments | 59.1 | 0.24 | -0.39 | 0.11 | -0.01 | -0.44 | Upgrade
|
| Net Cash Flow | 1,161 | -334.27 | -427.22 | -2,057 | 376.75 | -912.4 | Upgrade
|
| Free Cash Flow | 6,486 | 6,664 | 5,881 | 2,022 | 7,751 | 5,780 | Upgrade
|
| Free Cash Flow Growth | -18.51% | 13.32% | 190.81% | -73.91% | 34.11% | 83.23% | Upgrade
|
| Free Cash Flow Margin | 6.24% | 6.69% | 6.48% | 2.42% | 9.08% | 7.44% | Upgrade
|
| Free Cash Flow Per Share | 28.92 | 29.75 | 26.26 | 9.04 | 34.60 | 25.80 | Upgrade
|
| Cash Interest Paid | 317.9 | 312.78 | 285.87 | 232.17 | 215.88 | 211.25 | Upgrade
|
| Cash Income Tax Paid | 707.59 | 286.97 | 247.68 | 601.06 | 358.01 | 500.3 | Upgrade
|
| Levered Free Cash Flow | 6,331 | 5,312 | 6,143 | 1,572 | 7,088 | 4,594 | Upgrade
|
| Unlevered Free Cash Flow | 6,532 | 5,509 | 6,323 | 1,718 | 7,223 | 4,727 | Upgrade
|
| Change in Net Working Capital | -1,118 | -431.24 | -1,683 | 133.14 | -1,357 | -502.14 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.