Super Hi International Holding Ltd. (HDL)
NASDAQ: HDL · Real-Time Price · USD
16.50
-0.33 (-1.93%)
Nov 21, 2024, 12:29 PM EST - Market open

HDL Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019
Period Ending
Jun '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19
Net Income
17.5325.65-41.25-150.75-53.76-33.02
Depreciation & Amortization
75.7378.572.9369.8950.8132.34
Other Amortization
0.060.060.020.03--
Loss (Gain) From Sale of Assets
4.42.996.891.040.160.17
Asset Writedown & Restructuring Costs
-7.68-4.927.8363.065.66-
Loss (Gain) From Sale of Investments
-3.27-1.55-0.2-0.42--
Other Operating Activities
18.389.6730.7528.873.96.56
Change in Accounts Receivable
-5.42-7.53-14.81-10.6-8.83-4.58
Change in Inventory
-3.22-3.78-9.23-4.6-4.61-4.32
Change in Accounts Payable
-6.022.077.764.333.311.93
Change in Unearned Revenue
5.537.191.420.230.230.41
Change in Other Net Operating Assets
2.35.716.23.325.97.04
Operating Cash Flow
98.3114.0568.324.382.7616.53
Operating Cash Flow Growth
-3.34%66.93%1459.13%58.94%-83.32%-
Capital Expenditures
-31.92-32.8-60.47-67.38-109.85-82.47
Sale of Property, Plant & Equipment
1.621.790.10.773.240.73
Cash Acquisitions
---2.9---
Divestitures
17.3917.39----
Sale (Purchase) of Intangibles
-0.17-0.17--0.03-0.12-0.1
Investment in Securities
-73.891.5740.86-28.43-11.68-
Other Investing Activities
-0.950.4523.37.626.59-64.54
Investing Cash Flow
-87.92-11.780.89-87.46-91.82-146.38
Short-Term Debt Issued
--40.28173.33156.15170.11
Long-Term Debt Issued
---4.754.255.53
Total Debt Issued
--40.28178.08160.4175.64
Short-Term Debt Repaid
---51.65-39.01-23.46-0
Long-Term Debt Repaid
--43.99-39.04-37.23-24.24-34.12
Total Debt Repaid
-44.13-43.99-90.69-76.24-47.7-34.13
Net Debt Issued (Repaid)
-44.13-43.99-50.41101.84112.7141.51
Issuance of Common Stock
56.11-24.6817.074.647.61
Other Financing Activities
-0.2-42.37-10.41-7.59-1.37
Financing Cash Flow
11.99-43.79-68.1108.5109.75147.75
Foreign Exchange Rate Adjustments
-0.650.550.991.19-0.520.26
Miscellaneous Cash Flow Adjustments
--2.2311.38-4.934.7
Net Cash Flow
21.7259.034.3337.9815.2422.86
Free Cash Flow
66.3881.247.85-63-107.1-65.94
Free Cash Flow Growth
25.29%934.96%----
Free Cash Flow Margin
9.04%11.82%1.40%-20.17%-48.37%-28.29%
Free Cash Flow Per Share
0.120.150.01-0.11-0.19-0.12
Cash Interest Paid
--5.1510.417.591.37
Cash Income Tax Paid
12.239.352.280.790.230.28
Levered Free Cash Flow
59.8469.0650.16-59.63-73.25-
Unlevered Free Cash Flow
64.8574.3357.96-47.66-64.23-
Change in Net Working Capital
5.35-5.88-40.441.23-27.82-
Source: S&P Capital IQ. Standard template. Financial Sources.