Chememan PCL (BKK:CMAN)
Thailand
· Delayed Price · Currency is THB 2.280
-0.020 (-0.88%)
May 14, 2025, 10:58 AM ICT
Chememan PCL Cash Flow Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. 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 | 209.34 | 251.63 | 136.09 | 151.8 | 98.32 | -119.61 | Upgrade
|
| Depreciation & Amortization | 365.28 | 366.7 | 361.27 | 366.79 | 344.77 | 316.96 | Upgrade
|
| Other Amortization | 6.52 | 6.52 | 5.01 | 4.16 | 3.37 | 3.41 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.22 | 0.93 | 0.93 | 3.53 | 2.75 | 8.24 | Upgrade
|
| Asset Writedown & Restructuring Costs | 14.62 | 14.36 | 0.58 | 9.94 | -2.44 | 1.17 | Upgrade
|
| Loss (Gain) From Sale of Investments | 15 | 15 | - | - | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | -11.82 | -15.27 | -21.8 | -1.36 | 5.98 | -13.6 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | 0.18 | 1.42 | 1.38 | 32.26 | Upgrade
|
| Other Operating Activities | 195.72 | 209.04 | 204.33 | 143.63 | 104.44 | 39.73 | Upgrade
|
| Change in Accounts Receivable | -73.89 | -130.47 | 61.5 | -95.19 | -98.38 | 160.4 | Upgrade
|
| Change in Inventory | -3.73 | -35.46 | 51.86 | 88.68 | -135.21 | 28.73 | Upgrade
|
| Change in Accounts Payable | 80.77 | 108.24 | -95.11 | -34.05 | 171.18 | -316.02 | Upgrade
|
| Change in Other Net Operating Assets | 22.5 | 17.31 | 28.85 | -21.76 | -19.99 | 12.85 | Upgrade
|
| Operating Cash Flow | 820.1 | 808.54 | 733.68 | 617.6 | 476.17 | 154.52 | Upgrade
|
| Operating Cash Flow Growth | 3.57% | 10.20% | 18.80% | 29.70% | 208.16% | 76.82% | Upgrade
|
| Capital Expenditures | -252.13 | -245.94 | -152.54 | -272.7 | -866.55 | -498.29 | Upgrade
|
| Sale of Property, Plant & Equipment | 2.51 | 0.89 | 0.59 | 0.38 | 0.49 | 16.75 | Upgrade
|
| Divestitures | - | - | - | -0.81 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -14.04 | -12.45 | -5.1 | -1.65 | -9.1 | -15.69 | Upgrade
|
| Investment in Securities | - | - | -46.46 | - | -80.61 | -6.31 | Upgrade
|
| Other Investing Activities | -1.59 | -0.32 | 89.93 | 19.25 | -58.55 | 18.16 | Upgrade
|
| Investing Cash Flow | -265.25 | -257.82 | -113.57 | -255.52 | -1,014 | -485.39 | Upgrade
|
| Short-Term Debt Issued | - | 5,299 | 3,081 | 703.48 | 736.11 | 1,342 | Upgrade
|
| Long-Term Debt Issued | - | 622.88 | 133.73 | 301.54 | 895.15 | 697.16 | Upgrade
|
| Total Debt Issued | 6,138 | 5,922 | 3,215 | 1,005 | 1,631 | 2,039 | Upgrade
|
| Short-Term Debt Repaid | - | -5,407 | -2,976 | -821.07 | -768.46 | -896.37 | Upgrade
|
| Long-Term Debt Repaid | - | -665 | -601.44 | -494.27 | -410.68 | -442.79 | Upgrade
|
| Total Debt Repaid | -6,562 | -6,072 | -3,578 | -1,315 | -1,179 | -1,339 | Upgrade
|
| Net Debt Issued (Repaid) | -424.14 | -150.24 | -362.75 | -310.33 | 452.12 | 699.86 | Upgrade
|
| Common Dividends Paid | -67.2 | -67.2 | -38.4 | - | - | -19.2 | Upgrade
|
| Other Financing Activities | -167.74 | -170.3 | -221.34 | -141.4 | -98.54 | -77.68 | Upgrade
|
| Financing Cash Flow | -659.08 | -387.73 | -622.49 | -451.73 | 353.58 | 602.98 | Upgrade
|
| Foreign Exchange Rate Adjustments | 125.99 | 87.23 | 44.9 | 20.95 | -115.06 | 6 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | - | -2.58 | - | - | Upgrade
|
| Net Cash Flow | 21.75 | 250.21 | 42.52 | -71.28 | -299.64 | 278.11 | Upgrade
|
| Free Cash Flow | 567.97 | 562.6 | 581.14 | 344.9 | -390.38 | -343.77 | Upgrade
|
| Free Cash Flow Growth | -10.14% | -3.19% | 68.49% | - | - | - | Upgrade
|
| Free Cash Flow Margin | 14.34% | 14.34% | 16.27% | 8.90% | -13.00% | -15.06% | Upgrade
|
| Free Cash Flow Per Share | 0.59 | 0.59 | 0.60 | 0.36 | -0.41 | -0.36 | Upgrade
|
| Cash Interest Paid | 159.21 | 159.21 | 214.64 | 140.23 | 98.54 | 75.08 | Upgrade
|
| Cash Income Tax Paid | 41.11 | 41.11 | 45.94 | 59.52 | 0.28 | 2.4 | Upgrade
|
| Levered Free Cash Flow | 440.23 | 379.32 | 382.49 | 134.02 | -619.57 | -369.2 | Upgrade
|
| Unlevered Free Cash Flow | 540.4 | 486.26 | 518.12 | 232.07 | -560.28 | -319.54 | Upgrade
|
| Change in Net Working Capital | -59.47 | 8.48 | -69.95 | 79.4 | 159.88 | 106.49 | Upgrade
|
Updated Feb 28, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.