Thai Oil PCL (BKK:TOP)
Thailand
· Delayed Price · Currency is THB 27.50
-0.25 (-0.90%)
May 14, 2025, 12:29 PM ICT
Thai Oil 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 | 7,599 | 9,959 | 19,443 | 32,668 | 12,578 | -3,301 | Upgrade
|
| Depreciation & Amortization | 8,120 | 8,106 | 7,799 | 7,744 | 7,424 | 7,470 | Upgrade
|
| Other Amortization | - | - | - | - | - | 84 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.86 | -0.86 | 0.03 | -11.92 | -40.91 | 0.01 | Upgrade
|
| Asset Writedown & Restructuring Costs | 0.02 | 0.03 | 8.92 | 686.96 | 6.43 | 182.37 | Upgrade
|
| Loss (Gain) From Sale of Investments | 73.14 | 76.14 | 117.81 | -17,353 | -654.03 | -5,946 | Upgrade
|
| Loss (Gain) on Equity Investments | 120.51 | 131.68 | -83.75 | 512.61 | -1,675 | -2,492 | Upgrade
|
| Provision & Write-off of Bad Debts | 49.18 | 44.89 | 2.99 | 3.16 | -2.28 | 2.26 | Upgrade
|
| Other Operating Activities | -529.65 | 699.58 | -21,257 | 5,618 | 10,101 | 2,252 | Upgrade
|
| Change in Accounts Receivable | 4,234 | 3,613 | -2,532 | -5,430 | -10,694 | 9,705 | Upgrade
|
| Change in Inventory | 8,245 | 12,661 | 2,743 | -16,325 | -17,340 | 7,589 | Upgrade
|
| Change in Accounts Payable | -684.47 | 1,358 | -23,967 | 51,162 | 13,456 | -15,445 | Upgrade
|
| Change in Other Net Operating Assets | 1,815 | 2,707 | 16,884 | -16,025 | -2,294 | 2,673 | Upgrade
|
| Operating Cash Flow | 29,041 | 39,355 | -840.57 | 43,251 | 10,504 | 2,435 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | 311.76% | 331.41% | -81.40% | Upgrade
|
| Capital Expenditures | -6,555 | -8,955 | -14,504 | -31,929 | -35,146 | -48,377 | Upgrade
|
| Sale of Property, Plant & Equipment | 1.23 | 1.23 | 0.13 | 0.14 | 0.03 | 0.02 | Upgrade
|
| Cash Acquisitions | - | - | - | - | 1,554 | - | Upgrade
|
| Divestitures | - | - | - | 308.42 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -405.63 | -364.86 | -96.27 | -159.6 | -247.89 | -272.95 | Upgrade
|
| Investment in Securities | -15,409 | -5,027 | -5,911 | 21,894 | -10,584 | -323.6 | Upgrade
|
| Other Investing Activities | 329.79 | 337.26 | 818.9 | 837.57 | 1,087 | 1,483 | Upgrade
|
| Investing Cash Flow | -9,798 | -14,009 | -19,692 | -9,049 | -43,337 | -47,490 | Upgrade
|
| Short-Term Debt Issued | - | 12,184 | 11,481 | 17,325 | 6,034 | 6,209 | Upgrade
|
| Long-Term Debt Issued | - | 7,054 | 16,012 | 20,779 | 33,754 | 31,247 | Upgrade
|
| Total Debt Issued | 14,306 | 19,238 | 27,493 | 38,104 | 39,789 | 37,456 | Upgrade
|
| Short-Term Debt Repaid | - | -12,634 | -10,150 | -16,358 | -5,821 | -6,731 | Upgrade
|
| Long-Term Debt Repaid | - | -14,756 | -27,461 | -36,137 | -9,063 | -1,923 | Upgrade
|
| Total Debt Repaid | -23,402 | -27,391 | -37,611 | -52,495 | -14,885 | -8,654 | Upgrade
|
| Net Debt Issued (Repaid) | -9,096 | -8,152 | -10,118 | -14,391 | 24,904 | 28,802 | Upgrade
|
| Issuance of Common Stock | - | - | - | 10,369 | - | - | Upgrade
|
| Common Dividends Paid | -8,823 | -8,823 | -5,249 | -8,547 | -2,652 | -1,020 | Upgrade
|
| Other Financing Activities | -7,503 | -7,652 | -7,705 | -7,684 | -14,007 | -7,207 | Upgrade
|
| Financing Cash Flow | -25,422 | -24,627 | -23,072 | -20,253 | 8,245 | 20,575 | Upgrade
|
| Foreign Exchange Rate Adjustments | -758.37 | -108.19 | -468.47 | -68.54 | 1,039 | 2,870 | Upgrade
|
| Net Cash Flow | -6,938 | 610.79 | -44,073 | 13,880 | -23,548 | -21,610 | Upgrade
|
| Free Cash Flow | 22,486 | 30,399 | -15,344 | 11,322 | -24,642 | -45,942 | Upgrade
|
| Free Cash Flow Margin | 5.69% | 7.45% | -3.55% | 2.28% | -8.46% | -24.43% | Upgrade
|
| Free Cash Flow Per Share | 10.07 | 13.61 | -6.87 | 5.42 | -12.08 | -22.52 | Upgrade
|
| Cash Interest Paid | 7,618 | 7,618 | 7,654 | 7,397 | 6,929 | 6,262 | Upgrade
|
| Cash Income Tax Paid | 4,338 | 4,338 | 2,183 | 9,468 | 1,331 | -26.47 | Upgrade
|
| Levered Free Cash Flow | 17,515 | 22,703 | 7,229 | 10,553 | -31,407 | -51,500 | Upgrade
|
| Unlevered Free Cash Flow | 19,999 | 25,236 | 9,784 | 12,965 | -29,160 | -48,818 | Upgrade
|
| Change in Net Working Capital | -13,101 | -18,016 | 2,110 | -9,382 | 15,696 | 1,449 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.