Filinvest Development Corporation (PSE:FDC)
Philippines
· Delayed Price · Currency is PHP 4.850
+0.100 (2.11%)
At close: Aug 15, 2025, 2:45 PM PST
Filinvest Development Cash Flow Statement
Financials in millions PHP. Fiscal year is January - December.
Millions PHP. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 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 | 14,021 | 12,131 | 8,947 | 5,651 | 6,066 | 8,461 | Upgrade
|
| Depreciation & Amortization | 5,768 | 5,232 | 4,714 | 5,369 | 5,790 | 5,099 | Upgrade
|
| Other Amortization | 248.17 | 248.17 | 192.71 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | 388.84 | 100.55 | -133.77 | 114.79 | 748.43 | -2,834 | Upgrade
|
| Asset Writedown & Restructuring Costs | 13.66 | 13.66 | 15.99 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | 4,663 | 84.22 | 532.15 | -5,436 | -3,187 | -2,398 | Upgrade
|
| Loss (Gain) on Equity Investments | -37.59 | -115.63 | 307.47 | 348.17 | 256.8 | 398.01 | Upgrade
|
| Provision & Write-off of Bad Debts | 1,346 | - | - | - | - | - | Upgrade
|
| Other Operating Activities | 12,800 | 11,853 | 8,862 | 12,798 | 11,418 | 16,342 | Upgrade
|
| Change in Accounts Receivable | 289.37 | 1,312 | -2,258 | 1,288 | 494.3 | 5,456 | Upgrade
|
| Change in Inventory | -9,836 | -5,659 | -2,044 | -2,031 | -3,111 | -2,418 | Upgrade
|
| Change in Accounts Payable | 5,983 | 8,154 | 7,892 | 5,815 | -3,107 | -3,110 | Upgrade
|
| Change in Unearned Revenue | 258.5 | 159.57 | -926.16 | 437.7 | -238.16 | 255.24 | Upgrade
|
| Change in Other Net Operating Assets | -17,612 | -32,759 | -21,422 | -50,350 | 26,431 | 28,796 | Upgrade
|
| Operating Cash Flow | 21,390 | 4,908 | 9,184 | -23,894 | 44,684 | 66,115 | Upgrade
|
| Operating Cash Flow Growth | 126.95% | -46.56% | - | - | -32.41% | 337.95% | Upgrade
|
| Cash Acquisitions | -170.67 | -170.67 | -50 | - | - | - | Upgrade
|
| Divestitures | - | - | - | - | - | 3,047 | Upgrade
|
| Sale (Purchase) of Intangibles | - | - | - | - | -100.13 | -100.13 | Upgrade
|
| Sale (Purchase) of Real Estate | -4,218 | -5,077 | -3,639 | -7,547 | -5,621 | -5,122 | Upgrade
|
| Investment in Securities | -4,817 | -10,765 | -13,356 | -15,153 | -9,593 | 5,567 | Upgrade
|
| Other Investing Activities | -2,431 | -1,807 | -6,851 | -2,590 | 2,034 | 2,447 | Upgrade
|
| Investing Cash Flow | -11,637 | -17,821 | -23,896 | -25,290 | -13,280 | 5,839 | Upgrade
|
| Short-Term Debt Issued | - | - | 18.48 | 32.18 | 10.25 | - | Upgrade
|
| Long-Term Debt Issued | - | 88,156 | 47,256 | 32,676 | 41,166 | 35,124 | Upgrade
|
| Total Debt Issued | 155,155 | 88,156 | 47,274 | 32,708 | 41,176 | 35,124 | Upgrade
|
| Short-Term Debt Repaid | - | -533.29 | - | - | - | -1,712 | Upgrade
|
| Long-Term Debt Repaid | - | -60,807 | -45,629 | -26,474 | -43,495 | -57,434 | Upgrade
|
| Total Debt Repaid | -163,262 | -61,341 | -45,629 | -26,474 | -43,495 | -59,145 | Upgrade
|
| Net Debt Issued (Repaid) | -8,107 | 26,815 | 1,645 | 6,235 | -2,318 | -24,021 | Upgrade
|
| Common Dividends Paid | -1,213 | -894.74 | -565.09 | -606.6 | -1,515 | -1,892 | Upgrade
|
| Other Financing Activities | -10,603 | -9,652 | -8,717 | -8,206 | 4,646 | -7,278 | Upgrade
|
| Financing Cash Flow | -19,923 | 16,268 | -7,638 | -2,578 | 812.52 | -33,191 | Upgrade
|
| Net Cash Flow | -10,171 | 3,355 | -22,350 | -51,763 | 32,216 | 38,763 | Upgrade
|
| Cash Interest Paid | 9,510 | 8,329 | 7,546 | 6,852 | 7,484 | 7,249 | Upgrade
|
| Cash Income Tax Paid | 3,925 | 3,945 | 3,243 | 1,999 | 1,576 | 4,158 | Upgrade
|
| Levered Free Cash Flow | -12,238 | -12,107 | -16,115 | -14,905 | 46,350 | 55,824 | Upgrade
|
| Unlevered Free Cash Flow | -8,166 | -8,223 | -13,297 | -12,118 | 49,289 | 59,324 | Upgrade
|
| Change in Working Capital | -27,037 | -33,854 | -20,912 | -42,742 | 23,935 | 38,298 | Upgrade
|
Updated Nov 13, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.