Jollibee Foods Corporation (PSE:JFC)
Philippines
· Delayed Price · Currency is PHP 237.40
+4.20 (1.80%)
At close: May 14, 2025, 2:45 PM PST
Jollibee Foods 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 | 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 | 10,105 | 10,317 | 8,766 | 7,559 | 5,982 | -11,511 | Upgrade
|
| Depreciation & Amortization | 17,897 | 17,649 | 16,835 | 15,599 | 13,482 | 14,569 | Upgrade
|
| Other Amortization | 166.22 | 149.82 | 164.82 | 50.69 | 44.12 | 29.38 | Upgrade
|
| Loss (Gain) From Sale of Assets | 266.05 | 279.78 | 400.88 | -4,533 | 54.56 | 1,262 | Upgrade
|
| Asset Writedown & Restructuring Costs | 446.34 | 432.72 | 15.54 | 787.44 | -922.38 | 2,272 | Upgrade
|
| Loss (Gain) From Sale of Investments | -109.54 | -178.59 | -530.94 | 1,050 | -196.99 | -1,318 | Upgrade
|
| Loss (Gain) on Equity Investments | -356.33 | -329.18 | -580.01 | -4.06 | 43.42 | 1,081 | Upgrade
|
| Stock-Based Compensation | 506.39 | 497.27 | 353.86 | 185.02 | 155.54 | 188.29 | Upgrade
|
| Provision & Write-off of Bad Debts | 427.97 | 383.2 | 271.05 | 411.28 | 156.66 | 281.87 | Upgrade
|
| Other Operating Activities | 5,281 | 4,917 | 4,593 | 5,114 | 1,184 | -1,650 | Upgrade
|
| Change in Accounts Receivable | -987.18 | -1,868 | 811.61 | -2,682 | -337.44 | -1,447 | Upgrade
|
| Change in Inventory | -4,324 | -1,355 | 4,835 | -8,124 | -1,074 | 1,420 | Upgrade
|
| Change in Accounts Payable | 1,682 | 1,186 | 3,210 | 10,069 | 2,624 | -5,531 | Upgrade
|
| Change in Other Net Operating Assets | 2,272 | 1,950 | -1,332 | -1,559 | -1,346 | -151.72 | Upgrade
|
| Operating Cash Flow | 33,274 | 34,031 | 37,813 | 23,922 | 19,849 | -505.28 | Upgrade
|
| Operating Cash Flow Growth | -9.18% | -10.00% | 58.07% | 20.52% | - | - | Upgrade
|
| Capital Expenditures | -12,018 | -11,980 | -11,272 | -9,683 | -7,864 | -5,880 | Upgrade
|
| Sale of Property, Plant & Equipment | 326.41 | 421.4 | 366.27 | 3,165 | 280.71 | 321.95 | Upgrade
|
| Cash Acquisitions | -11,615 | -11,612 | -765.02 | -409.67 | - | -85.14 | Upgrade
|
| Sale (Purchase) of Intangibles | - | -0.05 | -65.59 | - | -11.11 | -42.48 | Upgrade
|
| Investment in Securities | 1,951 | 3,093 | -1,870 | 4,299 | 15,327 | -34,645 | Upgrade
|
| Other Investing Activities | -486.25 | -564.69 | -164.86 | -341.75 | -89.53 | 327.15 | Upgrade
|
| Investing Cash Flow | -21,842 | -20,641 | -13,771 | -2,970 | 7,965 | -40,003 | Upgrade
|
| Short-Term Debt Issued | - | 3,748 | 2,516 | 3,868 | - | 14,327 | Upgrade
|
| Long-Term Debt Issued | - | 10,974 | 1,077 | 573.3 | 8,224 | 29,875 | Upgrade
|
| Total Debt Issued | 39,055 | 14,722 | 3,593 | 4,442 | 8,224 | 44,202 | Upgrade
|
| Short-Term Debt Repaid | - | -3,247 | -1,021 | -1.1 | -15,696 | -20,272 | Upgrade
|
| Long-Term Debt Repaid | - | -19,084 | -15,871 | -17,070 | -13,627 | -11,209 | Upgrade
|
| Total Debt Repaid | -21,760 | -22,331 | -16,891 | -17,071 | -29,323 | -31,481 | Upgrade
|
| Net Debt Issued (Repaid) | 17,295 | -7,609 | -13,298 | -12,630 | -21,099 | 12,721 | Upgrade
|
| Issuance of Common Stock | 546.26 | 697.53 | 209.04 | 1,598 | 323.83 | 1,281 | Upgrade
|
| Common Dividends Paid | - | - | - | - | - | -679.43 | Upgrade
|
| Dividends Paid | -3,772 | -3,781 | -3,271 | -2,804 | -1,840 | -679.43 | Upgrade
|
| Other Financing Activities | -26,902 | -3,577 | -3,305 | -2,936 | -13,815 | 28,548 | Upgrade
|
| Financing Cash Flow | -15,833 | -17,270 | -19,665 | -16,772 | -24,510 | 41,120 | Upgrade
|
| Foreign Exchange Rate Adjustments | -30.93 | -25.21 | -13.57 | -2.51 | 27.09 | -142.02 | Upgrade
|
| Net Cash Flow | -4,432 | -3,906 | 4,363 | 4,177 | 3,331 | 469.47 | Upgrade
|
| Free Cash Flow | 21,256 | 22,051 | 26,541 | 14,239 | 11,985 | -6,385 | Upgrade
|
| Free Cash Flow Growth | -15.46% | -16.92% | 86.39% | 18.81% | - | - | Upgrade
|
| Free Cash Flow Margin | 7.62% | 8.17% | 10.87% | 6.72% | 7.80% | -4.94% | Upgrade
|
| Free Cash Flow Per Share | 18.95 | 19.68 | 23.76 | 12.79 | 10.81 | -5.79 | Upgrade
|
| Cash Interest Paid | 2,761 | 2,695 | 2,560 | 2,231 | 2,179 | 1,472 | Upgrade
|
| Cash Income Tax Paid | 5,359 | 5,049 | 4,457 | 3,337 | 2,077 | 1,742 | Upgrade
|
| Levered Free Cash Flow | 12,355 | 12,339 | 19,684 | 9,979 | 4,407 | -2,313 | Upgrade
|
| Unlevered Free Cash Flow | 16,203 | 15,895 | 23,002 | 12,909 | 6,954 | 24.66 | Upgrade
|
| Change in Net Working Capital | 1,558 | 1,185 | -7,785 | -229.29 | 2,370 | 2,841 | Upgrade
|
Updated Mar 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.