Uni-President Enterprises Corp. (TPE:1216)
Taiwan
· Delayed Price · Currency is TWD 78.70
-1.60 (-1.99%)
May 13, 2025, 1:30 PM CST
Uni-President Enterprises Cash Flow Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. 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 | 20,296 | 20,673 | 18,336 | 17,168 | 19,879 | 21,542 | Upgrade
|
| Depreciation & Amortization | 43,006 | 42,514 | 38,324 | 34,054 | 32,943 | 32,420 | Upgrade
|
| Other Amortization | 612.52 | 612.52 | 466.93 | 349 | 282.27 | 280.01 | Upgrade
|
| Loss (Gain) From Sale of Assets | 57.39 | 61.04 | 69.03 | -174.74 | -152.39 | -275.38 | Upgrade
|
| Asset Writedown & Restructuring Costs | 254.89 | 254.52 | -0.31 | 274.9 | 107.31 | -6.57 | Upgrade
|
| Loss (Gain) From Sale of Investments | -847.31 | -953.53 | -11,358 | -328.92 | -1,033 | -1,618 | Upgrade
|
| Loss (Gain) on Equity Investments | -2,716 | -3,343 | -2,568 | -2,064 | -3,956 | -3,862 | Upgrade
|
| Provision & Write-off of Bad Debts | 35.55 | 22.4 | 72.78 | 20.65 | 56.24 | 98.9 | Upgrade
|
| Other Operating Activities | 12,773 | 11,806 | 22,254 | 12,974 | 11,697 | 11,949 | Upgrade
|
| Change in Accounts Receivable | 430.41 | -1,224 | 925.06 | -954.4 | -2,830 | 328.99 | Upgrade
|
| Change in Inventory | -2,843 | -2,940 | 3,081 | -5,880 | -7,215 | -950.63 | Upgrade
|
| Change in Accounts Payable | -4,091 | 3,799 | 2,037 | 5,641 | 2,903 | 2,337 | Upgrade
|
| Change in Unearned Revenue | 4,072 | 6,099 | 2,952 | -4,137 | 2,923 | 3,215 | Upgrade
|
| Change in Other Net Operating Assets | 2,970 | 3,695 | 1,663 | 1,161 | 977.73 | -55.14 | Upgrade
|
| Operating Cash Flow | 76,077 | 78,441 | 73,132 | 62,772 | 56,353 | 61,720 | Upgrade
|
| Operating Cash Flow Growth | -3.74% | 7.26% | 16.50% | 11.39% | -8.70% | 4.84% | Upgrade
|
| Capital Expenditures | -32,818 | -33,035 | -25,441 | -20,583 | -16,791 | -16,313 | Upgrade
|
| Sale of Property, Plant & Equipment | 585.37 | 559.74 | 1,209 | 929.95 | 1,039 | 1,771 | Upgrade
|
| Cash Acquisitions | 813.59 | 813.59 | -23,696 | - | 4.78 | - | Upgrade
|
| Divestitures | 88.8 | 88.8 | - | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -565.89 | -556.96 | -635.91 | -446.95 | -234.86 | -284.26 | Upgrade
|
| Investment in Securities | -14,880 | -2,361 | -7,677 | -406.88 | -6,058 | -2,024 | Upgrade
|
| Other Investing Activities | -160.78 | -830.6 | 715.37 | -598.3 | -788.58 | 1,097 | Upgrade
|
| Investing Cash Flow | -52,574 | -40,958 | -61,618 | -25,162 | -23,103 | -15,755 | Upgrade
|
| Short-Term Debt Issued | - | - | 5,029 | 8,733 | 2,160 | 11,548 | Upgrade
|
| Long-Term Debt Issued | - | 179,631 | 107,708 | 79,605 | 34,513 | 83,558 | Upgrade
|
| Total Debt Issued | 206,976 | 179,631 | 112,737 | 88,338 | 36,674 | 95,106 | Upgrade
|
| Short-Term Debt Repaid | - | -7,391 | - | -3,807 | -3,694 | -6,750 | Upgrade
|
| Long-Term Debt Repaid | - | -187,222 | -92,310 | -84,957 | -39,637 | -102,110 | Upgrade
|
| Total Debt Repaid | -201,542 | -194,613 | -92,310 | -88,764 | -43,331 | -108,860 | Upgrade
|
| Net Debt Issued (Repaid) | 5,434 | -14,982 | 20,427 | -426.32 | -6,658 | -13,754 | Upgrade
|
| Common Dividends Paid | -17,051 | -17,051 | -17,904 | -15,342 | -15,342 | -14,206 | Upgrade
|
| Other Financing Activities | -9,062 | -7,789 | -9,990 | -8,082 | -11,042 | -10,420 | Upgrade
|
| Financing Cash Flow | -20,680 | -39,821 | -7,467 | -23,850 | -33,042 | -38,380 | Upgrade
|
| Foreign Exchange Rate Adjustments | 854.97 | 1,924 | -178.16 | 2,388 | -1,349 | -312.95 | Upgrade
|
| Net Cash Flow | 3,679 | -413.44 | 3,870 | 16,148 | -1,141 | 7,272 | Upgrade
|
| Free Cash Flow | 43,260 | 45,406 | 47,691 | 42,189 | 39,562 | 45,407 | Upgrade
|
| Free Cash Flow Growth | -15.19% | -4.79% | 13.04% | 6.64% | -12.87% | 2.95% | Upgrade
|
| Free Cash Flow Margin | 6.48% | 6.90% | 8.21% | 8.04% | 8.36% | 10.15% | Upgrade
|
| Free Cash Flow Per Share | 7.57 | 7.95 | 8.35 | 7.39 | 6.92 | 7.95 | Upgrade
|
| Cash Interest Paid | 4,338 | 4,227 | 3,371 | 2,456 | 2,071 | 2,445 | Upgrade
|
| Cash Income Tax Paid | 10,863 | 10,617 | 8,205 | 7,337 | 7,381 | 7,338 | Upgrade
|
| Levered Free Cash Flow | 43,416 | 40,975 | 50,356 | 28,232 | 29,717 | 39,013 | Upgrade
|
| Unlevered Free Cash Flow | 46,183 | 43,648 | 52,537 | 29,791 | 31,020 | 40,539 | Upgrade
|
| Change in Net Working Capital | -13,980 | -12,971 | -21,923 | 1,718 | 2,925 | -5,821 | Upgrade
|
Updated Mar 7, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.