Mercuries Life Insurance Company Ltd. (TPE:2867)
Taiwan
· Delayed Price · Currency is TWD 5.03
-0.02 (-0.40%)
Jun 27, 2025, 2:38 PM CST
TPE:2867 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 | -694.5 | 2,175 | -9,516 | -13,659 | 1,091 | 1,445 | Upgrade
|
| Depreciation & Amortization | 518.67 | 515.54 | 505.98 | 489.77 | 489.32 | 507.68 | Upgrade
|
| Gain (Loss) on Sale of Assets | 1.19 | 0.63 | -2.54 | -1,456 | 0.01 | 0 | Upgrade
|
| Gain (Loss) on Sale of Investments | 26,970 | 31,639 | 1.51 | 66,080 | -17,599 | -24,093 | Upgrade
|
| Stock-Based Compensation | 56.4 | 56.4 | 26.5 | 141.3 | 22.62 | 20.87 | Upgrade
|
| Change in Accounts Receivable | 5,550 | -114.86 | -1,255 | 3,012 | -3,877 | 483.39 | Upgrade
|
| Reinsurance Recoverable | -673.87 | -820.5 | -106.23 | -333.72 | -442.71 | 209.5 | Upgrade
|
| Change in Other Net Operating Assets | 11,248 | 17,665 | 2,010 | 22,988 | -7,447 | -13,216 | Upgrade
|
| Other Operating Activities | -24,800 | -38,799 | 13,343 | -61,017 | 63,254 | 92,902 | Upgrade
|
| Operating Cash Flow | -33,196 | -41,376 | -40,041 | -66,590 | 63,039 | 79,854 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | - | -21.06% | -14.63% | Upgrade
|
| Capital Expenditures | -58.92 | -58.02 | -184.24 | - | -3,554 | -154.97 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | 0.05 | 280.72 | - | - | Upgrade
|
| Purchase / Sale of Intangible Assets | -70.13 | -68.28 | -94.76 | -144.41 | -54.71 | -79.24 | Upgrade
|
| Investment in Securities | 16,338 | 7,086 | 44,383 | -2,057 | -109,483 | -30,093 | Upgrade
|
| Other Investing Activities | 2,339 | -887.68 | 177.56 | 789.46 | 202.68 | 423 | Upgrade
|
| Investing Cash Flow | 19,966 | 7,765 | 45,714 | 7,969 | -113,098 | -28,915 | Upgrade
|
| Long-Term Debt Issued | - | 2,500 | - | - | 1,000 | - | Upgrade
|
| Total Debt Repaid | -186.27 | -184.59 | -185.41 | -187.12 | -192.85 | -180.06 | Upgrade
|
| Net Debt Issued (Repaid) | 11,534 | 2,315 | -185.41 | -187.12 | 807.16 | -180.06 | Upgrade
|
| Issuance of Common Stock | 3,930 | 3,930 | 5,025 | 8,726 | 1,079 | 981.5 | Upgrade
|
| Other Financing Activities | 130.84 | -4,856 | 3,019 | 724.79 | -824.27 | -38.63 | Upgrade
|
| Financing Cash Flow | 15,595 | 1,389 | 7,859 | 9,264 | 1,062 | 762.82 | Upgrade
|
| Net Cash Flow | 2,364 | -32,222 | 13,532 | -49,357 | -48,998 | 51,701 | Upgrade
|
| Free Cash Flow | -33,255 | -41,434 | -40,225 | -66,590 | 59,485 | 79,699 | Upgrade
|
| Free Cash Flow Growth | - | - | - | - | -25.36% | -14.72% | Upgrade
|
| Free Cash Flow Margin | -34.22% | -48.47% | -38.79% | -119.65% | 39.94% | 46.84% | Upgrade
|
| Free Cash Flow Per Share | -6.22 | -7.97 | -8.90 | -21.16 | 22.92 | 32.98 | Upgrade
|
| Cash Interest Paid | 482.2 | 486.2 | 402.19 | 421.76 | 416.47 | 345.48 | Upgrade
|
| Cash Income Tax Paid | 333.9 | -196.59 | 466.3 | 601.47 | -873.54 | 490.22 | Upgrade
|
| Levered Free Cash Flow | -65,206 | -62,131 | -68,775 | -38,937 | 47,448 | 15,150 | Upgrade
|
| Unlevered Free Cash Flow | -64,888 | -61,813 | -68,775 | -38,937 | 47,448 | 15,150 | Upgrade
|
| Change in Net Working Capital | 52,233 | 41,757 | 58,413 | -3,586 | -41,733 | 529.72 | Upgrade
|
Updated Mar 14, 2025. Source: S&P Global Market Intelligence. Insurance template. Financial Sources.