Pacific Hospital Supply Co., Ltd (TPEX:4126)
Taiwan
· Delayed Price · Currency is TWD 90.80
-0.10 (-0.11%)
Aug 15, 2025, 1:24 PM CST
Pacific Hospital Supply 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 | 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 | 404.79 | 447.85 | 420.79 | 331.4 | 386.42 | 328.72 | Upgrade
|
| Depreciation & Amortization | 133.51 | 135.87 | 137.1 | 143.01 | 155.27 | 163.92 | Upgrade
|
| Other Amortization | 6.2 | 6.2 | 5.79 | 5.36 | 5.22 | 6.03 | Upgrade
|
| Loss (Gain) From Sale of Assets | 2.01 | 1.29 | 2.77 | -5.29 | -149.93 | 3.05 | Upgrade
|
| Provision & Write-off of Bad Debts | -0.19 | - | - | - | - | - | Upgrade
|
| Other Operating Activities | 37.16 | -24.76 | 25.22 | 18.55 | -27.59 | 18.75 | Upgrade
|
| Change in Accounts Receivable | -3.98 | -91.92 | 33.78 | -53.85 | -1.02 | -0.65 | Upgrade
|
| Change in Inventory | -72.42 | 0.61 | 19.95 | -33.94 | -27.84 | 2.77 | Upgrade
|
| Change in Accounts Payable | 15.97 | 16.42 | -32.25 | 36.19 | 11.8 | 12.25 | Upgrade
|
| Change in Unearned Revenue | 9.32 | -6.05 | 12.08 | -21.86 | 4.4 | 23.01 | Upgrade
|
| Change in Other Net Operating Assets | 30.11 | 19.75 | 28.41 | 12.1 | -37.6 | 12.47 | Upgrade
|
| Operating Cash Flow | 560.39 | 505.24 | 653.64 | 431.66 | 319.11 | 570.32 | Upgrade
|
| Operating Cash Flow Growth | 2.21% | -22.70% | 51.42% | 35.27% | -44.05% | 23.63% | Upgrade
|
| Capital Expenditures | -35.92 | -41.11 | -27.81 | -30.7 | -30.78 | -77.86 | Upgrade
|
| Sale of Property, Plant & Equipment | -0.43 | 0.68 | 4.23 | 12.51 | 10.95 | 9.68 | Upgrade
|
| Sale (Purchase) of Intangibles | -5.28 | -7.56 | -5.11 | -6.81 | -3.2 | -3.13 | Upgrade
|
| Investment in Securities | -71.25 | -101.32 | -245.64 | - | - | - | Upgrade
|
| Other Investing Activities | 0.82 | -1.47 | 0.58 | -1.3 | 405.67 | 4.63 | Upgrade
|
| Investing Cash Flow | -112.06 | -150.78 | -273.74 | -26.31 | 382.65 | -66.68 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 20 | - | 30 | Upgrade
|
| Long-Term Debt Issued | - | 120 | - | - | 100 | 260 | Upgrade
|
| Total Debt Issued | 120 | 120 | - | 20 | 100 | 290 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -20 | -60 | - | Upgrade
|
| Long-Term Debt Repaid | - | -130.41 | -7.8 | -237.69 | -217.57 | -447.65 | Upgrade
|
| Total Debt Repaid | -130.6 | -130.41 | -7.8 | -257.69 | -277.57 | -447.65 | Upgrade
|
| Net Debt Issued (Repaid) | -10.6 | -10.41 | -7.8 | -237.69 | -177.57 | -157.65 | Upgrade
|
| Common Dividends Paid | -348.48 | -348.48 | -304.92 | -326.7 | -304.92 | -264.06 | Upgrade
|
| Other Financing Activities | 0.16 | 0.13 | - | 0.06 | - | 0.16 | Upgrade
|
| Financing Cash Flow | -358.92 | -358.76 | -312.72 | -564.34 | -482.49 | -421.54 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.58 | -0.61 | -10.49 | 32 | -20.85 | -0.34 | Upgrade
|
| Net Cash Flow | 88.84 | -4.91 | 56.69 | -126.99 | 198.42 | 81.76 | Upgrade
|
| Free Cash Flow | 524.47 | 464.13 | 625.83 | 400.96 | 288.34 | 492.46 | Upgrade
|
| Free Cash Flow Growth | 2.27% | -25.84% | 56.08% | 39.06% | -41.45% | 95.95% | Upgrade
|
| Free Cash Flow Margin | 21.96% | 19.79% | 26.97% | 18.35% | 14.28% | 22.68% | Upgrade
|
| Free Cash Flow Per Share | 7.18 | 6.36 | 8.56 | 5.49 | 3.95 | 6.75 | Upgrade
|
| Cash Interest Paid | 6.48 | 6.55 | 5.73 | 7.08 | 8.62 | 11.27 | Upgrade
|
| Cash Income Tax Paid | 104.79 | 122.63 | 93.68 | 32.42 | 102.95 | 80.82 | Upgrade
|
| Levered Free Cash Flow | 409.48 | 317.72 | 496.98 | 319.61 | 473.71 | 430.84 | Upgrade
|
| Unlevered Free Cash Flow | 413.53 | 321.81 | 500.56 | 324 | 479.09 | 437.87 | Upgrade
|
| Change in Working Capital | -21 | -61.2 | 61.97 | -61.37 | -50.26 | 49.86 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.