Taiwan FamilyMart Co., Ltd. (TPEX:5903)
Taiwan
· Delayed Price · Currency is TWD 208.00
-0.50 (-0.24%)
May 13, 2025, 1:30 PM CST
Taiwan FamilyMart 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 | 3,960 | 3,804 | 1,612 | 1,841 | 1,344 | 2,130 | Upgrade
|
| Depreciation & Amortization | 9,040 | 8,924 | 8,452 | 7,996 | 7,402 | 7,032 | Upgrade
|
| Other Amortization | 306.96 | 306.96 | 291.91 | 227.66 | 185.4 | 161.08 | Upgrade
|
| Loss (Gain) From Sale of Assets | 27.22 | 16.69 | 13.72 | -355.36 | -4.03 | 5.26 | Upgrade
|
| Asset Writedown & Restructuring Costs | 77.25 | 72.95 | -0.99 | -7.64 | 1.59 | 18.95 | Upgrade
|
| Loss (Gain) From Sale of Investments | -3,016 | -2,810 | -4.08 | -61.82 | -6.56 | - | Upgrade
|
| Loss (Gain) on Equity Investments | -36.37 | -13.9 | 23.78 | -47 | -27.63 | 100.4 | Upgrade
|
| Stock-Based Compensation | 3.8 | 3.8 | 12.12 | - | - | - | Upgrade
|
| Other Operating Activities | 397.42 | 361.47 | 99.95 | 101.19 | -131.1 | 286.44 | Upgrade
|
| Change in Accounts Receivable | 149.51 | 147.76 | -129.37 | 21.37 | -300.93 | -93.72 | Upgrade
|
| Change in Inventory | 365.21 | 840.79 | -461.17 | -504.84 | -801.58 | 169.72 | Upgrade
|
| Change in Accounts Payable | 1,013 | 1,118 | 706.66 | 1,159 | 576.89 | 662.89 | Upgrade
|
| Change in Unearned Revenue | -53.41 | 10.52 | 148.2 | 1,044 | 164.06 | 441.36 | Upgrade
|
| Change in Other Net Operating Assets | -845.77 | -575.09 | 632.23 | -1,170 | 224.83 | -196.78 | Upgrade
|
| Operating Cash Flow | 11,389 | 12,208 | 11,397 | 10,243 | 8,627 | 10,710 | Upgrade
|
| Operating Cash Flow Growth | -5.69% | 7.11% | 11.27% | 18.73% | -19.45% | 12.61% | Upgrade
|
| Capital Expenditures | -4,672 | -4,740 | -4,733 | -4,362 | -6,605 | -2,959 | Upgrade
|
| Sale of Property, Plant & Equipment | 202.6 | 201.09 | 164.61 | 660.79 | 149.31 | 138.4 | Upgrade
|
| Cash Acquisitions | - | - | - | -20.58 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -169.64 | -159.53 | -203.46 | -272.91 | -172.57 | -130.46 | Upgrade
|
| Investment in Securities | 1,806 | 1,334 | -179.91 | -426.08 | 980.67 | -601.53 | Upgrade
|
| Other Investing Activities | 203.49 | 260.65 | -31.1 | 112.85 | -13.01 | 43.79 | Upgrade
|
| Investing Cash Flow | -2,421 | -2,896 | -4,774 | -4,308 | -5,452 | -3,509 | Upgrade
|
| Short-Term Debt Issued | - | 900 | 300 | 50 | 35,600 | 29,499 | Upgrade
|
| Long-Term Debt Issued | - | 1,224 | 1,046 | 1,730 | - | 500 | Upgrade
|
| Total Debt Issued | 1,802 | 2,124 | 1,346 | 1,780 | 35,600 | 29,999 | Upgrade
|
| Short-Term Debt Repaid | - | -1,321 | -630.99 | -802.84 | -33,756 | -30,251 | Upgrade
|
| Long-Term Debt Repaid | - | -7,427 | -6,868 | -6,337 | -5,750 | -5,288 | Upgrade
|
| Total Debt Repaid | -9,065 | -8,748 | -7,499 | -7,140 | -39,506 | -35,539 | Upgrade
|
| Net Debt Issued (Repaid) | -7,263 | -6,624 | -6,154 | -5,360 | -3,906 | -5,540 | Upgrade
|
| Common Dividends Paid | -1,295 | -1,295 | -1,451 | -1,049 | -1,674 | -1,451 | Upgrade
|
| Other Financing Activities | 201 | 198.21 | 646.76 | 47.65 | 348.75 | 166.47 | Upgrade
|
| Financing Cash Flow | -8,356 | -7,720 | -6,958 | -6,361 | -5,232 | -6,825 | Upgrade
|
| Foreign Exchange Rate Adjustments | -2.2 | -1.96 | 0.24 | -0.39 | 0.11 | -0.01 | Upgrade
|
| Net Cash Flow | 608.67 | 1,589 | -334.27 | -427.22 | -2,057 | 376.75 | Upgrade
|
| Free Cash Flow | 6,716 | 7,467 | 6,664 | 5,881 | 2,022 | 7,751 | Upgrade
|
| Free Cash Flow Growth | -14.04% | 12.06% | 13.32% | 190.81% | -73.91% | 34.11% | Upgrade
|
| Free Cash Flow Margin | 6.37% | 7.11% | 6.69% | 6.48% | 2.42% | 9.08% | Upgrade
|
| Free Cash Flow Per Share | 29.95 | 33.31 | 29.75 | 26.26 | 9.04 | 34.60 | Upgrade
|
| Cash Interest Paid | 337.49 | 328.61 | 312.78 | 285.87 | 232.17 | 215.88 | Upgrade
|
| Cash Income Tax Paid | 698.66 | 697.64 | 286.97 | 247.68 | 601.06 | 358.01 | Upgrade
|
| Levered Free Cash Flow | 9,269 | 7,519 | 5,312 | 6,143 | 1,572 | 7,088 | Upgrade
|
| Unlevered Free Cash Flow | 9,482 | 7,726 | 5,509 | 6,323 | 1,718 | 7,223 | Upgrade
|
| Change in Net Working Capital | -3,735 | -2,105 | -431.24 | -1,683 | 133.14 | -1,357 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.