SM Prime Holdings Inc (SMPH)

Philippines
Currency in PHP
23.850
-0.400(-1.65%)
Closed

SMPH Cash Flow Statement

Advanced Cash Flow Statement
Collapse All
Period Ending:
2014
31/12
2015
31/12
2016
31/12
2017
31/12
2018
31/12
2019
31/12
2020
31/12
2021
31/12
2022
31/12
2023
31/12
Cash from Operations
aa.aaaa.aaaa.aaaa.aaaa.aa51,727.5817,190.2830,667.1634,933.2161,941.39
Cash from Operations Growth
Net Income
Depreciation & Amortisation, Total
Amortisation of Deferred Charges, Total
Other Non-Cash Items, Total
Change in Net Operating Assets
aa.aaaa.aaaa.aaaa.aaaa.aa+12.54%-66.77%+78.4%+13.91%+77.31%
aa.aaaa.aaaa.aaaa.aaaa.aa38,085.618,006.5121,786.5230,099.840,010.5
aa.aaaa.aaaa.aaaa.aaaa.aa10,825.0810,341.6110,816.8712,487.7613,656.77
aa.aaaa.aaaa.aaaa.aaaa.aa-----
aa.aaaa.aaaa.aaaa.aaaa.aa7,733.768,790.538,684.2710,932.9112,004.32
aa.aaaa.aaaa.aaaa.aaaa.aa-4,916.86-19,948.36-10,620.5-18,587.26-3,730.21
Cash from Investing
aa.aaaa.aaaa.aaaa.aaaa.aa-48,615.24-43,943.98-44,113.68-52,244.3-66,714.47
Cash from Investing Growth
Capital Expenditure
Sale of Property, Plant, and Equipment
Cash Acquisitions
Divestitures
Other Investing Activities
aa.aaaa.aaaa.aaaa.aaaa.aa+24.13%+9.61%-0.39%-18.43%-27.7%
aa.aaaa.aaaa.aaaa.aaaa.aa-----155.84
aa.aaaa.aaaa.aaaa.aaaa.aa-----
aa.aaaa.aaaa.aaaa.aaaa.aa-----
aa.aaaa.aaaa.aaaa.aaaa.aa-----
aa.aaaa.aaaa.aaaa.aaaa.aa-48,615.24-43,943.98-44,113.68-52,244.3-66,558.63
Cash from Financing
aa.aaaa.aaaa.aaaa.aaaa.aa-7,310.0222,817.5122,623.5519,685.74-5,513.23
Cash from Financing Growth
Total Debt Issued
Short Term Debt Issued, Total
Long-Term Debt Issued, Total
Total Debt Repaid
Short Term Debt Repaid, Total
Long-Term Debt Repaid, Total
Issuance of Common Stock
Repurchase of Common Stock
Issuance of Preferred Stock
Repurchase of Preferred Stock
Common & Preferred Stock Dividends Paid
Special Dividend Paid
Other Financing Activities
Foreign Exchange Rate Adjustments
Miscellaneous Cash Flow Adjustments
aa.aaaa.aaaa.aaaa.aaaa.aa-157.86%+412.14%-0.85%-12.99%-128.01%
aa.aaaa.aaaa.aaaa.aaaa.aa42,393.6491,403.9186,849.3894,325.95111,562.91
aa.aaaa.aaaa.aaaa.aaaa.aa-----
aa.aaaa.aaaa.aaaa.aaaa.aa42,393.6491,403.9186,849.3894,325.95111,562.91
aa.aaaa.aaaa.aaaa.aaaa.aa-26,066.61-54,778.36-51,343.93-63,942.17-96,425.26
aa.aaaa.aaaa.aaaa.aaaa.aa---15,959.53-19,994.86-29,563.82
aa.aaaa.aaaa.aaaa.aaaa.aa-26,066.61-54,778.36-35,384.4-43,947.31-66,861.43
aa.aaaa.aaaa.aaaa.aaaa.aa-----
aa.aaaa.aaaa.aaaa.aaaa.aa-----
aa.aaaa.aaaa.aaaa.aaaa.aa-----
aa.aaaa.aaaa.aaaa.aaaa.aa-----
aa.aaaa.aaaa.aaaa.aaaa.aa-10,507.73-5,338.44-2,675.28-2,943.12-7,163.42
aa.aaaa.aaaa.aaaa.aaaa.aa-----
aa.aaaa.aaaa.aaaa.aaaa.aa-13,129.31-8,469.61-10,206.63-7,754.91-13,487.47
aa.aaaa.aaaa.aaaa.aaaa.aa31.17-2.15-62.79-90.4243.04
aa.aaaa.aaaa.aaaa.aaaa.aa-----
Net Change in Cash
aa.aaaa.aaaa.aaaa.aaaa.aa-4,166.51-3,938.359,114.242,284.23-10,243.28
Beginning Cash Balance
Ending Cash Balance
Levered Free Cash Flow
Levered Free Cash Flow Growth
Free Cash Flow Yield
aa.aaaa.aaaa.aaaa.aaaa.aa38,766.4734,599.9630,661.6139,775.8542,060.08
aa.aaaa.aaaa.aaaa.aaaa.aa34,599.9630,661.6139,775.8542,060.0831,816.8
aa.aaaa.aaaa.aaaa.aaaa.aa20,227.224,870.875,337.197,928.8448,293.28
aa.aaaa.aaaa.aaaa.aaaa.aa-46.24%+22.96%-78.54%+48.56%+509.08%
aa.aaaa.aaaa.aaaa.aaaa.aa4.26%1.55%3.13%3.41%6.51%
* In Millions of PHP (except for per share items)