International Container Terminal Services, Inc. (PSE:ICT)
Philippines
· Delayed Price · Currency is PHP 718.00
-10.00 (-1.37%)
At close: Mar 6, 2026
PSE:ICT Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Net Income | 1,048 | 849.8 | 511.53 | 618.46 | 428.57 | Upgrade
|
| Depreciation & Amortization | 300.39 | 273.7 | 265.1 | 245.18 | 227.19 | Upgrade
|
| Other Amortization | 27.37 | 27.08 | 29.33 | 34.92 | 28.2 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.38 | -0.86 | 1.63 | -2.41 | -1.14 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | 165.3 | 16.01 | 6.7 | Upgrade
|
| Loss (Gain) on Equity Investments | -3.36 | 5.46 | 9.81 | -1.99 | 0 | Upgrade
|
| Stock-Based Compensation | 11.11 | 8.81 | 6.27 | 5.62 | 4.66 | Upgrade
|
| Other Operating Activities | 474.18 | 407.8 | 350.67 | 312.8 | 293.78 | Upgrade
|
| Change in Accounts Receivable | -25.45 | -14.91 | -22.03 | -8.44 | -18.84 | Upgrade
|
| Change in Inventory | -6.75 | -7.23 | -3.24 | -6.16 | -4.67 | Upgrade
|
| Change in Accounts Payable | 26.93 | 50.77 | -7.22 | 55.2 | -23.85 | Upgrade
|
| Change in Other Net Operating Assets | -42.13 | -21.25 | -6.69 | 5.91 | 6.57 | Upgrade
|
| Operating Cash Flow | 1,810 | 1,579 | 1,300 | 1,275 | 947.19 | Upgrade
|
| Operating Cash Flow Growth | 14.62% | 21.43% | 1.99% | 34.62% | 17.86% | Upgrade
|
| Capital Expenditures | -385.93 | -288.53 | -207.68 | -237.89 | -88.91 | Upgrade
|
| Sale of Property, Plant & Equipment | 2.72 | 5.57 | 0.89 | 2.52 | 2.3 | Upgrade
|
| Cash Acquisitions | -698.09 | -2.52 | -13.88 | 18.8 | -10.33 | Upgrade
|
| Divestitures | - | 2 | - | 2.46 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -212.62 | -206.65 | -96.26 | -115.97 | -74.53 | Upgrade
|
| Sale (Purchase) of Real Estate | -0.59 | - | - | - | - | Upgrade
|
| Investment in Securities | 151.35 | 44.34 | -3.08 | -129.42 | 1.58 | Upgrade
|
| Other Investing Activities | -107.27 | -2.81 | 2.03 | -58.83 | 23.5 | Upgrade
|
| Investing Cash Flow | -1,250 | -448.61 | -317.98 | -518.34 | -146.38 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 475.34 | 20.09 | Upgrade
|
| Long-Term Debt Issued | 1,063 | 873.37 | 897.68 | 89.38 | 502.66 | Upgrade
|
| Total Debt Issued | 1,063 | 873.37 | 897.68 | 564.72 | 522.75 | Upgrade
|
| Short-Term Debt Repaid | -174.35 | -243.89 | -666.84 | -140.11 | -17.9 | Upgrade
|
| Long-Term Debt Repaid | -472.23 | -161.42 | -576.02 | -112.94 | -271.18 | Upgrade
|
| Total Debt Repaid | -646.59 | -405.31 | -1,243 | -253.05 | -289.08 | Upgrade
|
| Net Debt Issued (Repaid) | 416.05 | 468.06 | -345.18 | 311.67 | 233.67 | Upgrade
|
| Repurchase of Common Stock | -58.96 | -43.17 | -1.06 | -31.81 | -0.2 | Upgrade
|
| Common Dividends Paid | -556.2 | -387.06 | -367.06 | -278.05 | -234.17 | Upgrade
|
| Other Financing Activities | -403.26 | -659.33 | -345.73 | -550.07 | -866.36 | Upgrade
|
| Financing Cash Flow | -602.38 | -688.72 | -1,120 | -569.26 | -867.07 | Upgrade
|
| Foreign Exchange Rate Adjustments | 32.52 | -48.86 | 14.9 | -6.15 | -10.97 | Upgrade
|
| Net Cash Flow | -10.24 | 392.97 | -122.84 | 181.35 | -77.24 | Upgrade
|
| Free Cash Flow | 1,424 | 1,291 | 1,093 | 1,037 | 858.28 | Upgrade
|
| Free Cash Flow Growth | 10.34% | 18.11% | 5.36% | 20.85% | 13.84% | Upgrade
|
| Free Cash Flow Margin | 44.03% | 47.11% | 45.76% | 46.24% | 46.02% | Upgrade
|
| Free Cash Flow Per Share | 0.70 | 0.63 | 0.54 | 0.51 | 0.42 | Upgrade
|
| Cash Interest Paid | 343.89 | 347.76 | 317.4 | 293.52 | 277.87 | Upgrade
|
| Cash Income Tax Paid | 289.06 | 225.26 | 172.62 | 164.99 | 148.89 | Upgrade
|
| Levered Free Cash Flow | 1,032 | 632.45 | 565.36 | 347.37 | 422.52 | Upgrade
|
| Unlevered Free Cash Flow | 1,165 | 764.48 | 694.81 | 529.1 | 603.6 | Upgrade
|
| Change in Working Capital | -47.4 | 7.37 | -39.18 | 46.5 | -40.78 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.