Uni-President Enterprises Corp. (TPE:1216)
Taiwan
· Delayed Price · Currency is TWD 70.20
-0.60 (-0.85%)
Mar 10, 2026, 1:30 PM CST
Uni-President Enterprises Cash Flow Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. 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 | 19,628 | 20,673 | 18,336 | 17,168 | 19,879 | Upgrade
|
| Depreciation & Amortization | 43,777 | 42,514 | 38,324 | 34,054 | 32,943 | Upgrade
|
| Other Amortization | 630.86 | 612.52 | 466.93 | 349 | 282.27 | Upgrade
|
| Loss (Gain) From Sale of Assets | 123.12 | 61.04 | 69.03 | -174.74 | -152.39 | Upgrade
|
| Asset Writedown & Restructuring Costs | 568.77 | 254.52 | -0.31 | 274.9 | 107.31 | Upgrade
|
| Loss (Gain) From Sale of Investments | -716.77 | -953.53 | -11,358 | -328.92 | -1,033 | Upgrade
|
| Loss (Gain) on Equity Investments | -2,764 | -3,343 | -2,568 | -2,064 | -3,956 | Upgrade
|
| Provision & Write-off of Bad Debts | 7.33 | 22.4 | 72.78 | 20.65 | 56.24 | Upgrade
|
| Other Operating Activities | 12,954 | 11,806 | 22,254 | 12,974 | 11,697 | Upgrade
|
| Change in Accounts Receivable | 803.26 | -1,224 | 925.06 | -954.4 | -2,830 | Upgrade
|
| Change in Inventory | -1,042 | -2,940 | 3,081 | -5,880 | -7,215 | Upgrade
|
| Change in Accounts Payable | -6,404 | 3,799 | 2,037 | 5,641 | 2,903 | Upgrade
|
| Change in Unearned Revenue | 1,878 | 6,099 | 2,952 | -4,137 | 2,923 | Upgrade
|
| Change in Other Net Operating Assets | 3,206 | 3,695 | 1,663 | 1,161 | 977.73 | Upgrade
|
| Operating Cash Flow | 75,384 | 78,441 | 73,132 | 62,772 | 56,353 | Upgrade
|
| Operating Cash Flow Growth | -3.90% | 7.26% | 16.50% | 11.39% | -8.70% | Upgrade
|
| Capital Expenditures | -33,450 | -33,035 | -25,441 | -20,583 | -16,791 | Upgrade
|
| Sale of Property, Plant & Equipment | 340.16 | 559.74 | 1,209 | 929.95 | 1,039 | Upgrade
|
| Cash Acquisitions | - | 813.59 | -23,696 | - | 4.78 | Upgrade
|
| Divestitures | - | 88.8 | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -872.86 | -556.96 | -635.91 | -446.95 | -234.86 | Upgrade
|
| Sale (Purchase) of Real Estate | -4,569 | -5,636 | -6,092 | -4,057 | -274.53 | Upgrade
|
| Investment in Securities | -7,574 | -2,361 | -7,677 | -406.88 | -6,058 | Upgrade
|
| Other Investing Activities | 1,128 | -830.6 | 715.37 | -598.3 | -788.58 | Upgrade
|
| Investing Cash Flow | -44,997 | -40,958 | -61,618 | -25,162 | -23,103 | Upgrade
|
| Short-Term Debt Issued | 28,297 | - | 5,029 | 8,733 | 2,160 | Upgrade
|
| Long-Term Debt Issued | 181,926 | 179,631 | 107,708 | 79,605 | 34,513 | Upgrade
|
| Total Debt Issued | 210,223 | 179,631 | 112,737 | 88,338 | 36,674 | Upgrade
|
| Short-Term Debt Repaid | - | -7,391 | - | -3,807 | -3,694 | Upgrade
|
| Long-Term Debt Repaid | -208,977 | -187,222 | -92,310 | -84,957 | -39,637 | Upgrade
|
| Total Debt Repaid | -208,977 | -194,613 | -92,310 | -88,764 | -43,331 | Upgrade
|
| Net Debt Issued (Repaid) | 1,246 | -14,982 | 20,427 | -426.32 | -6,658 | Upgrade
|
| Common Dividends Paid | -17,047 | -17,051 | -17,904 | -15,342 | -15,342 | Upgrade
|
| Other Financing Activities | -10,718 | -7,789 | -9,990 | -8,082 | -11,042 | Upgrade
|
| Financing Cash Flow | -26,519 | -39,821 | -7,467 | -23,850 | -33,042 | Upgrade
|
| Foreign Exchange Rate Adjustments | -1,130 | 1,924 | -178.16 | 2,388 | -1,349 | Upgrade
|
| Net Cash Flow | 2,738 | -413.44 | 3,870 | 16,148 | -1,141 | Upgrade
|
| Free Cash Flow | 41,934 | 45,406 | 47,691 | 42,189 | 39,562 | Upgrade
|
| Free Cash Flow Growth | -7.65% | -4.79% | 13.04% | 6.64% | -12.87% | Upgrade
|
| Free Cash Flow Margin | 6.23% | 6.90% | 8.21% | 8.04% | 8.36% | Upgrade
|
| Free Cash Flow Per Share | 7.35 | 7.95 | 8.35 | 7.39 | 6.92 | Upgrade
|
| Cash Interest Paid | 4,888 | 4,227 | 3,371 | 2,456 | 2,071 | Upgrade
|
| Cash Income Tax Paid | 11,246 | 10,617 | 8,205 | 7,337 | 7,381 | Upgrade
|
| Levered Free Cash Flow | 27,807 | 39,987 | 50,356 | 28,232 | 29,717 | Upgrade
|
| Unlevered Free Cash Flow | 30,863 | 42,659 | 52,537 | 29,791 | 31,020 | Upgrade
|
| Change in Working Capital | 1,176 | 6,794 | 7,536 | 499.11 | -3,470 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.