CJ CGV Co Ltd
KRX:079160

Watchlist Manager
CJ CGV Co Ltd Logo
CJ CGV Co Ltd
KRX:079160
Watchlist
Price: 5 390 KRW
Market Cap: 892.5B KRW
Have any thoughts about
CJ CGV Co Ltd?
Write Note

Cash Flow Statement

Cash Flow Statement
CJ CGV Co Ltd

Rotate your device to view
Cash Flow Statement
Currency: KRW
Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Operating Cash Flow
Net Income
11 471
16 020
21 784
33 767
44 505
52 199
56 922
49 434
15 568
5 622
(6 173)
(22 516)
7 219
10 036
11 000
2 926
(29 526)
(188 541)
(199 998)
(189 934)
(194 796)
(239 075)
(349 054)
(514 114)
(638 534)
(751 648)
(739 892)
(668 224)
(660 594)
(338 788)
(343 403)
(313 927)
(228 324)
(214 508)
(141 837)
(125 939)
(73 070)
(123 353)
(125 703)
(74 556)
(81 082)
Depreciation & Amortization
82 469
82 475
81 633
91 645
94 059
108 880
113 761
112 280
127 804
132 711
146 170
163 566
167 151
169 394
170 245
163 365
160 086
159 384
196 483
253 276
308 660
367 815
370 484
365 032
365 598
362 687
355 148
344 407
327 768
318 519
314 347
312 661
322 704
322 972
322 043
319 981
306 583
298 621
288 930
278 319
270 903
Other Non-Cash Items
59 253
59 605
59 987
55 983
49 434
36 185
33 945
34 822
52 083
76 517
92 550
105 057
88 493
110 900
105 941
116 750
142 721
287 740
313 910
322 943
328 634
382 162
397 511
386 545
370 108
319 825
295 424
303 551
295 350
37 517
53 554
59 870
85 806
143 535
130 190
162 049
132 903
175 890
192 755
152 342
166 214
Cash Taxes Paid
5 652
9 922
14 192
20 112
23 374
18 998
21 788
17 525
16 365
16 040
19 210
19 198
15 845
16 148
5 829
7 211
13 872
14 553
14 877
37 806
30 101
29 635
31 300
7 735
20 048
32 636
29 709
28 252
15 708
3 026
3 328
2 950
2 979
4 262
4 607
5 235
8 101
5 423
5 528
3 388
2 938
Cash Interest Paid
18 837
20 150
17 065
16 119
14 222
14 428
13 640
14 549
22 800
29 234
33 864
38 165
37 755
32 081
31 375
33 273
35 019
39 373
71 115
86 475
112 409
152 570
152 985
163 806
166 289
152 518
159 019
164 391
162 814
172 821
164 705
163 005
159 536
158 259
156 402
161 516
156 485
149 290
145 581
135 462
146 171
Change in Working Capital
(23 105)
(18 617)
(36 521)
(31 980)
(28 962)
(45 592)
(48 716)
(60 869)
(43 639)
(27 039)
(54 137)
(54 530)
(91 926)
(95 987)
(80 831)
(71 531)
(103 426)
(153 275)
(131 927)
(189 686)
(185 934)
(227 563)
(310 003)
(267 766)
(246 760)
(199 307)
(130 358)
(173 825)
(191 614)
(189 125)
(189 243)
(72 619)
(80 968)
(144 358)
(150 114)
(220 819)
(230 445)
(171 045)
(150 554)
(154 382)
(150 546)
Cash from Operating Activities
130 088
N/A
139 483
+7%
126 883
-9%
149 416
+18%
159 035
+6%
151 673
-5%
155 914
+3%
135 669
-13%
151 818
+12%
187 811
+24%
178 408
-5%
191 577
+7%
170 936
-11%
194 343
+14%
206 357
+6%
211 508
+2%
169 856
-20%
105 308
-38%
178 467
+69%
196 600
+10%
256 564
+31%
283 339
+10%
108 937
-62%
(30 303)
N/A
(149 588)
-394%
(268 444)
-79%
(219 677)
+18%
(194 092)
+12%
(229 091)
-18%
(171 877)
+25%
(164 746)
+4%
(14 015)
+91%
99 218
N/A
107 642
+8%
160 281
+49%
135 272
-16%
135 972
+1%
180 112
+32%
205 428
+14%
201 724
-2%
205 489
+2%
Investing Cash Flow
Capital Expenditures
(156 226)
(145 830)
(173 232)
(185 958)
(184 276)
(191 928)
(193 706)
(191 347)
(192 696)
(191 327)
(177 565)
(238 735)
(260 863)
(278 238)
(289 323)
(231 183)
(230 436)
(245 329)
(241 951)
(245 053)
(226 104)
(199 276)
(191 823)
(156 466)
(138 787)
(97 816)
(70 495)
(66 148)
(51 405)
(44 238)
(43 190)
(45 898)
(53 303)
(55 168)
(67 745)
(75 357)
(73 918)
(85 212)
(79 280)
(70 184)
(65 192)
Other Items
(28 344)
(35 393)
(36 364)
(17 455)
(9 067)
(35 383)
(24 616)
(657 379)
(678 034)
(644 027)
(647 803)
(49 498)
(24 656)
(7 668)
(17 221)
15 735
19 955
205 335
191 317
189 576
168 623
(29 200)
(6 078)
(9 809)
31 923
(27 812)
(65 271)
(18 564)
(26 736)
(275 737)
(248 073)
(294 581)
(221 305)
93 217
101 110
116 467
36 954
(13 749)
(12 505)
10 266
(231 086)
Cash from Investing Activities
(184 571)
N/A
(181 223)
+2%
(209 596)
-16%
(203 413)
+3%
(193 343)
+5%
(227 311)
-18%
(218 322)
+4%
(848 726)
-289%
(870 730)
-3%
(835 354)
+4%
(825 368)
+1%
(288 233)
+65%
(285 519)
+1%
(285 906)
0%
(306 544)
-7%
(215 448)
+30%
(210 481)
+2%
(39 994)
+81%
(50 635)
-27%
(55 478)
-10%
(57 481)
-4%
(228 476)
-297%
(197 900)
+13%
(166 274)
+16%
(106 865)
+36%
(125 628)
-18%
(135 766)
-8%
(84 712)
+38%
(78 140)
+8%
(319 975)
-309%
(291 263)
+9%
(340 480)
-17%
(274 607)
+19%
38 049
N/A
33 365
-12%
41 110
+23%
(36 964)
N/A
(98 961)
-168%
(91 785)
+7%
(59 918)
+35%
(296 278)
-394%
Financing Cash Flow
Net Issuance of Common Stock
25 479
(165)
0
0
0
0
0
290 000
290 000
290 000
290 000
13 200
13 200
13 578
13 636
436
437
720
2 348
2 358
2 385
327 017
0
326 149
544 738
219 445
0
0
0
0
0
0
149 953
149 953
0
0
410 965
410 889
0
0
(75)
Net Issuance of Debt
54 505
65 456
82 244
34 969
94 657
115 629
95 988
483 984
416 593
423 966
366 701
93 368
115 362
56 877
136 381
47 612
81 455
(137 508)
(172 331)
(202 508)
(124 458)
(106 763)
(15 268)
74 487
(59 418)
259 999
152 555
(48 167)
(59 580)
(155 069)
(159 252)
(79 335)
(263 453)
(341 874)
(367 718)
(435 126)
(239 940)
(440 706)
(410 751)
(227 792)
(45 680)
Cash Paid for Dividends
(7 406)
(7 406)
0
(7 406)
(7 406)
(7 406)
(7 406)
(7 406)
(7 406)
(7 406)
(7 406)
(7 406)
(7 543)
(8 041)
(8 041)
(8 539)
(8 762)
(8 264)
(8 630)
(4 592)
(4 958)
(8 334)
(7 968)
0
(3 376)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other
(6 949)
753
751
(579)
(2 384)
(1 722)
(1 855)
(1 654)
(2 601)
(1 141)
(5 057)
(15 704)
(17 617)
(26 370)
(26 689)
(16 787)
(15 664)
139 254
142 756
141 820
65 037
(106 944)
(109 340)
(108 417)
(36 443)
252 391
0
213 214
213 023
248 524
240 185
276 844
471 644
105 706
108 184
110 079
(93 363)
(250 001)
(108 803)
(110 574)
(227 942)
Cash from Financing Activities
65 629
N/A
58 638
-11%
75 425
+29%
26 954
-64%
84 837
+215%
106 500
+26%
86 725
-19%
764 924
+782%
696 585
-9%
705 419
+1%
644 239
-9%
83 458
-87%
103 401
+24%
36 045
-65%
115 288
+220%
22 724
-80%
57 469
+153%
(5 798)
N/A
(35 858)
-518%
(62 923)
-75%
(61 995)
+1%
104 975
N/A
192 754
+84%
288 116
+49%
445 501
+55%
731 835
+64%
627 721
-14%
383 664
-39%
153 441
-60%
93 455
-39%
80 933
-13%
197 509
+144%
358 144
+81%
(86 215)
N/A
(109 582)
-27%
(175 094)
-60%
77 662
N/A
(279 818)
N/A
(108 665)
+61%
72 523
N/A
(273 698)
N/A
Change in Cash
Effect of Foreign Exchange Rates
(3 582)
5 920
5 953
8 886
3 151
(356)
(162)
(1 894)
(8 114)
2 347
(5 280)
(1 989)
1 826
(11 432)
(1 880)
(5 193)
(9 317)
(6 756)
(6 924)
(9 342)
(882)
6 492
11 162
6 891
6 925
(8 490)
(12 488)
(5 830)
(7 940)
55 723
50 154
50 446
48 908
(2 756)
9 956
(2 753)
(3 572)
(4 978)
(12 431)
1 469
4 664
Net Change in Cash
7 564
N/A
22 818
+202%
(1 335)
N/A
(18 157)
-1 260%
53 680
N/A
30 506
-43%
24 155
-21%
49 973
+107%
(30 441)
N/A
60 223
N/A
(8 001)
N/A
(15 187)
-90%
(9 356)
+38%
(66 950)
-616%
13 221
N/A
13 591
+3%
7 527
-45%
52 760
+601%
85 050
+61%
68 857
-19%
136 206
+98%
166 330
+22%
114 953
-31%
98 430
-14%
195 973
+99%
329 273
+68%
259 790
-21%
99 030
-62%
(161 730)
N/A
(342 673)
-112%
(324 922)
+5%
(106 539)
+67%
231 662
N/A
56 719
-76%
94 020
+66%
(1 465)
N/A
173 098
N/A
(203 645)
N/A
(7 452)
+96%
215 798
N/A
(359 823)
N/A
Free Cash Flow
Free Cash Flow
(26 138)
N/A
(6 347)
+76%
(46 349)
-630%
(36 542)
+21%
(25 241)
+31%
(40 255)
-59%
(37 792)
+6%
(55 678)
-47%
(40 878)
+27%
(3 516)
+91%
843
N/A
(47 158)
N/A
(89 927)
-91%
(83 895)
+7%
(82 966)
+1%
(19 675)
+76%
(60 580)
-208%
(140 021)
-131%
(63 484)
+55%
(48 453)
+24%
30 460
N/A
84 063
+176%
(82 886)
N/A
(186 769)
-125%
(288 375)
-54%
(366 260)
-27%
(290 172)
+21%
(260 240)
+10%
(280 497)
-8%
(216 114)
+23%
(207 936)
+4%
(59 913)
+71%
45 915
N/A
52 473
+14%
92 536
+76%
59 915
-35%
62 054
+4%
94 900
+53%
126 149
+33%
131 540
+4%
140 297
+7%

See Also

Discover More