Wall Street Experts

SK Inc.

Przepływy pięniężne



dane w mln

index 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Przepływy pieniężne z działalności operacyjnej 2,857,000.86 3,950,729.05 5,421,451.33 4,985,624.46 117,203.66 216,563.66 92,956.80 185,038.48 4,588,856.00 9,110,672.00 6,930,080.00 7,856,509.00 7,978,837.00 9,694,611.00 6,125,170.00 7,677,749.00 11,353,882.00 8,110,330.00
Amortyzacja 3,120,479.05 3,837,620.39 4,331,879.51 4,131,202.01 38,692.33 48,569.17 53,675.83 57,172.65 2,200,263.00 5,213,205.00 5,641,669.00 5,871,126.00 7,513,747.00 7,984,362.00 8,387,714.00 8,783,645.00 8,946,630.00 8,383,888.00
Zysk netto 250,235.30 1,804,125.85 1,512,582.86 2,626,353.01 438,250.49 356,182.42 188,954.57 129,898.85 5,549,259.00 2,822,484.00 5,066,482.00 6,151,141.00 1,607,249.00 -108,432.00 5,718,424.00 3,966,176.00 -1,031,273.00 528,810.00
Zmiana w kapitale pracującym -637,583.70 -1,778,610.16 -1,401,839.01 -2,683,515.96 -52,336.79 -99.92 -189,143.61 -117,990.94 1,503,632.00 130,353.00 -2,559,772.00 -1,736,169.00 -1,406,713.00 3,520,458.00 -4,101,511.00 -6,422,242.00 1,382,759.00 737,417.00
Przepływy pieniężne z działalności inwestycyjnej -5,830,302.72 -7,563,683.63 -3,326,542.28 -5,205,099.39 -38,390.31 -90,760.62 -85,511.23 -100,733.12 -4,033,199.00 -7,380,510.00 -6,292,859.00 -10,181,756.00 -10,686,502.00 -10,418,935.00 -15,432,456.00 -14,959,134.00 -21,627,812.00 -12,157,865.00
CAPEX -4,816,187.91 -5,432,910.13 -4,718,099.64 -4,449,574.18 -123,332.41 -72,286.47 -116,925.54 -165,993.75 -2,468,419.00 -5,849,493.00 -5,354,520.00 -7,203,642.00 -8,395,125.00 -9,756,750.00 -9,472,249.00 -14,612,244.00 -19,456,467.00 -15,927,456.00
Akwizycja -75,610.73 -1,275,345.71 -20,575.13 -1,536,888.40 485.18 -76,339.87 -3,330.56 -813.60 -33,019.00 -1,179,561.00 -2,257,181.00 -2,948,363.00 -2,373,762.00 322,572.00 -3,932,820.00 -4,007,095.00 196,083.00 259,833.00
Przepływy pieniężne z działalności finansowej -88,857.36 7,057,812.91 -2,817,613.56 1,310,930.39 -519,471.01 109,606.61 -190,242.82 -97,503.07 -2,225,479.00 -1,622,374.00 -407,998.00 1,929,728.00 3,868,453.00 3,243,640.00 11,597,922.00 16,012,736.00 11,523,981.00 5,084,583.00
Spłata długu -15,985,263.11 -10,366,624.43 -14,656,072.34 -14,394,248.89 -914,785.52 -1,714,478.49 -1,121,035.55 -492,564.49 -3,448,923.00 -6,887,266.00 -5,623,136.00 -9,239,190.00 -5,964,859.00 -8,647,928.00 -7,637,133.00 -9,178,991.00 -6,110,640.00 6,879,517.00
Dywidenda -216,128.92 -62,673.65 -65,759.08 -96,450.29 -33,250.00 -47,500.00 -56,875.00 -67,206.46 -164,945.00 -1,132,614.00 -1,356,415.00 -1,511,072.00 -1,816,265.00 -1,212,011.00 -1,394,332.00 -1,708,407.00 -1,673,986.00 -1,815,019.00
Należności 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 316,371.00 1,590,382.00 -2,500,544.00 -3,880,217.00 1,240,294.00 1,570,036.00
Zobowiązania 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -158,477.00 -1,710,777.00 4,369,497.00 6,282,388.00 867,679.00 0.00
Emisja akcji 204.66 0.00 0.00 16,685,268.11 0.00 2,106,301.08 1,097,331.66 449,703.35 2,525,260.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Wykup akcji -272,138.13 0.00 0.00 -229,919.00 0.00 -210,745.31 -95,246.31 -100,099.65 -904,490.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Środki na początek okresu 131,965.48 3,660,013.95 7,274,948.18 6,665,391.43 648,777.26 208,458.64 441,006.95 259,060.68 246,017.00 6,995,224.00 7,086,957.00 7,145,842.00 6,783,035.00 7,981,755.00 10,096,940.00 12,317,555.00 21,393,853.00 22,683,670.00
Środki na koniec okresu 3,660,013.95 7,274,948.18 6,665,391.43 7,342,446.36 208,458.64 441,006.95 259,060.68 246,016.66 6,995,224.00 7,086,957.00 7,145,842.00 6,783,035.00 7,981,755.00 10,096,940.00 12,317,555.00 21,393,853.00 22,683,670.00 24,647,042.00
Wolne przepływy FCF -1,959,187.05 -1,482,181.08 703,351.69 536,050.27 -6,128.75 144,277.19 -23,968.74 19,044.72 2,120,437.00 3,261,179.00 1,575,560.00 652,867.00 -416,288.00 -62,139.00 -3,347,079.00 -6,934,495.00 -8,102,585.00 -7,817,126.00