SJM Holdings Limited
SJM Holdings Limited, an investment holding company, owns, develops, and operates casinos and related facilities in Macau, Hong Kong, and internationally. It operates through two segments, Gaming Operations; and Hotel, Catering, Retail and Leasing Operat…
Gambling, Resorts & Casinos
HK, Central [HQ]
Cash Flow Statements
15 Records · Starting from 2009In Million HKD. Margins, Growth Rates In %
| Metric | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||||
| Operating Cash Flow (OCF) | 4,062.00 | 8,266.00 | 8,407.00 | 10,550.00 | 9,560.00 | 6,252.00 | 408.00 | 3,973.00 | 2,589.00 | 4,036.00 | 4,423.00 | -7,492.00 | -4,540.00 | -4,217.00 | 2,129.00 | |
| Operating Cash (Net) | 4,062.00 | 8,266.00 | 8,407.00 | 10,550.00 | 9,560.00 | 6,252.00 | 408.00 | 3,973.00 | 2,589.00 | 4,036.00 | 4,423.00 | -7,492.00 | -4,540.00 | -4,217.00 | 2,129.00 | |
| Accounts Receivable | - - | - - | - - | - - | 180.00 | -591.00 | 346.00 | 163.00 | -137.00 | -26.00 | 103.00 | 455.00 | 82.00 | -107.00 | -34.00 | |
| Accounts Payable | - - | - - | - - | - - | -180.00 | 591.00 | -3,886.00 | 358.00 | -337.00 | 190.00 | 39.00 | -5,416.00 | -1,839.00 | -568.00 | 2,010.00 | |
|
Working Capital
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Change | 1,793.00 | 3,329.00 | 1,310.00 | 2,821.00 | 982.00 | -1,690.00 | -3,540.00 | 516.00 | -489.00 | 155.00 | 91.00 | 436.00 | 53.00 | -671.00 | 1,975.00 | |
| Other WC | 1,802.00 | 3,333.00 | 1,322.00 | 2,816.00 | 800.00 | -1,098.00 | - - | - - | - - | - - | -39.00 | 5,416.00 | 1,839.00 | - - | - - | |
| Investing Activities | ||||||||||||||||
| Used Cash (Net) | -2,862.00 | -4,702.00 | -811.00 | -7,267.00 | -4,431.00 | -2,620.00 | 4,801.00 | -3,306.00 | -11,863.00 | -9,390.00 | 734.00 | 2,539.00 | -787.00 | -2,016.00 | -1,555.00 | |
| Capital Expenditure | -1,370.00 | -846.00 | -432.00 | -388.00 | -1,150.00 | -3,649.00 | -3,417.00 | -6,339.00 | -6,174.00 | -6,372.00 | -5,812.00 | -3,447.00 | -1,445.00 | -1,077.00 | -1,688.00 | |
| Purchases of Investments | - - | - - | -136.00 | -23,996.00 | -30,840.00 | -30,082.00 | -17,148.00 | -12,164.00 | -14,650.00 | -28,078.00 | -15,509.00 | -5,013.00 | -608.00 | -632.00 | -813.00 | |
| Sale/Maturity of Investment | - - | - - | - - | 18,045.00 | 27,573.00 | 30,733.00 | 24,966.00 | 14,955.00 | 8,581.00 | 25,429.00 | 22,120.00 | 10,835.00 | 1,249.00 | 237.00 | 933.00 | |
| Property, Plant, Equipment (P&PE) | -1,370.00 | -846.00 | -432.00 | -388.00 | -1,150.00 | -3,649.00 | -3,417.00 | -6,339.00 | -6,174.00 | -6,372.00 | -5,812.00 | -3,447.00 | -1,445.00 | -1,077.00 | -1,688.00 | |
| Acquisitions (Net) | - - | 106.00 | - - | -1,092.00 | -334.00 | -100.00 | -18.00 | 3.00 | 6.00 | 7.00 | 2.00 | - - | 2.00 | 311.00 | 2.00 | |
| Other Investing Activities | -1,491.00 | -3,961.00 | -242.00 | 164.00 | 320.00 | 478.00 | 418.00 | 239.00 | 373.00 | -375.00 | -66.00 | 164.00 | 14.00 | -855.00 | 10.00 | |
| Financing Activities | ||||||||||||||||
| Used Cash (Net) | -889.00 | -1,362.00 | -3,175.00 | -5,911.00 | -5,915.00 | -5,230.00 | -4,384.00 | -1,529.00 | -5,934.00 | -5,505.00 | -2,742.00 | -1,523.00 | -3,044.00 | -9,492.00 | -3,913.00 | |
| Debt Repayment | -1,113.00 | -1,074.00 | -1,103.00 | -3,192.00 | -234.00 | -516.00 | -253.00 | -154.00 | -646.00 | -200.00 | -552.00 | -394.00 | -15,713.00 | -13,939.00 | -3,800.00 | |
| Dividends Paid | -300.00 | -716.00 | -2,094.00 | -4,157.00 | -5,550.00 | -5,768.00 | -4,072.00 | -1,188.00 | -1,301.00 | -1,301.00 | -1,642.00 | -1,246.00 | - - | - - | - - | |
|
Common Stock
|
- - | 400 | - - | -1,615 | 197 | 1,388 | 68 | 43 | -8,170 | - - | -513 | -167 | - - | - - | - - | |
| Issued | - - | 346.00 | 100.00 | 82.00 | 45.00 | 1,267.00 | 2.00 | 1.00 | 2.00 | 9.00 | 19.00 | 113.00 | 32.00 | 2,954.00 | - - | |
| Repurchased | - - | -53.00 | - - | 1,698.00 | -151.00 | -121.00 | -65.00 | -42.00 | 8,173.00 | - - | 533.00 | 280.00 | - - | - - | - - | |
| Other Financing Activities | 2,302.00 | 134.00 | -77.00 | -343.00 | -24.00 | -90.00 | 5.00 | -146.00 | -294.00 | 6,998.00 | -1,099.00 | 2,770.00 | 18,725.00 | 20,478.00 | -59.00 | |
| Cash Balances | ||||||||||||||||
| Begin of Period | 5,847.00 | 7,937.00 | 10,138.00 | 14,559.00 | 11,931.00 | 11,145.00 | 9,546.00 | 10,371.00 | 9,510.00 | 6,171.00 | 6,322.00 | 8,738.00 | 5,307.00 | 3,024.00 | 6,466.00 | |
| End of Period | 7,937.00 | 10,138.00 | 14,559.00 | 11,931.00 | 11,145.00 | 9,546.00 | 10,371.00 | 9,510.00 | 6,171.00 | 6,322.00 | 8,738.00 | 5,307.00 | 3,024.00 | 6,282.00 | 3,126.00 | |
| Change | 2,090.00 | 2,201.00 | 4,421.00 | -2,628.00 | -786.00 | -1,598.00 | 825.00 | -861.00 | -3,339.00 | 151.00 | 2,415.00 | -3,430.00 | -2,283.00 | 3,258.00 | -3,339.00 | |
| Non-Cash Balances | ||||||||||||||||
| Depreciation and Amortization | 1,115.00 | 1,176.00 | 1,120.00 | 1,125.00 | 1,143.00 | 1,099.00 | 1,101.00 | 1,071.00 | 1,204.00 | 1,162.00 | 1,055.00 | 1,000.00 | 1,256.00 | 1,895.00 | 1,839.00 | |
| Stock Based Compensation | 173.00 | 47.00 | 535.00 | - - | 99.00 | 227.00 | 314.00 | 169.00 | 62.00 | 10.00 | 5.00 | 1.00 | - - | - - | - - | |
| Other | 183.00 | 220.00 | 59.00 | -196.00 | -173.00 | -257.00 | -159.00 | -53.00 | -46.00 | -228.00 | 160.00 | -5,468.00 | -1,705.00 | 2,346.00 | 2,028.00 | |
| Highlighted metrics | ||||||||||||||||
| Free Cash Flow (FCF) | 2,691.00 | 7,420.00 | 7,975.00 | 10,161.00 | 8,409.00 | 2,602.00 | -3,008.00 | -2,366.00 | -3,585.00 | -2,336.00 | -1,389.00 | -10,940.00 | -5,986.00 | -5,294.00 | 441.00 | |
| Cash Conversion Cycle (CCC) | -15,128.00 | -16,835.00 | -16,722.00 | -3,682.00 | -3,474.00 | -19,717.00 | -15,693.00 | -17,517.00 | -14,155.00 | -11,156.00 | -19.00 | -13.00 | -6.00 | 101.00 | -14.00 | |
| Invested Capital | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Other Operating Inflows/Outflows
|
||||||||||||||||
| Forex Effect on Cash | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - |