Centro Escolar University
XPHS:CEU
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
C
|
Centro Escolar University
XPHS:CEU
|
PH |
|
Iljin Holdings Co Ltd
KRX:015860
|
KR |
|
Fairwood Holdings Ltd
HKEX:52
|
HK |
Cash Flow Statement
Cash Flow Statement
Centro Escolar University
| Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | 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 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
279
|
291
|
235
|
255
|
266
|
276
|
296
|
278
|
263
|
279
|
278
|
302
|
300
|
290
|
288
|
278
|
307
|
305
|
337
|
349
|
318
|
312
|
305
|
280
|
222
|
177
|
218
|
251
|
332
|
345
|
338
|
326
|
325
|
358
|
376
|
325
|
336
|
312
|
349
|
395
|
393
|
380
|
382
|
343
|
362
|
378
|
305
|
351
|
292
|
243
|
186
|
141
|
148
|
136
|
163
|
200
|
194
|
107
|
22
|
38
|
76
|
285
|
301
|
278
|
151
|
(9)
|
(12)
|
116
|
119
|
271
|
317
|
325
|
401
|
477
|
461
|
628
|
675
|
542
|
664
|
681
|
751
|
765
|
758
|
|
| Depreciation & Amortization |
51
|
52
|
52
|
54
|
58
|
59
|
62
|
65
|
58
|
56
|
57
|
58
|
65
|
72
|
73
|
73
|
71
|
69
|
67
|
66
|
71
|
71
|
71
|
72
|
90
|
91
|
91
|
92
|
87
|
86
|
87
|
87
|
80
|
81
|
80
|
83
|
81
|
81
|
82
|
79
|
84
|
87
|
89
|
92
|
83
|
83
|
83
|
85
|
89
|
90
|
93
|
96
|
94
|
95
|
92
|
94
|
94
|
94
|
95
|
91
|
116
|
117
|
118
|
120
|
109
|
89
|
90
|
77
|
103
|
97
|
99
|
99
|
122
|
120
|
118
|
117
|
103
|
107
|
108
|
112
|
147
|
148
|
149
|
|
| Other Non-Cash Items |
(12)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
62
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
42
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
42
|
0
|
0
|
0
|
(1)
|
0
|
0
|
|
| Cash Taxes Paid |
26
|
0
|
27
|
28
|
32
|
0
|
24
|
23
|
14
|
24
|
11
|
11
|
21
|
11
|
0
|
23
|
24
|
0
|
0
|
27
|
29
|
0
|
45
|
30
|
31
|
0
|
23
|
23
|
27
|
0
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
0
|
33
|
33
|
34
|
0
|
40
|
40
|
40
|
0
|
0
|
0
|
22
|
23
|
32
|
32
|
19
|
21
|
11
|
12
|
16
|
15
|
15
|
15
|
7
|
14
|
14
|
14
|
12
|
0
|
0
|
0
|
4
|
4
|
0
|
0
|
1
|
1
|
0
|
0
|
44
|
44
|
44
|
0
|
93
|
92
|
92
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
100
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(52)
|
35
|
19
|
(48)
|
(17)
|
(112)
|
(125)
|
(17)
|
(50)
|
(90)
|
(150)
|
(110)
|
(57)
|
37
|
41
|
(6)
|
17
|
36
|
25
|
(8)
|
0
|
293
|
56
|
54
|
28
|
(70)
|
(39)
|
59
|
(17)
|
(218)
|
(57)
|
182
|
(3)
|
4
|
(1)
|
(247)
|
(15)
|
8
|
12
|
69
|
(32)
|
(107)
|
99
|
(5)
|
5
|
(14)
|
(243)
|
(251)
|
(101)
|
(32)
|
150
|
79
|
6
|
150
|
7
|
(14)
|
(9)
|
(125)
|
51
|
(128)
|
20
|
(241)
|
(113)
|
(126)
|
(48)
|
393
|
308
|
141
|
4
|
(176)
|
175
|
84
|
52
|
(97)
|
(204)
|
88
|
2
|
317
|
(59)
|
(228)
|
50
|
(126)
|
(13)
|
|
| Cash from Operating Activities |
266
N/A
|
366
+38%
|
294
-20%
|
249
-16%
|
293
+18%
|
208
-29%
|
218
+5%
|
312
+43%
|
264
-15%
|
238
-10%
|
179
-24%
|
243
+35%
|
342
+41%
|
434
+27%
|
436
+0%
|
380
-13%
|
415
+9%
|
430
+4%
|
450
+5%
|
427
-5%
|
418
-2%
|
705
+69%
|
460
-35%
|
434
-6%
|
402
-7%
|
260
-35%
|
331
+27%
|
464
+40%
|
413
-11%
|
224
-46%
|
380
+70%
|
606
+60%
|
428
-29%
|
469
+10%
|
481
+3%
|
187
-61%
|
425
+127%
|
424
0%
|
466
+10%
|
567
+22%
|
473
-17%
|
387
-18%
|
597
+54%
|
457
-23%
|
456
0%
|
453
-1%
|
152
-67%
|
191
+26%
|
291
+53%
|
313
+7%
|
441
+41%
|
328
-26%
|
268
-18%
|
401
+49%
|
283
-29%
|
299
+6%
|
269
-10%
|
67
-75%
|
158
+137%
|
(9)
N/A
|
243
N/A
|
192
-21%
|
337
+75%
|
303
-10%
|
203
-33%
|
464
+129%
|
376
-19%
|
333
-11%
|
267
-20%
|
233
-13%
|
633
+172%
|
550
-13%
|
591
+7%
|
516
-13%
|
391
-24%
|
849
+117%
|
821
-3%
|
1 007
+23%
|
755
-25%
|
606
-20%
|
947
+56%
|
787
-17%
|
894
+14%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(36)
|
(65)
|
(83)
|
(79)
|
(71)
|
(50)
|
(677)
|
(685)
|
(207)
|
(234)
|
379
|
381
|
(96)
|
(78)
|
(70)
|
(64)
|
(78)
|
(77)
|
(65)
|
(107)
|
(120)
|
(123)
|
(143)
|
(98)
|
(83)
|
(70)
|
(59)
|
(62)
|
(56)
|
(59)
|
(55)
|
(54)
|
(65)
|
(63)
|
(65)
|
(90)
|
(56)
|
(73)
|
(71)
|
(54)
|
(102)
|
(88)
|
(363)
|
(332)
|
(52)
|
(71)
|
192
|
64
|
(112)
|
(111)
|
(252)
|
(165)
|
(168)
|
(163)
|
(30)
|
(54)
|
(170)
|
(167)
|
(155)
|
(124)
|
(122)
|
(101)
|
(83)
|
(71)
|
(18)
|
(14)
|
(11)
|
(19)
|
(18)
|
(18)
|
(83)
|
(103)
|
(122)
|
(139)
|
(113)
|
(119)
|
(141)
|
(165)
|
(169)
|
(164)
|
(151)
|
(126)
|
(113)
|
|
| Other Items |
0
|
(10)
|
0
|
0
|
(106)
|
(164)
|
(75)
|
0
|
106
|
164
|
87
|
(51)
|
11
|
11
|
(1)
|
62
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(13)
|
(20)
|
(23)
|
(2)
|
(1)
|
8
|
13
|
(19)
|
(17)
|
(19)
|
(22)
|
16
|
7
|
(1)
|
3
|
(302)
|
(286)
|
(274)
|
(278)
|
6
|
(3)
|
(32)
|
(29)
|
(171)
|
(175)
|
(175)
|
(155)
|
2
|
8
|
17
|
7
|
14
|
16
|
32
|
22
|
1
|
(5)
|
(4)
|
(1)
|
0
|
3
|
(3)
|
(8)
|
(0)
|
4
|
6
|
6
|
(454)
|
(456)
|
(455)
|
(444)
|
(21)
|
(20)
|
(28)
|
|
| Cash from Investing Activities |
(36)
N/A
|
(75)
-110%
|
(83)
-10%
|
(79)
+4%
|
(177)
-123%
|
(214)
-21%
|
(752)
-251%
|
(685)
+9%
|
(101)
+85%
|
(70)
+31%
|
466
N/A
|
331
-29%
|
(85)
N/A
|
(67)
+21%
|
(71)
-6%
|
(3)
+96%
|
(76)
-2 630%
|
(74)
+3%
|
(63)
+15%
|
(105)
-66%
|
(119)
-14%
|
(122)
-2%
|
(142)
-17%
|
(97)
+31%
|
(82)
+15%
|
(70)
+15%
|
(59)
+16%
|
(62)
-5%
|
(64)
-4%
|
(72)
-12%
|
(75)
-5%
|
(77)
-3%
|
(67)
+13%
|
(64)
+4%
|
(57)
+11%
|
(78)
-36%
|
(75)
+3%
|
(90)
-20%
|
(91)
-1%
|
(77)
+15%
|
(86)
-13%
|
(81)
+7%
|
(364)
-351%
|
(329)
+10%
|
(354)
-8%
|
(356)
-1%
|
(82)
+77%
|
(214)
-161%
|
(105)
+51%
|
(114)
-8%
|
(284)
-150%
|
(194)
+32%
|
(339)
-74%
|
(338)
+0%
|
(205)
+39%
|
(209)
-2%
|
(167)
+20%
|
(160)
+5%
|
(139)
+13%
|
(117)
+16%
|
(107)
+8%
|
(86)
+20%
|
(51)
+40%
|
(49)
+4%
|
(17)
+66%
|
(20)
-17%
|
(15)
+25%
|
(20)
-38%
|
(18)
+12%
|
(15)
+15%
|
(85)
-464%
|
(111)
-30%
|
(122)
-10%
|
(135)
-10%
|
(107)
+21%
|
(113)
-6%
|
(595)
-427%
|
(621)
-4%
|
(624)
0%
|
(608)
+3%
|
(172)
+72%
|
(146)
+15%
|
(140)
+4%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
400
|
400
|
0
|
0
|
(400)
|
(400)
|
(40)
|
0
|
(29)
|
(24)
|
(40)
|
0
|
(41)
|
(41)
|
(40)
|
0
|
(41)
|
(41)
|
(40)
|
0
|
(41)
|
(42)
|
(40)
|
0
|
(41)
|
(42)
|
(40)
|
(37)
|
(41)
|
(42)
|
(40)
|
(41)
|
(41)
|
(42)
|
(40)
|
(41)
|
(42)
|
(42)
|
(40)
|
(41)
|
(41)
|
(42)
|
(40)
|
(41)
|
(41)
|
(41)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(24)
|
0
|
(24)
|
(24)
|
(24)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
|
| Cash Paid for Dividends |
(182)
|
(182)
|
(182)
|
(182)
|
(143)
|
(69)
|
(69)
|
(106)
|
(147)
|
(184)
|
(221)
|
(184)
|
(179)
|
(217)
|
(217)
|
(254)
|
(294)
|
(313)
|
(517)
|
(443)
|
(359)
|
(545)
|
(265)
|
(265)
|
(272)
|
(179)
|
(179)
|
(365)
|
(359)
|
(173)
|
(173)
|
(266)
|
(272)
|
0
|
(402)
|
(216)
|
(216)
|
(216)
|
(272)
|
(179)
|
(183)
|
(183)
|
(72)
|
(146)
|
(212)
|
(212)
|
(212)
|
(138)
|
(77)
|
(77)
|
(77)
|
(77)
|
(75)
|
(149)
|
(75)
|
(75)
|
(79)
|
(79)
|
(79)
|
(79)
|
(75)
|
(0)
|
(0)
|
(0)
|
(1)
|
(150)
|
(150)
|
(149)
|
(144)
|
5
|
(219)
|
(219)
|
(219)
|
0
|
4
|
4
|
(204)
|
(204)
|
(204)
|
(204)
|
(427)
|
(427)
|
(427)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(182)
N/A
|
(182)
N/A
|
(182)
N/A
|
(182)
N/A
|
(143)
+21%
|
(69)
+52%
|
331
N/A
|
294
-11%
|
(147)
N/A
|
(184)
-25%
|
(621)
-237%
|
(584)
+6%
|
(219)
+62%
|
(257)
-17%
|
(237)
+8%
|
(265)
-12%
|
(334)
-26%
|
(353)
-6%
|
(567)
-61%
|
(497)
+12%
|
(399)
+20%
|
(585)
-47%
|
(306)
+48%
|
(307)
0%
|
(312)
-2%
|
(219)
+30%
|
(220)
0%
|
(406)
-85%
|
(399)
+2%
|
(213)
+47%
|
(214)
-1%
|
(308)
-44%
|
(312)
-1%
|
(309)
+1%
|
(443)
-44%
|
(258)
+42%
|
(256)
+1%
|
(257)
0%
|
(314)
-22%
|
(221)
+29%
|
(223)
-1%
|
(224)
0%
|
(113)
+50%
|
(188)
-67%
|
(252)
-34%
|
(253)
0%
|
(254)
0%
|
(180)
+29%
|
(117)
+35%
|
(118)
-1%
|
(118)
0%
|
(118)
N/A
|
(75)
+37%
|
(149)
-99%
|
(75)
+50%
|
(75)
N/A
|
(79)
-6%
|
(79)
N/A
|
(79)
N/A
|
(79)
N/A
|
(99)
-25%
|
(24)
+75%
|
(24)
N/A
|
(24)
N/A
|
(25)
-2%
|
(174)
-603%
|
(174)
N/A
|
(149)
+14%
|
(168)
-13%
|
(19)
+88%
|
(243)
-1 153%
|
(243)
N/A
|
(243)
0%
|
0
N/A
|
(20)
N/A
|
(20)
N/A
|
(228)
-1 066%
|
(228)
N/A
|
(228)
N/A
|
(228)
N/A
|
(451)
-98%
|
(451)
N/A
|
(451)
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
|
| Net Change in Cash |
48
N/A
|
109
+129%
|
30
-73%
|
(12)
N/A
|
(29)
-130%
|
(75)
-164%
|
(203)
-169%
|
(79)
+61%
|
14
N/A
|
(17)
N/A
|
24
N/A
|
(10)
N/A
|
34
N/A
|
111
+225%
|
128
+16%
|
112
-12%
|
10
-91%
|
3
-74%
|
(180)
N/A
|
(175)
+3%
|
(104)
+40%
|
(2)
+98%
|
12
N/A
|
30
+156%
|
8
-75%
|
(28)
N/A
|
53
N/A
|
(4)
N/A
|
(50)
-1 114%
|
(61)
-22%
|
91
N/A
|
221
+144%
|
48
-78%
|
96
+99%
|
(19)
N/A
|
(148)
-674%
|
96
N/A
|
77
-20%
|
62
-19%
|
269
+333%
|
163
-39%
|
83
-49%
|
120
+45%
|
(60)
N/A
|
(150)
-148%
|
(156)
-4%
|
(184)
-18%
|
(203)
-10%
|
69
N/A
|
81
+17%
|
39
-52%
|
15
-61%
|
(146)
N/A
|
(87)
+40%
|
3
N/A
|
16
+396%
|
23
+46%
|
(172)
N/A
|
(60)
+65%
|
(204)
-243%
|
37
N/A
|
83
+126%
|
261
+216%
|
230
-12%
|
161
-30%
|
271
+68%
|
188
-31%
|
164
-13%
|
82
-50%
|
198
+143%
|
304
+53%
|
196
-36%
|
229
+17%
|
142
-38%
|
265
+87%
|
716
+171%
|
(2)
N/A
|
158
N/A
|
(97)
N/A
|
(230)
-136%
|
326
N/A
|
189
-42%
|
303
+60%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
230
N/A
|
302
+31%
|
212
-30%
|
169
-20%
|
222
+31%
|
157
-29%
|
(459)
N/A
|
(373)
+19%
|
58
N/A
|
3
-94%
|
559
+17 424%
|
624
+12%
|
246
-61%
|
356
+45%
|
366
+3%
|
315
-14%
|
337
+7%
|
353
+5%
|
385
+9%
|
320
-17%
|
297
-7%
|
582
+96%
|
317
-46%
|
336
+6%
|
319
-5%
|
190
-40%
|
272
+43%
|
402
+48%
|
357
-11%
|
165
-54%
|
324
+97%
|
552
+70%
|
363
-34%
|
405
+12%
|
417
+3%
|
97
-77%
|
369
+281%
|
351
-5%
|
395
+13%
|
512
+30%
|
370
-28%
|
299
-19%
|
234
-22%
|
125
-47%
|
404
+223%
|
382
-5%
|
343
-10%
|
255
-26%
|
180
-30%
|
202
+12%
|
189
-7%
|
162
-14%
|
100
-39%
|
238
+138%
|
253
+6%
|
245
-3%
|
100
-59%
|
(101)
N/A
|
3
N/A
|
(133)
N/A
|
121
N/A
|
91
-25%
|
254
+179%
|
232
-9%
|
185
-20%
|
450
+143%
|
365
-19%
|
314
-14%
|
249
-21%
|
215
-14%
|
550
+156%
|
447
-19%
|
469
+5%
|
377
-20%
|
278
-26%
|
729
+162%
|
680
-7%
|
842
+24%
|
586
-30%
|
442
-24%
|
796
+80%
|
660
-17%
|
781
+18%
|
|