Associated Alcohols & Breweries Ltd
NSE:ASALCBR
Cash Flow Statement
Cash Flow Statement
Associated Alcohols & Breweries Ltd
Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||
Net Income |
637
|
603
|
785
|
871
|
812
|
764
|
555
|
621
|
|
Depreciation & Amortization |
141
|
137
|
141
|
145
|
143
|
147
|
144
|
137
|
|
Other Non-Cash Items |
28
|
11
|
5
|
(0)
|
(77)
|
(96)
|
(52)
|
(40)
|
|
Cash Taxes Paid |
202
|
165
|
195
|
246
|
230
|
218
|
146
|
143
|
|
Cash Interest Paid |
23
|
18
|
15
|
15
|
11
|
9
|
14
|
19
|
|
Change in Working Capital |
(222)
|
(389)
|
(263)
|
82
|
(85)
|
(208)
|
(579)
|
(706)
|
|
Cash from Operating Activities |
584
N/A
|
361
-38%
|
667
+85%
|
1 098
+65%
|
792
-28%
|
607
-23%
|
68
-89%
|
13
-81%
|
|
Investing Cash Flow | |||||||||
Capital Expenditures |
(175)
|
(72)
|
(125)
|
(209)
|
(397)
|
(791)
|
(929)
|
(872)
|
|
Other Items |
(153)
|
(174)
|
(523)
|
(816)
|
(302)
|
(62)
|
(13)
|
545
|
|
Cash from Investing Activities |
(328)
N/A
|
(246)
+25%
|
(647)
-163%
|
(1 026)
-58%
|
(700)
+32%
|
(853)
-22%
|
(942)
-10%
|
(327)
+65%
|
|
Financing Cash Flow | |||||||||
Net Issuance of Debt |
(202)
|
(43)
|
(0)
|
(51)
|
(57)
|
270
|
894
|
567
|
|
Cash Paid for Dividends |
(18)
|
(19)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
|
Other |
(26)
|
(18)
|
(15)
|
(15)
|
(11)
|
(9)
|
(14)
|
(19)
|
|
Cash from Financing Activities |
(246)
N/A
|
(81)
+67%
|
(34)
+58%
|
(84)
-150%
|
(85)
-1%
|
242
N/A
|
863
+256%
|
529
-39%
|
|
Change in Cash | |||||||||
Net Change in Cash |
10
N/A
|
34
+256%
|
(14)
N/A
|
(12)
+11%
|
7
N/A
|
(3)
N/A
|
(12)
-251%
|
215
N/A
|
|
Free Cash Flow | |||||||||
Free Cash Flow |
409
N/A
|
289
-29%
|
542
+88%
|
888
+64%
|
395
-56%
|
(183)
N/A
|
(861)
-370%
|
(859)
+0%
|