Astrazeneca Pharma India Ltd
NSE:ASTRAZEN
Cash Flow Statement
Cash Flow Statement
Astrazeneca Pharma India Ltd
| Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||
| Net Income |
1 140
|
1 105
|
1 271
|
949
|
830
|
1 247
|
1 341
|
2 075
|
2 195
|
1 106
|
1 564
|
2 680
|
|
| Depreciation & Amortization |
186
|
185
|
201
|
200
|
170
|
158
|
163
|
159
|
149
|
206
|
400
|
459
|
|
| Stock-Based Compensation |
11
|
0
|
15
|
0
|
18
|
0
|
24
|
0
|
27
|
0
|
51
|
0
|
|
| Other Non-Cash Items |
(88)
|
(88)
|
(59)
|
(38)
|
(73)
|
(138)
|
(211)
|
(254)
|
(220)
|
356
|
364
|
(75)
|
|
| Cash Taxes Paid |
336
|
329
|
326
|
350
|
248
|
239
|
408
|
516
|
564
|
673
|
642
|
700
|
|
| Cash Interest Paid |
11
|
11
|
11
|
11
|
10
|
8
|
6
|
6
|
5
|
7
|
15
|
24
|
|
| Change in Working Capital |
(363)
|
(974)
|
(365)
|
439
|
81
|
(410)
|
(710)
|
(1 266)
|
(1 846)
|
(1 500)
|
(1 674)
|
(3 453)
|
|
| Cash from Operating Activities |
874
N/A
|
228
-74%
|
1 048
+360%
|
1 550
+48%
|
1 008
-35%
|
857
-15%
|
583
-32%
|
713
+22%
|
279
-61%
|
170
-39%
|
654
+286%
|
(388)
N/A
|
|
| Investing Cash Flow | |||||||||||||
| Capital Expenditures |
(142)
|
(74)
|
(77)
|
(108)
|
(96)
|
(81)
|
(85)
|
(74)
|
(108)
|
(86)
|
(18)
|
(13)
|
|
| Other Items |
(1 566)
|
(84)
|
1 807
|
323
|
144
|
198
|
266
|
308
|
325
|
335
|
326
|
300
|
|
| Cash from Investing Activities |
(1 708)
N/A
|
(157)
+91%
|
1 730
N/A
|
215
-88%
|
47
-78%
|
118
+148%
|
181
+54%
|
234
+29%
|
217
-7%
|
249
+15%
|
308
+24%
|
286
-7%
|
|
| Financing Cash Flow | |||||||||||||
| Net Issuance of Debt |
(22)
|
(25)
|
(29)
|
(33)
|
(35)
|
(38)
|
(39)
|
(38)
|
(39)
|
(48)
|
(41)
|
(46)
|
|
| Cash Paid for Dividends |
(25)
|
(50)
|
(50)
|
(50)
|
(50)
|
(200)
|
(200)
|
(400)
|
(400)
|
(600)
|
(600)
|
(800)
|
|
| Other |
(17)
|
(11)
|
(11)
|
(11)
|
(10)
|
(8)
|
(6)
|
(6)
|
(5)
|
(7)
|
(15)
|
(24)
|
|
| Cash from Financing Activities |
(64)
N/A
|
(86)
-35%
|
(90)
-5%
|
(93)
-4%
|
(95)
-2%
|
(246)
-160%
|
(245)
+0%
|
(444)
-81%
|
(444)
+0%
|
(654)
-47%
|
(656)
0%
|
(870)
-33%
|
|
| Change in Cash | |||||||||||||
| Net Change in Cash |
(897)
N/A
|
(15)
+98%
|
2 688
N/A
|
1 672
-38%
|
961
-43%
|
728
-24%
|
519
-29%
|
504
-3%
|
52
-90%
|
(236)
N/A
|
306
N/A
|
(971)
N/A
|
|
| Free Cash Flow | |||||||||||||
| Free Cash Flow |
732
N/A
|
155
-79%
|
971
+528%
|
1 442
+49%
|
912
-37%
|
776
-15%
|
498
-36%
|
639
+28%
|
171
-73%
|
84
-51%
|
636
+662%
|
(402)
N/A
|
|