BEC World PCL
SET:BEC
Cash Flow Statement
Cash Flow Statement
BEC World PCL
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 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
6 882
|
6 502
|
6 084
|
5 648
|
5 144
|
4 558
|
4 207
|
3 805
|
3 605
|
3 302
|
2 597
|
1 565
|
1 106
|
672
|
388
|
68
|
(389)
|
(563)
|
(490)
|
(384)
|
(379)
|
(487)
|
(479)
|
(511)
|
(662)
|
(837)
|
(905)
|
(304)
|
140
|
630
|
730
|
762
|
797
|
785
|
753
|
607
|
437
|
339
|
265
|
210
|
220
|
|
Depreciation & Amortization |
150
|
148
|
153
|
166
|
167
|
176
|
179
|
180
|
182
|
180
|
183
|
199
|
218
|
239
|
258
|
259
|
261
|
259
|
252
|
245
|
237
|
230
|
220
|
208
|
208
|
211
|
228
|
223
|
223
|
218
|
199
|
194
|
176
|
157
|
142
|
146
|
146
|
154
|
164
|
170
|
177
|
|
Other Non-Cash Items |
1 793
|
2 012
|
2 212
|
2 562
|
2 781
|
3 045
|
3 107
|
3 229
|
3 170
|
3 138
|
3 291
|
3 293
|
3 565
|
3 633
|
3 590
|
3 626
|
3 536
|
3 587
|
3 519
|
3 735
|
3 646
|
3 370
|
2 970
|
2 845
|
2 787
|
2 602
|
2 580
|
2 463
|
2 190
|
2 255
|
2 373
|
2 294
|
2 214
|
2 185
|
2 156
|
1 969
|
1 907
|
1 774
|
1 642
|
1 735
|
1 678
|
|
Cash Taxes Paid |
1 575
|
1 491
|
1 455
|
1 468
|
1 478
|
1 327
|
1 032
|
1 043
|
1 032
|
900
|
825
|
757
|
748
|
669
|
604
|
609
|
593
|
540
|
523
|
555
|
525
|
481
|
452
|
187
|
(110)
|
(257)
|
(448)
|
(176)
|
87
|
47
|
76
|
(76)
|
(87)
|
(125)
|
(86)
|
(37)
|
(99)
|
(104)
|
(39)
|
(28)
|
(40)
|
|
Cash Interest Paid |
5
|
6
|
7
|
6
|
6
|
8
|
12
|
18
|
19
|
24
|
34
|
43
|
58
|
65
|
53
|
87
|
73
|
118
|
122
|
125
|
129
|
124
|
123
|
121
|
119
|
117
|
117
|
117
|
112
|
106
|
101
|
96
|
95
|
100
|
104
|
107
|
111
|
109
|
108
|
107
|
107
|
|
Change in Working Capital |
(1 737)
|
(1 541)
|
(1 184)
|
(1 525)
|
(1 896)
|
(1 903)
|
(1 821)
|
(1 319)
|
(1 584)
|
(1 322)
|
(1 193)
|
(1 049)
|
(801)
|
(896)
|
(1 186)
|
(896)
|
(439)
|
(479)
|
(436)
|
(665)
|
(927)
|
(334)
|
(264)
|
(100)
|
174
|
(461)
|
(79)
|
(680)
|
(532)
|
(204)
|
(523)
|
123
|
8
|
(16)
|
269
|
(2)
|
(22)
|
(51)
|
(284)
|
(147)
|
(119)
|
|
Cash from Operating Activities |
7 089
N/A
|
7 122
+0%
|
7 265
+2%
|
6 850
-6%
|
6 196
-10%
|
5 877
-5%
|
5 672
-3%
|
5 895
+4%
|
5 374
-9%
|
5 298
-1%
|
4 877
-8%
|
4 008
-18%
|
4 088
+2%
|
3 647
-11%
|
3 049
-16%
|
3 057
+0%
|
2 969
-3%
|
2 804
-6%
|
2 845
+1%
|
2 931
+3%
|
2 577
-12%
|
2 780
+8%
|
2 447
-12%
|
2 442
0%
|
2 508
+3%
|
1 514
-40%
|
1 824
+20%
|
1 702
-7%
|
2 022
+19%
|
2 899
+43%
|
2 780
-4%
|
3 372
+21%
|
3 195
-5%
|
3 112
-3%
|
3 321
+7%
|
2 720
-18%
|
2 468
-9%
|
2 215
-10%
|
1 788
-19%
|
1 968
+10%
|
1 956
-1%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(2 694)
|
(2 681)
|
(2 874)
|
(3 061)
|
(3 006)
|
(3 311)
|
(3 657)
|
(3 739)
|
(3 789)
|
(3 561)
|
(3 169)
|
(2 846)
|
(2 987)
|
(3 073)
|
(2 918)
|
(3 001)
|
(2 818)
|
(2 611)
|
(2 460)
|
(2 223)
|
(2 288)
|
(2 271)
|
(2 597)
|
(2 477)
|
(2 362)
|
(1 991)
|
(1 621)
|
(1 773)
|
(1 629)
|
(1 735)
|
(1 554)
|
(1 460)
|
(1 310)
|
(1 522)
|
(1 784)
|
(1 925)
|
(2 107)
|
(1 938)
|
(1 826)
|
(1 751)
|
(1 557)
|
|
Other Items |
(35)
|
(722)
|
(169)
|
628
|
163
|
(476)
|
(573)
|
416
|
409
|
(678)
|
(915)
|
(947)
|
(960)
|
(512)
|
(435)
|
(370)
|
(381)
|
226
|
144
|
126
|
127
|
44
|
(240)
|
647
|
657
|
657
|
939
|
80
|
69
|
106
|
325
|
306
|
306
|
268
|
21
|
11
|
20
|
23
|
(958)
|
(978)
|
(976)
|
|
Cash from Investing Activities |
(2 728)
N/A
|
(3 403)
-25%
|
(3 043)
+11%
|
(2 433)
+20%
|
(2 844)
-17%
|
(3 788)
-33%
|
(4 229)
-12%
|
(3 323)
+21%
|
(3 380)
-2%
|
(4 239)
-25%
|
(4 084)
+4%
|
(3 793)
+7%
|
(3 947)
-4%
|
(3 585)
+9%
|
(3 353)
+6%
|
(3 372)
-1%
|
(3 199)
+5%
|
(2 385)
+25%
|
(2 317)
+3%
|
(2 097)
+9%
|
(2 162)
-3%
|
(2 227)
-3%
|
(2 837)
-27%
|
(1 831)
+35%
|
(1 705)
+7%
|
(1 334)
+22%
|
(682)
+49%
|
(1 693)
-148%
|
(1 559)
+8%
|
(1 629)
-4%
|
(1 228)
+25%
|
(1 155)
+6%
|
(1 004)
+13%
|
(1 254)
-25%
|
(1 764)
-41%
|
(1 914)
-9%
|
(2 088)
-9%
|
(1 915)
+8%
|
(2 785)
-45%
|
(2 729)
+2%
|
(2 534)
+7%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Debt |
109
|
90
|
36
|
(51)
|
56
|
94
|
970
|
53
|
42
|
1 821
|
909
|
2 292
|
2 196
|
1 193
|
1 297
|
732
|
832
|
135
|
121
|
105
|
145
|
22
|
8
|
(32)
|
(75)
|
(61)
|
(55)
|
(109)
|
(125)
|
(130)
|
(136)
|
(65)
|
(66)
|
(1 074)
|
(1 073)
|
(1 072)
|
(1 067)
|
(58)
|
(59)
|
(61)
|
(62)
|
|
Cash Paid for Dividends |
0
|
(5 200)
|
(4 800)
|
(4 800)
|
0
|
(4 000)
|
(3 400)
|
(3 400)
|
0
|
(2 800)
|
(2 300)
|
(2 300)
|
0
|
(1 200)
|
(500)
|
(500)
|
0
|
(200)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(500)
|
(500)
|
(500)
|
0
|
(320)
|
(320)
|
(320)
|
0
|
|
Other |
(100)
|
(110)
|
(110)
|
(95)
|
0
|
(95)
|
(95)
|
(95)
|
0
|
(70)
|
(70)
|
(30)
|
0
|
(16)
|
(24)
|
(24)
|
0
|
(12)
|
0
|
(16)
|
0
|
(6)
|
(10)
|
(30)
|
0
|
(20)
|
(20)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
|
Cash from Financing Activities |
(4 891)
N/A
|
(5 220)
-7%
|
(4 875)
+7%
|
(4 947)
-1%
|
(4 840)
+2%
|
(4 001)
+17%
|
(2 526)
+37%
|
(3 442)
-36%
|
(3 454)
0%
|
(1 049)
+70%
|
(1 461)
-39%
|
(38)
+97%
|
(134)
-256%
|
(23)
+83%
|
773
N/A
|
208
-73%
|
308
+48%
|
(77)
N/A
|
106
N/A
|
89
-16%
|
129
+45%
|
0
-100%
|
(2)
N/A
|
(62)
-3 039%
|
(105)
-68%
|
(81)
+23%
|
(75)
+7%
|
(109)
-44%
|
(125)
-14%
|
(130)
-4%
|
(136)
-5%
|
(65)
+52%
|
(66)
-1%
|
(1 574)
-2 300%
|
(1 573)
+0%
|
(1 572)
+0%
|
(1 567)
+0%
|
(378)
+76%
|
(379)
0%
|
(381)
0%
|
(382)
0%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Net Change in Cash |
(531)
N/A
|
(1 502)
-183%
|
(653)
+57%
|
(530)
+19%
|
(1 487)
-181%
|
(1 912)
-29%
|
(1 083)
+43%
|
(870)
+20%
|
(1 460)
-68%
|
11
N/A
|
(668)
N/A
|
177
N/A
|
6
-96%
|
39
+532%
|
469
+1 096%
|
(106)
N/A
|
78
N/A
|
342
+339%
|
634
+85%
|
923
+46%
|
545
-41%
|
553
+2%
|
(392)
N/A
|
549
N/A
|
698
+27%
|
99
-86%
|
1 067
+976%
|
(100)
N/A
|
338
N/A
|
1 140
+238%
|
1 416
+24%
|
2 153
+52%
|
2 126
-1%
|
283
-87%
|
(15)
N/A
|
(766)
-5 026%
|
(1 186)
-55%
|
(78)
+93%
|
(1 376)
-1 667%
|
(1 142)
+17%
|
(960)
+16%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
4 395
N/A
|
4 440
+1%
|
4 391
-1%
|
3 789
-14%
|
3 190
-16%
|
2 565
-20%
|
2 016
-21%
|
2 156
+7%
|
1 585
-26%
|
1 737
+10%
|
1 709
-2%
|
1 162
-32%
|
1 101
-5%
|
574
-48%
|
131
-77%
|
56
-57%
|
151
+170%
|
193
+28%
|
385
+99%
|
708
+84%
|
289
-59%
|
509
+76%
|
(150)
N/A
|
(36)
+76%
|
145
N/A
|
(477)
N/A
|
203
N/A
|
(71)
N/A
|
393
N/A
|
1 164
+196%
|
1 226
+5%
|
1 912
+56%
|
1 885
-1%
|
1 590
-16%
|
1 537
-3%
|
795
-48%
|
361
-55%
|
277
-23%
|
(39)
N/A
|
217
N/A
|
399
+84%
|