Muang Thai Insurance PCL
SET:MTI
Cash Flow Statement
Cash Flow Statement
Muang Thai Insurance PCL
| 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 | 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 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
0
|
0
|
0
|
(2)
|
(10)
|
(15)
|
0
|
(3)
|
(7)
|
(91)
|
(77)
|
(98)
|
(103)
|
(108)
|
(124)
|
(125)
|
(129)
|
(123)
|
(124)
|
(125)
|
(154)
|
(95)
|
(112)
|
(112)
|
(82)
|
(142)
|
(125)
|
(125)
|
(203)
|
(207)
|
(209)
|
(209)
|
(188)
|
(150)
|
(159)
|
(159)
|
(119)
|
(143)
|
(135)
|
(137)
|
(200)
|
(159)
|
(187)
|
(189)
|
(185)
|
(218)
|
(3)
|
(54)
|
(96)
|
(293)
|
(294)
|
(369)
|
(396)
|
(396)
|
(398)
|
(280)
|
(239)
|
(240)
|
(238)
|
(267)
|
(288)
|
(288)
|
(256)
|
(283)
|
(259)
|
|
| Cash Interest Paid |
219
|
242
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(4)
|
(6)
|
(8)
|
(7)
|
(4)
|
(2)
|
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
|
|
| Change in Working Capital |
(900)
|
(859)
|
(975)
|
(1 420)
|
(1 835)
|
(2 884)
|
(1 317)
|
(4 518)
|
(4 969)
|
(4 657)
|
(3 998)
|
(4 361)
|
(5 160)
|
(5 706)
|
(5 909)
|
(6 311)
|
(5 915)
|
(2 794)
|
(2 424)
|
(1 147)
|
(321)
|
(2 722)
|
(2 685)
|
(3 127)
|
(3 131)
|
(3 409)
|
(3 994)
|
(4 138)
|
(4 614)
|
(4 438)
|
(4 391)
|
(4 282)
|
(3 729)
|
(3 678)
|
(3 694)
|
(3 679)
|
(4 055)
|
(4 331)
|
(4 163)
|
(3 798)
|
(3 813)
|
(3 787)
|
(3 980)
|
(5 362)
|
(5 329)
|
(6 049)
|
537
|
420
|
974
|
(4 970)
|
(4 934)
|
(4 072)
|
(4 986)
|
(6 339)
|
(7 089)
|
(8 120)
|
(7 289)
|
(6 446)
|
(6 555)
|
(6 551)
|
(6 780)
|
(6 626)
|
(6 416)
|
(6 384)
|
(6 020)
|
|
| Cash from Operating Activities |
43
N/A
|
119
+176%
|
981
+727%
|
977
0%
|
1 130
+16%
|
1 012
-10%
|
1 051
+4%
|
779
-26%
|
645
-17%
|
797
+23%
|
357
-55%
|
151
-58%
|
92
-39%
|
(505)
N/A
|
(561)
-11%
|
428
N/A
|
1 168
+173%
|
1 610
+38%
|
1 925
+20%
|
1 835
-5%
|
1 600
-13%
|
1 613
+1%
|
1 728
+7%
|
1 287
-26%
|
1 094
-15%
|
1 023
-7%
|
570
-44%
|
617
+8%
|
512
-17%
|
566
+11%
|
384
-32%
|
388
+1%
|
455
+17%
|
237
-48%
|
498
+110%
|
353
-29%
|
314
-11%
|
284
-10%
|
113
-60%
|
293
+161%
|
(41)
N/A
|
390
N/A
|
390
+0%
|
141
-64%
|
665
+371%
|
51
-92%
|
109
+112%
|
(220)
N/A
|
134
N/A
|
572
+326%
|
900
+58%
|
994
+10%
|
972
-2%
|
649
-33%
|
417
-36%
|
517
+24%
|
530
+2%
|
860
+62%
|
769
-11%
|
670
-13%
|
611
-9%
|
397
-35%
|
623
+57%
|
604
-3%
|
574
-5%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(30)
|
(43)
|
(42)
|
(39)
|
(35)
|
(21)
|
(35)
|
(36)
|
(39)
|
(71)
|
(61)
|
(59)
|
(57)
|
(38)
|
(26)
|
(29)
|
(28)
|
(57)
|
(76)
|
(87)
|
(101)
|
(64)
|
(72)
|
(99)
|
(115)
|
(160)
|
(144)
|
(150)
|
(160)
|
(118)
|
(115)
|
(86)
|
(126)
|
(144)
|
(147)
|
(144)
|
(66)
|
(41)
|
(30)
|
(30)
|
(39)
|
(44)
|
(54)
|
(42)
|
(47)
|
(40)
|
(7)
|
(34)
|
(60)
|
(145)
|
(176)
|
(211)
|
(211)
|
(168)
|
(156)
|
(99)
|
(94)
|
(109)
|
(86)
|
(78)
|
(84)
|
(88)
|
(101)
|
(105)
|
(112)
|
|
| Other Items |
(36)
|
(327)
|
(1 169)
|
(1 334)
|
(1 355)
|
(1 053)
|
(643)
|
(673)
|
(281)
|
(387)
|
(230)
|
396
|
20
|
445
|
625
|
(218)
|
(614)
|
(1 506)
|
(1 670)
|
(2 192)
|
(1 708)
|
(1 240)
|
(1 397)
|
(658)
|
(541)
|
(306)
|
(7)
|
(8)
|
(7)
|
(8)
|
(8)
|
(7)
|
(5)
|
(4)
|
(2)
|
(11)
|
(17)
|
(17)
|
(21)
|
(29)
|
(30)
|
(34)
|
(43)
|
(44)
|
(42)
|
(43)
|
17
|
11
|
8
|
(30)
|
(29)
|
(20)
|
(13)
|
(15)
|
(17)
|
(27)
|
(39)
|
(35)
|
(47)
|
(48)
|
(43)
|
(60)
|
(50)
|
(82)
|
(61)
|
|
| Cash from Investing Activities |
(66)
N/A
|
(370)
-464%
|
(1 211)
-228%
|
(1 372)
-13%
|
(1 390)
-1%
|
(1 074)
+23%
|
(678)
+37%
|
(709)
-5%
|
(320)
+55%
|
(458)
-43%
|
(291)
+36%
|
337
N/A
|
(37)
N/A
|
407
N/A
|
599
+47%
|
(247)
N/A
|
(641)
-160%
|
(1 564)
-144%
|
(1 746)
-12%
|
(2 279)
-31%
|
(1 809)
+21%
|
(1 303)
+28%
|
(1 469)
-13%
|
(757)
+48%
|
(655)
+13%
|
(466)
+29%
|
(151)
+68%
|
(158)
-4%
|
(168)
-6%
|
(126)
+25%
|
(123)
+2%
|
(93)
+24%
|
(130)
-40%
|
(147)
-13%
|
(150)
-2%
|
(156)
-4%
|
(82)
+47%
|
(57)
+30%
|
(51)
+10%
|
(59)
-15%
|
(69)
-16%
|
(78)
-14%
|
(97)
-24%
|
(85)
+12%
|
(89)
-4%
|
(83)
+7%
|
10
N/A
|
(23)
N/A
|
(52)
-125%
|
(175)
-236%
|
(205)
-17%
|
(232)
-13%
|
(224)
+3%
|
(183)
+18%
|
(173)
+5%
|
(127)
+27%
|
(133)
-5%
|
(144)
-8%
|
(132)
+8%
|
(127)
+4%
|
(127)
+0%
|
(148)
-17%
|
(151)
-1%
|
(187)
-24%
|
(172)
+8%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
200
|
1 000
|
200
|
0
|
(200)
|
(1 000)
|
(200)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(11)
|
(17)
|
(1)
|
(1)
|
(8)
|
(32)
|
(33)
|
(35)
|
(29)
|
(30)
|
(31)
|
(32)
|
(34)
|
(35)
|
(35)
|
(35)
|
(35)
|
(34)
|
(33)
|
(31)
|
(28)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
(156)
|
(156)
|
(156)
|
0
|
(236)
|
(236)
|
(236)
|
0
|
(44)
|
(44)
|
(44)
|
0
|
0
|
0
|
0
|
0
|
(309)
|
(309)
|
(309)
|
0
|
(342)
|
(342)
|
(342)
|
0
|
(372)
|
(372)
|
(372)
|
0
|
(254)
|
(254)
|
(254)
|
0
|
(254)
|
(254)
|
(254)
|
(254)
|
(166)
|
(166)
|
(166)
|
0
|
(171)
|
(171)
|
0
|
(266)
|
(266)
|
(266)
|
0
|
(307)
|
(307)
|
(307)
|
0
|
(365)
|
(365)
|
(365)
|
0
|
(295)
|
(295)
|
(295)
|
0
|
(472)
|
(472)
|
|
| Cash from Financing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(156)
N/A
|
(156)
N/A
|
(156)
N/A
|
0
N/A
|
(236)
N/A
|
(236)
N/A
|
(236)
N/A
|
0
N/A
|
(44)
N/A
|
156
N/A
|
956
+513%
|
156
-84%
|
0
-100%
|
(200)
N/A
|
(1 000)
-400%
|
(200)
+80%
|
(309)
-55%
|
(309)
N/A
|
(309)
+0%
|
0
N/A
|
(342)
N/A
|
(342)
N/A
|
(342)
N/A
|
0
N/A
|
(372)
N/A
|
(372)
N/A
|
(372)
N/A
|
0
N/A
|
(254)
N/A
|
(254)
N/A
|
(254)
N/A
|
0
N/A
|
(254)
N/A
|
(254)
N/A
|
(254)
N/A
|
(254)
N/A
|
(166)
+34%
|
(166)
N/A
|
(166)
N/A
|
(172)
-3%
|
(182)
-6%
|
(188)
-3%
|
(1)
+100%
|
(96)
-11 201%
|
(103)
-7%
|
(298)
-189%
|
(299)
0%
|
(342)
-14%
|
(336)
+2%
|
(337)
0%
|
(338)
0%
|
(397)
-17%
|
(398)
0%
|
(400)
0%
|
(400)
0%
|
(330)
+17%
|
(330)
0%
|
(329)
+0%
|
(328)
+1%
|
(503)
-53%
|
(500)
+1%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(23)
N/A
|
(251)
-1 016%
|
(230)
+8%
|
(395)
-72%
|
(417)
-5%
|
(218)
+48%
|
217
N/A
|
(87)
N/A
|
89
N/A
|
103
+15%
|
(170)
N/A
|
252
N/A
|
10
-96%
|
58
+494%
|
994
+1 608%
|
337
-66%
|
526
+56%
|
(154)
N/A
|
(821)
-431%
|
(644)
+22%
|
(518)
+19%
|
0
N/A
|
(50)
N/A
|
221
N/A
|
97
-56%
|
214
+122%
|
76
-64%
|
117
+53%
|
(28)
N/A
|
69
N/A
|
(110)
N/A
|
(77)
+31%
|
71
N/A
|
(164)
N/A
|
95
N/A
|
(57)
N/A
|
(22)
+62%
|
(27)
-24%
|
(193)
-610%
|
(20)
+90%
|
(277)
-1 311%
|
145
N/A
|
126
-13%
|
(116)
N/A
|
395
N/A
|
(220)
N/A
|
118
N/A
|
(339)
N/A
|
(21)
+94%
|
98
N/A
|
396
+303%
|
420
+6%
|
411
-2%
|
129
-69%
|
(94)
N/A
|
(6)
+94%
|
(1)
+80%
|
317
N/A
|
237
-25%
|
213
-10%
|
154
-28%
|
(81)
N/A
|
145
N/A
|
(86)
N/A
|
(98)
-14%
|
|