Thaivivat Insurance PCL
SET:TVI
Cash Flow Statement
Cash Flow Statement
Thaivivat Insurance PCL
| 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 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(22)
|
(35)
|
(29)
|
(43)
|
(43)
|
(44)
|
(38)
|
(26)
|
(26)
|
(26)
|
(30)
|
(26)
|
(26)
|
(25)
|
(21)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(7)
|
(7)
|
(9)
|
(20)
|
(21)
|
(22)
|
(34)
|
(56)
|
(56)
|
(56)
|
(53)
|
(64)
|
(64)
|
(66)
|
(86)
|
(76)
|
(78)
|
(78)
|
(161)
|
(165)
|
(165)
|
|
| Change in Working Capital |
(838)
|
(787)
|
(885)
|
(981)
|
(934)
|
(1 066)
|
(1 161)
|
(1 049)
|
(1 160)
|
(1 127)
|
(1 015)
|
(1 174)
|
(1 058)
|
(1 325)
|
(1 479)
|
(1 355)
|
(1 495)
|
(1 312)
|
(1 234)
|
(1 337)
|
(1 368)
|
(1 377)
|
(1 506)
|
(1 800)
|
(1 584)
|
(1 654)
|
(1 709)
|
(1 839)
|
(2 019)
|
(1 848)
|
(2 234)
|
(2 206)
|
(2 658)
|
(3 282)
|
(3 009)
|
(2 473)
|
(2 318)
|
(2 728)
|
(2 786)
|
(3 549)
|
(3 886)
|
|
| Cash from Operating Activities |
368
N/A
|
641
+74%
|
697
+9%
|
615
-12%
|
544
-12%
|
305
-44%
|
168
-45%
|
130
-23%
|
77
-41%
|
95
+24%
|
112
+18%
|
21
-81%
|
204
+858%
|
12
-94%
|
(58)
N/A
|
78
N/A
|
(51)
N/A
|
98
N/A
|
164
+68%
|
123
-25%
|
80
-35%
|
79
-1%
|
109
+38%
|
29
-73%
|
67
+132%
|
145
+117%
|
86
-41%
|
91
+6%
|
94
+3%
|
381
+308%
|
104
-73%
|
455
+336%
|
208
-54%
|
(145)
N/A
|
73
N/A
|
176
+143%
|
509
+188%
|
267
-48%
|
446
+67%
|
(43)
N/A
|
(179)
-320%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(25)
|
(32)
|
(26)
|
(29)
|
(33)
|
(41)
|
(33)
|
(48)
|
(44)
|
(43)
|
(42)
|
(35)
|
(60)
|
(55)
|
(54)
|
(55)
|
(32)
|
(24)
|
(26)
|
(20)
|
(27)
|
(26)
|
(35)
|
(46)
|
(57)
|
(64)
|
(61)
|
(58)
|
(37)
|
(35)
|
(46)
|
(35)
|
(40)
|
(37)
|
(26)
|
(26)
|
(36)
|
(42)
|
(48)
|
(60)
|
(56)
|
|
| Other Items |
(460)
|
(1 008)
|
(732)
|
(692)
|
(551)
|
(173)
|
(278)
|
17
|
(78)
|
0
|
0
|
0
|
56
|
0
|
0
|
0
|
0
|
0
|
0
|
(22)
|
(22)
|
(22)
|
(22)
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
5
|
5
|
5
|
|
| Cash from Investing Activities |
(485)
N/A
|
(1 039)
-114%
|
(758)
+27%
|
(722)
+5%
|
(584)
+19%
|
(214)
+63%
|
(311)
-46%
|
(31)
+90%
|
(122)
-294%
|
(35)
+71%
|
17
N/A
|
(25)
N/A
|
(4)
+84%
|
0
N/A
|
2
+350%
|
1
-33%
|
(32)
N/A
|
(24)
+26%
|
(26)
-7%
|
(42)
-64%
|
(50)
-18%
|
(48)
+3%
|
(57)
-18%
|
(46)
+20%
|
(56)
-23%
|
(63)
-13%
|
(60)
+5%
|
(58)
+5%
|
(37)
+35%
|
(35)
+6%
|
(46)
-32%
|
(35)
+25%
|
(39)
-13%
|
(36)
+9%
|
(25)
+31%
|
(25)
-2%
|
(35)
-41%
|
(42)
-19%
|
(42)
-1%
|
(55)
-30%
|
(51)
+7%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Cash Paid for Dividends |
(23)
|
0
|
(65)
|
(65)
|
(65)
|
0
|
(49)
|
(49)
|
(48)
|
0
|
(17)
|
(17)
|
(17)
|
0
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
0
|
(21)
|
(21)
|
(21)
|
0
|
(39)
|
(39)
|
(61)
|
0
|
(61)
|
(61)
|
(61)
|
0
|
(61)
|
(61)
|
(61)
|
0
|
(212)
|
(212)
|
(212)
|
|
| Other |
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
|
1
|
2
|
|
| Cash from Financing Activities |
(23)
N/A
|
0
N/A
|
(65)
N/A
|
(65)
N/A
|
(65)
N/A
|
0
N/A
|
(49)
N/A
|
(49)
N/A
|
(48)
+0%
|
0
N/A
|
(17)
N/A
|
(17)
N/A
|
(17)
0%
|
0
N/A
|
(15)
N/A
|
(15)
N/A
|
(15)
0%
|
(15)
+0%
|
(15)
N/A
|
(15)
N/A
|
(15)
0%
|
0
N/A
|
(21)
N/A
|
(21)
N/A
|
(21)
0%
|
0
N/A
|
(39)
N/A
|
(39)
N/A
|
(61)
-54%
|
(61)
0%
|
(61)
0%
|
(61)
0%
|
(61)
0%
|
(61)
0%
|
(61)
0%
|
(61)
0%
|
(61)
0%
|
(61)
+0%
|
(213)
-248%
|
(211)
+1%
|
(211)
+0%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
|
| Net Change in Cash |
(140)
N/A
|
(421)
-202%
|
(126)
+70%
|
(171)
-36%
|
(105)
+39%
|
25
N/A
|
(192)
N/A
|
50
N/A
|
(94)
N/A
|
12
N/A
|
113
+849%
|
(21)
N/A
|
183
N/A
|
(5)
N/A
|
(72)
-1 423%
|
64
N/A
|
(98)
N/A
|
59
N/A
|
122
+108%
|
63
-48%
|
12
-81%
|
12
+3%
|
28
+131%
|
(39)
N/A
|
(11)
+72%
|
60
N/A
|
(14)
N/A
|
(6)
+58%
|
(4)
+25%
|
285
N/A
|
(3)
N/A
|
359
N/A
|
107
-70%
|
(242)
N/A
|
(13)
+95%
|
91
N/A
|
413
+355%
|
163
-60%
|
191
+17%
|
(309)
N/A
|
(441)
-43%
|
|