Aeolus Tyre Co Ltd
SSE:600469
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
A
|
Aeolus Tyre Co Ltd
SSE:600469
|
CN |
|
CK Hutchison Holdings Ltd
OTC:CKHUY
|
HK |
|
M
|
Martina Berto Tbk PT
IDX:MBTO
|
ID |
|
P
|
Pansari Developers Ltd
NSE:PANSARI
|
IN |
|
JASTEC Co Ltd
TSE:9717
|
JP |
|
S
|
Silvano Fashion Group AS
WSE:SFG
|
EE |
|
P
|
Przedsiebiorstwo Hydrauliki Silowej Hydrotor SA
WSE:HDR
|
PL |
|
T
|
TFG International Group Ltd
HKEX:542
|
HK |
Cash Flow Statement
Cash Flow Statement
Aeolus Tyre Co Ltd
| Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | 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 | 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 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(451)
|
(269)
|
(305)
|
(296)
|
(278)
|
(244)
|
(277)
|
(284)
|
(257)
|
(257)
|
(194)
|
(147)
|
(179)
|
(215)
|
(249)
|
(300)
|
(314)
|
(226)
|
(182)
|
(166)
|
(169)
|
(245)
|
(252)
|
(280)
|
(293)
|
(286)
|
(318)
|
(372)
|
(368)
|
(406)
|
(406)
|
(349)
|
(311)
|
(299)
|
(298)
|
(298)
|
(369)
|
(388)
|
(355)
|
(337)
|
(291)
|
(263)
|
(243)
|
(256)
|
(298)
|
(352)
|
(362)
|
(367)
|
(285)
|
(206)
|
(157)
|
(49)
|
(46)
|
(17)
|
(99)
|
(178)
|
(201)
|
(195)
|
(161)
|
(90)
|
(18)
|
(15)
|
9
|
21
|
(17)
|
(41)
|
(22)
|
(45)
|
(6)
|
63
|
82
|
134
|
126
|
122
|
85
|
39
|
9
|
(67)
|
(45)
|
(13)
|
(5)
|
(8)
|
2
|
48
|
7
|
|
| Change in Working Capital |
(100)
|
(93)
|
(95)
|
(106)
|
(119)
|
(93)
|
(103)
|
(94)
|
(86)
|
(89)
|
(65)
|
(144)
|
(61)
|
(82)
|
(91)
|
(19)
|
(86)
|
(51)
|
(52)
|
(42)
|
(58)
|
(410)
|
(388)
|
(394)
|
(340)
|
(26)
|
(55)
|
(54)
|
(95)
|
(124)
|
(192)
|
(136)
|
(237)
|
(849)
|
(879)
|
(1 211)
|
(1 347)
|
(872)
|
(977)
|
(915)
|
(940)
|
(1 036)
|
(1 076)
|
(1 125)
|
(1 067)
|
(1 189)
|
(1 116)
|
(1 127)
|
(1 159)
|
(832)
|
(918)
|
(866)
|
(904)
|
(898)
|
(798)
|
(851)
|
(719)
|
(896)
|
(874)
|
(937)
|
(938)
|
(747)
|
(741)
|
(549)
|
(582)
|
(707)
|
(758)
|
(760)
|
(749)
|
(668)
|
(573)
|
(607)
|
(569)
|
(488)
|
(518)
|
(381)
|
(392)
|
(430)
|
(423)
|
(439)
|
(436)
|
(494)
|
(485)
|
(564)
|
(625)
|
|
| Cash from Operating Activities |
150
N/A
|
88
-42%
|
17
-81%
|
125
+651%
|
128
+2%
|
162
+27%
|
133
-18%
|
69
-48%
|
(25)
N/A
|
62
N/A
|
70
+12%
|
(90)
N/A
|
(23)
+75%
|
(51)
-123%
|
(62)
-22%
|
446
N/A
|
194
-57%
|
(29)
N/A
|
24
N/A
|
(113)
N/A
|
190
N/A
|
334
+76%
|
236
-29%
|
258
+9%
|
150
-42%
|
183
+22%
|
381
+109%
|
184
-52%
|
132
-28%
|
329
+149%
|
443
+35%
|
471
+6%
|
835
+77%
|
700
-16%
|
750
+7%
|
645
-14%
|
245
-62%
|
313
+28%
|
(0)
N/A
|
564
N/A
|
997
+77%
|
868
-13%
|
1 013
+17%
|
935
-8%
|
839
-10%
|
1 532
+83%
|
1 398
-9%
|
1 158
-17%
|
1 166
+1%
|
770
-34%
|
533
-31%
|
582
+9%
|
(23)
N/A
|
(210)
-822%
|
(153)
+27%
|
(254)
-66%
|
262
N/A
|
353
+35%
|
639
+81%
|
583
-9%
|
565
-3%
|
424
-25%
|
459
+8%
|
436
-5%
|
459
+5%
|
439
-4%
|
442
+1%
|
456
+3%
|
209
-54%
|
247
+18%
|
213
-14%
|
218
+3%
|
567
+160%
|
451
-21%
|
507
+12%
|
564
+11%
|
405
-28%
|
479
+18%
|
314
-34%
|
231
-26%
|
181
-22%
|
201
+11%
|
(15)
N/A
|
40
N/A
|
188
+365%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(773)
|
(572)
|
(503)
|
(136)
|
(81)
|
(158)
|
(174)
|
(125)
|
(229)
|
(178)
|
(115)
|
(182)
|
(111)
|
(58)
|
(173)
|
(374)
|
(498)
|
(504)
|
(468)
|
(212)
|
(66)
|
(278)
|
(221)
|
(240)
|
(315)
|
(259)
|
(316)
|
(331)
|
(321)
|
(424)
|
(420)
|
(360)
|
(369)
|
(195)
|
(159)
|
(177)
|
(123)
|
(127)
|
(102)
|
(91)
|
(105)
|
(95)
|
(97)
|
(107)
|
(77)
|
(72)
|
(71)
|
(61)
|
(63)
|
(67)
|
(60)
|
(67)
|
(109)
|
(89)
|
(88)
|
(88)
|
(40)
|
(59)
|
(62)
|
(72)
|
(65)
|
(71)
|
(77)
|
(46)
|
(70)
|
(72)
|
(83)
|
(99)
|
(90)
|
(93)
|
(109)
|
(98)
|
(82)
|
(68)
|
(92)
|
(107)
|
(135)
|
(282)
|
(230)
|
(246)
|
(222)
|
(155)
|
(155)
|
(244)
|
(358)
|
|
| Other Items |
3
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
(79)
|
(81)
|
(50)
|
(50)
|
31
|
32
|
1
|
0
|
2
|
1
|
1
|
0
|
(40)
|
(39)
|
6
|
0
|
47
|
47
|
(8)
|
(4)
|
(5)
|
(6)
|
3
|
4
|
4
|
6
|
8
|
35
|
36
|
35
|
34
|
0
|
0
|
(25)
|
(303)
|
(303)
|
(303)
|
(276)
|
(21)
|
0
|
0
|
(21)
|
81
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
6
|
14
|
0
|
22
|
22
|
37
|
41
|
26
|
29
|
6
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
|
| Cash from Investing Activities |
(771)
N/A
|
(571)
+26%
|
(502)
+12%
|
(136)
+73%
|
(81)
+41%
|
(158)
-96%
|
(174)
-10%
|
(125)
+28%
|
(229)
-83%
|
(178)
+22%
|
(115)
+35%
|
(182)
-58%
|
(109)
+40%
|
(56)
+49%
|
(171)
-206%
|
(453)
-165%
|
(579)
-28%
|
(554)
+4%
|
(518)
+7%
|
(181)
+65%
|
(33)
+82%
|
(277)
-729%
|
(219)
+21%
|
(239)
-9%
|
(314)
-31%
|
(259)
+18%
|
(316)
-22%
|
(371)
-18%
|
(360)
+3%
|
(418)
-16%
|
(414)
+1%
|
(313)
+25%
|
(322)
-3%
|
(203)
+37%
|
(163)
+19%
|
(182)
-11%
|
(129)
+29%
|
(124)
+4%
|
(97)
+21%
|
(88)
+10%
|
(99)
-13%
|
(86)
+13%
|
(62)
+29%
|
(71)
-15%
|
(42)
+40%
|
(38)
+10%
|
(68)
-80%
|
(60)
+12%
|
(87)
-46%
|
(370)
-325%
|
(362)
+2%
|
(370)
-2%
|
(385)
-4%
|
(110)
+71%
|
(109)
+1%
|
(109)
N/A
|
(61)
+44%
|
22
N/A
|
19
-16%
|
9
-52%
|
15
+69%
|
(71)
N/A
|
(77)
-8%
|
(46)
+40%
|
(70)
-52%
|
(72)
-2%
|
(77)
-7%
|
(92)
-21%
|
(84)
+9%
|
(79)
+6%
|
(102)
-29%
|
(77)
+25%
|
(61)
+21%
|
(30)
+50%
|
(51)
-70%
|
(81)
-58%
|
(107)
-32%
|
(276)
-159%
|
(227)
+18%
|
(244)
-7%
|
(222)
+9%
|
(152)
+32%
|
(153)
-1%
|
(241)
-58%
|
(355)
-48%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
537
|
334
|
333
|
(22)
|
57
|
137
|
135
|
174
|
423
|
233
|
258
|
451
|
212
|
237
|
363
|
477
|
555
|
320
|
340
|
317
|
(108)
|
132
|
372
|
(157)
|
(43)
|
220
|
25
|
946
|
1 004
|
598
|
474
|
(352)
|
(555)
|
(327)
|
(504)
|
(158)
|
73
|
11
|
48
|
(394)
|
(310)
|
(285)
|
(555)
|
(391)
|
(448)
|
(1 013)
|
(878)
|
(915)
|
(684)
|
(532)
|
(318)
|
(467)
|
78
|
500
|
660
|
614
|
(290)
|
(121)
|
(616)
|
(398)
|
(128)
|
(394)
|
(267)
|
(308)
|
(506)
|
(698)
|
(640)
|
(540)
|
(380)
|
(0)
|
(60)
|
(7)
|
(168)
|
(62)
|
(421)
|
(579)
|
(268)
|
(282)
|
88
|
185
|
36
|
(72)
|
0
|
131
|
233
|
|
| Cash Paid for Dividends |
(121)
|
(124)
|
(126)
|
(131)
|
(62)
|
(56)
|
(68)
|
(74)
|
(119)
|
(115)
|
(121)
|
(136)
|
(109)
|
(123)
|
(136)
|
(142)
|
(149)
|
(196)
|
(195)
|
(207)
|
(242)
|
(193)
|
(185)
|
(171)
|
(164)
|
(164)
|
(168)
|
(175)
|
(198)
|
(174)
|
(200)
|
(249)
|
(203)
|
(239)
|
(212)
|
(179)
|
(169)
|
(160)
|
(160)
|
(134)
|
(166)
|
(164)
|
(158)
|
(202)
|
(156)
|
(266)
|
(255)
|
(604)
|
(604)
|
(446)
|
(458)
|
(109)
|
(116)
|
(170)
|
(177)
|
(129)
|
(131)
|
(124)
|
(116)
|
(111)
|
(116)
|
(125)
|
(121)
|
(144)
|
(128)
|
(102)
|
(92)
|
(57)
|
(93)
|
(91)
|
(91)
|
(90)
|
(62)
|
(62)
|
(61)
|
(94)
|
(76)
|
(70)
|
(67)
|
(154)
|
(153)
|
(241)
|
(241)
|
(148)
|
(142)
|
|
| Other |
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
(3)
|
(3)
|
(54)
|
0
|
228
|
857
|
844
|
841
|
465
|
(137)
|
0
|
(195)
|
(97)
|
(92)
|
(96)
|
(64)
|
(68)
|
(39)
|
0
|
6
|
9
|
(39)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
207
|
0
|
207
|
0
|
(18)
|
(18)
|
(19)
|
(15)
|
(45)
|
0
|
0
|
(48)
|
1
|
(29)
|
(32)
|
(5)
|
(27)
|
3
|
4
|
(23)
|
619
|
0
|
618
|
617
|
(9)
|
(10)
|
(9)
|
(7)
|
(6)
|
(6)
|
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(7)
|
(13)
|
(12)
|
(12)
|
|
| Cash from Financing Activities |
718
N/A
|
210
-71%
|
206
-2%
|
(154)
N/A
|
(6)
+96%
|
80
N/A
|
66
-18%
|
100
+52%
|
303
+204%
|
117
-61%
|
136
+17%
|
315
+131%
|
99
-68%
|
111
+12%
|
173
+56%
|
331
+91%
|
685
+107%
|
981
+43%
|
1 040
+6%
|
952
-8%
|
115
-88%
|
(199)
N/A
|
63
N/A
|
(522)
N/A
|
(304)
+42%
|
(35)
+88%
|
(237)
-574%
|
707
N/A
|
738
+4%
|
386
-48%
|
239
-38%
|
(594)
N/A
|
(750)
-26%
|
(605)
+19%
|
(755)
-25%
|
(375)
+50%
|
(133)
+64%
|
(149)
-12%
|
(113)
+24%
|
(529)
-370%
|
(477)
+10%
|
(450)
+6%
|
(714)
-59%
|
(593)
+17%
|
(604)
-2%
|
(1 072)
-77%
|
(926)
+14%
|
(1 312)
-42%
|
(1 080)
+18%
|
(996)
+8%
|
(794)
+20%
|
(594)
+25%
|
(54)
+91%
|
285
N/A
|
438
+54%
|
440
+0%
|
(469)
N/A
|
(244)
+48%
|
(761)
-212%
|
(541)
+29%
|
(249)
+54%
|
(546)
-119%
|
(384)
+30%
|
(448)
-16%
|
(656)
-47%
|
(182)
+72%
|
(113)
+38%
|
20
N/A
|
143
+603%
|
(100)
N/A
|
(162)
-62%
|
(105)
+35%
|
(238)
-125%
|
(129)
+46%
|
(488)
-277%
|
(678)
-39%
|
(350)
+48%
|
(359)
-2%
|
13
N/A
|
24
+78%
|
(124)
N/A
|
(320)
-159%
|
(276)
+14%
|
(30)
+89%
|
80
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
1
|
2
|
5
|
6
|
9
|
16
|
15
|
13
|
(5)
|
(14)
|
(16)
|
(15)
|
(4)
|
(1)
|
(4)
|
(5)
|
(11)
|
(13)
|
(15)
|
(23)
|
(19)
|
(20)
|
(16)
|
(4)
|
16
|
13
|
9
|
(2)
|
(36)
|
(34)
|
(26)
|
(25)
|
(8)
|
6
|
17
|
49
|
60
|
52
|
51
|
26
|
20
|
15
|
(2)
|
(11)
|
(20)
|
(33)
|
(17)
|
0
|
4
|
11
|
7
|
2
|
3
|
13
|
7
|
(8)
|
(14)
|
(18)
|
(20)
|
(9)
|
(6)
|
(7)
|
16
|
22
|
16
|
9
|
(10)
|
(19)
|
(2)
|
8
|
13
|
7
|
14
|
24
|
29
|
32
|
|
| Net Change in Cash |
97
N/A
|
(273)
N/A
|
(280)
-2%
|
(166)
+41%
|
40
N/A
|
83
+108%
|
24
-72%
|
42
+79%
|
49
+16%
|
1
-98%
|
93
+7 650%
|
48
-48%
|
(26)
N/A
|
13
N/A
|
(44)
N/A
|
339
N/A
|
312
-8%
|
392
+26%
|
531
+36%
|
642
+21%
|
256
-60%
|
(146)
N/A
|
78
N/A
|
(508)
N/A
|
(473)
+7%
|
(122)
+74%
|
(184)
-51%
|
505
N/A
|
488
-3%
|
277
-43%
|
249
-10%
|
(453)
N/A
|
(241)
+47%
|
(91)
+62%
|
(155)
-70%
|
96
N/A
|
(19)
N/A
|
4
N/A
|
(244)
N/A
|
(79)
+68%
|
396
N/A
|
325
-18%
|
243
-25%
|
289
+19%
|
242
-16%
|
482
+100%
|
457
-5%
|
(163)
N/A
|
25
N/A
|
(577)
N/A
|
(609)
-6%
|
(384)
+37%
|
(473)
-23%
|
(55)
+88%
|
144
N/A
|
61
-58%
|
(267)
N/A
|
135
N/A
|
(92)
N/A
|
58
N/A
|
333
+475%
|
(190)
N/A
|
10
N/A
|
(51)
N/A
|
(274)
-443%
|
172
N/A
|
234
+36%
|
365
+56%
|
258
-29%
|
62
-76%
|
(58)
N/A
|
52
N/A
|
290
+462%
|
307
+6%
|
(23)
N/A
|
(205)
-789%
|
(71)
+65%
|
(158)
-123%
|
109
N/A
|
25
-77%
|
(158)
N/A
|
(257)
-63%
|
(420)
-63%
|
(202)
+52%
|
(55)
+73%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(623)
N/A
|
(484)
+22%
|
(486)
0%
|
(11)
+98%
|
47
N/A
|
4
-91%
|
(41)
N/A
|
(57)
-38%
|
(254)
-347%
|
(116)
+54%
|
(46)
+61%
|
(272)
-494%
|
(134)
+51%
|
(109)
+19%
|
(235)
-116%
|
72
N/A
|
(305)
N/A
|
(534)
-75%
|
(444)
+17%
|
(325)
+27%
|
124
N/A
|
56
-55%
|
15
-72%
|
18
+14%
|
(165)
N/A
|
(77)
+53%
|
65
N/A
|
(148)
N/A
|
(189)
-28%
|
(95)
+50%
|
24
N/A
|
111
+368%
|
466
+319%
|
505
+9%
|
591
+17%
|
468
-21%
|
123
-74%
|
186
+52%
|
(102)
N/A
|
472
N/A
|
892
+89%
|
774
-13%
|
916
+18%
|
828
-10%
|
762
-8%
|
1 460
+92%
|
1 327
-9%
|
1 097
-17%
|
1 104
+1%
|
703
-36%
|
473
-33%
|
515
+9%
|
(132)
N/A
|
(299)
-127%
|
(241)
+20%
|
(342)
-42%
|
222
N/A
|
294
+33%
|
577
+96%
|
511
-11%
|
501
-2%
|
353
-29%
|
382
+8%
|
390
+2%
|
390
0%
|
368
-6%
|
359
-2%
|
358
0%
|
118
-67%
|
154
+31%
|
103
-33%
|
120
+16%
|
485
+304%
|
383
-21%
|
415
+8%
|
457
+10%
|
269
-41%
|
197
-27%
|
85
-57%
|
(15)
N/A
|
(41)
-183%
|
46
N/A
|
(171)
N/A
|
(203)
-19%
|
(170)
+16%
|
|