Mlk Foods Public Company Ltd
WSE:MLK
Cash Flow Statement
Cash Flow Statement
Mlk Foods Public Company Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
22
|
23
|
17
|
18
|
16
|
13
|
16
|
15
|
15
|
15
|
14
|
13
|
14
|
(16)
|
(23)
|
(38)
|
(75)
|
(83)
|
(75)
|
(74)
|
(73)
|
(53)
|
(57)
|
(59)
|
(37)
|
(19)
|
(20)
|
(7)
|
(7)
|
(6)
|
(12)
|
(25)
|
(20)
|
(27)
|
(25)
|
(18)
|
(11)
|
(15)
|
(27)
|
(31)
|
(2)
|
|
| Depreciation & Amortization |
10
|
10
|
10
|
9
|
10
|
10
|
11
|
13
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
13
|
10
|
10
|
10
|
10
|
12
|
11
|
11
|
11
|
10
|
10
|
10
|
9
|
10
|
10
|
10
|
11
|
10
|
10
|
10
|
9
|
8
|
7
|
6
|
5
|
(0)
|
|
| Other Non-Cash Items |
23
|
21
|
16
|
10
|
8
|
8
|
11
|
13
|
14
|
12
|
11
|
8
|
3
|
33
|
40
|
50
|
82
|
88
|
82
|
73
|
58
|
38
|
33
|
40
|
32
|
15
|
16
|
6
|
7
|
5
|
10
|
22
|
13
|
17
|
15
|
7
|
4
|
8
|
21
|
22
|
3
|
|
| Cash Taxes Paid |
1
|
2
|
1
|
1
|
2
|
2
|
4
|
4
|
4
|
5
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
0
|
(0)
|
|
| Cash Interest Paid |
13
|
12
|
10
|
9
|
8
|
7
|
8
|
9
|
10
|
10
|
11
|
11
|
10
|
10
|
10
|
10
|
10
|
8
|
10
|
8
|
9
|
9
|
7
|
7
|
5
|
5
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
2
|
(0)
|
|
| Change in Working Capital |
(40)
|
(38)
|
(24)
|
(33)
|
(25)
|
(23)
|
(32)
|
(31)
|
(25)
|
(28)
|
(33)
|
(28)
|
(26)
|
(35)
|
(25)
|
(10)
|
(10)
|
3
|
(10)
|
(12)
|
(2)
|
(5)
|
13
|
12
|
4
|
8
|
8
|
5
|
1
|
(3)
|
(2)
|
(2)
|
0
|
6
|
12
|
15
|
9
|
5
|
(2)
|
1
|
(1)
|
|
| Cash from Operating Activities |
15
N/A
|
16
+11%
|
18
+14%
|
5
-75%
|
9
+95%
|
8
-14%
|
6
-19%
|
10
+62%
|
18
+76%
|
13
-28%
|
6
-50%
|
7
+11%
|
5
-32%
|
(4)
N/A
|
5
N/A
|
15
+203%
|
7
-53%
|
18
+144%
|
7
-59%
|
(3)
N/A
|
(6)
-83%
|
(8)
-36%
|
(1)
+89%
|
4
N/A
|
10
+168%
|
13
+37%
|
14
+6%
|
12
-11%
|
11
-11%
|
7
-38%
|
6
-5%
|
6
-11%
|
3
-45%
|
7
+111%
|
11
+68%
|
13
+17%
|
9
-28%
|
5
-48%
|
(1)
N/A
|
(3)
-243%
|
1
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(6)
|
(7)
|
(8)
|
(9)
|
(6)
|
(5)
|
(17)
|
(22)
|
(35)
|
(42)
|
(34)
|
(27)
|
(21)
|
(14)
|
(10)
|
(11)
|
(6)
|
(6)
|
(6)
|
(2)
|
(3)
|
(3)
|
(1)
|
(3)
|
(2)
|
(1)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
|
| Other Items |
(0)
|
(1)
|
(0)
|
(1)
|
(4)
|
(3)
|
(5)
|
(16)
|
(15)
|
(15)
|
(13)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(6)
N/A
|
(8)
-17%
|
(8)
-9%
|
(10)
-21%
|
(9)
+7%
|
(8)
+12%
|
(22)
-166%
|
(38)
-78%
|
(50)
-29%
|
(57)
-14%
|
(47)
+16%
|
(28)
+40%
|
(21)
+25%
|
(15)
+32%
|
(10)
+31%
|
(11)
-12%
|
(6)
+48%
|
(6)
+5%
|
(6)
-5%
|
(2)
+66%
|
(3)
-61%
|
(3)
-4%
|
(1)
+77%
|
(3)
-295%
|
(2)
+24%
|
(2)
+9%
|
(3)
-52%
|
(3)
+18%
|
(3)
-8%
|
(2)
+15%
|
(2)
+37%
|
(2)
-31%
|
(1)
+48%
|
(1)
-34%
|
(1)
+13%
|
(1)
+2%
|
(1)
+12%
|
(1)
+12%
|
(1)
+30%
|
(0)
+71%
|
0
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
(20)
|
(25)
|
(31)
|
(26)
|
16
|
(1)
|
17
|
23
|
5
|
32
|
27
|
19
|
11
|
21
|
9
|
(7)
|
(0)
|
(12)
|
(0)
|
(2)
|
1
|
2
|
(7)
|
(1)
|
(7)
|
(11)
|
(10)
|
(10)
|
(8)
|
(4)
|
(6)
|
(4)
|
(2)
|
(3)
|
(7)
|
(9)
|
(6)
|
(6)
|
(1)
|
2
|
0
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(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
|
|
| Other |
43
|
42
|
42
|
42
|
(1)
|
0
|
(1)
|
(1)
|
(2)
|
0
|
(4)
|
(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
|
|
| Cash from Financing Activities |
23
N/A
|
17
-25%
|
12
-32%
|
16
+35%
|
14
-10%
|
(2)
N/A
|
17
N/A
|
22
+33%
|
2
-90%
|
29
+1 193%
|
23
-22%
|
15
-34%
|
7
-55%
|
17
+145%
|
6
-63%
|
(9)
N/A
|
(2)
+76%
|
(14)
-522%
|
(2)
+84%
|
(4)
-67%
|
1
N/A
|
2
+338%
|
(7)
N/A
|
(1)
+89%
|
(7)
-756%
|
(11)
-55%
|
(10)
+7%
|
(10)
+5%
|
(8)
+18%
|
(4)
+47%
|
(6)
-36%
|
(4)
+24%
|
(2)
+45%
|
(3)
-10%
|
(7)
-163%
|
(9)
-23%
|
(6)
+27%
|
(6)
+5%
|
(1)
+90%
|
2
N/A
|
0
-83%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(2)
|
(3)
|
(2)
|
2
|
4
|
5
|
5
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
|
| Net Change in Cash |
31
N/A
|
23
-25%
|
18
-21%
|
8
-57%
|
16
+97%
|
2
-88%
|
6
+223%
|
(1)
N/A
|
(30)
-2 426%
|
(14)
+53%
|
(19)
-35%
|
(7)
+61%
|
(11)
-48%
|
(5)
+53%
|
(1)
+74%
|
(7)
-438%
|
(3)
+63%
|
(3)
-9%
|
(3)
+8%
|
(10)
-284%
|
(10)
+6%
|
(9)
+3%
|
(9)
+6%
|
(1)
+94%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
-19%
|
(1)
N/A
|
(1)
+17%
|
(1)
-87%
|
2
N/A
|
2
+15%
|
3
+17%
|
2
-20%
|
(2)
N/A
|
(2)
-4%
|
(2)
+10%
|
2
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
8
N/A
|
9
+14%
|
10
+12%
|
(5)
N/A
|
3
N/A
|
3
-18%
|
(10)
N/A
|
(12)
-16%
|
(17)
-40%
|
(29)
-74%
|
(28)
+4%
|
(20)
+28%
|
(16)
+19%
|
(18)
-13%
|
(5)
+72%
|
4
N/A
|
1
-75%
|
12
+1 050%
|
1
-91%
|
(6)
N/A
|
(9)
-63%
|
(11)
-25%
|
(2)
+85%
|
0
N/A
|
8
+1 543%
|
12
+47%
|
11
-2%
|
10
-9%
|
8
-21%
|
4
-47%
|
5
+12%
|
4
-23%
|
2
-45%
|
5
+152%
|
10
+90%
|
12
+20%
|
8
-30%
|
4
-52%
|
(2)
N/A
|
(4)
-131%
|
1
N/A
|
|