
Angel Yeast Co Ltd
SSE:600298

Cash Flow Statement
Cash Flow Statement
Angel Yeast Co Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Cash Taxes Paid |
(158)
|
(174)
|
(186)
|
(163)
|
(185)
|
(184)
|
(174)
|
(197)
|
(197)
|
(193)
|
(207)
|
(224)
|
(179)
|
(262)
|
(290)
|
(294)
|
(344)
|
(263)
|
(259)
|
(275)
|
(276)
|
(320)
|
(336)
|
(399)
|
(430)
|
(435)
|
(482)
|
(481)
|
(445)
|
(460)
|
(409)
|
(318)
|
(295)
|
(350)
|
(382)
|
(346)
|
(356)
|
(224)
|
(235)
|
(247)
|
(237)
|
|
Change in Working Capital |
(764)
|
(785)
|
(800)
|
(808)
|
(804)
|
(857)
|
(890)
|
(932)
|
(1 032)
|
(1 056)
|
(1 129)
|
(1 166)
|
(1 224)
|
(1 247)
|
(1 266)
|
(1 318)
|
(1 334)
|
(1 520)
|
(1 595)
|
(1 629)
|
(1 591)
|
(1 684)
|
(1 680)
|
(1 681)
|
(1 777)
|
(1 508)
|
(1 574)
|
(1 664)
|
(1 545)
|
(1 579)
|
(1 663)
|
(1 725)
|
(1 781)
|
(1 853)
|
(1 887)
|
(1 745)
|
(1 819)
|
(2 010)
|
(2 078)
|
(2 100)
|
(2 108)
|
|
Cash from Operating Activities |
918
N/A
|
699
-24%
|
659
-6%
|
711
+8%
|
562
-21%
|
571
+2%
|
660
+16%
|
696
+5%
|
717
+3%
|
780
+9%
|
785
+1%
|
900
+15%
|
942
+5%
|
1 137
+21%
|
1 029
-9%
|
971
-6%
|
999
+3%
|
1 144
+14%
|
1 290
+13%
|
1 142
-11%
|
1 340
+17%
|
1 296
-3%
|
1 546
+19%
|
1 942
+26%
|
2 074
+7%
|
1 869
-10%
|
1 148
-39%
|
849
-26%
|
764
-10%
|
1 319
+73%
|
1 451
+10%
|
1 256
-13%
|
1 055
-16%
|
1 069
+1%
|
1 507
+41%
|
1 637
+9%
|
2 057
+26%
|
1 321
-36%
|
535
-59%
|
926
+73%
|
1 296
+40%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(427)
|
(415)
|
(423)
|
(470)
|
(418)
|
(276)
|
(331)
|
(397)
|
(614)
|
(797)
|
(851)
|
(902)
|
(854)
|
(927)
|
(872)
|
(844)
|
(866)
|
(1 013)
|
(968)
|
(908)
|
(883)
|
(827)
|
(822)
|
(857)
|
(921)
|
(783)
|
(948)
|
(1 085)
|
(1 397)
|
(1 989)
|
(2 156)
|
(2 443)
|
(2 545)
|
(2 536)
|
(2 615)
|
(2 455)
|
(2 185)
|
(1 707)
|
(1 603)
|
(1 522)
|
(1 436)
|
|
Other Items |
33
|
15
|
15
|
15
|
15
|
33
|
33
|
33
|
33
|
24
|
24
|
24
|
27
|
5
|
5
|
12
|
2
|
1
|
1
|
(5)
|
2
|
12
|
0
|
10
|
10
|
6
|
6
|
6
|
34
|
38
|
38
|
56
|
28
|
22
|
18
|
(5)
|
(10)
|
(18)
|
(53)
|
(60)
|
(103)
|
|
Cash from Investing Activities |
(394)
N/A
|
(400)
-2%
|
(408)
-2%
|
(456)
-12%
|
(403)
+12%
|
(243)
+40%
|
(298)
-22%
|
(364)
-22%
|
(581)
-60%
|
(773)
-33%
|
(827)
-7%
|
(878)
-6%
|
(826)
+6%
|
(922)
-12%
|
(867)
+6%
|
(832)
+4%
|
(864)
-4%
|
(1 012)
-17%
|
(967)
+4%
|
(913)
+6%
|
(881)
+3%
|
(815)
+7%
|
(811)
+1%
|
(847)
-5%
|
(911)
-8%
|
(777)
+15%
|
(942)
-21%
|
(1 079)
-14%
|
(1 363)
-26%
|
(1 951)
-43%
|
(2 118)
-9%
|
(2 387)
-13%
|
(2 517)
-5%
|
(2 514)
+0%
|
(2 597)
-3%
|
(2 460)
+5%
|
(2 195)
+11%
|
(1 725)
+21%
|
(1 656)
+4%
|
(1 582)
+4%
|
(1 539)
+3%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Debt |
156
|
(121)
|
(455)
|
(527)
|
(362)
|
(453)
|
(59)
|
(17)
|
167
|
236
|
158
|
446
|
309
|
251
|
161
|
246
|
365
|
277
|
85
|
769
|
73
|
2
|
414
|
(567)
|
(404)
|
(266)
|
(249)
|
45
|
492
|
1 119
|
1 127
|
1 485
|
1 514
|
617
|
498
|
539
|
540
|
884
|
2 058
|
1 432
|
1 221
|
|
Cash Paid for Dividends |
(192)
|
(191)
|
(189)
|
(202)
|
(163)
|
(156)
|
(157)
|
(187)
|
(161)
|
(198)
|
(169)
|
(318)
|
(326)
|
(312)
|
(323)
|
(379)
|
(392)
|
(380)
|
(381)
|
(390)
|
(356)
|
(372)
|
(392)
|
(450)
|
(437)
|
(392)
|
(374)
|
(410)
|
(469)
|
(501)
|
(502)
|
(536)
|
(542)
|
(542)
|
(542)
|
(555)
|
(530)
|
(555)
|
(591)
|
(607)
|
(628)
|
|
Other |
(470)
|
100
|
499
|
499
|
482
|
379
|
0
|
(46)
|
(46)
|
25
|
0
|
13
|
12
|
(39)
|
0
|
(9)
|
(34)
|
(34)
|
(46)
|
(46)
|
(41)
|
(58)
|
(249)
|
(239)
|
(258)
|
191
|
381
|
593
|
656
|
222
|
232
|
1 389
|
1 346
|
1 336
|
1 337
|
(35)
|
130
|
(43)
|
(269)
|
(310)
|
(317)
|
|
Cash from Financing Activities |
(505)
N/A
|
(211)
+58%
|
(146)
+31%
|
(230)
-58%
|
(43)
+81%
|
(229)
-436%
|
(236)
-3%
|
(249)
-6%
|
(41)
+84%
|
62
N/A
|
14
-78%
|
141
+918%
|
(6)
N/A
|
(101)
-1 498%
|
(201)
-100%
|
(142)
+29%
|
(61)
+57%
|
(137)
-125%
|
(341)
-150%
|
333
N/A
|
(324)
N/A
|
(427)
-32%
|
(227)
+47%
|
(1 256)
-453%
|
(1 098)
+13%
|
(467)
+58%
|
(242)
+48%
|
228
N/A
|
679
+198%
|
840
+24%
|
856
+2%
|
2 337
+173%
|
2 318
-1%
|
1 411
-39%
|
1 293
-8%
|
(52)
N/A
|
140
N/A
|
287
+104%
|
1 198
+318%
|
515
-57%
|
276
-46%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(17)
|
(16)
|
0
|
0
|
0
|
3
|
(2)
|
3
|
3
|
(38)
|
(31)
|
(37)
|
(27)
|
(31)
|
(35)
|
(44)
|
(51)
|
(38)
|
(39)
|
(25)
|
(25)
|
24
|
(2)
|
20
|
8
|
29
|
55
|
29
|
36
|
(18)
|
(16)
|
(12)
|
7
|
29
|
22
|
41
|
23
|
20
|
28
|
15
|
29
|
|
Net Change in Cash |
2
N/A
|
72
+4 112%
|
105
+46%
|
25
-76%
|
116
+360%
|
101
-13%
|
125
+24%
|
86
-32%
|
98
+14%
|
32
-68%
|
(59)
N/A
|
126
N/A
|
83
-34%
|
84
+1%
|
(74)
N/A
|
(47)
+36%
|
24
N/A
|
(43)
N/A
|
(57)
-33%
|
537
N/A
|
111
-79%
|
77
-31%
|
505
+556%
|
(141)
N/A
|
73
N/A
|
655
+796%
|
19
-97%
|
27
+42%
|
116
+339%
|
190
+64%
|
174
-9%
|
1 194
+587%
|
863
-28%
|
(6)
N/A
|
226
N/A
|
(834)
N/A
|
26
N/A
|
(98)
N/A
|
105
N/A
|
(126)
N/A
|
62
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
491
N/A
|
284
-42%
|
236
-17%
|
241
+2%
|
144
-40%
|
294
+104%
|
329
+12%
|
299
-9%
|
103
-66%
|
(17)
N/A
|
(66)
-288%
|
(2)
+97%
|
88
N/A
|
210
+139%
|
157
-25%
|
127
-19%
|
133
+5%
|
131
-1%
|
322
+145%
|
234
-28%
|
457
+96%
|
469
+3%
|
723
+54%
|
1 085
+50%
|
1 153
+6%
|
1 086
-6%
|
200
-82%
|
(236)
N/A
|
(634)
-168%
|
(670)
-6%
|
(705)
-5%
|
(1 187)
-68%
|
(1 490)
-26%
|
(1 467)
+2%
|
(1 107)
+25%
|
(818)
+26%
|
(128)
+84%
|
(386)
-202%
|
(1 067)
-176%
|
(596)
+44%
|
(140)
+77%
|