Allianz Ayudhya Capital PCL (BKK:AYUD)

BKK:AYUD Cash Flow Statement

Financials in millions THB. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	882.77	714.75	933	1,005	1,230	631.11
Depreciation & Amortization	66.87	53.64	68.35	66.87	50.73	62.51
Other Amortization	57.15	42.07	34.12	26.59	16.83	17.71
Other Operating Activities	2,102	1,738	-2,002	4,074	-2,989	-1,915
Operating Cash Flow	3,109	2,549	-966.52	5,172	-1,691	-1,204
Capital Expenditures	-4.11	-7.64	-20.41	-9.21	-13.8	-24.64
Sale of Property, Plant & Equipment	0.34	0.38	1.23	0.25	5.98	0.7
Purchase / Sale of Intangible Assets	-102.61	-102.7	-124.91	-93.89	-	-20.06
Cash Acquisitions	-	-	-	-3,127	-	-
Other Investing Activities	753.56	742	910.47	935.37	821.02	-
Investing Cash Flow	647.17	632.04	766.38	-2,295	813.2	-44
Long-Term Debt Issued	-	-	300	-	-	-
Total Debt Repaid	-39.63	-39.35	-346.31	-202.01	-21.3	-24.56
Net Debt Issued (Repaid)	-39.63	-39.35	-46.31	-202.01	-21.3	-24.56
Issuance of Common Stock	-	-	-	-	-	162.84
Common Dividends Paid	-1,000	-1,000	-451.55	-2,301	-599.47	-580.67
Other Financing Activities	5.34	-1.15	-13.21	-9.3	-6.92	-4.78
Financing Cash Flow	-1,035	-1,041	-511.07	-2,512	-627.69	-447.17
Miscellaneous Cash Flow Adjustments	-0.01	-0.02	-0.01	-0.23	-0.01	-0.59
Net Cash Flow	2,722	2,140	-711.22	365	-1,506	-1,696
Free Cash Flow	3,105	2,541	-986.93	5,163	-1,705	-1,229
Free Cash Flow Margin	31.36%	26.23%	-10.59%	65.95%	-30.28%	-22.59%
Free Cash Flow Per Share	7.98	6.53	-2.54	13.26	-4.38	-3.17
Cash Interest Paid	-	1.15	13.21	9.3	6.92	4.78
Cash Income Tax Paid	62.43	60.83	166.32	89.6	20.61	7.36
Levered Free Cash Flow	-7,930	648.84	437.44	2,266	602.54	-994.62
Unlevered Free Cash Flow	-7,926	653.38	441.83	2,270	606.87	-991.72
Change in Net Working Capital	8,541	-179.49	239.19	-1,655	229.59	1,352

Updated Feb 25, 2025. Source: S&P Global Market Intelligence. Insurance template. Financial Sources.