Hatton Plantations Cash Flow Statement

Financials in millions LKR. Fiscal year is April - March.

Millions LKR. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Net Income	550.9	716.84	893.49	1,668	532.32	537.17
Depreciation & Amortization	212.03	199.42	188.57	170.55	182.3	180.48
Loss (Gain) From Sale of Assets	-17.88	-20.71	-20.48	-21.41	-7.56	-23.97
Asset Writedown & Restructuring Costs	-41.61	-41.61	-190.93	-383.15	-148.92	-116.96
Other Operating Activities	-208.92	27.16	209.29	256.42	-156.54	139.88
Change in Accounts Receivable	-195.18	32.35	437	-382.26	70.19	-136.61
Change in Inventory	19.06	23.74	199.64	-379.6	137.63	-234.53
Change in Accounts Payable	135.02	151.47	65.28	216.63	-129.98	257.88
Operating Cash Flow	453.42	1,089	1,782	1,145	479.43	603.33
Operating Cash Flow Growth	-76.96%	-38.90%	55.60%	138.86%	-20.54%	430.49%
Capital Expenditures	-511.59	-346.73	-364.2	-553.78	-376.33	-207.63
Sale of Property, Plant & Equipment	17.88	20.71	20.48	21.56	10.59	24.2
Cash Acquisitions	-	-	-	-	-458.94	-
Investment in Securities	137.03	-440.78	-81.11	-	-147.29	-114.84
Other Investing Activities	2.76	4.89	3.05	-	6.14	5.02
Investing Cash Flow	-353.92	-761.92	-421.78	-532.22	-965.83	-293.25
Long-Term Debt Issued	-	-	-	62.08	367.5	25
Long-Term Debt Repaid	-	-165.23	-224.17	-268.83	-196.12	-151.75
Total Debt Repaid	-158.57	-165.23	-224.17	-268.83	-196.12	-151.75
Net Debt Issued (Repaid)	-158.57	-165.23	-224.17	-206.76	171.39	-126.75
Common Dividends Paid	-473.33	-236.67	-710	-355	-118.33	-118.33
Other Financing Activities	-1.6	-3.1	-3.07	0.63	0.7	-
Financing Cash Flow	-633.51	-405	-937.24	-561.13	53.75	-245.09
Net Cash Flow	-534.01	-78.25	422.83	51.8	-432.66	64.99
Free Cash Flow	-58.17	741.93	1,418	591.37	103.1	395.7
Free Cash Flow Growth	-	-47.66%	139.72%	473.58%	-73.95%	-
Free Cash Flow Margin	-0.74%	9.62%	18.35%	7.67%	1.91%	7.02%
Free Cash Flow Per Share	-0.25	3.13	5.99	2.50	0.44	1.67
Cash Interest Paid	47.49	29.07	83.71	135.13	58.57	16.72
Cash Income Tax Paid	167.11	123.1	44.42	77.45	20.65	-
Levered Free Cash Flow	-67.9	669.58	1,035	41.14	-82.37	162.92
Unlevered Free Cash Flow	13.06	750.37	1,138	147.47	-21.16	203.87
Change in Working Capital	-41.1	207.56	701.92	-545.22	77.83	-113.26

Source: S&P Global Market Intelligence. Standard template. Financial Sources.