United Breweries Limited (NSE: UBL)
India
· Delayed Price · Currency is INR 2,052.75
+53.40 (2.67%)
Dec 24, 2024, 3:29 PM IST
United Breweries Cash Flow Statement
Financials in millions INR. Fiscal year is April - March.
Millions INR. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 | Mar '20 Mar 31, 2020 | 2019 - 2015 |
| Net Income | 4,723 | 4,100 | 3,040 | 3,655 | 1,132 | 4,277 | Upgrade
|
| Depreciation & Amortization | 2,245 | 2,119 | 2,106 | 2,172 | 2,320 | 2,851 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.3 | -3.7 | -13.5 | -0.8 | -550.4 | -1.2 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | 331.2 | - | 622.2 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | - | -5.4 | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | 220.7 | 123 | 81.4 | 180.4 | -287.3 | 335.7 | Upgrade
|
| Other Operating Activities | -266.7 | -399.1 | -580.3 | 1.6 | -9.9 | -188.6 | Upgrade
|
| Change in Accounts Receivable | -10,278 | -9,188 | -1,613 | 1,217 | -157 | 1,282 | Upgrade
|
| Change in Inventory | -1,046 | 590.7 | -4,920 | 2,009 | -427.5 | -614.7 | Upgrade
|
| Change in Accounts Payable | 1,152 | 2,260 | 842.5 | 167.6 | 754.6 | -460.4 | Upgrade
|
| Change in Other Net Operating Assets | 1,319 | 1,092 | -469.5 | -399.3 | 2,806 | -2,403 | Upgrade
|
| Operating Cash Flow | -1,931 | 695 | -1,196 | 8,996 | 6,203 | 5,078 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | 45.03% | 22.15% | -21.03% | Upgrade
|
| Capital Expenditures | -2,002 | -1,915 | -1,563 | -1,736 | -2,007 | -4,039 | Upgrade
|
| Sale of Property, Plant & Equipment | 2 | 8.2 | 19.8 | 7.7 | 509.1 | 5.9 | Upgrade
|
| Investment in Securities | -7.3 | -9.8 | -0.5 | -22.6 | -63.8 | -14.4 | Upgrade
|
| Other Investing Activities | 321.3 | 438.5 | 335.2 | 149.7 | 45.8 | 23.2 | Upgrade
|
| Investing Cash Flow | -1,686 | -1,478 | -1,208 | -1,601 | -1,516 | -4,024 | Upgrade
|
| Short-Term Debt Issued | - | 774.1 | - | - | - | 1,492 | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | 2,500 | - | Upgrade
|
| Total Debt Issued | 1,050 | 774.1 | - | - | 2,500 | 1,492 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -1.7 | -1,600 | - | Upgrade
|
| Long-Term Debt Repaid | - | -72.7 | -99.8 | -2,549 | -839.6 | -1,377 | Upgrade
|
| Total Debt Repaid | -86.4 | -72.7 | -99.8 | -2,551 | -2,439 | -1,377 | Upgrade
|
| Net Debt Issued (Repaid) | 963.6 | 701.4 | -99.8 | -2,551 | 60.6 | 115.1 | Upgrade
|
| Common Dividends Paid | -2,644 | -1,983 | -2,776 | -132.1 | -663.2 | -663.2 | Upgrade
|
| Dividends Paid | -2,644 | -1,983 | -2,776 | -132.1 | -663.2 | -663.2 | Upgrade
|
| Other Financing Activities | 58.3 | 57.6 | -47.4 | -183.5 | -281.3 | -403.8 | Upgrade
|
| Financing Cash Flow | -1,622 | -1,224 | -2,923 | -2,867 | -883.9 | -951.9 | Upgrade
|
| Net Cash Flow | -5,240 | -2,007 | -5,327 | 4,529 | 3,803 | 101.6 | Upgrade
|
| Free Cash Flow | -3,934 | -1,220 | -2,759 | 7,261 | 4,196 | 1,039 | Upgrade
|
| Free Cash Flow Growth | - | - | - | 73.03% | 303.95% | -49.35% | Upgrade
|
| Free Cash Flow Margin | -4.60% | -1.50% | -3.68% | 12.44% | 9.89% | 1.60% | Upgrade
|
| Free Cash Flow Per Share | -14.87 | -4.61 | -10.43 | 27.46 | 15.87 | 3.93 | Upgrade
|
| Cash Interest Paid | - | - | - | 181.2 | 281.3 | 267.5 | Upgrade
|
| Cash Income Tax Paid | 1,578 | 1,388 | 1,397 | 1,301 | 822.8 | 2,039 | Upgrade
|
| Levered Free Cash Flow | -4,262 | -1,329 | -2,320 | 7,234 | 3,909 | 741.25 | Upgrade
|
| Unlevered Free Cash Flow | -4,216 | -1,287 | -2,292 | 7,326 | 4,050 | 931.69 | Upgrade
|
| Change in Net Working Capital | 8,068 | 4,521 | 5,397 | -3,770 | -2,593 | 1,610 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.