San Miguel Brewery Hong Kong Limited
San Miguel Brewery Hong Kong Limited manufactures and distributes bottled, canned, and draught beers in Hong Kong, Mainland China, the Philippines, and internationally. It sells its beers under the brand names of San Miguel Pale Pilsen, San Mig Light, Sa…
Beverages - Alcoholic
HK, Sha Tin [HQ]
Cash Flow Statement
15 Sheets · From 2023 to 2009Configuration
In Million HKD. Margins, Growth Rates In %
| Metric | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||||
| Operating Cash Flow (OCF) | 1.00 | -20.00 | -78.00 | -40.00 | 67.00 | 35.00 | 22.00 | 27.00 | 52.00 | 22.00 | 37.00 | 45.00 | 37.00 | 37.00 | 91.00 | |
| Operating Cash (Net) | 1.00 | -20.00 | -78.00 | -40.00 | 67.00 | 35.00 | 22.00 | 27.00 | 52.00 | 22.00 | 37.00 | 45.00 | 37.00 | 37.00 | 91.00 | |
| Accounts Receivable | - - | - - | - - | 5.00 | -4.00 | 4.00 | 18.00 | 3.00 | - - | -3.00 | 6.00 | 11.00 | 5.00 | -8.00 | 2.00 | |
| Accounts Payable | - - | - - | - - | - - | - - | - - | -7.00 | -15.00 | 6.00 | -17.00 | 5.00 | - - | 2.00 | 8.00 | 4.00 | |
|
Working Capital
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Change | - - | 20.00 | -25.00 | -19.00 | 19.00 | -28.00 | 9.00 | -8.00 | 10.00 | -15.00 | 8.00 | 11.00 | -7.00 | -17.00 | 9.00 | |
| Other WC | - - | 10.00 | -10.00 | -28.00 | 22.00 | -36.00 | 10.00 | -11.00 | 9.00 | -20.00 | 5.00 | 6.00 | -2.00 | 2.00 | - - | |
| Investing Activities | ||||||||||||||||
| Used Cash (Net) | -50.00 | -34.00 | -14.00 | -8.00 | -23.00 | -15.00 | -24.00 | -6.00 | -3.00 | -12.00 | 7.00 | -30.00 | 4.00 | 17.00 | -20.00 | |
| Capital Expenditure | -58.00 | -36.00 | -21.00 | -15.00 | -5.00 | -11.00 | -5.00 | -13.00 | -14.00 | -19.00 | -10.00 | -13.00 | -12.00 | -15.00 | -24.00 | |
| Purchases of Investments | - - | - - | - - | - - | -20.00 | -6.00 | -23.00 | - - | - - | - - | - - | -21.00 | - - | - - | - - | |
| Sale/Maturity of Investment | - - | - - | - - | - - | - - | - - | - - | 4.00 | 7.00 | 2.00 | 14.00 | - - | 13.00 | 30.00 | - - | |
| Property, Plant, Equipment (P&PE) | -58.00 | -36.00 | -21.00 | -15.00 | -5.00 | -11.00 | -5.00 | -13.00 | -14.00 | -19.00 | -10.00 | -13.00 | -12.00 | -15.00 | -24.00 | |
| Acquisitions (Net) | - - | - - | - - | - - | - - | - - | 2.00 | 2.00 | 2.00 | - - | - - | - - | - - | 1.00 | 3.00 | |
| Other Investing Activities | 7.00 | 2.00 | 6.00 | 6.00 | 2.00 | 3.00 | 3.00 | 7.00 | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 | 1.00 | 6.00 | |
| Financing Activities | ||||||||||||||||
| Used Cash (Net) | -14.00 | -15.00 | -98.00 | -104.00 | -32.00 | -24.00 | -8.00 | -5.00 | -31.00 | -57.00 | -18.00 | -12.00 | -53.00 | -39.00 | -4.00 | |
| Debt Repayment | -220.00 | -79.00 | -365.00 | -499.00 | -231.00 | -12.00 | - - | - - | -25.00 | -51.00 | -12.00 | -12.00 | -51.00 | -38.00 | - - | |
| Dividends Paid | - - | - - | - - | - - | - - | -7.00 | -3.00 | - - | - - | - - | - - | - - | - - | - - | -3.00 | |
|
Common Stock
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Issued | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Repurchased | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Other Financing Activities | 205.00 | 63.00 | 267.00 | 603.00 | 199.00 | -4.00 | -4.00 | -5.00 | -6.00 | -6.00 | -5.00 | - - | -2.00 | -1.00 | - - | |
| Cash Balances | ||||||||||||||||
| Begin of Period | 346.00 | 285.00 | 220.00 | 45.00 | 100.00 | 112.00 | 108.00 | 97.00 | 111.00 | 130.00 | 81.00 | 106.00 | 112.00 | 101.00 | 114.00 | |
| End of Period | 285.00 | 220.00 | 45.00 | 100.00 | 112.00 | 108.00 | 97.00 | 111.00 | 130.00 | 81.00 | 106.00 | 112.00 | 101.00 | 114.00 | 179.00 | |
| Change | -60.00 | -65.00 | -174.00 | 55.00 | 11.00 | -4.00 | -10.00 | 13.00 | 19.00 | -49.00 | 25.00 | 5.00 | -10.00 | 12.00 | 65.00 | |
| Non-Cash Balances | ||||||||||||||||
| Depreciation and Amortization | - - | 52.00 | 17.00 | 17.00 | 24.00 | 25.00 | 26.00 | 23.00 | 23.00 | 25.00 | 24.00 | 23.00 | 23.00 | 22.00 | 24.00 | |
| Stock Based Compensation | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Other | 336.00 | 688.00 | -1.00 | -270.00 | - - | 1.00 | 3.00 | 5.00 | 3.00 | 83.00 | 1.00 | -2.00 | - - | -2.00 | -27.00 | |
| Highlighted metrics | ||||||||||||||||
| Free Cash Flow (FCF) | -56.00 | -57.00 | -99.00 | -55.00 | 62.00 | 23.00 | 17.00 | 13.00 | 38.00 | 3.00 | 26.00 | 31.00 | 24.00 | 21.00 | 67.00 | |
| Cash Conversion Cycle (CCC) | 104.00 | 108.00 | 115.00 | 45.00 | 46.00 | 43.00 | 22.00 | 32.00 | 24.00 | 52.00 | 45.00 | 54.00 | 62.00 | 69.00 | 67.00 | |
| Invested Capital | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Other Operating Inflows/Outflows
|
||||||||||||||||
| Forex Effect on Cash | 2.00 | 4.00 | 16.00 | - - | - - | - - | - - | -1.00 | 1.00 | -1.00 | - - | 3.00 | 1.00 | -2.00 | - - |