Jumbo SA
ATHEX:BELA
Cash Flow Statement
Cash Flow Statement
Jumbo SA
| Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
0
|
36
|
42
|
44
|
49
|
53
|
61
|
65
|
68
|
70
|
76
|
77
|
83
|
85
|
90
|
92
|
96
|
98
|
90
|
92
|
79
|
78
|
84
|
79
|
95
|
96
|
111
|
114
|
97
|
119
|
116
|
96
|
96
|
102
|
104
|
126
|
130
|
132
|
136
|
137
|
137
|
141
|
173
|
262
|
198
|
207
|
211
|
140
|
195
|
168
|
195
|
263
|
277
|
301
|
336
|
369
|
387
|
390
|
387
|
|
| Depreciation & Amortization |
0
|
8
|
8
|
8
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
10
|
10
|
10
|
11
|
11
|
11
|
12
|
12
|
12
|
13
|
13
|
14
|
15
|
15
|
16
|
16
|
17
|
17
|
18
|
18
|
19
|
19
|
19
|
19
|
19
|
19
|
20
|
20
|
21
|
21
|
22
|
23
|
30
|
25
|
25
|
26
|
18
|
37
|
37
|
37
|
36
|
36
|
35
|
36
|
37
|
39
|
41
|
42
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
(2)
|
(4)
|
(4)
|
(6)
|
(4)
|
(6)
|
(6)
|
(5)
|
(3)
|
(2)
|
(2)
|
(1)
|
1
|
(0)
|
(1)
|
0
|
(0)
|
1
|
3
|
3
|
6
|
5
|
5
|
8
|
6
|
0
|
(2)
|
(7)
|
(10)
|
(8)
|
(5)
|
|
| Cash Taxes Paid |
8
|
9
|
9
|
13
|
15
|
17
|
27
|
17
|
23
|
23
|
24
|
27
|
28
|
28
|
28
|
27
|
27
|
28
|
29
|
34
|
39
|
42
|
43
|
41
|
40
|
39
|
39
|
34
|
29
|
26
|
21
|
20
|
17
|
17
|
18
|
17
|
18
|
19
|
24
|
29
|
32
|
37
|
45
|
48
|
47
|
45
|
49
|
8
|
44
|
45
|
14
|
24
|
26
|
54
|
66
|
58
|
56
|
68
|
72
|
|
| Cash Interest Paid |
5
|
6
|
5
|
5
|
5
|
4
|
3
|
5
|
3
|
3
|
3
|
3
|
5
|
5
|
5
|
5
|
6
|
6
|
8
|
5
|
5
|
6
|
6
|
6
|
6
|
7
|
6
|
6
|
6
|
5
|
6
|
6
|
6
|
6
|
5
|
5
|
6
|
5
|
8
|
7
|
7
|
7
|
5
|
8
|
5
|
6
|
7
|
5
|
9
|
9
|
11
|
9
|
7
|
9
|
12
|
11
|
7
|
11
|
11
|
|
| Change in Working Capital |
57
|
(2)
|
(18)
|
(27)
|
(24)
|
3
|
6
|
2
|
(11)
|
(28)
|
(32)
|
(50)
|
(36)
|
(42)
|
(49)
|
(31)
|
(22)
|
(9)
|
30
|
35
|
12
|
17
|
2
|
(12)
|
(18)
|
(64)
|
(77)
|
(56)
|
(17)
|
(5)
|
(13)
|
(23)
|
(51)
|
(65)
|
(52)
|
(57)
|
(24)
|
(18)
|
(29)
|
(38)
|
(31)
|
(19)
|
(91)
|
(58)
|
(58)
|
(85)
|
(121)
|
33
|
(31)
|
(25)
|
69
|
44
|
(96)
|
(150)
|
(119)
|
(74)
|
(62)
|
(122)
|
(186)
|
|
| Cash from Operating Activities |
58
N/A
|
42
-28%
|
32
-23%
|
25
-22%
|
34
+35%
|
65
+91%
|
76
+16%
|
77
+1%
|
66
-14%
|
52
-22%
|
54
+4%
|
38
-30%
|
57
+52%
|
54
-5%
|
52
-4%
|
73
+39%
|
85
+18%
|
101
+18%
|
133
+32%
|
140
+5%
|
104
-26%
|
109
+5%
|
101
-8%
|
83
-18%
|
92
+11%
|
49
-47%
|
51
+5%
|
75
+45%
|
96
+29%
|
128
+33%
|
117
-8%
|
86
-26%
|
60
-31%
|
51
-16%
|
65
+30%
|
83
+26%
|
122
+48%
|
131
+8%
|
125
-5%
|
119
-5%
|
129
+9%
|
143
+11%
|
104
-27%
|
234
+125%
|
164
-30%
|
148
-10%
|
119
-20%
|
195
+64%
|
207
+6%
|
184
-11%
|
306
+66%
|
351
+15%
|
223
-36%
|
187
-16%
|
249
+33%
|
325
+30%
|
354
+9%
|
301
-15%
|
238
-21%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(20)
|
(22)
|
(22)
|
(22)
|
(32)
|
(38)
|
(46)
|
(54)
|
(41)
|
(50)
|
(52)
|
(45)
|
(60)
|
(50)
|
(44)
|
(50)
|
(48)
|
(47)
|
(53)
|
(48)
|
(66)
|
(76)
|
(69)
|
(71)
|
(57)
|
(53)
|
(49)
|
(52)
|
(50)
|
(44)
|
(51)
|
(42)
|
(38)
|
(31)
|
(23)
|
(34)
|
(36)
|
(35)
|
(55)
|
(59)
|
(59)
|
(59)
|
(38)
|
(57)
|
(42)
|
(40)
|
(44)
|
(24)
|
(34)
|
(27)
|
(51)
|
(61)
|
(43)
|
(65)
|
(99)
|
(87)
|
(71)
|
(66)
|
(45)
|
|
| Other Items |
(1)
|
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(3)
|
(2)
|
(2)
|
(0)
|
3
|
(7)
|
(10)
|
(5)
|
3
|
4
|
8
|
4
|
5
|
5
|
7
|
6
|
8
|
8
|
8
|
8
|
10
|
11
|
12
|
12
|
(6)
|
(48)
|
(74)
|
(114)
|
14
|
49
|
76
|
119
|
6
|
12
|
16
|
19
|
8
|
4
|
3
|
4
|
8
|
6
|
(1)
|
(0)
|
6
|
10
|
14
|
15
|
16
|
22
|
19
|
|
| Cash from Investing Activities |
(20)
N/A
|
(21)
-5%
|
(21)
+2%
|
(21)
-3%
|
(31)
-45%
|
(37)
-20%
|
(45)
-21%
|
(54)
-21%
|
(44)
+18%
|
(52)
-16%
|
(54)
-5%
|
(45)
+17%
|
(58)
-27%
|
(56)
+2%
|
(54)
+5%
|
(55)
-3%
|
(45)
+19%
|
(43)
+4%
|
(45)
-4%
|
(44)
+2%
|
(61)
-40%
|
(70)
-15%
|
(62)
+11%
|
(65)
-5%
|
(49)
+25%
|
(46)
+7%
|
(41)
+10%
|
(45)
-9%
|
(40)
+10%
|
(33)
+17%
|
(40)
-20%
|
(30)
+24%
|
(44)
-45%
|
(79)
-81%
|
(97)
-22%
|
(148)
-54%
|
(22)
+86%
|
14
N/A
|
22
+50%
|
59
+175%
|
(53)
N/A
|
(47)
+11%
|
(22)
+53%
|
(38)
-71%
|
(34)
+9%
|
(36)
-5%
|
(41)
-14%
|
(20)
+52%
|
(27)
-33%
|
(21)
+20%
|
(52)
-143%
|
(61)
-18%
|
(37)
+39%
|
(55)
-49%
|
(85)
-53%
|
(71)
+16%
|
(56)
+22%
|
(45)
+20%
|
(27)
+40%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
47
|
47
|
47
|
47
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(24)
|
(43)
|
|
| Net Issuance of Debt |
(2)
|
(0)
|
(6)
|
(7)
|
(6)
|
35
|
25
|
28
|
23
|
(19)
|
(4)
|
(4)
|
(2)
|
18
|
18
|
63
|
63
|
17
|
16
|
(29)
|
(30)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(3)
|
20
|
17
|
12
|
(4)
|
(10)
|
(19)
|
(16)
|
15
|
3
|
(10)
|
55
|
50
|
(4)
|
(8)
|
(8)
|
(5)
|
(8)
|
(9)
|
(7)
|
(207)
|
(208)
|
(7)
|
(3)
|
(4)
|
|
| Cash Paid for Dividends |
(8)
|
(8)
|
(8)
|
(11)
|
(11)
|
(11)
|
(11)
|
(14)
|
(14)
|
(14)
|
0
|
(19)
|
(19)
|
(19)
|
(43)
|
(24)
|
(24)
|
0
|
(0)
|
(28)
|
(28)
|
0
|
0
|
(25)
|
(25)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(25)
|
(46)
|
(46)
|
0
|
(121)
|
(146)
|
(48)
|
(53)
|
(55)
|
(38)
|
(75)
|
(122)
|
(85)
|
(105)
|
(210)
|
(157)
|
(209)
|
(401)
|
(325)
|
(218)
|
(200)
|
|
| Other |
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(28)
|
(28)
|
(55)
|
(55)
|
(27)
|
(27)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
0
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(5)
|
(3)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(9)
|
(8)
|
|
| Cash from Financing Activities |
(15)
N/A
|
(8)
+47%
|
(10)
-29%
|
(14)
-38%
|
(13)
+8%
|
27
N/A
|
14
-49%
|
14
-1%
|
9
-37%
|
(33)
N/A
|
(18)
+46%
|
(23)
-32%
|
(21)
+10%
|
(1)
+95%
|
(25)
-2 200%
|
39
N/A
|
39
-1%
|
38
-1%
|
62
+63%
|
(10)
N/A
|
(11)
-12%
|
(31)
-172%
|
(31)
N/A
|
(28)
+11%
|
(26)
+5%
|
(27)
-1%
|
(27)
-1%
|
(30)
-10%
|
(29)
+0%
|
(57)
-93%
|
(56)
+1%
|
(29)
+49%
|
(31)
-6%
|
(3)
+89%
|
(3)
+6%
|
20
N/A
|
17
-17%
|
12
-28%
|
(28)
N/A
|
(56)
-98%
|
(64)
-15%
|
(62)
+4%
|
(110)
-78%
|
(146)
-33%
|
(58)
+60%
|
1
N/A
|
(7)
N/A
|
(44)
-572%
|
(87)
-98%
|
(133)
-53%
|
(96)
+28%
|
(115)
-21%
|
(220)
-90%
|
(167)
+24%
|
(420)
-152%
|
(611)
-46%
|
(335)
+45%
|
(253)
+25%
|
(255)
-1%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(2)
|
(1)
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(4)
|
|
| Net Change in Cash |
23
N/A
|
13
-43%
|
2
-87%
|
(10)
N/A
|
(10)
+3%
|
56
N/A
|
46
-18%
|
37
-20%
|
30
-17%
|
(33)
N/A
|
(18)
+44%
|
(31)
-69%
|
(22)
+31%
|
(3)
+84%
|
(27)
-682%
|
56
N/A
|
79
+41%
|
96
+21%
|
151
+56%
|
86
-43%
|
31
-64%
|
7
-76%
|
7
-5%
|
(10)
N/A
|
17
N/A
|
(23)
N/A
|
(16)
+29%
|
1
N/A
|
27
+4 333%
|
38
+41%
|
21
-45%
|
27
+31%
|
(15)
N/A
|
(32)
-119%
|
(34)
-7%
|
(45)
-32%
|
118
N/A
|
158
+34%
|
118
-25%
|
122
+4%
|
11
-91%
|
34
+201%
|
(29)
N/A
|
48
N/A
|
71
+49%
|
113
+59%
|
70
-38%
|
130
+87%
|
92
-30%
|
28
-69%
|
157
+458%
|
173
+10%
|
(34)
N/A
|
(35)
-3%
|
(255)
-626%
|
(359)
-40%
|
(38)
+89%
|
3
N/A
|
(47)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
38
N/A
|
20
-48%
|
11
-46%
|
3
-70%
|
3
-22%
|
27
+996%
|
30
+10%
|
23
-24%
|
25
+7%
|
2
-92%
|
2
-16%
|
(7)
N/A
|
(3)
+59%
|
4
N/A
|
8
+91%
|
22
+165%
|
38
+70%
|
54
+41%
|
80
+50%
|
92
+14%
|
38
-58%
|
33
-14%
|
32
-5%
|
12
-63%
|
36
+209%
|
(4)
N/A
|
3
N/A
|
22
+726%
|
46
+106%
|
84
+82%
|
66
-22%
|
44
-33%
|
22
-51%
|
20
-8%
|
43
+118%
|
49
+13%
|
86
+78%
|
96
+12%
|
70
-28%
|
59
-15%
|
70
+17%
|
84
+20%
|
66
-21%
|
177
+169%
|
122
-31%
|
108
-12%
|
74
-31%
|
171
+131%
|
173
+1%
|
157
-9%
|
255
+62%
|
291
+14%
|
180
-38%
|
122
-32%
|
151
+24%
|
238
+58%
|
283
+19%
|
234
-17%
|
193
-18%
|
|