General Commercial and Industrial SA
ATHEX:GEBKA
Cash Flow Statement
Cash Flow Statement
General Commercial and Industrial SA
| Dec-2004 | Mar-2005 | 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 | Dec-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 |
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
3
|
4
|
5
|
5
|
6
|
5
|
3
|
2
|
3
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
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
|
0
|
|
| Other Non-Cash Items |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
|
| Cash Taxes Paid |
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
1
|
2
|
1
|
1
|
2
|
2
|
1
|
|
| Cash Interest Paid |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
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
|
|
| Change in Working Capital |
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(2)
|
(1)
|
(0)
|
2
|
3
|
1
|
2
|
0
|
0
|
3
|
2
|
2
|
(0)
|
(0)
|
(1)
|
(1)
|
1
|
2
|
3
|
2
|
2
|
1
|
0
|
1
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
0
|
(1)
|
(3)
|
(3)
|
(1)
|
1
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(2)
|
(1)
|
(1)
|
(4)
|
|
| Cash from Operating Activities |
0
N/A
|
1
+226%
|
0
-65%
|
(0)
N/A
|
(1)
-600%
|
(1)
-53%
|
(0)
+67%
|
0
N/A
|
1
+1 667%
|
1
-16%
|
1
+42%
|
2
+24%
|
0
-75%
|
2
+292%
|
3
+112%
|
5
+46%
|
6
+22%
|
8
+33%
|
7
-4%
|
5
-30%
|
6
+8%
|
4
-38%
|
3
-14%
|
5
+60%
|
4
-25%
|
4
+3%
|
3
-24%
|
3
+17%
|
2
-29%
|
2
-24%
|
3
+90%
|
3
-4%
|
4
+13%
|
3
-6%
|
3
-9%
|
2
-35%
|
2
+16%
|
3
+15%
|
2
-20%
|
2
-9%
|
1
-37%
|
1
-54%
|
0
-51%
|
1
+403%
|
2
+38%
|
1
-33%
|
2
+45%
|
1
-68%
|
(0)
N/A
|
(1)
-19%
|
1
N/A
|
3
+124%
|
1
-68%
|
2
+98%
|
3
+53%
|
3
+5%
|
3
+1%
|
3
+4%
|
4
+40%
|
3
-27%
|
2
-26%
|
(1)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
+41%
|
(1)
-520%
|
(1)
-13%
|
(2)
-24%
|
(2)
-37%
|
(2)
+35%
|
(3)
-81%
|
(3)
-19%
|
(3)
+10%
|
(4)
-41%
|
(4)
+12%
|
(3)
+24%
|
(3)
+1%
|
(2)
+44%
|
(1)
+50%
|
(1)
+25%
|
(0)
+54%
|
1
N/A
|
1
+16%
|
1
-23%
|
1
+38%
|
0
-76%
|
0
+17%
|
0
-14%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
1
N/A
|
0
-71%
|
(1)
N/A
|
(1)
-29%
|
(2)
-167%
|
(1)
+19%
|
(1)
+45%
|
(1)
+20%
|
(0)
+90%
|
(0)
+17%
|
(0)
N/A
|
(0)
N/A
|
(0)
-25%
|
(0)
+20%
|
(0)
-60%
|
(0)
N/A
|
(0)
+28%
|
(0)
-30%
|
(1)
-773%
|
(1)
-1%
|
(0)
+63%
|
(0)
-5%
|
(0)
-34%
|
(1)
-72%
|
(0)
+25%
|
(0)
+69%
|
(0)
-33%
|
(0)
-13%
|
(0)
+26%
|
(0)
-14%
|
(0)
-10%
|
(0)
+45%
|
(0)
+31%
|
(0)
-114%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
1
|
0
|
2
|
2
|
3
|
4
|
3
|
4
|
3
|
3
|
4
|
3
|
3
|
2
|
(1)
|
(3)
|
(4)
|
(6)
|
(7)
|
(5)
|
(5)
|
(4)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
1
|
1
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
(0)
|
(0)
|
1
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
3
|
|
| Cash Paid for Dividends |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Other |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
0
N/A
|
(0)
N/A
|
1
N/A
|
1
+24%
|
2
+133%
|
3
+31%
|
2
-40%
|
3
+53%
|
2
-19%
|
2
-6%
|
3
+39%
|
2
-30%
|
2
+9%
|
1
-45%
|
(2)
N/A
|
(4)
-113%
|
(5)
-36%
|
(7)
-29%
|
(7)
-12%
|
(6)
+18%
|
(6)
0%
|
(4)
+27%
|
(3)
+24%
|
(4)
-25%
|
(4)
+16%
|
(3)
+10%
|
(3)
+18%
|
(3)
-6%
|
(3)
-1%
|
(3)
+9%
|
(3)
-23%
|
(2)
+29%
|
(2)
+11%
|
(2)
-25%
|
(2)
+14%
|
(2)
-1%
|
(1)
+32%
|
(2)
-3%
|
(2)
-52%
|
(3)
-19%
|
(2)
+33%
|
(1)
+45%
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(1)
+31%
|
(1)
-38%
|
(0)
+89%
|
1
N/A
|
1
+35%
|
(1)
N/A
|
(2)
-88%
|
(0)
+92%
|
(1)
-612%
|
(2)
-108%
|
(3)
-19%
|
(3)
-22%
|
(4)
-20%
|
(3)
+30%
|
(3)
-6%
|
(2)
+11%
|
1
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-683%
|
(0)
+91%
|
(0)
-700%
|
(0)
+91%
|
0
N/A
|
0
-91%
|
0
+400%
|
0
-40%
|
(0)
N/A
|
(0)
-150%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
-73%
|
1
+1 875%
|
1
-28%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-5%
|
1
N/A
|
0
-69%
|
1
+113%
|
0
-65%
|
0
+167%
|
0
-92%
|
(1)
N/A
|
(0)
+59%
|
0
N/A
|
(0)
N/A
|
(0)
-633%
|
0
N/A
|
(1)
N/A
|
1
N/A
|
1
+39%
|
(0)
N/A
|
(1)
-477%
|
(1)
+21%
|
(0)
+23%
|
0
N/A
|
1
+263%
|
1
-63%
|
0
-46%
|
(0)
N/A
|
(0)
-144%
|
(0)
+18%
|
(0)
+64%
|
(0)
+3%
|
0
N/A
|
0
-24%
|
1
+99%
|
0
-37%
|
0
-79%
|
(0)
N/A
|
(1)
-139%
|
1
N/A
|
0
-90%
|
(0)
N/A
|
0
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
1
N/A
|
(1)
N/A
|
(2)
-58%
|
(2)
-61%
|
(3)
-41%
|
(2)
+44%
|
(3)
-60%
|
(3)
+14%
|
(3)
-6%
|
(4)
-31%
|
(3)
+30%
|
(3)
-9%
|
(1)
+51%
|
2
N/A
|
4
+155%
|
5
+27%
|
7
+47%
|
7
+1%
|
5
-29%
|
6
+10%
|
3
-38%
|
3
-16%
|
5
+62%
|
4
-26%
|
4
+4%
|
3
-24%
|
3
+17%
|
2
-29%
|
1
-41%
|
2
+74%
|
2
-12%
|
2
-8%
|
2
+7%
|
2
+15%
|
1
-40%
|
2
+66%
|
3
+16%
|
2
-20%
|
2
-9%
|
1
-39%
|
1
-56%
|
0
-63%
|
1
+621%
|
2
+43%
|
1
-36%
|
2
+45%
|
0
-73%
|
(1)
N/A
|
(1)
-11%
|
1
N/A
|
2
+148%
|
0
-80%
|
2
+279%
|
2
+55%
|
3
+5%
|
3
+4%
|
3
+3%
|
4
+42%
|
3
-27%
|
2
-27%
|
(1)
N/A
|
|