Thessaloniki Port Authority SA
ATHEX:OLTH
Cash Flow Statement
Cash Flow Statement
Thessaloniki Port Authority 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 |
6
|
7
|
7
|
7
|
6
|
6
|
6
|
5
|
5
|
6
|
11
|
15
|
19
|
19
|
16
|
11
|
8
|
10
|
7
|
5
|
7
|
2
|
4
|
5
|
9
|
12
|
13
|
17
|
15
|
18
|
22
|
23
|
23
|
23
|
22
|
23
|
24
|
25
|
26
|
27
|
28
|
29
|
28
|
26
|
25
|
14
|
12
|
9
|
24
|
22
|
23
|
23
|
25
|
25
|
26
|
27
|
19
|
17
|
20
|
25
|
28
|
30
|
|
| Depreciation & Amortization |
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
2
|
8
|
8
|
5
|
6
|
6
|
6
|
5
|
5
|
6
|
7
|
7
|
7
|
8
|
8
|
8
|
8
|
|
| Other Non-Cash Items |
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
1
|
(3)
|
(3)
|
(3)
|
1
|
(3)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
7
|
12
|
(1)
|
(3)
|
2
|
2
|
0
|
1
|
2
|
2
|
6
|
6
|
6
|
6
|
5
|
5
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
1
|
0
|
2
|
4
|
6
|
6
|
6
|
3
|
1
|
3
|
2
|
3
|
1
|
2
|
3
|
3
|
0
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
6
|
11
|
10
|
8
|
7
|
1
|
8
|
10
|
0
|
6
|
6
|
8
|
8
|
6
|
6
|
7
|
8
|
4
|
4
|
6
|
7
|
6
|
6
|
6
|
6
|
|
| Cash Interest Paid |
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
|
|
| Change in Working Capital |
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
(2)
|
0
|
(2)
|
(1)
|
(6)
|
(3)
|
(2)
|
(4)
|
(1)
|
(7)
|
(6)
|
(9)
|
(10)
|
(8)
|
(7)
|
(6)
|
(4)
|
(5)
|
(3)
|
(3)
|
(1)
|
(1)
|
(3)
|
(10)
|
(6)
|
(5)
|
(5)
|
(2)
|
1
|
(1)
|
(3)
|
(5)
|
(6)
|
(12)
|
(9)
|
(7)
|
(11)
|
1
|
(13)
|
(14)
|
(1)
|
(6)
|
(7)
|
(6)
|
(7)
|
(10)
|
(4)
|
(5)
|
(8)
|
(4)
|
(9)
|
(9)
|
(6)
|
(11)
|
(9)
|
(4)
|
(6)
|
|
| Cash from Operating Activities |
9
N/A
|
9
+0%
|
10
+4%
|
10
+7%
|
8
-21%
|
8
-3%
|
10
+21%
|
6
-34%
|
8
+23%
|
3
-56%
|
11
+203%
|
15
+40%
|
18
+20%
|
21
+19%
|
12
-43%
|
9
-29%
|
3
-62%
|
4
+9%
|
3
-24%
|
1
-49%
|
3
+146%
|
1
-77%
|
1
+50%
|
5
+331%
|
10
+112%
|
12
+15%
|
13
+9%
|
13
+2%
|
9
-29%
|
13
+35%
|
17
+33%
|
18
+5%
|
21
+17%
|
23
+11%
|
20
-12%
|
20
-3%
|
19
-3%
|
19
-1%
|
16
-17%
|
20
+24%
|
23
+19%
|
20
-16%
|
31
+60%
|
15
-51%
|
13
-17%
|
14
+10%
|
21
+46%
|
22
+8%
|
22
-2%
|
17
-23%
|
21
+27%
|
27
+26%
|
25
-6%
|
23
-10%
|
30
+30%
|
27
-8%
|
23
-14%
|
24
+3%
|
23
-4%
|
30
+30%
|
37
+21%
|
38
+3%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(5)
|
(6)
|
(7)
|
(6)
|
(6)
|
(7)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(6)
|
(6)
|
(5)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(7)
|
(7)
|
(7)
|
(1)
|
(2)
|
(3)
|
(8)
|
(15)
|
(12)
|
(8)
|
(8)
|
(14)
|
(17)
|
(17)
|
(18)
|
(11)
|
(9)
|
(8)
|
(6)
|
(9)
|
|
| Other Items |
(12)
|
0
|
0
|
0
|
(0)
|
6
|
6
|
6
|
6
|
2
|
3
|
3
|
3
|
3
|
2
|
3
|
3
|
3
|
9
|
8
|
8
|
7
|
1
|
2
|
1
|
2
|
2
|
2
|
2
|
3
|
2
|
6
|
6
|
9
|
11
|
8
|
8
|
4
|
3
|
3
|
2
|
2
|
2
|
2
|
1
|
(24)
|
19
|
43
|
0
|
4
|
(41)
|
(2)
|
28
|
(71)
|
(58)
|
69
|
76
|
8
|
2
|
(79)
|
(65)
|
(7)
|
|
| Cash from Investing Activities |
(14)
N/A
|
(14)
+1%
|
(14)
+2%
|
(13)
+2%
|
(1)
+90%
|
5
N/A
|
5
-1%
|
5
+1%
|
5
+4%
|
1
-78%
|
(1)
N/A
|
(2)
-30%
|
(3)
-70%
|
(4)
-43%
|
(4)
+8%
|
(3)
+8%
|
(4)
-16%
|
(2)
+39%
|
4
N/A
|
4
-8%
|
4
+21%
|
3
-32%
|
(3)
N/A
|
(2)
+27%
|
(4)
-88%
|
(4)
-4%
|
(3)
+13%
|
(4)
-20%
|
(4)
+3%
|
(3)
+30%
|
(2)
+5%
|
1
N/A
|
2
+108%
|
3
+86%
|
5
+61%
|
4
-35%
|
5
+42%
|
3
-48%
|
(0)
N/A
|
(0)
-23%
|
(1)
-137%
|
(1)
0%
|
(5)
-539%
|
(6)
-17%
|
(6)
-2%
|
(25)
-333%
|
17
N/A
|
40
+137%
|
(7)
N/A
|
(11)
-57%
|
(52)
-368%
|
(11)
+80%
|
20
N/A
|
(85)
N/A
|
(75)
+12%
|
52
N/A
|
59
+12%
|
(3)
N/A
|
(7)
-164%
|
(87)
-1 161%
|
(72)
+17%
|
(16)
+78%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
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)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash Paid for Dividends |
(2)
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(0)
|
(6)
|
(6)
|
(5)
|
(6)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
(15)
|
(15)
|
(15)
|
(15)
|
(40)
|
(40)
|
(40)
|
(60)
|
(20)
|
(20)
|
0
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(12)
|
(12)
|
(14)
|
(29)
|
(15)
|
(15)
|
(15)
|
(13)
|
(13)
|
(20)
|
|
| Cash from Financing Activities |
(2)
N/A
|
0
N/A
|
(2)
N/A
|
(2)
N/A
|
(2)
N/A
|
(2)
N/A
|
(2)
N/A
|
(2)
N/A
|
(2)
N/A
|
(2)
N/A
|
(2)
N/A
|
(2)
N/A
|
(2)
N/A
|
(3)
-52%
|
(0)
+99%
|
(6)
-28 450%
|
(6)
N/A
|
(5)
+18%
|
(6)
-26%
|
(2)
+69%
|
(2)
N/A
|
(2)
+1%
|
(2)
+2%
|
(2)
+15%
|
(2)
-1%
|
(2)
N/A
|
(2)
-19%
|
(2)
-18%
|
(2)
N/A
|
(2)
N/A
|
(2)
+8%
|
(4)
-108%
|
(4)
N/A
|
(4)
N/A
|
(4)
+6%
|
(15)
-301%
|
(15)
0%
|
(15)
N/A
|
(15)
N/A
|
(40)
-166%
|
(40)
0%
|
(40)
N/A
|
(60)
-49%
|
(20)
+67%
|
(20)
+0%
|
0
N/A
|
(5)
N/A
|
(5)
N/A
|
(5)
+8%
|
(5)
N/A
|
(6)
-28%
|
(6)
N/A
|
(12)
-106%
|
(12)
N/A
|
(15)
-22%
|
(30)
-106%
|
(16)
+47%
|
(16)
-1%
|
(15)
+7%
|
(13)
+10%
|
(14)
0%
|
(21)
-53%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(6)
N/A
|
(6)
+3%
|
(6)
+5%
|
(5)
+16%
|
5
N/A
|
11
+125%
|
13
+15%
|
10
-26%
|
11
+18%
|
3
-77%
|
7
+179%
|
11
+52%
|
13
+16%
|
14
+8%
|
8
-40%
|
(1)
N/A
|
(6)
-1 039%
|
(4)
+45%
|
1
N/A
|
3
+374%
|
6
+88%
|
2
-67%
|
(3)
N/A
|
2
N/A
|
5
+251%
|
7
+26%
|
8
+18%
|
7
-8%
|
4
-51%
|
8
+124%
|
13
+57%
|
15
+17%
|
19
+27%
|
23
+21%
|
22
-2%
|
8
-63%
|
9
+10%
|
6
-29%
|
0
-93%
|
(21)
N/A
|
(18)
+16%
|
(22)
-21%
|
(33)
-55%
|
(10)
+70%
|
(13)
-27%
|
(11)
+14%
|
32
N/A
|
57
+76%
|
10
-82%
|
1
-89%
|
(37)
N/A
|
10
N/A
|
33
+217%
|
(74)
N/A
|
(60)
+20%
|
50
N/A
|
66
+34%
|
5
-92%
|
1
-75%
|
(70)
N/A
|
(49)
+31%
|
2
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
8
N/A
|
8
+3%
|
9
+8%
|
10
+11%
|
7
-26%
|
7
-1%
|
9
+24%
|
5
-38%
|
7
+28%
|
2
-65%
|
6
+163%
|
10
+56%
|
12
+20%
|
13
+13%
|
6
-57%
|
2
-64%
|
(4)
N/A
|
(2)
+47%
|
(3)
-33%
|
(4)
-29%
|
(1)
+83%
|
(3)
-426%
|
(3)
+17%
|
1
N/A
|
5
+451%
|
6
+17%
|
8
+24%
|
7
-6%
|
3
-53%
|
7
+114%
|
12
+63%
|
13
+10%
|
17
+27%
|
18
+6%
|
15
-16%
|
15
+3%
|
16
+6%
|
17
+7%
|
13
-27%
|
17
+31%
|
20
+21%
|
17
-18%
|
25
+48%
|
8
-67%
|
6
-31%
|
13
+138%
|
18
+36%
|
19
+5%
|
14
-25%
|
2
-88%
|
10
+486%
|
19
+91%
|
17
-8%
|
9
-50%
|
12
+43%
|
11
-14%
|
6
-45%
|
13
+129%
|
14
+5%
|
23
+61%
|
30
+34%
|
29
-4%
|
|