Thrace Plastics Holding and Commercial SA
ATHEX:PLAT
Cash Flow Statement
Cash Flow Statement
Thrace Plastics Holding and Commercial 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 | Mar-2016 | Sep-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
10
|
11
|
12
|
12
|
14
|
16
|
15
|
15
|
12
|
9
|
11
|
10
|
11
|
12
|
8
|
11
|
5
|
5
|
2
|
(1)
|
5
|
5
|
5
|
5
|
3
|
3
|
5
|
7
|
8
|
10
|
10
|
10
|
10
|
9
|
7
|
7
|
6
|
5
|
6
|
8
|
10
|
12
|
13
|
15
|
13
|
14
|
17
|
(1)
|
2
|
(5)
|
14
|
14
|
15
|
14
|
10
|
10
|
9
|
10
|
8
|
9
|
19
|
35
|
52
|
77
|
97
|
95
|
84
|
65
|
42
|
35
|
32
|
27
|
24
|
20
|
21
|
21
|
20
|
17
|
14
|
10
|
13
|
15
|
|
| Depreciation & Amortization |
13
|
12
|
12
|
12
|
12
|
11
|
11
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
10
|
10
|
10
|
10
|
9
|
9
|
8
|
9
|
9
|
9
|
10
|
10
|
10
|
12
|
1
|
4
|
1
|
13
|
13
|
13
|
13
|
14
|
14
|
15
|
15
|
17
|
17
|
18
|
18
|
19
|
20
|
22
|
22
|
20
|
19
|
19
|
19
|
21
|
21
|
22
|
23
|
23
|
24
|
24
|
25
|
26
|
26
|
27
|
27
|
|
| Other Non-Cash Items |
2
|
1
|
0
|
1
|
2
|
1
|
1
|
0
|
0
|
2
|
(0)
|
1
|
0
|
1
|
5
|
3
|
8
|
6
|
4
|
7
|
1
|
2
|
2
|
2
|
4
|
5
|
6
|
3
|
3
|
4
|
4
|
6
|
4
|
3
|
2
|
2
|
2
|
1
|
2
|
2
|
1
|
1
|
2
|
3
|
4
|
5
|
3
|
(0)
|
2
|
2
|
5
|
5
|
4
|
3
|
4
|
2
|
2
|
2
|
4
|
5
|
2
|
4
|
3
|
4
|
4
|
4
|
3
|
(1)
|
1
|
(8)
|
(7)
|
(1)
|
(6)
|
4
|
(1)
|
(1)
|
(1)
|
(5)
|
3
|
(0)
|
2
|
3
|
|
| Cash Taxes Paid |
1
|
2
|
4
|
1
|
6
|
4
|
4
|
8
|
4
|
4
|
2
|
2
|
3
|
4
|
3
|
3
|
4
|
5
|
7
|
7
|
2
|
0
|
1
|
2
|
(0)
|
1
|
(2)
|
0
|
5
|
4
|
5
|
2
|
1
|
2
|
0
|
(3)
|
3
|
2
|
3
|
7
|
3
|
4
|
4
|
4
|
5
|
3
|
4
|
0
|
1
|
(1)
|
4
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
2
|
3
|
4
|
6
|
10
|
14
|
17
|
17
|
14
|
14
|
9
|
7
|
6
|
2
|
3
|
4
|
4
|
4
|
4
|
3
|
4
|
3
|
|
| Cash Interest Paid |
3
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
4
|
5
|
5
|
5
|
6
|
5
|
8
|
8
|
8
|
8
|
4
|
3
|
3
|
3
|
4
|
4
|
4
|
3
|
5
|
6
|
6
|
7
|
6
|
5
|
6
|
6
|
5
|
6
|
5
|
4
|
5
|
5
|
5
|
4
|
4
|
4
|
5
|
0
|
1
|
(0)
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
4
|
3
|
3
|
3
|
2
|
2
|
2
|
|
| Change in Working Capital |
(10)
|
(12)
|
(20)
|
(12)
|
(11)
|
(12)
|
(9)
|
(17)
|
(14)
|
(15)
|
(25)
|
(20)
|
(28)
|
(31)
|
(19)
|
(20)
|
(17)
|
(10)
|
(7)
|
(7)
|
1
|
5
|
0
|
3
|
(6)
|
(11)
|
(15)
|
(18)
|
(11)
|
(12)
|
(11)
|
(8)
|
(7)
|
(6)
|
(8)
|
(10)
|
(8)
|
(8)
|
(7)
|
(5)
|
(8)
|
(4)
|
(4)
|
(10)
|
(8)
|
(13)
|
(8)
|
4
|
(3)
|
0
|
(12)
|
(23)
|
(19)
|
(19)
|
(13)
|
(7)
|
(11)
|
(8)
|
(10)
|
(7)
|
26
|
9
|
(5)
|
(0)
|
(32)
|
(24)
|
(20)
|
(45)
|
(52)
|
(47)
|
(33)
|
(7)
|
6
|
3
|
3
|
(4)
|
7
|
9
|
(1)
|
(7)
|
(24)
|
(19)
|
|
| Cash from Operating Activities |
15
N/A
|
12
-17%
|
5
-59%
|
13
+157%
|
17
+27%
|
16
-4%
|
19
+18%
|
10
-48%
|
9
-11%
|
7
-25%
|
(2)
N/A
|
3
N/A
|
(5)
N/A
|
(7)
-44%
|
6
N/A
|
6
+9%
|
8
+29%
|
13
+59%
|
11
-10%
|
11
-9%
|
19
+82%
|
23
+22%
|
20
-15%
|
22
+12%
|
12
-48%
|
8
-29%
|
7
-11%
|
4
-41%
|
11
+157%
|
13
+16%
|
15
+15%
|
19
+27%
|
17
-6%
|
15
-12%
|
11
-29%
|
9
-22%
|
10
+13%
|
7
-29%
|
10
+41%
|
12
+25%
|
12
+1%
|
19
+53%
|
21
+12%
|
17
-17%
|
19
+11%
|
17
-13%
|
24
+42%
|
3
-89%
|
5
+93%
|
(2)
N/A
|
19
N/A
|
9
-51%
|
13
+36%
|
12
-6%
|
14
+17%
|
19
+34%
|
16
-18%
|
19
+24%
|
20
+2%
|
25
+25%
|
64
+161%
|
66
+3%
|
69
+5%
|
101
+46%
|
91
-10%
|
97
+7%
|
87
-10%
|
39
-55%
|
11
-72%
|
(1)
N/A
|
13
N/A
|
41
+212%
|
46
+13%
|
50
+8%
|
47
-6%
|
40
-13%
|
51
+25%
|
46
-9%
|
41
-11%
|
30
-28%
|
18
-40%
|
26
+46%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(12)
|
(10)
|
(9)
|
(11)
|
(11)
|
(12)
|
(15)
|
(15)
|
(20)
|
(20)
|
(28)
|
(29)
|
(22)
|
(20)
|
(15)
|
(14)
|
(19)
|
(18)
|
(12)
|
(7)
|
(5)
|
(6)
|
(7)
|
(10)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(10)
|
(14)
|
(13)
|
(16)
|
(16)
|
(17)
|
(25)
|
(24)
|
(23)
|
(2)
|
(8)
|
(3)
|
(22)
|
(23)
|
(23)
|
(29)
|
(32)
|
(31)
|
(30)
|
(26)
|
(22)
|
(21)
|
(23)
|
(30)
|
(28)
|
(31)
|
(28)
|
(29)
|
(30)
|
(33)
|
(35)
|
(35)
|
(38)
|
(34)
|
(32)
|
(29)
|
(30)
|
(36)
|
(37)
|
(34)
|
(40)
|
(37)
|
(39)
|
(47)
|
|
| Other Items |
3
|
4
|
3
|
4
|
(8)
|
(5)
|
(5)
|
(5)
|
4
|
1
|
5
|
7
|
6
|
6
|
3
|
1
|
1
|
0
|
(0)
|
1
|
2
|
3
|
4
|
3
|
4
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
0
|
0
|
1
|
1
|
2
|
2
|
11
|
10
|
10
|
11
|
5
|
5
|
5
|
4
|
2
|
1
|
1
|
2
|
3
|
3
|
4
|
3
|
2
|
3
|
3
|
2
|
2
|
|
| Cash from Investing Activities |
(9)
N/A
|
(6)
+34%
|
(6)
-10%
|
(7)
-9%
|
(19)
-175%
|
(17)
+10%
|
(21)
-20%
|
(20)
+1%
|
(16)
+20%
|
(20)
-21%
|
(23)
-17%
|
(22)
+5%
|
(16)
+27%
|
(14)
+12%
|
(12)
+18%
|
(13)
-12%
|
(18)
-36%
|
(18)
-2%
|
(12)
+33%
|
(6)
+49%
|
(2)
+66%
|
(3)
-31%
|
(3)
-9%
|
(7)
-129%
|
(2)
+67%
|
(3)
-10%
|
(4)
-57%
|
(4)
-6%
|
(6)
-52%
|
(5)
+22%
|
(6)
-15%
|
(5)
+12%
|
(6)
-15%
|
(6)
+3%
|
(5)
+7%
|
(5)
-3%
|
(5)
-4%
|
(6)
-12%
|
(8)
-27%
|
(11)
-38%
|
(10)
+10%
|
(14)
-43%
|
(14)
-3%
|
(16)
-10%
|
(25)
-57%
|
(23)
+6%
|
(22)
+4%
|
(1)
+93%
|
(9)
-505%
|
(4)
+60%
|
(23)
-548%
|
(24)
-5%
|
(23)
+5%
|
(28)
-26%
|
(32)
-11%
|
(31)
+1%
|
(30)
+3%
|
(25)
+18%
|
(21)
+15%
|
(18)
+13%
|
(21)
-13%
|
(19)
+8%
|
(18)
+6%
|
(20)
-14%
|
(17)
+18%
|
(24)
-44%
|
(25)
-3%
|
(28)
-11%
|
(31)
-11%
|
(33)
-8%
|
(37)
-10%
|
(32)
+11%
|
(30)
+7%
|
(26)
+14%
|
(27)
-3%
|
(32)
-21%
|
(34)
-5%
|
(32)
+6%
|
(37)
-16%
|
(35)
+7%
|
(36)
-5%
|
(45)
-23%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2
|
0
|
2
|
3
|
(0)
|
3
|
3
|
3
|
3
|
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)
|
(1)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Issuance of Debt |
(9)
|
(8)
|
(9)
|
(12)
|
3
|
(9)
|
(0)
|
6
|
5
|
17
|
26
|
18
|
15
|
14
|
1
|
1
|
16
|
15
|
8
|
6
|
(14)
|
(18)
|
(12)
|
(10)
|
(2)
|
(4)
|
(4)
|
(1)
|
2
|
4
|
(0)
|
(1)
|
(3)
|
(0)
|
1
|
1
|
(6)
|
(14)
|
(12)
|
(11)
|
(10)
|
(4)
|
(5)
|
(5)
|
1
|
5
|
9
|
1
|
1
|
(2)
|
4
|
5
|
12
|
11
|
12
|
9
|
4
|
3
|
2
|
8
|
(18)
|
(29)
|
(27)
|
(45)
|
(37)
|
(22)
|
(28)
|
(12)
|
7
|
8
|
9
|
(2)
|
(2)
|
(7)
|
(4)
|
3
|
(1)
|
4
|
9
|
11
|
21
|
24
|
|
| Cash Paid for Dividends |
(2)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(2)
|
0
|
(2)
|
0
|
(0)
|
(2)
|
(2)
|
0
|
0
|
(2)
|
(4)
|
(4)
|
(11)
|
(9)
|
(12)
|
0
|
(12)
|
(12)
|
(7)
|
(10)
|
(12)
|
(11)
|
(14)
|
(11)
|
(10)
|
(10)
|
(7)
|
(10)
|
(10)
|
(10)
|
|
| Other |
0
|
0
|
2
|
4
|
0
|
0
|
(2)
|
(4)
|
1
|
0
|
4
|
4
|
4
|
4
|
1
|
1
|
1
|
0
|
4
|
4
|
4
|
4
|
1
|
2
|
2
|
2
|
2
|
0
|
0
|
1
|
2
|
3
|
3
|
0
|
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
|
0
|
0
|
(3)
|
(3)
|
(13)
|
0
|
(10)
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(8)
N/A
|
(8)
+7%
|
(6)
+26%
|
(6)
+1%
|
2
N/A
|
(6)
N/A
|
1
N/A
|
3
+403%
|
6
+93%
|
15
+137%
|
27
+83%
|
21
-24%
|
18
-15%
|
18
N/A
|
2
-91%
|
1
-27%
|
16
+1 303%
|
14
-14%
|
11
-22%
|
10
-11%
|
(11)
N/A
|
(14)
-27%
|
(13)
+8%
|
(10)
+22%
|
(2)
+83%
|
(4)
-144%
|
(4)
+2%
|
(2)
+38%
|
1
N/A
|
3
+286%
|
2
-26%
|
2
-16%
|
0
-79%
|
2
+369%
|
1
-63%
|
(0)
N/A
|
(8)
-1 962%
|
(16)
-103%
|
(15)
+6%
|
(13)
+11%
|
(12)
+9%
|
(8)
+35%
|
(8)
-4%
|
(8)
+2%
|
(2)
+77%
|
4
N/A
|
8
+128%
|
1
-92%
|
1
+71%
|
(2)
N/A
|
4
N/A
|
5
+30%
|
10
+96%
|
9
-10%
|
9
+8%
|
7
-24%
|
2
-69%
|
1
-78%
|
0
-80%
|
6
+5 600%
|
(18)
N/A
|
(31)
-67%
|
(33)
-5%
|
(51)
-56%
|
(49)
+3%
|
(33)
+33%
|
(41)
-25%
|
(26)
+37%
|
(7)
+72%
|
(6)
+22%
|
1
N/A
|
(12)
N/A
|
(17)
-38%
|
(22)
-31%
|
(32)
-45%
|
(22)
+32%
|
(22)
+1%
|
(16)
+24%
|
1
N/A
|
1
-37%
|
10
+1 201%
|
14
+34%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
1
|
(1)
|
(2)
|
1
|
0
|
2
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
2
|
0
|
0
|
(0)
|
(1)
|
(1)
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
(1)
|
(1)
|
|
| Net Change in Cash |
(2)
N/A
|
(2)
+18%
|
(7)
-261%
|
1
N/A
|
(0)
N/A
|
(7)
-1 448%
|
(1)
+83%
|
(7)
-471%
|
(1)
+85%
|
2
N/A
|
2
+8%
|
1
-44%
|
(3)
N/A
|
(3)
-8%
|
(5)
-40%
|
(6)
-22%
|
6
N/A
|
8
+42%
|
10
+22%
|
14
+35%
|
7
-53%
|
7
+11%
|
5
-37%
|
6
+25%
|
8
+36%
|
2
-80%
|
(1)
N/A
|
(2)
-93%
|
6
N/A
|
11
+99%
|
13
+11%
|
17
+34%
|
13
-25%
|
12
-9%
|
5
-53%
|
2
-62%
|
(4)
N/A
|
(15)
-279%
|
(12)
+17%
|
(11)
+7%
|
(9)
+24%
|
(1)
+86%
|
0
N/A
|
(5)
N/A
|
(6)
-24%
|
(4)
+41%
|
8
N/A
|
3
-62%
|
(2)
N/A
|
(5)
-137%
|
(0)
+90%
|
(10)
-2 007%
|
(0)
+98%
|
(8)
-3 490%
|
(8)
-3%
|
(5)
+42%
|
(12)
-169%
|
(5)
+61%
|
(1)
+84%
|
12
N/A
|
25
+105%
|
16
-35%
|
19
+18%
|
31
+66%
|
26
-15%
|
41
+55%
|
22
-45%
|
(14)
N/A
|
(27)
-86%
|
(40)
-48%
|
(24)
+41%
|
(5)
+79%
|
(1)
+84%
|
2
N/A
|
(12)
N/A
|
(13)
-13%
|
(5)
+64%
|
(2)
+61%
|
6
N/A
|
(4)
N/A
|
(9)
-115%
|
(6)
+34%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
3
N/A
|
2
-28%
|
(4)
N/A
|
3
N/A
|
5
+104%
|
4
-28%
|
4
-3%
|
(5)
N/A
|
(11)
-103%
|
(14)
-24%
|
(30)
-118%
|
(26)
+13%
|
(27)
-2%
|
(26)
+1%
|
(9)
+66%
|
(8)
+13%
|
(11)
-39%
|
(5)
+51%
|
(0)
+91%
|
3
N/A
|
15
+383%
|
17
+18%
|
12
-28%
|
12
+1%
|
6
-56%
|
3
-52%
|
1
-48%
|
(2)
N/A
|
4
N/A
|
7
+75%
|
8
+21%
|
13
+58%
|
12
-10%
|
9
-19%
|
5
-45%
|
3
-49%
|
3
-3%
|
(1)
N/A
|
(0)
+71%
|
(2)
-363%
|
(1)
+65%
|
3
N/A
|
5
+66%
|
1
-87%
|
(6)
N/A
|
(7)
-19%
|
1
N/A
|
1
+4%
|
(3)
N/A
|
(5)
-57%
|
(3)
+45%
|
(13)
-433%
|
(10)
+28%
|
(17)
-73%
|
(18)
-8%
|
(12)
+33%
|
(15)
-21%
|
(6)
+57%
|
(3)
+56%
|
4
N/A
|
41
+944%
|
36
-12%
|
41
+14%
|
70
+71%
|
63
-11%
|
68
+8%
|
57
-17%
|
6
-90%
|
(24)
N/A
|
(36)
-49%
|
(25)
+31%
|
7
N/A
|
14
+98%
|
21
+52%
|
17
-20%
|
4
-73%
|
14
+204%
|
12
-10%
|
1
-94%
|
(8)
N/A
|
(21)
-167%
|
(21)
0%
|
|