VIS Containers Manufacturing SA
ATHEX:VIS
Cash Flow Statement
Cash Flow Statement
VIS Containers Manufacturing SA
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
|
| Depreciation & Amortization |
2
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Cash Taxes Paid |
4
|
3
|
3
|
3
|
3
|
0
|
(1)
|
(2)
|
(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
|
|
| Cash Interest Paid |
2
|
2
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
2
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
0
|
0
|
(0)
|
1
|
3
|
2
|
2
|
2
|
2
|
1
|
0
|
0
|
(1)
|
(0)
|
(0)
|
|
| Cash from Operating Activities |
1
N/A
|
2
+52%
|
2
+2%
|
2
-21%
|
2
+14%
|
1
-36%
|
2
+68%
|
2
+9%
|
2
-7%
|
2
+3%
|
2
-9%
|
2
+7%
|
1
-41%
|
2
+48%
|
2
-10%
|
1
-21%
|
2
+74%
|
1
-47%
|
1
+3%
|
1
+11%
|
1
-11%
|
1
+8%
|
1
-27%
|
1
-20%
|
1
+22%
|
2
+58%
|
1
-53%
|
1
+29%
|
0
-100%
|
0
+4 026%
|
1
+1 125%
|
1
-13%
|
1
+3%
|
2
+68%
|
1
-31%
|
0
-69%
|
(0)
N/A
|
0
N/A
|
(1)
N/A
|
(1)
+42%
|
(1)
-92%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
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 Investing Activities |
(1)
N/A
|
(1)
-20%
|
(1)
-6%
|
(1)
+25%
|
(1)
-22%
|
(0)
+36%
|
(0)
+51%
|
(0)
-54%
|
(0)
-19%
|
(1)
-16%
|
(1)
-59%
|
(1)
-10%
|
(1)
+18%
|
(1)
N/A
|
(1)
+8%
|
(0)
+28%
|
(0)
+15%
|
(0)
-17%
|
(0)
+8%
|
(0)
+2%
|
(1)
-30%
|
(1)
-3%
|
(1)
+1%
|
(1)
-2%
|
(0)
+24%
|
(0)
+25%
|
(0)
+42%
|
(1)
-194%
|
(0)
+12%
|
(0)
+57%
|
(0)
+29%
|
(0)
-31%
|
(0)
-33%
|
(0)
-46%
|
(0)
+8%
|
(0)
-4%
|
(0)
+7%
|
(0)
-11%
|
(0)
-6%
|
(0)
+58%
|
(0)
+54%
|
|
| 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
|
2
|
2
|
0
|
|
| Net Issuance of Debt |
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(1)
|
(2)
|
(2)
|
|
| Cash Paid for Dividends |
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
|
|
| 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
|
3
|
|
| Cash from Financing Activities |
(1)
N/A
|
(2)
-98%
|
(2)
+10%
|
(1)
+24%
|
(1)
+17%
|
(1)
+20%
|
(2)
-126%
|
(2)
-11%
|
(2)
+13%
|
(2)
+4%
|
(1)
+30%
|
(1)
-3%
|
(1)
+28%
|
(1)
-35%
|
(1)
-9%
|
(1)
+18%
|
(2)
-53%
|
(1)
+56%
|
(0)
+54%
|
(0)
-29%
|
(1)
-95%
|
(1)
-19%
|
(1)
+6%
|
(1)
+34%
|
(1)
+7%
|
(1)
-120%
|
(1)
+54%
|
(0)
+32%
|
1
N/A
|
0
-87%
|
(1)
N/A
|
(1)
+22%
|
(1)
-6%
|
(1)
-59%
|
(1)
+40%
|
(0)
+99%
|
0
N/A
|
0
-88%
|
2
+3 335%
|
1
-43%
|
1
+57%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(0)
N/A
|
(0)
-209%
|
(0)
+44%
|
(0)
+68%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+500%
|
0
-33%
|
0
+50%
|
(0)
N/A
|
(0)
+97%
|
(0)
-2 200%
|
(0)
+26%
|
0
N/A
|
0
-85%
|
1
+900%
|
1
+12%
|
(0)
N/A
|
(0)
-66%
|
(0)
-177%
|
(0)
+20%
|
(0)
+95%
|
0
N/A
|
(0)
N/A
|
(0)
+57%
|
0
N/A
|
(0)
N/A
|
(0)
+1%
|
(0)
+97%
|
(0)
-6 046%
|
0
N/A
|
0
+10 025%
|
0
-94%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
-39%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
1
N/A
|
1
+84%
|
1
-1%
|
1
-18%
|
1
+9%
|
1
-37%
|
2
+115%
|
2
+3%
|
1
-14%
|
1
N/A
|
1
-18%
|
1
+4%
|
1
-57%
|
1
+115%
|
1
-11%
|
1
-16%
|
2
+125%
|
1
-61%
|
1
+11%
|
1
+19%
|
1
-29%
|
1
+11%
|
0
-47%
|
0
-53%
|
1
+163%
|
1
+135%
|
1
-56%
|
0
-31%
|
(0)
N/A
|
(0)
+76%
|
1
N/A
|
1
-19%
|
1
-4%
|
1
+75%
|
1
-37%
|
0
-99%
|
(0)
N/A
|
(0)
+90%
|
(2)
-3 989%
|
(1)
+46%
|
(1)
-72%
|
|