Afyon Cimento Sanayi TAS
IST:AFYON.E
Cash Flow Statement
Cash Flow Statement
Afyon Cimento Sanayi TAS
| 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 |
51
|
91
|
95
|
77
|
57
|
112
|
183
|
267
|
362
|
420
|
497
|
992
|
890
|
891
|
770
|
429
|
511
|
271
|
307
|
|
| Depreciation & Amortization |
38
|
31
|
31
|
31
|
32
|
33
|
34
|
206
|
36
|
37
|
39
|
322
|
280
|
355
|
433
|
341
|
368
|
392
|
428
|
|
| Other Non-Cash Items |
(27)
|
(45)
|
(45)
|
(26)
|
(4)
|
28
|
58
|
358
|
77
|
93
|
95
|
(747)
|
(503)
|
(360)
|
(324)
|
277
|
263
|
(13)
|
72
|
|
| Cash Taxes Paid |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
12
|
39
|
122
|
0
|
78
|
78
|
86
|
77
|
117
|
88
|
|
| Cash Interest Paid |
43
|
13
|
12
|
13
|
15
|
17
|
23
|
75
|
43
|
40
|
38
|
28
|
37
|
43
|
42
|
11
|
5
|
(4)
|
(9)
|
|
| Change in Working Capital |
(2)
|
(36)
|
(50)
|
(50)
|
(64)
|
(144)
|
(83)
|
95
|
(245)
|
(147)
|
(303)
|
(516)
|
(133)
|
(240)
|
5
|
135
|
(213)
|
(13)
|
(525)
|
|
| Cash from Operating Activities |
60
N/A
|
41
-32%
|
31
-25%
|
32
+5%
|
21
-33%
|
28
+29%
|
192
+589%
|
815
+325%
|
230
-72%
|
404
+75%
|
329
-19%
|
492
+50%
|
534
+9%
|
646
+21%
|
884
+37%
|
1 183
+34%
|
928
-22%
|
638
-31%
|
282
-56%
|
|
| Investing Cash Flow | ||||||||||||||||||||
| Capital Expenditures |
(8)
|
(16)
|
(22)
|
(60)
|
(70)
|
(66)
|
(75)
|
(257)
|
(67)
|
(74)
|
(127)
|
(305)
|
(224)
|
(408)
|
(237)
|
(306)
|
(450)
|
(356)
|
(399)
|
|
| Other Items |
52
|
55
|
54
|
41
|
21
|
8
|
8
|
39
|
5
|
5
|
5
|
0
|
7
|
0
|
2
|
5
|
(1)
|
0
|
0
|
|
| Cash from Investing Activities |
44
N/A
|
39
-12%
|
32
-17%
|
(20)
N/A
|
(49)
-149%
|
(58)
-18%
|
(67)
-16%
|
(218)
-225%
|
(63)
+71%
|
(69)
-10%
|
(122)
-77%
|
(305)
-150%
|
(217)
+29%
|
(408)
-88%
|
(235)
+42%
|
(301)
-28%
|
(452)
-50%
|
(351)
+22%
|
(396)
-13%
|
|
| 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
|
|
| Net Issuance of Debt |
(323)
|
(78)
|
(67)
|
(14)
|
80
|
164
|
143
|
(34)
|
(140)
|
(215)
|
(197)
|
(96)
|
(49)
|
(9)
|
(8)
|
(58)
|
(18)
|
(18)
|
(18)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
(0)
|
(18)
|
(18)
|
(37)
|
(18)
|
(80)
|
(80)
|
(165)
|
0
|
(203)
|
(218)
|
(195)
|
0
|
(438)
|
(467)
|
|
| Other |
(42)
|
(12)
|
(11)
|
(12)
|
(13)
|
(14)
|
(16)
|
(46)
|
(21)
|
(13)
|
2
|
82
|
74
|
121
|
193
|
318
|
395
|
424
|
411
|
|
| Cash from Financing Activities |
(63)
N/A
|
(90)
-42%
|
(77)
+14%
|
(26)
+66%
|
67
N/A
|
132
+97%
|
109
-17%
|
(117)
N/A
|
(178)
-53%
|
(307)
-72%
|
(275)
+11%
|
(180)
+35%
|
(89)
+50%
|
(91)
-2%
|
(33)
+64%
|
65
N/A
|
182
+180%
|
(32)
N/A
|
(74)
-134%
|
|
| Change in Cash | ||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(78)
|
0
|
0
|
0
|
(171)
|
(161)
|
(196)
|
(265)
|
(240)
|
(258)
|
(241)
|
(329)
|
|
| Net Change in Cash |
41
N/A
|
(10)
N/A
|
(14)
-42%
|
(14)
+6%
|
39
N/A
|
102
+158%
|
234
+130%
|
402
+72%
|
(11)
N/A
|
27
N/A
|
(68)
N/A
|
(165)
-142%
|
68
N/A
|
(50)
N/A
|
351
N/A
|
707
+101%
|
400
-43%
|
14
-97%
|
(517)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow |
52
N/A
|
25
-52%
|
9
-65%
|
(28)
N/A
|
(48)
-70%
|
(39)
+20%
|
116
N/A
|
558
+380%
|
163
-71%
|
330
+103%
|
202
-39%
|
187
-8%
|
311
+66%
|
238
-23%
|
647
+172%
|
877
+35%
|
478
-46%
|
281
-41%
|
(117)
N/A
|
|