Burcelik Bursa Celik Dokum Sanayi AS
IST:BURCE.E
Cash Flow Statement
Cash Flow Statement
Burcelik Bursa Celik Dokum Sanayi AS
| 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 |
3
|
3
|
6
|
(3)
|
3
|
7
|
10
|
20
|
31
|
36
|
26
|
39
|
55
|
35
|
91
|
54
|
69
|
40
|
(46)
|
(63)
|
|
| Depreciation & Amortization |
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
15
|
6
|
7
|
9
|
29
|
24
|
29
|
36
|
34
|
38
|
41
|
45
|
|
| Other Non-Cash Items |
(3)
|
(3)
|
(2)
|
(0)
|
11
|
14
|
15
|
14
|
(2)
|
0
|
5
|
19
|
(55)
|
(14)
|
(13)
|
33
|
105
|
123
|
125
|
50
|
|
| Cash Interest Paid |
7
|
7
|
7
|
7
|
7
|
8
|
8
|
9
|
18
|
10
|
11
|
13
|
27
|
22
|
22
|
22
|
18
|
16
|
19
|
28
|
|
| Change in Working Capital |
(4)
|
(1)
|
3
|
4
|
(8)
|
(2)
|
(14)
|
(10)
|
3
|
2
|
(16)
|
28
|
136
|
24
|
28
|
(101)
|
(248)
|
(227)
|
(242)
|
(136)
|
|
| Cash from Operating Activities |
(0)
N/A
|
2
N/A
|
10
+347%
|
3
-69%
|
8
+148%
|
23
+187%
|
15
-34%
|
28
+87%
|
125
+354%
|
44
-65%
|
22
-49%
|
96
+327%
|
189
+98%
|
70
-63%
|
134
+93%
|
22
-84%
|
(40)
N/A
|
(27)
+32%
|
(122)
-352%
|
(105)
+14%
|
|
| Investing Cash Flow | |||||||||||||||||||||
| Capital Expenditures |
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(6)
|
(8)
|
(14)
|
(30)
|
(20)
|
(27)
|
(31)
|
(67)
|
(53)
|
(48)
|
(58)
|
(57)
|
(54)
|
(64)
|
(73)
|
|
| Other Items |
10
|
10
|
10
|
10
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
2
|
4
|
4
|
4
|
4
|
1
|
1
|
5
|
|
| Cash from Investing Activities |
8
N/A
|
8
-3%
|
7
-3%
|
7
-2%
|
(5)
N/A
|
(6)
-35%
|
(8)
-29%
|
(13)
-64%
|
(25)
-88%
|
(20)
+20%
|
(27)
-34%
|
(31)
-16%
|
(65)
-110%
|
(49)
+25%
|
(44)
+9%
|
(54)
-21%
|
(53)
+1%
|
(53)
+1%
|
(63)
-19%
|
(68)
-8%
|
|
| Financing Cash Flow | |||||||||||||||||||||
| Net Issuance of Debt |
7
|
(1)
|
(8)
|
(6)
|
(2)
|
4
|
17
|
15
|
(17)
|
(3)
|
12
|
1
|
(25)
|
(10)
|
(50)
|
(36)
|
(19)
|
13
|
84
|
186
|
|
| Other |
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(18)
|
(10)
|
(10)
|
(12)
|
(24)
|
(18)
|
(16)
|
(14)
|
(10)
|
(8)
|
(13)
|
(24)
|
|
| Cash from Financing Activities |
1
N/A
|
(8)
N/A
|
(15)
-83%
|
(12)
+16%
|
(9)
+24%
|
(4)
+60%
|
9
N/A
|
6
-30%
|
(35)
N/A
|
(13)
+63%
|
2
N/A
|
(11)
N/A
|
(49)
-350%
|
(28)
+42%
|
(67)
-136%
|
(50)
+25%
|
(29)
+43%
|
6
N/A
|
71
+1 190%
|
162
+128%
|
|
| Change in Cash | |||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
4
|
1
|
0
|
0
|
(7)
|
1
|
0
|
2
|
5
|
0
|
|
| Net Change in Cash |
8
N/A
|
2
-77%
|
2
+40%
|
(2)
N/A
|
(6)
-170%
|
13
N/A
|
16
+24%
|
21
+33%
|
67
+218%
|
12
-82%
|
2
-87%
|
54
+3 361%
|
75
+39%
|
(7)
N/A
|
17
N/A
|
(81)
N/A
|
(121)
-49%
|
(73)
+40%
|
(109)
-49%
|
(10)
+91%
|
|
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(1)
+81%
|
7
N/A
|
(0)
N/A
|
3
N/A
|
16
+441%
|
7
-59%
|
14
+112%
|
95
+586%
|
24
-75%
|
(5)
N/A
|
64
N/A
|
122
+90%
|
17
-86%
|
86
+406%
|
(36)
N/A
|
(96)
-168%
|
(81)
+16%
|
(186)
-129%
|
(177)
+5%
|
|