Cimsa Cimento Sanayi ve Ticaret AS
IST:CIMSA.E
Cash Flow Statement
Cash Flow Statement
Cimsa Cimento Sanayi ve Ticaret 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 |
237
|
456
|
599
|
554
|
662
|
602
|
994
|
3 042
|
3 261
|
3 360
|
3 938
|
2 802
|
2 937
|
3 205
|
3 725
|
4 321
|
3 905
|
3 903
|
3 268
|
3 553
|
|
| Depreciation & Amortization |
144
|
148
|
130
|
125
|
132
|
124
|
134
|
150
|
1 042
|
164
|
178
|
181
|
1 644
|
1 485
|
1 772
|
2 152
|
1 959
|
2 324
|
2 840
|
3 372
|
|
| Other Non-Cash Items |
111
|
(31)
|
(69)
|
(27)
|
1
|
50
|
(25)
|
(1 786)
|
(1 656)
|
(1 824)
|
(1 589)
|
82
|
(868)
|
1 056
|
819
|
4 044
|
3 780
|
2 787
|
927
|
(1 579)
|
|
| Cash Taxes Paid |
24
|
39
|
43
|
99
|
87
|
70
|
65
|
50
|
245
|
0
|
156
|
125
|
503
|
0
|
269
|
285
|
175
|
264
|
149
|
166
|
|
| Cash Interest Paid |
133
|
90
|
62
|
54
|
57
|
83
|
101
|
112
|
306
|
270
|
326
|
361
|
1 027
|
1 002
|
1 161
|
1 479
|
1 232
|
1 216
|
1 319
|
1 692
|
|
| Change in Working Capital |
62
|
(204)
|
(449)
|
(602)
|
(918)
|
(692)
|
(909)
|
(435)
|
486
|
(747)
|
(1 104)
|
(1 763)
|
(2 688)
|
(5 031)
|
(5 812)
|
(6 916)
|
(7 624)
|
(7 296)
|
(4 920)
|
(4 960)
|
|
| Cash from Operating Activities |
554
N/A
|
369
-33%
|
212
-43%
|
50
-76%
|
(122)
N/A
|
84
N/A
|
192
+128%
|
971
+405%
|
3 367
+247%
|
954
-72%
|
1 424
+49%
|
1 301
-9%
|
2 328
+79%
|
715
-69%
|
504
-29%
|
3 601
+614%
|
2 020
-44%
|
1 719
-15%
|
2 115
+23%
|
386
-82%
|
|
| Investing Cash Flow | |||||||||||||||||||||
| Capital Expenditures |
(68)
|
(89)
|
(107)
|
(120)
|
(181)
|
(199)
|
(232)
|
(265)
|
(1 135)
|
(613)
|
(818)
|
(1 030)
|
(4 827)
|
(3 559)
|
(4 207)
|
(4 631)
|
(3 824)
|
(4 606)
|
(5 437)
|
(5 991)
|
|
| Other Items |
43
|
(233)
|
93
|
81
|
82
|
363
|
(125)
|
1 517
|
(140)
|
967
|
1 077
|
(564)
|
2 365
|
1 802
|
2 323
|
2 372
|
(10 758)
|
(11 208)
|
(11 825)
|
(12 010)
|
|
| Cash from Investing Activities |
(25)
N/A
|
(322)
-1 209%
|
(14)
+96%
|
(39)
-180%
|
(99)
-153%
|
164
N/A
|
(357)
N/A
|
1 252
N/A
|
(1 275)
N/A
|
354
N/A
|
259
-27%
|
(1 593)
N/A
|
(2 462)
-55%
|
(1 757)
+29%
|
(1 884)
-7%
|
(2 259)
-20%
|
(14 581)
-546%
|
(15 814)
-8%
|
(17 262)
-9%
|
(18 001)
-4%
|
|
| Financing Cash Flow | |||||||||||||||||||||
| Net Issuance of Common Stock |
147
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
89
|
(533)
|
(34)
|
26
|
(423)
|
(68)
|
519
|
247
|
1 835
|
890
|
852
|
612
|
1 334
|
(501)
|
(624)
|
11 356
|
11 916
|
12 217
|
13 593
|
949
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
(115)
|
(200)
|
(200)
|
(411)
|
(85)
|
(400)
|
(400)
|
(826)
|
0
|
(1 223)
|
(1 316)
|
(1 216)
|
0
|
(802)
|
(756)
|
|
| Other |
(99)
|
(48)
|
(24)
|
(15)
|
(19)
|
(54)
|
(77)
|
(717)
|
1 747
|
(298)
|
(790)
|
(281)
|
(1 347)
|
(1 906)
|
(1 486)
|
(1 362)
|
11
|
8
|
(287)
|
(841)
|
|
| Cash from Financing Activities |
137
N/A
|
(434)
N/A
|
(58)
+87%
|
11
N/A
|
(442)
N/A
|
(237)
+46%
|
242
N/A
|
(670)
N/A
|
3 170
N/A
|
507
-84%
|
(338)
N/A
|
(69)
+79%
|
(839)
-1 111%
|
(2 980)
-255%
|
(3 333)
-12%
|
8 677
N/A
|
10 711
+23%
|
11 009
+3%
|
12 505
+14%
|
(648)
N/A
|
|
| Change in Cash | |||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(30)
|
(16)
|
10
|
2
|
17
|
7
|
2
|
3
|
13
|
20
|
(80)
|
(50)
|
112
|
620
|
1 634
|
646
|
406
|
339
|
104
|
1 312
|
|
| Net Change in Cash |
637
N/A
|
(402)
N/A
|
150
N/A
|
24
-84%
|
(646)
N/A
|
18
N/A
|
79
+344%
|
1 556
+1 860%
|
5 276
+239%
|
1 834
-65%
|
1 266
-31%
|
(412)
N/A
|
(861)
-109%
|
(3 401)
-295%
|
(3 079)
+9%
|
10 666
N/A
|
(1 444)
N/A
|
(2 748)
-90%
|
(2 539)
+8%
|
(16 951)
-568%
|
|
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow |
486
N/A
|
280
-42%
|
105
-62%
|
(70)
N/A
|
(303)
-334%
|
(115)
+62%
|
(39)
+66%
|
706
N/A
|
2 233
+216%
|
341
-85%
|
606
+78%
|
272
-55%
|
(2 499)
N/A
|
(2 844)
-14%
|
(3 703)
-30%
|
(1 030)
+72%
|
(1 804)
-75%
|
(2 888)
-60%
|
(3 323)
-15%
|
(5 605)
-69%
|
|