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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||
Net Income |
237
|
456
|
599
|
554
|
662
|
602
|
994
|
3 042
|
3 261
|
3 360
|
3 938
|
2 802
|
2 937
|
|
Depreciation & Amortization |
144
|
148
|
130
|
125
|
132
|
124
|
134
|
150
|
1 042
|
164
|
178
|
181
|
1 138
|
|
Other Non-Cash Items |
111
|
(31)
|
(69)
|
(27)
|
1
|
50
|
(25)
|
(1 786)
|
(1 656)
|
(1 824)
|
(1 589)
|
82
|
(598)
|
|
Cash Taxes Paid |
24
|
39
|
43
|
99
|
87
|
70
|
65
|
50
|
245
|
0
|
156
|
125
|
348
|
|
Cash Interest Paid |
133
|
90
|
62
|
54
|
57
|
83
|
101
|
112
|
306
|
270
|
326
|
361
|
711
|
|
Change in Working Capital |
62
|
(204)
|
(449)
|
(602)
|
(918)
|
(692)
|
(909)
|
(435)
|
486
|
(747)
|
(1 104)
|
(1 763)
|
(1 817)
|
|
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%
|
1 660
+28%
|
|
Investing Cash Flow | ||||||||||||||
Capital Expenditures |
(68)
|
(89)
|
(107)
|
(120)
|
(181)
|
(199)
|
(232)
|
(265)
|
(1 135)
|
(613)
|
(818)
|
(1 030)
|
(3 343)
|
|
Other Items |
43
|
(233)
|
93
|
81
|
82
|
363
|
(125)
|
1 517
|
(140)
|
967
|
1 077
|
(564)
|
1 650
|
|
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
|
(1 693)
-6%
|
|
Financing Cash Flow | ||||||||||||||
Net Issuance of Common Stock |
147
|
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
|
867
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
(115)
|
(200)
|
(200)
|
(411)
|
(85)
|
(400)
|
(400)
|
(572)
|
|
Other |
(99)
|
(48)
|
(24)
|
(15)
|
(19)
|
(54)
|
(77)
|
(717)
|
1 747
|
(298)
|
(790)
|
(281)
|
(933)
|
|
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%
|
(638)
-820%
|
|
Change in Cash | ||||||||||||||
Effect of Foreign Exchange Rates |
(30)
|
(16)
|
10
|
2
|
17
|
7
|
2
|
3
|
13
|
20
|
(80)
|
(50)
|
74
|
|
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
|
(597)
-45%
|
|
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%
|
(1 683)
N/A
|