Ege Gubre Sanayii AS
IST:EGGUB.E
Cash Flow Statement
Cash Flow Statement
Ege Gubre Sanayii AS
| 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 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||
| Net Income |
141
|
127
|
125
|
118
|
121
|
168
|
285
|
621
|
643
|
710
|
716
|
370
|
177
|
189
|
254
|
459
|
639
|
508
|
|
| Depreciation & Amortization |
26
|
23
|
24
|
26
|
29
|
32
|
35
|
200
|
41
|
44
|
47
|
307
|
262
|
390
|
310
|
329
|
404
|
355
|
|
| Other Non-Cash Items |
70
|
72
|
71
|
87
|
107
|
141
|
145
|
(346)
|
(210)
|
(208)
|
(141)
|
73
|
277
|
311
|
391
|
671
|
872
|
697
|
|
| Cash Taxes Paid |
12
|
20
|
30
|
29
|
34
|
38
|
46
|
113
|
61
|
53
|
49
|
84
|
53
|
95
|
73
|
74
|
109
|
91
|
|
| Cash Interest Paid |
26
|
21
|
21
|
16
|
15
|
17
|
16
|
39
|
19
|
17
|
17
|
26
|
53
|
71
|
6
|
0
|
83
|
70
|
|
| Change in Working Capital |
31
|
(111)
|
(78)
|
37
|
(64)
|
(168)
|
(166)
|
(554)
|
14
|
(17)
|
8
|
(142)
|
(434)
|
(592)
|
(640)
|
(702)
|
(724)
|
402
|
|
| Cash from Operating Activities |
268
N/A
|
110
-59%
|
142
+28%
|
268
+89%
|
192
-28%
|
173
-10%
|
299
+73%
|
301
+1%
|
488
+62%
|
529
+8%
|
629
+19%
|
772
+23%
|
283
-63%
|
298
+6%
|
315
+5%
|
757
+140%
|
1 190
+57%
|
1 962
+65%
|
|
| Investing Cash Flow | |||||||||||||||||||
| Capital Expenditures |
(80)
|
(45)
|
(126)
|
(126)
|
(132)
|
(146)
|
(58)
|
(169)
|
(102)
|
(114)
|
(157)
|
(287)
|
(196)
|
(572)
|
(895)
|
(1 133)
|
(1 438)
|
(1 833)
|
|
| Other Items |
(15)
|
(16)
|
(17)
|
(21)
|
(20)
|
(18)
|
(16)
|
25
|
(86)
|
(154)
|
(190)
|
39
|
107
|
232
|
54
|
0
|
111
|
94
|
|
| Cash from Investing Activities |
(95)
N/A
|
(60)
+36%
|
(143)
-136%
|
(147)
-3%
|
(152)
-3%
|
(164)
-8%
|
(74)
+55%
|
(144)
-93%
|
(188)
-31%
|
(268)
-43%
|
(347)
-29%
|
(248)
+29%
|
(89)
+64%
|
(340)
-282%
|
(842)
-148%
|
(1 098)
-30%
|
(1 327)
-21%
|
(1 739)
-31%
|
|
| Financing Cash Flow | |||||||||||||||||||
| Net Issuance of Debt |
31
|
(49)
|
(24)
|
(49)
|
(26)
|
(11)
|
(23)
|
(74)
|
(111)
|
(105)
|
(93)
|
(348)
|
(165)
|
714
|
853
|
697
|
706
|
(314)
|
|
| Cash Paid for Dividends |
0
|
(45)
|
(25)
|
(25)
|
0
|
(30)
|
(30)
|
(62)
|
0
|
(60)
|
(60)
|
(124)
|
0
|
(163)
|
(146)
|
0
|
(326)
|
(208)
|
|
| Other |
(23)
|
(19)
|
(19)
|
(15)
|
(14)
|
(16)
|
(15)
|
(35)
|
(13)
|
(4)
|
(3)
|
6
|
(28)
|
(27)
|
34
|
50
|
(6)
|
(1)
|
|
| Cash from Financing Activities |
(12)
N/A
|
(113)
-854%
|
(68)
+40%
|
(89)
-31%
|
(65)
+27%
|
(57)
+12%
|
(68)
-18%
|
(171)
-152%
|
(154)
+10%
|
(169)
-10%
|
(156)
+8%
|
(466)
-199%
|
(279)
+40%
|
524
N/A
|
741
+42%
|
601
-19%
|
374
-38%
|
(523)
N/A
|
|
| Change in Cash | |||||||||||||||||||
| Net Change in Cash |
161
N/A
|
(63)
N/A
|
(68)
-9%
|
32
N/A
|
(24)
N/A
|
(48)
-98%
|
157
N/A
|
(13)
N/A
|
146
N/A
|
92
-37%
|
127
+38%
|
59
-54%
|
(85)
N/A
|
482
N/A
|
214
-56%
|
260
+21%
|
237
-9%
|
(300)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow |
188
N/A
|
66
-65%
|
16
-75%
|
142
+778%
|
60
-58%
|
27
-55%
|
241
+789%
|
132
-45%
|
386
+192%
|
415
+7%
|
472
+14%
|
485
+3%
|
87
-82%
|
(274)
N/A
|
(580)
-112%
|
(377)
+35%
|
(248)
+34%
|
129
N/A
|
|