Ingram Micro Bilisim Sistemleri AS
IST:INGRM.E
Cash Flow Statement
Cash Flow Statement
Ingram Micro Bilisim Sistemleri AS
| Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
2
|
2
|
3
|
3
|
3
|
2
|
1
|
(0)
|
(1)
|
(1)
|
1
|
3
|
4
|
5
|
7
|
7
|
7
|
8
|
9
|
10
|
10
|
11
|
11
|
11
|
12
|
12
|
11
|
12
|
9
|
8
|
10
|
10
|
13
|
13
|
14
|
11
|
10
|
11
|
10
|
10
|
8
|
5
|
5
|
8
|
13
|
17
|
12
|
(1)
|
(1)
|
(3)
|
1
|
16
|
13
|
13
|
12
|
4
|
16
|
21
|
25
|
33
|
(20)
|
(11)
|
(10)
|
1
|
77
|
107
|
97
|
107
|
(23)
|
(8)
|
41
|
62
|
213
|
147
|
30
|
|
| Depreciation & Amortization |
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
7
|
8
|
10
|
13
|
16
|
30
|
43
|
53
|
62
|
62
|
62
|
63
|
66
|
|
| Other Non-Cash Items |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
4
|
4
|
3
|
2
|
2
|
5
|
7
|
8
|
9
|
7
|
10
|
11
|
13
|
14
|
12
|
10
|
12
|
15
|
16
|
16
|
13
|
12
|
14
|
24
|
43
|
33
|
35
|
34
|
15
|
29
|
32
|
34
|
45
|
43
|
44
|
53
|
61
|
116
|
140
|
162
|
191
|
177
|
185
|
181
|
258
|
333
|
341
|
322
|
272
|
324
|
287
|
410
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
5
|
5
|
5
|
5
|
6
|
8
|
9
|
9
|
6
|
4
|
4
|
9
|
10
|
10
|
9
|
9
|
11
|
18
|
28
|
24
|
18
|
12
|
(0)
|
6
|
14
|
18
|
26
|
20
|
23
|
28
|
40
|
85
|
106
|
114
|
122
|
22
|
150
|
111
|
156
|
404
|
70
|
92
|
19
|
(154)
|
18
|
|
| Cash Interest Paid |
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
4
|
4
|
4
|
3
|
3
|
5
|
7
|
8
|
10
|
12
|
14
|
15
|
17
|
18
|
16
|
17
|
16
|
15
|
16
|
16
|
17
|
16
|
19
|
20
|
23
|
29
|
47
|
69
|
94
|
112
|
119
|
138
|
171
|
220
|
266
|
295
|
336
|
|
| Change in Working Capital |
1
|
(2)
|
1
|
8
|
(3)
|
(5)
|
(4)
|
(10)
|
10
|
14
|
14
|
14
|
(10)
|
(12)
|
(18)
|
(19)
|
(19)
|
(11)
|
(21)
|
(18)
|
(21)
|
(20)
|
(19)
|
(7)
|
27
|
1
|
0
|
(2)
|
(34)
|
(22)
|
(7)
|
(31)
|
(37)
|
(47)
|
(69)
|
(78)
|
(12)
|
18
|
(18)
|
(11)
|
(43)
|
(89)
|
(27)
|
(35)
|
(50)
|
(8)
|
(43)
|
(40)
|
62
|
68
|
63
|
29
|
(12)
|
(154)
|
(158)
|
(42)
|
(87)
|
(175)
|
(202)
|
(402)
|
(365)
|
(167)
|
(101)
|
213
|
(92)
|
(219)
|
(7)
|
(546)
|
(148)
|
(792)
|
(1 431)
|
(1 202)
|
(935)
|
(1 127)
|
(919)
|
|
| Cash from Operating Activities |
5
N/A
|
2
-61%
|
5
+189%
|
12
+127%
|
1
-92%
|
(1)
N/A
|
(1)
N/A
|
(9)
-514%
|
11
N/A
|
15
+42%
|
17
+9%
|
18
+8%
|
(4)
N/A
|
(5)
-42%
|
(10)
-89%
|
(11)
-3%
|
(10)
+5%
|
(2)
+83%
|
(10)
-506%
|
(7)
+33%
|
(8)
-12%
|
(5)
+32%
|
(4)
+31%
|
9
N/A
|
43
+371%
|
17
-61%
|
15
-13%
|
13
-14%
|
(20)
N/A
|
(6)
+70%
|
12
N/A
|
(11)
N/A
|
(16)
-42%
|
(24)
-48%
|
(43)
-81%
|
(53)
-24%
|
13
N/A
|
42
+219%
|
3
-92%
|
14
+303%
|
(18)
N/A
|
(66)
-260%
|
(4)
+94%
|
(12)
-222%
|
(23)
-92%
|
25
N/A
|
(5)
N/A
|
5
N/A
|
97
+1 876%
|
103
+6%
|
101
-1%
|
64
-37%
|
35
-45%
|
(104)
N/A
|
(107)
-3%
|
11
N/A
|
(23)
N/A
|
(104)
-359%
|
(118)
-13%
|
(303)
-156%
|
(264)
+13%
|
(31)
+88%
|
59
N/A
|
413
+601%
|
172
-58%
|
85
-50%
|
288
+238%
|
(150)
N/A
|
205
N/A
|
(405)
N/A
|
(1 007)
-148%
|
(806)
+20%
|
(337)
+58%
|
(631)
-87%
|
(412)
+35%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
(11)
|
(33)
|
(51)
|
(47)
|
(83)
|
(63)
|
(48)
|
(53)
|
(10)
|
(8)
|
(5)
|
(3)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
(0)
|
4
|
4
|
5
|
6
|
22
|
22
|
22
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
+50%
|
(0)
N/A
|
(0)
N/A
|
(0)
-100%
|
(2)
-750%
|
(2)
-12%
|
(2)
N/A
|
(2)
N/A
|
(0)
+79%
|
(0)
+75%
|
(1)
-500%
|
(0)
+67%
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
-100%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-150%
|
(1)
-80%
|
(1)
-22%
|
(1)
-9%
|
(1)
+8%
|
(1)
+18%
|
(1)
-33%
|
(1)
+17%
|
(1)
+10%
|
(1)
N/A
|
(1)
+22%
|
(1)
N/A
|
(0)
+43%
|
(0)
N/A
|
(1)
-75%
|
(1)
-43%
|
(2)
-60%
|
(2)
-19%
|
(1)
+32%
|
(1)
+15%
|
(1)
-9%
|
(1)
N/A
|
(2)
-42%
|
(2)
-6%
|
(2)
-22%
|
(2)
N/A
|
(2)
+5%
|
(2)
+5%
|
(2)
N/A
|
(3)
-30%
|
(3)
N/A
|
(3)
-15%
|
(2)
+23%
|
(2)
N/A
|
(3)
-13%
|
(2)
+15%
|
(2)
-5%
|
(2)
+30%
|
(2)
-31%
|
(3)
-33%
|
(4)
-50%
|
(11)
-155%
|
(33)
-209%
|
(51)
-54%
|
(47)
+9%
|
(83)
-79%
|
(59)
+29%
|
(44)
+25%
|
(48)
-8%
|
(4)
+92%
|
14
N/A
|
18
+24%
|
19
+6%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(8)
|
(8)
|
0
|
(4)
|
1
|
6
|
7
|
11
|
(2)
|
(11)
|
(12)
|
(13)
|
0
|
7
|
8
|
7
|
19
|
9
|
21
|
13
|
29
|
25
|
5
|
(5)
|
(48)
|
(27)
|
(6)
|
6
|
19
|
16
|
1
|
19
|
28
|
17
|
28
|
39
|
56
|
29
|
23
|
11
|
(38)
|
24
|
4
|
36
|
60
|
(7)
|
4
|
(12)
|
(35)
|
3
|
51
|
9
|
(7)
|
93
|
7
|
64
|
45
|
(58)
|
4
|
71
|
64
|
46
|
45
|
187
|
540
|
546
|
188
|
(184)
|
(577)
|
(155)
|
755
|
1 127
|
734
|
1 344
|
624
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(4)
|
(4)
|
(4)
|
0
|
(6)
|
(6)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(128)
|
(128)
|
(128)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
5
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(6)
|
(8)
|
(9)
|
(10)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(14)
|
(15)
|
(15)
|
(16)
|
(16)
|
(19)
|
(20)
|
(22)
|
(59)
|
(77)
|
(99)
|
(121)
|
(107)
|
(113)
|
(133)
|
(167)
|
(212)
|
(254)
|
(267)
|
(305)
|
|
| Cash from Financing Activities |
(1)
N/A
|
(1)
-20%
|
(0)
+67%
|
(4)
-2 050%
|
1
N/A
|
6
+533%
|
6
-2%
|
9
+59%
|
(4)
N/A
|
(13)
-195%
|
(12)
+3%
|
(13)
-7%
|
0
N/A
|
7
+2 300%
|
7
+1%
|
5
-26%
|
18
+230%
|
8
-56%
|
19
+142%
|
10
-45%
|
27
+159%
|
22
-18%
|
2
-90%
|
(8)
N/A
|
(51)
-568%
|
(29)
+43%
|
(10)
+67%
|
3
N/A
|
15
+421%
|
12
-18%
|
(5)
N/A
|
12
N/A
|
22
+76%
|
11
-51%
|
26
+148%
|
37
+42%
|
53
+43%
|
27
-50%
|
20
-24%
|
7
-63%
|
(42)
N/A
|
21
N/A
|
1
-95%
|
32
+3 110%
|
54
+67%
|
(14)
N/A
|
(5)
+61%
|
(23)
-322%
|
(46)
-103%
|
(9)
+81%
|
39
N/A
|
(3)
N/A
|
(18)
-513%
|
81
N/A
|
(7)
N/A
|
50
N/A
|
30
-40%
|
(74)
N/A
|
(12)
+83%
|
56
N/A
|
45
-19%
|
27
-42%
|
23
-13%
|
127
+453%
|
463
+264%
|
447
-3%
|
(62)
N/A
|
(419)
-578%
|
(819)
-95%
|
(417)
+49%
|
588
N/A
|
915
+56%
|
480
-48%
|
1 077
+124%
|
318
-70%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(1)
|
(4)
|
(4)
|
(4)
|
(1)
|
(1)
|
0
|
2
|
1
|
1
|
0
|
(0)
|
(1)
|
0
|
(0)
|
1
|
1
|
1
|
2
|
0
|
(2)
|
(2)
|
(3)
|
(2)
|
1
|
(1)
|
3
|
2
|
1
|
3
|
(0)
|
0
|
2
|
3
|
4
|
7
|
3
|
9
|
4
|
16
|
21
|
14
|
17
|
4
|
13
|
26
|
43
|
36
|
36
|
27
|
4
|
20
|
23
|
26
|
67
|
37
|
23
|
31
|
2
|
111
|
109
|
129
|
243
|
114
|
88
|
284
|
89
|
201
|
372
|
(14)
|
78
|
4
|
(97)
|
56
|
|
| Net Change in Cash |
4
N/A
|
0
-91%
|
1
+233%
|
3
+240%
|
(2)
N/A
|
1
N/A
|
1
-8%
|
(1)
N/A
|
6
N/A
|
3
-55%
|
5
+74%
|
4
-9%
|
(4)
N/A
|
1
N/A
|
(3)
N/A
|
(5)
-61%
|
8
N/A
|
7
-18%
|
10
+43%
|
5
-49%
|
19
+296%
|
14
-26%
|
(4)
N/A
|
(2)
+50%
|
(11)
-479%
|
(13)
-19%
|
3
N/A
|
17
+452%
|
(4)
N/A
|
6
N/A
|
9
+38%
|
0
N/A
|
5
N/A
|
(12)
N/A
|
(14)
-24%
|
(12)
+16%
|
73
N/A
|
71
-3%
|
31
-57%
|
24
-23%
|
(46)
N/A
|
(25)
+44%
|
10
N/A
|
36
+261%
|
33
-9%
|
23
-32%
|
13
-41%
|
23
+69%
|
84
+271%
|
128
+52%
|
165
+29%
|
63
-62%
|
35
-45%
|
(3)
N/A
|
(90)
-3 007%
|
125
N/A
|
42
-66%
|
(157)
N/A
|
(102)
+35%
|
(247)
-142%
|
(110)
+55%
|
102
N/A
|
207
+102%
|
773
+273%
|
715
-7%
|
569
-20%
|
463
-19%
|
(564)
N/A
|
(472)
+16%
|
(494)
-5%
|
(481)
+3%
|
183
N/A
|
162
-11%
|
367
+126%
|
(19)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
4
N/A
|
2
-63%
|
5
+213%
|
12
+132%
|
1
-95%
|
(3)
N/A
|
(3)
N/A
|
(11)
-218%
|
9
N/A
|
15
+69%
|
16
+9%
|
17
+6%
|
(4)
N/A
|
(6)
-43%
|
(11)
-86%
|
(11)
+1%
|
(10)
+1%
|
(2)
+80%
|
(11)
-405%
|
(7)
+31%
|
(8)
-11%
|
(6)
+27%
|
(4)
+25%
|
8
N/A
|
42
+428%
|
16
-63%
|
13
-14%
|
12
-13%
|
(21)
N/A
|
(7)
+67%
|
11
N/A
|
(12)
N/A
|
(17)
-37%
|
(24)
-46%
|
(44)
-80%
|
(54)
-23%
|
12
N/A
|
40
+242%
|
2
-96%
|
12
+588%
|
(20)
N/A
|
(68)
-238%
|
(5)
+92%
|
(14)
-162%
|
(25)
-82%
|
23
N/A
|
(7)
N/A
|
3
N/A
|
95
+3 404%
|
101
+7%
|
99
-2%
|
61
-39%
|
32
-48%
|
(108)
N/A
|
(110)
-2%
|
9
N/A
|
(25)
N/A
|
(107)
-320%
|
(121)
-13%
|
(305)
-152%
|
(266)
+13%
|
(34)
+87%
|
55
N/A
|
402
+636%
|
138
-66%
|
34
-76%
|
241
+612%
|
(233)
N/A
|
141
N/A
|
(454)
N/A
|
(1 060)
-133%
|
(816)
+23%
|
(345)
+58%
|
(635)
-84%
|
(415)
+35%
|
|