Mondi Turkey Oluklu Mukavva Kagit ve Ambalaj Sanayi AS
IST:MNDTR.E
Cash Flow Statement
Cash Flow Statement
Mondi Turkey Oluklu Mukavva Kagit ve Ambalaj Sanayi AS
| Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | 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-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
4
|
1
|
(9)
|
(3)
|
4
|
7
|
17
|
10
|
(0)
|
(14)
|
(20)
|
(29)
|
(64)
|
(66)
|
(63)
|
(56)
|
(23)
|
(8)
|
(6)
|
(5)
|
(3)
|
(6)
|
(8)
|
(5)
|
2
|
8
|
12
|
11
|
12
|
8
|
5
|
2
|
3
|
5
|
7
|
10
|
9
|
7
|
1
|
(1)
|
2
|
1
|
2
|
2
|
2
|
7
|
14
|
21
|
22
|
30
|
40
|
49
|
76
|
61
|
25
|
16
|
(16)
|
(7)
|
25
|
29
|
64
|
113
|
177
|
291
|
503
|
838
|
656
|
806
|
865
|
421
|
501
|
(604)
|
(473)
|
(309)
|
(699)
|
|
| Depreciation & Amortization |
16
|
15
|
16
|
17
|
17
|
18
|
17
|
17
|
16
|
14
|
12
|
10
|
9
|
10
|
11
|
11
|
11
|
11
|
11
|
11
|
0
|
11
|
11
|
11
|
0
|
11
|
11
|
11
|
11
|
12
|
12
|
12
|
12
|
11
|
11
|
12
|
13
|
14
|
15
|
14
|
14
|
15
|
16
|
16
|
16
|
17
|
18
|
19
|
21
|
22
|
23
|
24
|
25
|
25
|
28
|
27
|
32
|
34
|
36
|
36
|
39
|
32
|
44
|
50
|
65
|
118
|
67
|
94
|
80
|
60
|
95
|
421
|
627
|
740
|
911
|
|
| Change in Deffered Taxes |
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
3
|
4
|
0
|
0
|
(1)
|
(6)
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
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
|
|
| Other Non-Cash Items |
(4)
|
5
|
6
|
6
|
6
|
5
|
10
|
9
|
12
|
28
|
16
|
20
|
29
|
28
|
31
|
32
|
24
|
11
|
12
|
4
|
20
|
10
|
21
|
21
|
35
|
30
|
20
|
30
|
16
|
11
|
10
|
8
|
8
|
11
|
17
|
15
|
19
|
19
|
16
|
19
|
15
|
19
|
21
|
20
|
11
|
21
|
18
|
20
|
22
|
28
|
34
|
38
|
74
|
69
|
70
|
80
|
39
|
30
|
15
|
(5)
|
(5)
|
11
|
(22)
|
(14)
|
243
|
359
|
308
|
278
|
305
|
159
|
350
|
543
|
(546)
|
(929)
|
(722)
|
|
| Cash Taxes Paid |
0
|
0
|
3
|
0
|
1
|
6
|
4
|
1
|
0
|
1
|
(1)
|
3
|
3
|
(1)
|
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
|
(2)
|
1
|
(1)
|
5
|
(7)
|
19
|
33
|
17
|
30
|
2
|
(3)
|
0
|
8
|
0
|
(7)
|
0
|
10
|
44
|
87
|
152
|
157
|
177
|
154
|
123
|
(55)
|
0
|
(55)
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
6
|
8
|
0
|
12
|
7
|
7
|
16
|
15
|
18
|
31
|
20
|
23
|
24
|
11
|
14
|
9
|
6
|
7
|
11
|
14
|
15
|
17
|
13
|
16
|
12
|
11
|
12
|
6
|
8
|
8
|
11
|
12
|
11
|
11
|
9
|
11
|
13
|
15
|
17
|
18
|
19
|
20
|
19
|
23
|
23
|
27
|
27
|
32
|
49
|
58
|
74
|
74
|
62
|
50
|
34
|
28
|
26
|
31
|
43
|
59
|
80
|
148
|
109
|
220
|
239
|
215
|
252
|
222
|
318
|
347
|
457
|
|
| Change in Working Capital |
(0)
|
(12)
|
(18)
|
(19)
|
(33)
|
(38)
|
(27)
|
(33)
|
(15)
|
(17)
|
(12)
|
9
|
(1)
|
(10)
|
(9)
|
(25)
|
(15)
|
0
|
(10)
|
(18)
|
(27)
|
(56)
|
(87)
|
(55)
|
(64)
|
(46)
|
(10)
|
(20)
|
2
|
(3)
|
4
|
(10)
|
(35)
|
(20)
|
(38)
|
(15)
|
0
|
(3)
|
(6)
|
2
|
(1)
|
(13)
|
(2)
|
(15)
|
(7)
|
(22)
|
(16)
|
(43)
|
(36)
|
(77)
|
(94)
|
(81)
|
(114)
|
(75)
|
(0)
|
12
|
50
|
100
|
28
|
7
|
9
|
(98)
|
(118)
|
(261)
|
(725)
|
(1 591)
|
(1 128)
|
(1 170)
|
(887)
|
176
|
(236)
|
(113)
|
57
|
(237)
|
49
|
|
| Cash from Operating Activities |
14
N/A
|
7
-49%
|
(5)
N/A
|
0
N/A
|
(6)
N/A
|
(9)
-46%
|
20
N/A
|
8
-61%
|
13
+60%
|
12
-6%
|
(10)
N/A
|
(0)
+98%
|
(27)
-13 200%
|
(38)
-43%
|
(30)
+21%
|
(34)
-11%
|
(4)
+87%
|
14
N/A
|
9
-35%
|
(9)
N/A
|
(10)
-8%
|
(41)
-321%
|
(63)
-53%
|
(28)
+56%
|
(27)
+5%
|
2
N/A
|
34
+1 595%
|
32
-6%
|
41
+28%
|
28
-33%
|
32
+16%
|
12
-64%
|
(13)
N/A
|
8
N/A
|
(3)
N/A
|
22
N/A
|
42
+91%
|
36
-13%
|
25
-30%
|
33
+30%
|
30
-9%
|
21
-31%
|
35
+71%
|
21
-41%
|
21
+1%
|
24
+14%
|
34
+39%
|
17
-50%
|
30
+75%
|
3
-91%
|
3
+14%
|
30
+834%
|
61
+105%
|
81
+33%
|
123
+52%
|
135
+10%
|
105
-22%
|
157
+49%
|
104
-34%
|
67
-35%
|
107
+60%
|
57
-47%
|
81
+42%
|
67
-18%
|
86
+29%
|
(276)
N/A
|
(97)
+65%
|
8
N/A
|
363
+4 269%
|
815
+125%
|
710
-13%
|
247
-65%
|
(335)
N/A
|
(735)
-119%
|
(462)
+37%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
(22)
|
0
|
(28)
|
(51)
|
(32)
|
(49)
|
(48)
|
(54)
|
(62)
|
(47)
|
(43)
|
(15)
|
(3)
|
(4)
|
(5)
|
(8)
|
(9)
|
(14)
|
(15)
|
(15)
|
(15)
|
(10)
|
(9)
|
(10)
|
(23)
|
(37)
|
(38)
|
(38)
|
(26)
|
(14)
|
(15)
|
(17)
|
(20)
|
(20)
|
(24)
|
(26)
|
(33)
|
(46)
|
(43)
|
(59)
|
(57)
|
(63)
|
(65)
|
(50)
|
(47)
|
(39)
|
(50)
|
(45)
|
(43)
|
(68)
|
(64)
|
(70)
|
(86)
|
(56)
|
(60)
|
(56)
|
(48)
|
(90)
|
(79)
|
(83)
|
(92)
|
(52)
|
(93)
|
(180)
|
(247)
|
(384)
|
(409)
|
(370)
|
(171)
|
(503)
|
(394)
|
(433)
|
|
| Other Items |
(13)
|
(23)
|
(23)
|
(12)
|
(25)
|
(13)
|
(10)
|
(24)
|
1
|
2
|
2
|
2
|
2
|
2
|
5
|
5
|
6
|
7
|
5
|
5
|
2
|
1
|
3
|
4
|
4
|
4
|
3
|
3
|
4
|
8
|
5
|
5
|
13
|
9
|
9
|
14
|
7
|
7
|
7
|
3
|
0
|
1
|
1
|
2
|
20
|
19
|
20
|
19
|
(2)
|
(3)
|
(11)
|
(13)
|
(18)
|
(10)
|
5
|
1
|
20
|
8
|
0
|
4
|
2
|
3
|
(3)
|
15
|
(0)
|
(28)
|
(34)
|
(7)
|
30
|
74
|
136
|
369
|
505
|
712
|
735
|
|
| Cash from Investing Activities |
(13)
N/A
|
(20)
-62%
|
(23)
-15%
|
(24)
-2%
|
(25)
-6%
|
(19)
+24%
|
(39)
-103%
|
(35)
+10%
|
(48)
-38%
|
(46)
+3%
|
(51)
-11%
|
(60)
-17%
|
(46)
+24%
|
(41)
+9%
|
(11)
+74%
|
1
N/A
|
3
+150%
|
2
-20%
|
(3)
N/A
|
(5)
-50%
|
(11)
-138%
|
(14)
-23%
|
(11)
+19%
|
(11)
+6%
|
(6)
+41%
|
(5)
+19%
|
(7)
-27%
|
(20)
-211%
|
(33)
-62%
|
(31)
+7%
|
(33)
-6%
|
(21)
+35%
|
(1)
+96%
|
(6)
-567%
|
(8)
-30%
|
(6)
+19%
|
(13)
-111%
|
(17)
-29%
|
(19)
-11%
|
(30)
-58%
|
(46)
-53%
|
(41)
+10%
|
(58)
-39%
|
(55)
+4%
|
(44)
+21%
|
(46)
-4%
|
(31)
+32%
|
(28)
+8%
|
(41)
-45%
|
(52)
-27%
|
(57)
-8%
|
(57)
0%
|
(87)
-53%
|
(74)
+15%
|
(66)
+11%
|
(85)
-29%
|
(36)
+58%
|
(52)
-45%
|
(56)
-8%
|
(45)
+20%
|
(88)
-97%
|
(76)
+13%
|
(87)
-14%
|
(76)
+12%
|
(52)
+32%
|
(120)
-132%
|
(214)
-78%
|
(254)
-19%
|
(354)
-39%
|
(335)
+6%
|
(234)
+30%
|
199
N/A
|
2
-99%
|
318
+15 810%
|
302
-5%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
61
|
61
|
161
|
0
|
0
|
100
|
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
|
778
|
0
|
0
|
|
| Net Issuance of Debt |
1
|
13
|
29
|
33
|
40
|
38
|
28
|
29
|
41
|
41
|
63
|
63
|
69
|
89
|
(20)
|
(26)
|
(154)
|
(187)
|
(103)
|
(88)
|
16
|
56
|
72
|
41
|
34
|
0
|
(15)
|
(2)
|
4
|
23
|
7
|
19
|
25
|
5
|
23
|
(6)
|
(18)
|
(7)
|
3
|
21
|
26
|
30
|
37
|
38
|
53
|
42
|
18
|
36
|
31
|
86
|
86
|
64
|
68
|
49
|
19
|
19
|
(2)
|
(62)
|
(27)
|
11
|
2
|
58
|
43
|
55
|
50
|
417
|
397
|
599
|
324
|
(51)
|
(120)
|
(277)
|
(159)
|
(111)
|
(187)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
(1)
|
(3)
|
0
|
(3)
|
(3)
|
(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
|
|
| Other |
(2)
|
(1)
|
(0)
|
(5)
|
(6)
|
0
|
0
|
(3)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(11)
|
(12)
|
(14)
|
(12)
|
(6)
|
(8)
|
(8)
|
(11)
|
(11)
|
(11)
|
(11)
|
(9)
|
(11)
|
(13)
|
(15)
|
(17)
|
(18)
|
(19)
|
(20)
|
(19)
|
(23)
|
(22)
|
(27)
|
(27)
|
(32)
|
(49)
|
(58)
|
(74)
|
(74)
|
(61)
|
(49)
|
(33)
|
(27)
|
(26)
|
(31)
|
(38)
|
(24)
|
(14)
|
(80)
|
(31)
|
(176)
|
(311)
|
(285)
|
(289)
|
(228)
|
(256)
|
(320)
|
(413)
|
|
| Cash from Financing Activities |
(2)
N/A
|
13
N/A
|
29
+131%
|
27
-6%
|
30
+12%
|
28
-8%
|
18
-36%
|
23
+29%
|
38
+65%
|
37
-2%
|
63
+71%
|
63
0%
|
69
+10%
|
89
+29%
|
41
-55%
|
35
-15%
|
7
-81%
|
(26)
N/A
|
(4)
+85%
|
12
N/A
|
16
+42%
|
56
+246%
|
72
+27%
|
41
-43%
|
34
-16%
|
0
N/A
|
(19)
N/A
|
(13)
+32%
|
(8)
+37%
|
9
N/A
|
(5)
N/A
|
12
N/A
|
17
+40%
|
(4)
N/A
|
11
N/A
|
(17)
N/A
|
(29)
-70%
|
(18)
+39%
|
(6)
+67%
|
9
N/A
|
13
+43%
|
15
+13%
|
20
+30%
|
20
+1%
|
35
+73%
|
23
-34%
|
(1)
N/A
|
14
N/A
|
9
-36%
|
60
+589%
|
60
0%
|
32
-46%
|
20
-40%
|
(9)
N/A
|
(55)
-529%
|
(55)
0%
|
(63)
-15%
|
(111)
-75%
|
(61)
+45%
|
(17)
+73%
|
(24)
-45%
|
26
N/A
|
5
-79%
|
31
+467%
|
36
+19%
|
337
+827%
|
365
+8%
|
423
+16%
|
13
-97%
|
(335)
N/A
|
(408)
-22%
|
(505)
-24%
|
364
N/A
|
347
-5%
|
179
-48%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
4
|
15
|
4
|
6
|
0
|
(11)
|
1
|
(8)
|
0
|
8
|
9
|
|
| Net Change in Cash |
0
N/A
|
(0)
N/A
|
1
N/A
|
4
+517%
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
(4)
-550%
|
3
N/A
|
2
-8%
|
2
-21%
|
3
+32%
|
(3)
N/A
|
10
N/A
|
(0)
N/A
|
2
N/A
|
5
+135%
|
(10)
N/A
|
2
N/A
|
(2)
N/A
|
(5)
-104%
|
1
N/A
|
(3)
N/A
|
2
N/A
|
1
-26%
|
(3)
N/A
|
8
N/A
|
(1)
N/A
|
(0)
+83%
|
6
N/A
|
(6)
N/A
|
3
N/A
|
3
+14%
|
(1)
N/A
|
1
N/A
|
(2)
N/A
|
(1)
+60%
|
1
N/A
|
0
-82%
|
12
+5 950%
|
(3)
N/A
|
(6)
-90%
|
(3)
+55%
|
(15)
-480%
|
12
N/A
|
2
-88%
|
2
+13%
|
2
+18%
|
(3)
N/A
|
10
N/A
|
6
-39%
|
6
-13%
|
(6)
N/A
|
(1)
+84%
|
3
N/A
|
(4)
N/A
|
6
N/A
|
(6)
N/A
|
(13)
-105%
|
6
N/A
|
(4)
N/A
|
7
N/A
|
(0)
N/A
|
21
N/A
|
75
+258%
|
(44)
N/A
|
59
N/A
|
183
+213%
|
21
-89%
|
134
+539%
|
68
-49%
|
(67)
N/A
|
31
N/A
|
(61)
N/A
|
29
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
14
N/A
|
7
-49%
|
(5)
N/A
|
(22)
-324%
|
(6)
+73%
|
(36)
-514%
|
(31)
+15%
|
(25)
+20%
|
(37)
-49%
|
(36)
+1%
|
(64)
-75%
|
(63)
+2%
|
(74)
-18%
|
(81)
-10%
|
(45)
+44%
|
(37)
+18%
|
(8)
+79%
|
9
N/A
|
2
-84%
|
(19)
N/A
|
(24)
-27%
|
(57)
-140%
|
(78)
-38%
|
(43)
+45%
|
(37)
+14%
|
(7)
+81%
|
24
N/A
|
9
-63%
|
4
-56%
|
(11)
N/A
|
(6)
+47%
|
(15)
-156%
|
(27)
-82%
|
(7)
+74%
|
(20)
-180%
|
2
N/A
|
22
+975%
|
12
-44%
|
(1)
N/A
|
0
N/A
|
(17)
N/A
|
(22)
-33%
|
(24)
-7%
|
(36)
-54%
|
(42)
-16%
|
(41)
+4%
|
(17)
+59%
|
(31)
-82%
|
(10)
+68%
|
(47)
-375%
|
(42)
+10%
|
(13)
+68%
|
(7)
+48%
|
17
N/A
|
53
+206%
|
50
-6%
|
49
-1%
|
97
+97%
|
48
-51%
|
19
-60%
|
18
-6%
|
(22)
N/A
|
(2)
+90%
|
(25)
-987%
|
34
N/A
|
(368)
N/A
|
(277)
+25%
|
(239)
+14%
|
(22)
+91%
|
406
N/A
|
340
-16%
|
76
-78%
|
(837)
N/A
|
(1 128)
-35%
|
(894)
+21%
|
|