Pinar Su ve Icecek Sanayi ve Ticaret AS
IST:PINSU.E
Cash Flow Statement
Cash Flow Statement
Pinar Su ve Icecek 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 |
(40)
|
(40)
|
(46)
|
(53)
|
(64)
|
(68)
|
(56)
|
(60)
|
(54)
|
(52)
|
(65)
|
(20)
|
203
|
|
Depreciation & Amortization |
27
|
28
|
28
|
29
|
31
|
36
|
38
|
40
|
135
|
44
|
49
|
54
|
135
|
|
Other Non-Cash Items |
36
|
30
|
34
|
34
|
57
|
66
|
70
|
60
|
(193)
|
52
|
86
|
169
|
(93)
|
|
Cash Interest Paid |
33
|
30
|
33
|
35
|
36
|
33
|
37
|
40
|
87
|
45
|
57
|
50
|
85
|
|
Change in Working Capital |
11
|
3
|
5
|
23
|
13
|
3
|
3
|
(6)
|
18
|
(11)
|
(34)
|
(126)
|
(169)
|
|
Cash from Operating Activities |
34
N/A
|
21
-37%
|
21
0%
|
32
+52%
|
37
+16%
|
37
-1%
|
55
+48%
|
33
-40%
|
30
-7%
|
33
+10%
|
36
+9%
|
76
+111%
|
76
-1%
|
|
Investing Cash Flow | ||||||||||||||
Capital Expenditures |
(8)
|
(10)
|
(11)
|
(19)
|
(23)
|
(30)
|
(35)
|
(29)
|
(41)
|
(21)
|
(17)
|
(20)
|
(21)
|
|
Other Items |
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
5
|
4
|
28
|
30
|
30
|
|
Cash from Investing Activities |
(5)
N/A
|
(6)
-26%
|
(8)
-31%
|
(16)
-93%
|
(20)
-25%
|
(26)
-32%
|
(31)
-19%
|
(25)
+20%
|
(36)
-46%
|
(17)
+54%
|
12
N/A
|
10
-11%
|
9
-15%
|
|
Financing Cash Flow | ||||||||||||||
Net Issuance of Debt |
12
|
6
|
29
|
23
|
(13)
|
3
|
(30)
|
(12)
|
71
|
(6)
|
(9)
|
(53)
|
(19)
|
|
Other |
(38)
|
(21)
|
(38)
|
(40)
|
14
|
7
|
8
|
5
|
(87)
|
(22)
|
(34)
|
(27)
|
(85)
|
|
Cash from Financing Activities |
(26)
N/A
|
(14)
+44%
|
(9)
+38%
|
(17)
-92%
|
1
N/A
|
10
+972%
|
(22)
N/A
|
(7)
+68%
|
(17)
-147%
|
(28)
-67%
|
(43)
-53%
|
(80)
-87%
|
(104)
-30%
|
|
Change in Cash | ||||||||||||||
Net Change in Cash |
3
N/A
|
1
-80%
|
4
+602%
|
(1)
N/A
|
18
N/A
|
21
+13%
|
2
-91%
|
1
-60%
|
(23)
N/A
|
(11)
+50%
|
5
N/A
|
6
+31%
|
(19)
N/A
|
|
Free Cash Flow | ||||||||||||||
Free Cash Flow |
26
N/A
|
12
-55%
|
10
-12%
|
13
+30%
|
14
+7%
|
7
-54%
|
20
+201%
|
4
-82%
|
(11)
N/A
|
12
N/A
|
19
+58%
|
57
+191%
|
55
-4%
|