Vestel Beyaz Esya Sanayi ve Ticaret AS
IST:VESBE.E
Cash Flow Statement
Cash Flow Statement
Vestel Beyaz Esya Sanayi ve Ticaret 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 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||
| Net Income |
1 642
|
1 808
|
1 727
|
1 519
|
1 780
|
1 957
|
1 853
|
1 424
|
1 266
|
1 170
|
3 498
|
4 724
|
4 926
|
4 382
|
1 523
|
266
|
(1 365)
|
(3 272)
|
(3 372)
|
|
| Depreciation & Amortization |
388
|
337
|
361
|
385
|
423
|
458
|
493
|
1 985
|
550
|
578
|
607
|
2 823
|
2 479
|
2 960
|
3 538
|
3 049
|
3 171
|
3 419
|
3 736
|
|
| Other Non-Cash Items |
207
|
210
|
235
|
422
|
383
|
198
|
1 082
|
(987)
|
920
|
535
|
28
|
(5 794)
|
(3 315)
|
(1 529)
|
(885)
|
672
|
1 143
|
391
|
(774)
|
|
| Cash Taxes Paid |
6
|
6
|
8
|
7
|
12
|
6
|
5
|
7
|
(3)
|
50
|
99
|
196
|
114
|
79
|
38
|
1
|
22
|
(1)
|
(11)
|
|
| Cash Interest Paid |
120
|
171
|
222
|
302
|
379
|
376
|
618
|
1 224
|
922
|
1 033
|
1 029
|
2 629
|
2 273
|
3 240
|
4 093
|
4 296
|
4 684
|
5 472
|
6 353
|
|
| Change in Working Capital |
(1 285)
|
(1 369)
|
(1 419)
|
(764)
|
(323)
|
(1 369)
|
(34)
|
2 389
|
(952)
|
975
|
435
|
1 249
|
(448)
|
(3 204)
|
(2 920)
|
3 432
|
3 750
|
7 664
|
9 999
|
|
| Cash from Operating Activities |
952
N/A
|
986
+4%
|
903
-8%
|
1 561
+73%
|
2 263
+45%
|
1 245
-45%
|
3 393
+173%
|
3 599
+6%
|
1 784
-50%
|
3 259
+83%
|
4 567
+40%
|
5 100
+12%
|
3 643
-29%
|
2 609
-28%
|
1 255
-52%
|
7 419
+491%
|
6 699
-10%
|
8 203
+22%
|
9 589
+17%
|
|
| Investing Cash Flow | ||||||||||||||||||||
| Capital Expenditures |
(739)
|
(718)
|
(738)
|
(759)
|
(982)
|
(1 382)
|
(1 811)
|
(6 259)
|
(3 345)
|
(3 667)
|
(3 939)
|
(5 856)
|
(4 499)
|
(4 456)
|
(4 861)
|
(3 962)
|
(4 104)
|
(3 917)
|
(3 663)
|
|
| Other Items |
(560)
|
(750)
|
272
|
(743)
|
(966)
|
(912)
|
(2 252)
|
1 098
|
272
|
388
|
812
|
3 123
|
1 755
|
4 535
|
2 694
|
(533)
|
(1 663)
|
(5 865)
|
(5 008)
|
|
| Cash from Investing Activities |
(1 299)
N/A
|
(1 469)
-13%
|
(466)
+68%
|
(1 502)
-223%
|
(1 948)
-30%
|
(2 294)
-18%
|
(4 064)
-77%
|
(5 161)
-27%
|
(3 073)
+40%
|
(3 280)
-7%
|
(3 127)
+5%
|
(2 733)
+13%
|
(2 744)
0%
|
79
N/A
|
(2 166)
N/A
|
(4 495)
-107%
|
(5 767)
-28%
|
(9 782)
-70%
|
(8 671)
+11%
|
|
| Financing Cash Flow | ||||||||||||||||||||
| Net Issuance of Debt |
913
|
1 453
|
995
|
896
|
1 300
|
2 389
|
2 622
|
4 817
|
2 666
|
1 545
|
(342)
|
640
|
1 486
|
548
|
5 695
|
2 778
|
5 275
|
7 961
|
5 475
|
|
| Cash Paid for Dividends |
0
|
(626)
|
(800)
|
(800)
|
0
|
(303)
|
(698)
|
(1 406)
|
0
|
0
|
(353)
|
(785)
|
0
|
0
|
(1 476)
|
(1 366)
|
0
|
0
|
(156)
|
|
| Other |
(425)
|
(480)
|
(527)
|
(228)
|
(870)
|
(834)
|
(1 027)
|
(1 201)
|
(692)
|
(801)
|
(788)
|
(2 600)
|
(2 293)
|
(3 418)
|
(4 087)
|
(4 296)
|
(4 681)
|
(5 374)
|
(6 509)
|
|
| Cash from Financing Activities |
360
N/A
|
347
-3%
|
(332)
N/A
|
(132)
+60%
|
(370)
-179%
|
1 252
N/A
|
897
-28%
|
2 210
+146%
|
1 275
-42%
|
46
-96%
|
(1 483)
N/A
|
(2 744)
-85%
|
(1 350)
+51%
|
(3 413)
-153%
|
132
N/A
|
(2 884)
N/A
|
(773)
+73%
|
1 221
N/A
|
(1 191)
N/A
|
|
| Change in Cash | ||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
53
|
40
|
48
|
51
|
(2)
|
5
|
(9)
|
(10)
|
|
| Net Change in Cash |
13
N/A
|
(135)
N/A
|
105
N/A
|
(74)
N/A
|
(55)
+26%
|
203
N/A
|
227
+12%
|
648
+186%
|
(14)
N/A
|
25
N/A
|
(43)
N/A
|
(324)
-651%
|
(412)
-27%
|
(677)
-65%
|
(728)
-8%
|
39
N/A
|
164
+322%
|
(367)
N/A
|
(283)
+23%
|
|
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow |
214
N/A
|
268
+25%
|
165
-38%
|
801
+385%
|
1 281
+60%
|
(137)
N/A
|
1 582
N/A
|
(2 660)
N/A
|
(1 561)
+41%
|
(409)
+74%
|
629
N/A
|
(756)
N/A
|
(856)
-13%
|
(1 848)
-116%
|
(3 605)
-95%
|
3 458
N/A
|
2 595
-25%
|
4 286
+65%
|
5 926
+38%
|
|