Viking Kagit ve Seluloz AS
IST:VKING.E
Cash Flow Statement
Cash Flow Statement
Viking Kagit ve Seluloz 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 |
(43)
|
(51)
|
(55)
|
0
|
(129)
|
(138)
|
(153)
|
0
|
0
|
0
|
0
|
(41)
|
(63)
|
(168)
|
(329)
|
(485)
|
(587)
|
(635)
|
(747)
|
|
| Depreciation & Amortization |
14
|
11
|
11
|
12
|
13
|
15
|
17
|
53
|
22
|
24
|
27
|
86
|
65
|
80
|
92
|
83
|
94
|
98
|
95
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Non-Cash Items |
57
|
52
|
47
|
97
|
110
|
122
|
135
|
(43)
|
102
|
172
|
177
|
(278)
|
(139)
|
(322)
|
(250)
|
265
|
198
|
363
|
470
|
|
| Cash Interest Paid |
30
|
27
|
32
|
37
|
43
|
53
|
67
|
165
|
91
|
97
|
114
|
275
|
231
|
390
|
600
|
534
|
678
|
647
|
696
|
|
| Change in Working Capital |
(9)
|
3
|
(3)
|
(11)
|
(9)
|
(37)
|
(70)
|
(98)
|
(43)
|
2
|
15
|
(188)
|
(199)
|
(197)
|
(146)
|
(231)
|
(99)
|
(145)
|
(149)
|
|
| Cash from Operating Activities |
18
N/A
|
15
-13%
|
(0)
N/A
|
(21)
-8 040%
|
(15)
+29%
|
(38)
-161%
|
(71)
-86%
|
(60)
+16%
|
(69)
-15%
|
(57)
+17%
|
(92)
-59%
|
(438)
-379%
|
(294)
+33%
|
(431)
-47%
|
(372)
+14%
|
(369)
+1%
|
(396)
-7%
|
(320)
+19%
|
(332)
-4%
|
|
| Investing Cash Flow | ||||||||||||||||||||
| Capital Expenditures |
(32)
|
(35)
|
(36)
|
(38)
|
(33)
|
(33)
|
(36)
|
(72)
|
(38)
|
(42)
|
(42)
|
(70)
|
(61)
|
(48)
|
(46)
|
(47)
|
(34)
|
(47)
|
(46)
|
|
| Other Items |
1
|
1
|
2
|
1
|
0
|
1
|
(0)
|
7
|
3
|
2
|
6
|
5
|
7
|
10
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(31)
N/A
|
(34)
-10%
|
(34)
+1%
|
(37)
-9%
|
(32)
+13%
|
(32)
+1%
|
(36)
-12%
|
(65)
-84%
|
(35)
+47%
|
(41)
-17%
|
(37)
+10%
|
(70)
-90%
|
(54)
+23%
|
(38)
+30%
|
(44)
-16%
|
(47)
-7%
|
(37)
+22%
|
(52)
-40%
|
(46)
+11%
|
|
| Financing Cash Flow | ||||||||||||||||||||
| Net Issuance of Debt |
68
|
34
|
45
|
88
|
105
|
129
|
137
|
352
|
169
|
177
|
288
|
617
|
541
|
810
|
949
|
1 034
|
1 081
|
959
|
1 004
|
|
| Other |
(52)
|
(32)
|
(29)
|
(37)
|
(39)
|
(49)
|
(27)
|
(141)
|
(77)
|
(83)
|
(141)
|
(275)
|
(241)
|
(392)
|
(596)
|
(516)
|
(650)
|
(554)
|
(672)
|
|
| Cash from Financing Activities |
16
N/A
|
2
-85%
|
16
+572%
|
51
+208%
|
66
+31%
|
80
+21%
|
110
+37%
|
211
+93%
|
92
-57%
|
94
+2%
|
147
+56%
|
341
+132%
|
301
-12%
|
418
+39%
|
353
-16%
|
518
+47%
|
431
-17%
|
406
-6%
|
332
-18%
|
|
| Change in Cash | ||||||||||||||||||||
| Effect of Foreign Exchange Rates |
2
|
1
|
0
|
5
|
5
|
4
|
4
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(12)
|
1
|
1
|
|
| Net Change in Cash |
4
N/A
|
(15)
N/A
|
(18)
-15%
|
(2)
+89%
|
25
N/A
|
15
-41%
|
7
-51%
|
86
+1 106%
|
(12)
N/A
|
(4)
+68%
|
19
N/A
|
(166)
N/A
|
(47)
+72%
|
(51)
-9%
|
(62)
-23%
|
103
N/A
|
(14)
N/A
|
35
N/A
|
(44)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow |
(14)
N/A
|
(20)
-38%
|
(36)
-84%
|
(59)
-63%
|
(47)
+20%
|
(71)
-50%
|
(107)
-51%
|
(132)
-24%
|
(107)
+19%
|
(100)
+6%
|
(134)
-34%
|
(508)
-280%
|
(354)
+30%
|
(479)
-35%
|
(418)
+13%
|
(416)
+0%
|
(430)
-3%
|
(367)
+15%
|
(378)
-3%
|
|