Klaveness Combination Carriers ASA
OSE:KCC
Cash Flow Statement
Cash Flow Statement
Klaveness Combination Carriers ASA
| 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 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||
| Net Income |
10
|
10
|
9
|
5
|
(1)
|
(1)
|
1
|
6
|
16
|
16
|
15
|
9
|
4
|
9
|
23
|
32
|
45
|
61
|
61
|
82
|
82
|
76
|
87
|
85
|
93
|
99
|
81
|
60
|
41
|
32
|
|
| Depreciation & Amortization |
0
|
(0)
|
17
|
15
|
14
|
14
|
14
|
16
|
17
|
18
|
19
|
22
|
24
|
27
|
29
|
29
|
29
|
29
|
31
|
33
|
34
|
33
|
32
|
31
|
30
|
30
|
30
|
31
|
32
|
34
|
|
| Other Non-Cash Items |
(2)
|
(1)
|
5
|
8
|
10
|
11
|
11
|
11
|
11
|
12
|
12
|
13
|
14
|
14
|
10
|
9
|
7
|
8
|
14
|
14
|
17
|
17
|
16
|
16
|
14
|
14
|
15
|
13
|
12
|
12
|
|
| Cash Taxes Paid |
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
|
|
| Cash Interest Paid |
1
|
2
|
7
|
7
|
8
|
9
|
9
|
10
|
11
|
11
|
11
|
13
|
13
|
13
|
14
|
14
|
14
|
14
|
15
|
18
|
22
|
24
|
22
|
21
|
17
|
17
|
19
|
19
|
18
|
16
|
|
| Change in Working Capital |
(7)
|
(7)
|
(3)
|
(3)
|
(6)
|
0
|
6
|
(1)
|
6
|
1
|
(7)
|
(7)
|
(23)
|
(25)
|
(15)
|
(4)
|
16
|
6
|
0
|
(1)
|
(1)
|
24
|
14
|
9
|
10
|
(11)
|
10
|
10
|
4
|
18
|
|
| Cash from Operating Activities |
2
N/A
|
1
-44%
|
28
+2 206%
|
25
-9%
|
18
-28%
|
25
+34%
|
32
+30%
|
31
-3%
|
50
+63%
|
47
-7%
|
40
-16%
|
37
-6%
|
20
-47%
|
26
+29%
|
46
+79%
|
66
+44%
|
97
+47%
|
105
+8%
|
106
+1%
|
128
+21%
|
133
+3%
|
150
+13%
|
149
-1%
|
141
-5%
|
148
+5%
|
132
-11%
|
136
+3%
|
114
-16%
|
89
-22%
|
95
+6%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||
| Capital Expenditures |
9
|
15
|
(3)
|
(66)
|
(64)
|
(154)
|
(6)
|
(124)
|
(129)
|
(75)
|
(93)
|
(161)
|
(183)
|
(152)
|
(14)
|
(46)
|
(13)
|
(11)
|
(10)
|
(12)
|
(12)
|
(32)
|
(30)
|
(32)
|
(39)
|
(21)
|
(28)
|
(40)
|
(50)
|
(66)
|
|
| Other Items |
1
|
0
|
(21)
|
(0)
|
(0)
|
1
|
(158)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(92)
|
14
|
14
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
9
N/A
|
15
+59%
|
(24)
N/A
|
(66)
-173%
|
(64)
+3%
|
(153)
-140%
|
(164)
-7%
|
(124)
+25%
|
(129)
-5%
|
(75)
+42%
|
(93)
-25%
|
(161)
-74%
|
(183)
-13%
|
(152)
+17%
|
(106)
+31%
|
(32)
+69%
|
1
N/A
|
3
+257%
|
(10)
N/A
|
(12)
-19%
|
(12)
+2%
|
(32)
-164%
|
(30)
+3%
|
(32)
-4%
|
(39)
-24%
|
(21)
+45%
|
(28)
-32%
|
(40)
-43%
|
(50)
-24%
|
(66)
-31%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
6
|
7
|
57
|
57
|
85
|
84
|
40
|
40
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
50
|
50
|
50
|
0
|
1
|
0
|
(1)
|
(8)
|
(8)
|
(8)
|
|
| Net Issuance of Debt |
(26)
|
(26)
|
(8)
|
21
|
53
|
83
|
78
|
83
|
51
|
41
|
85
|
103
|
135
|
111
|
45
|
(10)
|
(44)
|
(44)
|
(24)
|
(24)
|
(69)
|
(77)
|
(77)
|
(85)
|
(16)
|
(26)
|
(16)
|
6
|
(3)
|
22
|
|
| Cash Paid for Dividends |
0
|
0
|
(10)
|
(10)
|
(13)
|
(13)
|
(4)
|
(4)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(11)
|
(19)
|
(29)
|
(42)
|
(53)
|
(64)
|
(67)
|
(67)
|
(72)
|
(72)
|
(76)
|
(79)
|
(63)
|
(44)
|
(29)
|
|
| Other |
1
|
1
|
(9)
|
1
|
(1)
|
(2)
|
(13)
|
(20)
|
(17)
|
(17)
|
(16)
|
(11)
|
(15)
|
(15)
|
8
|
9
|
9
|
9
|
(16)
|
(18)
|
(21)
|
(24)
|
(21)
|
(20)
|
(20)
|
(22)
|
(24)
|
(23)
|
(20)
|
(16)
|
|
| Cash from Financing Activities |
(19)
N/A
|
(18)
+2%
|
31
N/A
|
69
+125%
|
124
+80%
|
152
+22%
|
102
-33%
|
99
-3%
|
31
-69%
|
21
-34%
|
64
+211%
|
86
+34%
|
114
+33%
|
90
-22%
|
46
-48%
|
(13)
N/A
|
(54)
-331%
|
(64)
-19%
|
(82)
-28%
|
(95)
-15%
|
(104)
-10%
|
(118)
-13%
|
(115)
+2%
|
(127)
-10%
|
(108)
+15%
|
(124)
-14%
|
(120)
+3%
|
(89)
+26%
|
(76)
+15%
|
(31)
+59%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(7)
N/A
|
(2)
+70%
|
35
N/A
|
29
-17%
|
79
+176%
|
23
-70%
|
(31)
N/A
|
3
N/A
|
(48)
N/A
|
(7)
+85%
|
10
N/A
|
(39)
N/A
|
(49)
-26%
|
(37)
+24%
|
(14)
+62%
|
20
N/A
|
43
+110%
|
43
-1%
|
13
-69%
|
21
+62%
|
16
-23%
|
1
-95%
|
3
+282%
|
(18)
N/A
|
0
N/A
|
(13)
N/A
|
(12)
+7%
|
(15)
-25%
|
(37)
-146%
|
(2)
+94%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||
| Free Cash Flow |
11
N/A
|
16
+49%
|
25
+57%
|
(40)
N/A
|
(46)
-13%
|
(129)
-183%
|
26
N/A
|
(92)
N/A
|
(79)
+15%
|
(28)
+65%
|
(53)
-93%
|
(124)
-133%
|
(163)
-31%
|
(126)
+23%
|
32
N/A
|
20
-37%
|
84
+317%
|
94
+11%
|
96
+2%
|
116
+21%
|
121
+4%
|
119
-2%
|
119
0%
|
109
-8%
|
109
-1%
|
111
+2%
|
108
-3%
|
74
-32%
|
39
-47%
|
29
-25%
|
|