Holcim Philippines Inc
OTC:HCPHY
Cash Flow Statement
Cash Flow Statement
Holcim Philippines Inc
Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||
Net Income |
5 377
|
3 737
|
2 775
|
3 395
|
4 468
|
4 321
|
3 440
|
2 665
|
2 017
|
1 009
|
|
Depreciation & Amortization |
2 638
|
1 870
|
1 968
|
1 971
|
2 000
|
1 950
|
1 838
|
1 837
|
1 792
|
1 770
|
|
Other Non-Cash Items |
(136)
|
370
|
0
|
(963)
|
(827)
|
(741)
|
0
|
(723)
|
(909)
|
(296)
|
|
Cash Taxes Paid |
1 234
|
1 234
|
857
|
0
|
0
|
0
|
815
|
0
|
0
|
0
|
|
Cash Interest Paid |
400
|
400
|
490
|
0
|
0
|
0
|
127
|
0
|
0
|
0
|
|
Change in Working Capital |
654
|
(828)
|
121
|
7
|
(2 252)
|
(1 610)
|
(2 808)
|
(3 327)
|
(3 327)
|
(2 567)
|
|
Cash from Operating Activities |
8 533
N/A
|
5 150
-40%
|
4 864
-6%
|
5 283
+9%
|
4 260
-19%
|
4 792
+12%
|
2 470
-48%
|
1 193
-52%
|
314
-74%
|
658
+110%
|
|
Investing Cash Flow | |||||||||||
Capital Expenditures |
(3 070)
|
(1 094)
|
(890)
|
(715)
|
(807)
|
(1 008)
|
(1 338)
|
(1 481)
|
(1 298)
|
(1 120)
|
|
Other Items |
263
|
340
|
62
|
111
|
135
|
132
|
254
|
202
|
178
|
2 056
|
|
Cash from Investing Activities |
(2 807)
N/A
|
(755)
+73%
|
(828)
-10%
|
(604)
+27%
|
(673)
-11%
|
(876)
-30%
|
(1 084)
-24%
|
(1 279)
-18%
|
(1 120)
+12%
|
936
N/A
|
|
Financing Cash Flow | |||||||||||
Net Issuance of Debt |
(7 842)
|
(2 588)
|
(4 433)
|
(8 263)
|
(2 643)
|
(2 719)
|
(293)
|
528
|
976
|
(167)
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
(898)
|
(2 245)
|
(2 545)
|
0
|
(1 646)
|
(300)
|
|
Other |
(381)
|
(320)
|
(490)
|
0
|
(425)
|
(281)
|
(127)
|
0
|
(211)
|
(354)
|
|
Cash from Financing Activities |
(8 224)
N/A
|
(2 909)
+65%
|
(4 923)
-69%
|
(8 753)
-78%
|
(3 966)
+55%
|
(5 245)
-32%
|
(2 965)
+43%
|
(2 143)
+28%
|
(881)
+59%
|
(821)
+7%
|
|
Change in Cash | |||||||||||
Effect of Foreign Exchange Rates |
8
|
13
|
7
|
7
|
8
|
10
|
(0)
|
(5)
|
7
|
7
|
|
Net Change in Cash |
(2 488)
N/A
|
1 500
N/A
|
(881)
N/A
|
(4 067)
-362%
|
(370)
+91%
|
(1 319)
-256%
|
(1 580)
-20%
|
(2 235)
-41%
|
(1 680)
+25%
|
780
N/A
|
|
Free Cash Flow | |||||||||||
Free Cash Flow |
5 464
N/A
|
4 056
-26%
|
3 973
-2%
|
4 567
+15%
|
3 453
-24%
|
3 784
+10%
|
1 132
-70%
|
(289)
N/A
|
(984)
-241%
|
(462)
+53%
|