Hellenic Exchanges Athens Stock Exchange SA
OTC:HEXEY
Cash Flow Statement
Cash Flow Statement
Hellenic Exchanges Athens Stock Exchange SA
| Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | 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 |
0
|
45
|
35
|
50
|
43
|
55
|
69
|
76
|
86
|
98
|
97
|
114
|
123
|
115
|
116
|
100
|
89
|
72
|
63
|
58
|
55
|
60
|
56
|
48
|
39
|
37
|
35
|
36
|
26
|
22
|
16
|
12
|
15
|
14
|
55
|
57
|
63
|
64
|
31
|
32
|
28
|
27
|
18
|
12
|
13
|
11
|
10
|
9
|
3
|
1
|
1
|
4
|
5
|
6
|
7
|
5
|
4
|
3
|
3
|
9
|
9
|
11
|
9
|
5
|
5
|
5
|
8
|
9
|
9
|
11
|
11
|
10
|
10
|
11
|
12
|
14
|
17
|
18
|
20
|
21
|
22
|
24
|
28
|
40
|
|
| Depreciation & Amortization |
0
|
4
|
6
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
(1)
|
2
|
2
|
2
|
6
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
4
|
4
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
|
| Other Non-Cash Items |
0
|
6
|
32
|
10
|
(5)
|
(6)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(5)
|
(9)
|
(14)
|
(14)
|
(14)
|
(10)
|
(5)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(9)
|
(10)
|
(4)
|
(4)
|
1
|
2
|
(4)
|
(4)
|
(2)
|
(2)
|
(3)
|
(1)
|
(4)
|
(4)
|
(3)
|
(5)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
2
|
3
|
3
|
3
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
|
| Cash Taxes Paid |
(9)
|
0
|
28
|
13
|
16
|
16
|
20
|
20
|
21
|
0
|
11
|
23
|
34
|
34
|
34
|
34
|
35
|
0
|
32
|
22
|
8
|
20
|
(10)
|
11
|
12
|
8
|
38
|
15
|
14
|
6
|
2
|
2
|
5
|
5
|
3
|
5
|
11
|
0
|
25
|
21
|
26
|
0
|
13
|
22
|
9
|
0
|
9
|
3
|
1
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
1
|
5
|
4
|
0
|
4
|
0
|
0
|
1
|
0
|
1
|
3
|
3
|
3
|
3
|
1
|
0
|
0
|
2
|
4
|
5
|
5
|
6
|
|
| Cash Interest Paid |
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
(1)
|
(1)
|
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
|
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
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
4
|
(37)
|
(66)
|
(37)
|
(11)
|
4
|
74
|
(15)
|
(1)
|
(16)
|
(81)
|
(2)
|
(33)
|
(36)
|
(37)
|
(40)
|
(40)
|
(32)
|
(34)
|
(27)
|
(18)
|
(30)
|
(30)
|
(21)
|
(18)
|
(14)
|
(12)
|
(19)
|
(9)
|
(11)
|
(4)
|
(2)
|
(9)
|
(7)
|
(16)
|
(8)
|
(9)
|
(11)
|
(17)
|
(22)
|
(26)
|
(25)
|
(5)
|
(20)
|
(8)
|
(10)
|
(3)
|
(4)
|
(5)
|
(3)
|
(2)
|
1
|
3
|
2
|
(5)
|
(2)
|
(3)
|
(0)
|
(5)
|
(1)
|
(1)
|
(2)
|
(1)
|
(3)
|
(1)
|
(2)
|
(2)
|
2
|
2
|
2
|
(4)
|
(2)
|
(5)
|
(3)
|
(2)
|
(4)
|
(1)
|
(2)
|
(2)
|
(1)
|
(3)
|
(2)
|
2
|
7
|
|
| Cash from Operating Activities |
4
N/A
|
17
+329%
|
7
-62%
|
27
+315%
|
30
+12%
|
55
+82%
|
142
+159%
|
61
-57%
|
82
+36%
|
79
-4%
|
12
-85%
|
108
+816%
|
88
-19%
|
78
-12%
|
76
-2%
|
55
-28%
|
38
-31%
|
28
-28%
|
17
-37%
|
23
+33%
|
35
+51%
|
29
-16%
|
24
-17%
|
21
-15%
|
19
-8%
|
21
+12%
|
16
-25%
|
13
-18%
|
15
+12%
|
9
-41%
|
15
+77%
|
14
-11%
|
4
-71%
|
4
+7%
|
39
+824%
|
48
+24%
|
52
+8%
|
54
+4%
|
12
-78%
|
8
-35%
|
0
-96%
|
(1)
N/A
|
13
N/A
|
(7)
N/A
|
7
N/A
|
2
-67%
|
9
+309%
|
9
-5%
|
4
-52%
|
5
+8%
|
6
+20%
|
9
+62%
|
12
+35%
|
12
+0%
|
5
-56%
|
7
+25%
|
5
-30%
|
6
+38%
|
2
-75%
|
12
+650%
|
12
+3%
|
12
+0%
|
12
0%
|
6
-54%
|
7
+30%
|
6
-12%
|
8
+31%
|
14
+72%
|
15
+7%
|
16
+8%
|
10
-37%
|
13
+23%
|
9
-32%
|
10
+17%
|
12
+15%
|
12
+3%
|
18
+53%
|
19
+3%
|
20
+9%
|
23
+11%
|
21
-7%
|
24
+14%
|
32
+31%
|
48
+54%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
0
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(2)
|
(2)
|
(0)
|
0
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(5)
|
(4)
|
(4)
|
(3)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
|
| Other Items |
(34)
|
84
|
129
|
141
|
30
|
20
|
(18)
|
(35)
|
(35)
|
(6)
|
(1)
|
16
|
23
|
20
|
13
|
27
|
18
|
0
|
13
|
(1)
|
(0)
|
0
|
3
|
3
|
3
|
0
|
2
|
4
|
0
|
9
|
12
|
11
|
11
|
9
|
5
|
5
|
5
|
2
|
5
|
4
|
4
|
5
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(2)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
1
|
(1)
|
(0)
|
(1)
|
(2)
|
(0)
|
(0)
|
4
|
5
|
5
|
5
|
3
|
|
| Cash from Investing Activities |
(36)
N/A
|
84
N/A
|
128
+53%
|
140
+10%
|
30
-79%
|
20
-33%
|
(18)
N/A
|
(35)
-94%
|
(36)
-1%
|
(8)
+78%
|
(4)
+49%
|
13
N/A
|
19
+50%
|
17
-13%
|
11
-35%
|
25
+130%
|
18
-30%
|
0
N/A
|
13
N/A
|
(1)
N/A
|
(2)
-61%
|
(3)
-24%
|
1
N/A
|
1
+22%
|
3
+205%
|
4
+10%
|
3
-24%
|
4
+54%
|
(1)
N/A
|
8
N/A
|
11
+27%
|
10
-6%
|
11
+7%
|
9
-18%
|
5
-47%
|
5
-4%
|
4
-10%
|
2
-53%
|
4
+89%
|
3
-19%
|
2
-48%
|
3
+92%
|
0
-86%
|
(0)
N/A
|
(1)
-352%
|
(1)
-33%
|
(2)
-50%
|
(2)
-22%
|
(2)
+13%
|
(2)
-15%
|
(2)
+23%
|
(2)
+6%
|
(2)
-21%
|
(2)
+12%
|
(4)
-147%
|
(4)
+7%
|
(4)
+4%
|
(7)
-74%
|
(4)
+35%
|
(4)
-1%
|
(4)
+11%
|
(1)
+70%
|
(1)
-3%
|
(2)
-88%
|
(3)
-37%
|
(3)
+12%
|
(3)
-12%
|
(2)
+32%
|
(2)
-1%
|
(3)
-40%
|
(3)
-4%
|
(3)
-14%
|
(3)
+2%
|
(4)
-36%
|
(3)
+26%
|
(4)
-19%
|
(6)
-60%
|
(4)
+30%
|
(6)
-27%
|
(2)
+59%
|
(1)
+48%
|
(1)
+47%
|
0
N/A
|
(2)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
33
|
0
|
0
|
0
|
2
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(10)
|
(15)
|
(19)
|
(18)
|
(13)
|
(9)
|
(5)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(4)
|
(7)
|
(7)
|
(7)
|
(4)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
56
|
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
|
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
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash Paid for Dividends |
(0)
|
(7)
|
(165)
|
(165)
|
(160)
|
(160)
|
(107)
|
(107)
|
(105)
|
0
|
(35)
|
(70)
|
(70)
|
0
|
(88)
|
(53)
|
(53)
|
0
|
(29)
|
(29)
|
(29)
|
0
|
(14)
|
(14)
|
(14)
|
0
|
(8)
|
(8)
|
(10)
|
(16)
|
(21)
|
(21)
|
(12)
|
(12)
|
(8)
|
(8)
|
(8)
|
(8)
|
0
|
(13)
|
(13)
|
0
|
(34)
|
(21)
|
(20)
|
0
|
(21)
|
(21)
|
(21)
|
0
|
(20)
|
(20)
|
(20)
|
0
|
(12)
|
0
|
(12)
|
0
|
2
|
(10)
|
(10)
|
0
|
(10)
|
(10)
|
(10)
|
0
|
(8)
|
(8)
|
(8)
|
0
|
(9)
|
(9)
|
(9)
|
0
|
(9)
|
(9)
|
(9)
|
0
|
0
|
(14)
|
(14)
|
0
|
(31)
|
(18)
|
|
| Other |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
2
|
2
|
(6)
|
(29)
|
(41)
|
(41)
|
(33)
|
(19)
|
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
0
|
0
|
(7)
|
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
|
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 from Financing Activities |
33
N/A
|
(7)
N/A
|
(165)
-2 225%
|
(165)
N/A
|
(158)
+4%
|
(158)
+0%
|
(105)
+33%
|
(50)
+53%
|
(106)
-113%
|
(106)
+0%
|
(36)
+66%
|
(127)
-253%
|
(68)
+47%
|
(68)
+0%
|
(94)
-38%
|
(81)
+13%
|
(94)
-15%
|
(94)
+0%
|
(62)
+34%
|
(49)
+21%
|
(39)
+19%
|
(39)
+0%
|
(24)
+38%
|
(23)
+5%
|
(23)
+0%
|
(23)
0%
|
(16)
+29%
|
(8)
+52%
|
(16)
-112%
|
(16)
+0%
|
(21)
-29%
|
(21)
N/A
|
(12)
+41%
|
(12)
+0%
|
(8)
+37%
|
(8)
N/A
|
(8)
-1%
|
(8)
+1%
|
0
N/A
|
(13)
N/A
|
(13)
+0%
|
(13)
0%
|
(34)
-156%
|
(21)
+39%
|
(20)
+0%
|
(24)
-19%
|
(31)
-29%
|
(36)
-13%
|
(40)
-11%
|
(39)
+1%
|
(33)
+17%
|
(28)
+13%
|
(24)
+14%
|
(21)
+14%
|
(12)
+42%
|
(12)
0%
|
(12)
+0%
|
(12)
N/A
|
(10)
+20%
|
(10)
+0%
|
(10)
+0%
|
(10)
N/A
|
(10)
N/A
|
(10)
N/A
|
(10)
-1%
|
(10)
0%
|
(8)
+13%
|
(8)
N/A
|
(9)
-10%
|
(10)
-6%
|
(14)
-38%
|
(16)
-19%
|
(17)
-2%
|
(16)
+3%
|
(13)
+19%
|
(10)
+20%
|
(9)
+12%
|
(9)
0%
|
(0)
+98%
|
(15)
-10 432%
|
(15)
+0%
|
(15)
N/A
|
(31)
-115%
|
(18)
+44%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
1
N/A
|
93
+6 819%
|
(31)
N/A
|
2
N/A
|
(98)
N/A
|
(83)
+15%
|
19
N/A
|
(24)
N/A
|
(60)
-144%
|
(35)
+41%
|
(28)
+20%
|
(6)
+80%
|
40
N/A
|
27
-32%
|
(6)
N/A
|
(1)
+81%
|
(38)
-3 048%
|
(49)
-29%
|
(32)
+34%
|
(27)
+16%
|
(7)
+75%
|
(13)
-90%
|
1
N/A
|
(1)
N/A
|
(1)
+47%
|
2
N/A
|
2
+20%
|
10
+296%
|
(3)
N/A
|
1
N/A
|
5
+600%
|
3
-47%
|
2
-11%
|
1
-74%
|
36
+5 850%
|
45
+26%
|
48
+8%
|
48
0%
|
15
-68%
|
(3)
N/A
|
(11)
-334%
|
(11)
+2%
|
(20)
-82%
|
(28)
-37%
|
(14)
+48%
|
(23)
-62%
|
(24)
-2%
|
(29)
-22%
|
(37)
-29%
|
(37)
+1%
|
(29)
+22%
|
(21)
+27%
|
(14)
+33%
|
(11)
+26%
|
(11)
-5%
|
(9)
+15%
|
(11)
-20%
|
(12)
-9%
|
(12)
0%
|
(2)
+83%
|
(1)
+42%
|
2
N/A
|
1
-4%
|
(6)
N/A
|
(5)
+13%
|
(6)
-10%
|
(3)
+47%
|
4
N/A
|
4
+3%
|
4
-3%
|
(6)
N/A
|
(7)
-10%
|
(11)
-64%
|
(10)
+7%
|
(5)
+55%
|
(2)
+47%
|
3
N/A
|
5
+87%
|
15
+188%
|
6
-61%
|
5
-9%
|
9
+69%
|
0
-95%
|
29
+6 550%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
2
N/A
|
17
+675%
|
6
-66%
|
26
+355%
|
30
+14%
|
55
+81%
|
142
+159%
|
60
-58%
|
82
+35%
|
77
-5%
|
9
-89%
|
105
+1 106%
|
84
-20%
|
75
-11%
|
75
+0%
|
53
-29%
|
38
-29%
|
28
-27%
|
17
-39%
|
23
+36%
|
33
+44%
|
27
-18%
|
22
-18%
|
19
-16%
|
19
+1%
|
22
+14%
|
16
-25%
|
13
-20%
|
14
+7%
|
8
-43%
|
14
+81%
|
13
-13%
|
3
-73%
|
4
+8%
|
38
+964%
|
47
+24%
|
52
+9%
|
54
+4%
|
10
-81%
|
6
-38%
|
(2)
N/A
|
(3)
-77%
|
11
N/A
|
(9)
N/A
|
5
N/A
|
(0)
N/A
|
7
N/A
|
6
-13%
|
2
-70%
|
2
+8%
|
3
+79%
|
7
+106%
|
10
+39%
|
10
+1%
|
2
-79%
|
4
+73%
|
1
-63%
|
1
+8%
|
(3)
N/A
|
8
N/A
|
9
+18%
|
11
+19%
|
11
+0%
|
3
-70%
|
4
+27%
|
3
-24%
|
5
+51%
|
12
+148%
|
13
+8%
|
14
+7%
|
7
-46%
|
9
+24%
|
5
-50%
|
6
+39%
|
8
+32%
|
9
+5%
|
14
+55%
|
14
+4%
|
15
+3%
|
16
+11%
|
15
-7%
|
18
+19%
|
27
+46%
|
44
+66%
|
|