Akwel SA
PAR:AKW
Cash Flow Statement
Cash Flow Statement
Akwel SA
| Dec-2004 | Jun-2005 | Dec-2005 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Income |
13
|
7
|
7
|
6
|
9
|
6
|
(9)
|
(9)
|
15
|
24
|
22
|
23
|
24
|
25
|
28
|
33
|
37
|
35
|
34
|
46
|
51
|
65
|
86
|
91
|
85
|
82
|
62
|
52
|
63
|
48
|
86
|
104
|
51
|
15
|
11
|
28
|
35
|
37
|
24
|
18
|
|
| Depreciation & Amortization |
15
|
13
|
12
|
7
|
13
|
14
|
15
|
15
|
14
|
13
|
13
|
12
|
14
|
18
|
15
|
14
|
20
|
21
|
21
|
25
|
26
|
27
|
28
|
29
|
30
|
32
|
35
|
38
|
40
|
42
|
41
|
41
|
40
|
40
|
40
|
38
|
39
|
40
|
39
|
38
|
|
| Other Non-Cash Items |
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
(2)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
4
|
6
|
2
|
1
|
(4)
|
(3)
|
12
|
18
|
10
|
5
|
(2)
|
(3)
|
16
|
16
|
4
|
17
|
27
|
5
|
1
|
7
|
(4)
|
(3)
|
11
|
11
|
3
|
(35)
|
|
| Change in Working Capital |
10
|
(7)
|
(11)
|
3
|
(4)
|
(16)
|
11
|
30
|
24
|
5
|
(2)
|
4
|
(8)
|
(3)
|
(1)
|
(18)
|
(12)
|
0
|
(3)
|
(21)
|
(31)
|
(28)
|
(31)
|
(20)
|
(29)
|
(56)
|
(39)
|
(14)
|
(31)
|
(12)
|
8
|
(0)
|
(6)
|
(4)
|
2
|
(36)
|
(21)
|
10
|
30
|
63
|
|
| Cash from Operating Activities |
39
N/A
|
12
-70%
|
7
-40%
|
16
+120%
|
17
+9%
|
4
-78%
|
18
+369%
|
37
+107%
|
51
+38%
|
40
-21%
|
33
-19%
|
38
+18%
|
31
-18%
|
41
+29%
|
46
+12%
|
35
-23%
|
46
+33%
|
57
+22%
|
49
-14%
|
47
-4%
|
57
+22%
|
82
+43%
|
94
+14%
|
105
+12%
|
85
-19%
|
55
-35%
|
73
+33%
|
92
+25%
|
77
-16%
|
95
+24%
|
162
+70%
|
150
-7%
|
86
-43%
|
59
-32%
|
49
-17%
|
27
-44%
|
64
+134%
|
97
+52%
|
97
0%
|
85
-12%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(11)
|
(16)
|
(19)
|
(9)
|
(19)
|
(19)
|
(15)
|
(11)
|
(9)
|
(6)
|
(9)
|
(13)
|
(23)
|
(33)
|
(33)
|
(27)
|
(24)
|
(34)
|
(43)
|
(48)
|
(50)
|
(48)
|
(49)
|
(72)
|
(87)
|
(76)
|
(77)
|
(66)
|
(49)
|
(42)
|
(33)
|
(29)
|
(29)
|
(29)
|
(40)
|
(50)
|
(58)
|
(66)
|
(47)
|
(36)
|
|
| Other Items |
0
|
1
|
1
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
1
|
0
|
(76)
|
(74)
|
0
|
(0)
|
1
|
(28)
|
(29)
|
0
|
(0)
|
(1)
|
5
|
5
|
1
|
(4)
|
(3)
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(0)
|
7
|
6
|
(2)
|
5
|
7
|
0
|
|
| Cash from Investing Activities |
(11)
N/A
|
(16)
-41%
|
(18)
-17%
|
(9)
+53%
|
(19)
-124%
|
(19)
+2%
|
(16)
+17%
|
(12)
+23%
|
(9)
+27%
|
(7)
+25%
|
(8)
-17%
|
(13)
-70%
|
(99)
-651%
|
(107)
-8%
|
(32)
+70%
|
(27)
+15%
|
(23)
+15%
|
(62)
-165%
|
(72)
-16%
|
(47)
+34%
|
(50)
-7%
|
(49)
+3%
|
(44)
+10%
|
(67)
-51%
|
(86)
-29%
|
(80)
+8%
|
(80)
0%
|
(65)
+18%
|
(48)
+26%
|
(40)
+16%
|
(34)
+16%
|
(30)
+11%
|
(30)
+0%
|
(29)
+2%
|
(33)
-13%
|
(43)
-31%
|
(59)
-36%
|
(60)
-1%
|
(40)
+33%
|
(35)
+13%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
3
|
6
|
5
|
(5)
|
(0)
|
(1)
|
(4)
|
5
|
(4)
|
(14)
|
(10)
|
(9)
|
62
|
64
|
(6)
|
(6)
|
(0)
|
27
|
42
|
21
|
1
|
(17)
|
4
|
37
|
6
|
(24)
|
0
|
(16)
|
(8)
|
30
|
(24)
|
(52)
|
(41)
|
(34)
|
(18)
|
(7)
|
(8)
|
(21)
|
(30)
|
(22)
|
|
| Cash Paid for Dividends |
(5)
|
(5)
|
(5)
|
(3)
|
(3)
|
(2)
|
(2)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(5)
|
(5)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(5)
|
(5)
|
(12)
|
(12)
|
(12)
|
(12)
|
(8)
|
(8)
|
(8)
|
(8)
|
0
|
|
| Other |
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)
|
(14)
|
|
| Cash from Financing Activities |
(3)
N/A
|
1
N/A
|
(0)
N/A
|
(9)
-1 947%
|
(4)
+59%
|
(3)
+11%
|
(6)
-99%
|
5
N/A
|
(4)
N/A
|
(15)
-268%
|
(11)
+26%
|
(10)
+9%
|
60
N/A
|
62
+4%
|
(7)
N/A
|
(8)
-8%
|
(2)
+79%
|
25
N/A
|
40
+59%
|
20
-50%
|
(1)
N/A
|
(22)
-3 058%
|
(1)
+94%
|
29
N/A
|
(2)
N/A
|
(32)
-1 447%
|
(8)
+75%
|
(24)
-195%
|
(16)
+31%
|
24
N/A
|
(30)
N/A
|
(64)
-114%
|
(53)
+18%
|
(46)
+12%
|
(30)
+35%
|
(15)
+49%
|
(16)
-5%
|
(29)
-80%
|
(38)
-32%
|
(36)
+4%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1)
|
1
|
2
|
0
|
(0)
|
(1)
|
(1)
|
2
|
(0)
|
(1)
|
0
|
(0)
|
2
|
3
|
(3)
|
(5)
|
(1)
|
(1)
|
2
|
5
|
3
|
(0)
|
(2)
|
(2)
|
(3)
|
(3)
|
(1)
|
0
|
0
|
(4)
|
(28)
|
(24)
|
(11)
|
(8)
|
13
|
11
|
(4)
|
(13)
|
(19)
|
(15)
|
|
| Net Change in Cash |
25
N/A
|
(2)
N/A
|
(10)
-339%
|
(2)
+84%
|
(6)
-312%
|
(19)
-196%
|
(5)
+73%
|
31
N/A
|
38
+20%
|
18
-52%
|
14
-22%
|
15
+6%
|
(6)
N/A
|
(1)
+78%
|
3
N/A
|
(5)
N/A
|
20
N/A
|
19
-6%
|
19
+1%
|
24
+25%
|
9
-62%
|
11
+17%
|
47
+342%
|
66
+40%
|
(7)
N/A
|
(59)
-791%
|
(15)
+74%
|
4
N/A
|
12
+238%
|
75
+503%
|
70
-6%
|
33
-54%
|
(8)
N/A
|
(25)
-229%
|
(1)
+96%
|
(20)
-2 152%
|
(15)
+25%
|
(4)
+71%
|
(1)
+75%
|
(2)
-73%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
28
N/A
|
(4)
N/A
|
(12)
-181%
|
6
N/A
|
(2)
N/A
|
(15)
-566%
|
3
N/A
|
26
+867%
|
42
+64%
|
34
-19%
|
24
-29%
|
25
+5%
|
8
-68%
|
8
-1%
|
13
+65%
|
8
-38%
|
22
+181%
|
23
+1%
|
6
-73%
|
(1)
N/A
|
7
N/A
|
34
+389%
|
45
+32%
|
33
-26%
|
(2)
N/A
|
(20)
-853%
|
(4)
+82%
|
26
N/A
|
28
+9%
|
53
+89%
|
129
+143%
|
121
-6%
|
57
-53%
|
29
-49%
|
9
-71%
|
(22)
N/A
|
6
N/A
|
31
+387%
|
50
+60%
|
49
-2%
|
|