Toma as
PSE:TOMA
Cash Flow Statement
Cash Flow Statement
Toma as
| Dec-2010 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||
| Net Income |
70
|
114
|
167
|
172
|
157
|
158
|
224
|
269
|
392
|
358
|
(63)
|
88
|
377
|
408
|
349
|
363
|
|
| Depreciation & Amortization |
55
|
39
|
80
|
84
|
88
|
88
|
92
|
111
|
142
|
148
|
(4)
|
2
|
139
|
143
|
150
|
156
|
|
| Other Non-Cash Items |
(5)
|
(10)
|
(125)
|
(125)
|
(65)
|
(62)
|
(157)
|
(187)
|
(143)
|
(112)
|
(42)
|
2
|
(214)
|
(243)
|
(80)
|
(136)
|
|
| Cash Taxes Paid |
13
|
1
|
28
|
28
|
27
|
26
|
24
|
25
|
58
|
64
|
(3)
|
3
|
27
|
22
|
38
|
36
|
|
| Cash Interest Paid |
16
|
11
|
7
|
7
|
7
|
(2)
|
7
|
8
|
13
|
17
|
0
|
4
|
28
|
30
|
31
|
28
|
|
| Change in Working Capital |
(95)
|
(121)
|
(53)
|
(7)
|
(96)
|
(99)
|
89
|
(22)
|
(164)
|
34
|
(0)
|
(34)
|
42
|
19
|
22
|
(28)
|
|
| Cash from Operating Activities |
25
N/A
|
22
-10%
|
69
+209%
|
124
+79%
|
84
-32%
|
86
+2%
|
248
+189%
|
171
-31%
|
227
+33%
|
428
+89%
|
(109)
N/A
|
59
N/A
|
345
+483%
|
327
-5%
|
441
+35%
|
355
-19%
|
|
| Investing Cash Flow | |||||||||||||||||
| Capital Expenditures |
(135)
|
(51)
|
(62)
|
(52)
|
(275)
|
(401)
|
(524)
|
(463)
|
(151)
|
(88)
|
(9)
|
(137)
|
(292)
|
(160)
|
(195)
|
(222)
|
|
| Other Items |
99
|
88
|
99
|
25
|
86
|
148
|
84
|
5
|
(66)
|
30
|
(103)
|
15
|
(14)
|
(81)
|
(154)
|
(12)
|
|
| Cash from Investing Activities |
(37)
N/A
|
36
N/A
|
38
+4%
|
(27)
N/A
|
(190)
-609%
|
(254)
-34%
|
(440)
-74%
|
(458)
-4%
|
(217)
+53%
|
(59)
+73%
|
(111)
-90%
|
(122)
-10%
|
(307)
-151%
|
(241)
+21%
|
(350)
-45%
|
(234)
+33%
|
|
| Financing Cash Flow | |||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
1
|
(14)
|
(50)
|
(60)
|
65
|
159
|
317
|
250
|
(121)
|
(152)
|
(79)
|
165
|
88
|
(73)
|
(126)
|
(80)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(8)
|
(30)
|
(40)
|
(50)
|
(47)
|
|
| Cash from Financing Activities |
1
N/A
|
(14)
N/A
|
(50)
-246%
|
(60)
-20%
|
65
N/A
|
159
+145%
|
317
+99%
|
250
-21%
|
(121)
N/A
|
(152)
-25%
|
(81)
+47%
|
157
N/A
|
58
-63%
|
(112)
N/A
|
(176)
-57%
|
(128)
+27%
|
|
| Change in Cash | |||||||||||||||||
| Net Change in Cash |
(11)
N/A
|
44
N/A
|
57
+28%
|
38
-34%
|
(41)
N/A
|
(9)
+79%
|
124
N/A
|
(38)
N/A
|
(112)
-194%
|
218
N/A
|
(302)
N/A
|
94
N/A
|
96
+2%
|
(27)
N/A
|
(84)
-215%
|
(6)
+92%
|
|
| Free Cash Flow | |||||||||||||||||
| Free Cash Flow |
(110)
N/A
|
(29)
+74%
|
8
N/A
|
72
+852%
|
(191)
N/A
|
(316)
-65%
|
(277)
+12%
|
(292)
-6%
|
75
N/A
|
340
+351%
|
(118)
N/A
|
(78)
+34%
|
52
N/A
|
167
+220%
|
246
+48%
|
133
-46%
|
|