Saudia Dairy and Foodstuff Company SJSC
SAU:2270
Cash Flow Statement
Cash Flow Statement
Saudia Dairy and Foodstuff Company SJSC
| 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 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
90
|
90
|
79
|
67
|
(25)
|
(41)
|
(45)
|
(48)
|
33
|
47
|
42
|
54
|
59
|
59
|
65
|
52
|
28
|
33
|
51
|
88
|
203
|
206
|
209
|
215
|
130
|
136
|
142
|
143
|
152
|
157
|
163
|
156
|
165
|
166
|
166
|
169
|
172
|
172
|
174
|
165
|
141
|
166
|
172
|
210
|
261
|
289
|
320
|
328
|
325
|
320
|
314
|
300
|
281
|
253
|
232
|
227
|
233
|
242
|
254
|
269
|
284
|
297
|
302
|
298
|
0
|
251
|
235
|
228
|
0
|
255
|
285
|
309
|
0
|
0
|
350
|
483
|
622
|
761
|
507
|
507
|
492
|
544
|
513
|
|
| Depreciation & Amortization |
54
|
55
|
57
|
59
|
61
|
60
|
59
|
57
|
54
|
51
|
49
|
45
|
45
|
44
|
42
|
40
|
39
|
38
|
37
|
37
|
36
|
35
|
39
|
39
|
40
|
41
|
38
|
39
|
41
|
43
|
44
|
45
|
46
|
46
|
50
|
52
|
57
|
62
|
65
|
69
|
71
|
73
|
75
|
83
|
82
|
82
|
82
|
76
|
63
|
61
|
58
|
56
|
65
|
66
|
66
|
68
|
70
|
78
|
85
|
94
|
100
|
102
|
103
|
103
|
104
|
104
|
104
|
103
|
104
|
109
|
114
|
119
|
(1)
|
(2)
|
90
|
31
|
120
|
120
|
115
|
114
|
113
|
110
|
119
|
|
| Other Non-Cash Items |
(0)
|
(2)
|
(0)
|
(3)
|
17
|
17
|
19
|
19
|
(40)
|
(18)
|
(24)
|
(18)
|
(26)
|
(15)
|
(13)
|
(19)
|
(4)
|
18
|
20
|
13
|
(107)
|
(104)
|
(104)
|
(105)
|
(16)
|
(16)
|
(16)
|
(6)
|
8
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
10
|
9
|
20
|
24
|
32
|
45
|
35
|
36
|
21
|
12
|
20
|
19
|
20
|
20
|
16
|
18
|
18
|
21
|
22
|
30
|
35
|
34
|
35
|
30
|
23
|
23
|
20
|
17
|
15
|
44
|
70
|
60
|
(26)
|
(33)
|
32
|
(24)
|
22
|
24
|
14
|
1
|
(10)
|
(130)
|
(127)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
17
|
0
|
37
|
21
|
21
|
0
|
0
|
0
|
22
|
0
|
39
|
40
|
18
|
19
|
18
|
17
|
22
|
21
|
27
|
28
|
25
|
27
|
23
|
23
|
(2)
|
2
|
23
|
1
|
48
|
27
|
27
|
27
|
26
|
24
|
24
|
|
| Cash Interest 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
|
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
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
1
|
2
|
3
|
4
|
9
|
2
|
4
|
4
|
4
|
|
| Change in Working Capital |
(15)
|
(61)
|
(36)
|
(7)
|
15
|
82
|
85
|
107
|
128
|
30
|
66
|
1
|
(75)
|
(87)
|
(175)
|
(139)
|
(40)
|
96
|
111
|
131
|
63
|
12
|
20
|
(30)
|
(80)
|
(146)
|
(162)
|
(151)
|
(145)
|
(62)
|
(36)
|
(33)
|
(40)
|
(22)
|
(34)
|
18
|
(15)
|
(59)
|
(80)
|
(137)
|
8
|
85
|
139
|
147
|
(12)
|
(12)
|
(11)
|
(27)
|
102
|
77
|
(21)
|
(20)
|
(25)
|
(14)
|
16
|
75
|
100
|
47
|
40
|
(12)
|
(101)
|
(75)
|
(136)
|
(100)
|
3
|
37
|
34
|
23
|
(64)
|
(72)
|
(133)
|
(171)
|
(11)
|
127
|
83
|
113
|
(193)
|
(106)
|
(165)
|
(83)
|
88
|
(55)
|
(59)
|
|
| Cash from Operating Activities |
129
N/A
|
82
-37%
|
100
+22%
|
115
+16%
|
69
-41%
|
119
+73%
|
118
-1%
|
134
+14%
|
175
+30%
|
111
-37%
|
133
+20%
|
82
-38%
|
3
-96%
|
0
-93%
|
(80)
N/A
|
(66)
+18%
|
23
N/A
|
185
+700%
|
219
+18%
|
269
+23%
|
195
-27%
|
149
-24%
|
165
+11%
|
120
-27%
|
73
-39%
|
14
-80%
|
1
-92%
|
25
+1 992%
|
56
+123%
|
137
+144%
|
170
+24%
|
166
-2%
|
169
+2%
|
189
+12%
|
180
-5%
|
238
+32%
|
213
-11%
|
175
-18%
|
158
-10%
|
97
-39%
|
231
+138%
|
334
+45%
|
406
+22%
|
464
+14%
|
363
-22%
|
404
+11%
|
426
+5%
|
413
-3%
|
511
+24%
|
470
-8%
|
371
-21%
|
354
-5%
|
341
-4%
|
325
-5%
|
331
+2%
|
387
+17%
|
422
+9%
|
388
-8%
|
401
+3%
|
382
-5%
|
318
-17%
|
359
+13%
|
305
-15%
|
331
+9%
|
415
+25%
|
416
+0%
|
393
-5%
|
370
-6%
|
290
-22%
|
336
+16%
|
336
0%
|
318
-5%
|
11
-96%
|
173
+1 425%
|
555
+220%
|
362
-35%
|
457
+26%
|
564
+24%
|
470
-17%
|
539
+14%
|
683
+27%
|
468
-31%
|
447
-5%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(73)
|
(77)
|
(81)
|
(70)
|
(52)
|
(34)
|
(15)
|
(14)
|
(22)
|
(20)
|
(18)
|
(11)
|
(5)
|
(5)
|
(15)
|
(16)
|
(29)
|
(32)
|
(29)
|
(36)
|
(42)
|
(54)
|
(70)
|
(81)
|
(68)
|
(75)
|
(51)
|
(74)
|
(96)
|
(102)
|
(127)
|
(134)
|
(147)
|
(165)
|
(174)
|
(150)
|
(135)
|
(126)
|
(121)
|
(151)
|
(166)
|
(146)
|
(120)
|
(92)
|
(68)
|
(83)
|
(87)
|
(78)
|
(85)
|
(76)
|
(85)
|
(119)
|
(131)
|
(154)
|
(170)
|
(146)
|
(146)
|
(116)
|
(92)
|
(103)
|
(75)
|
(84)
|
(104)
|
(107)
|
(152)
|
(164)
|
(176)
|
(171)
|
(167)
|
(152)
|
(132)
|
(116)
|
13
|
18
|
(46)
|
(43)
|
(120)
|
(176)
|
(205)
|
(181)
|
(196)
|
(162)
|
(118)
|
|
| Other Items |
(2)
|
3
|
1
|
4
|
111
|
113
|
118
|
118
|
8
|
(16)
|
(19)
|
(26)
|
12
|
(28)
|
(23)
|
17
|
19
|
21
|
14
|
3
|
170
|
167
|
169
|
180
|
59
|
(161)
|
(94)
|
(128)
|
(149)
|
71
|
75
|
77
|
76
|
76
|
77
|
80
|
79
|
79
|
3
|
(0)
|
4
|
4
|
4
|
4
|
1
|
1
|
2
|
2
|
1
|
2
|
1
|
0
|
0
|
1
|
(72)
|
(73)
|
(72)
|
(73)
|
1
|
2
|
(16)
|
(16)
|
(16)
|
(15)
|
2
|
1
|
1
|
1
|
5
|
2
|
(0)
|
(294)
|
(168)
|
(6)
|
(254)
|
294
|
378
|
133
|
455
|
441
|
(77)
|
130
|
249
|
|
| Cash from Investing Activities |
(75)
N/A
|
(74)
+2%
|
(80)
-9%
|
(66)
+18%
|
59
N/A
|
79
+34%
|
104
+32%
|
104
0%
|
(14)
N/A
|
(36)
-155%
|
(36)
-2%
|
(37)
-3%
|
8
N/A
|
(32)
N/A
|
(38)
-17%
|
2
N/A
|
(10)
N/A
|
(11)
-9%
|
(15)
-39%
|
(33)
-114%
|
128
N/A
|
114
-11%
|
98
-14%
|
99
+1%
|
(9)
N/A
|
(237)
-2 445%
|
(145)
+39%
|
(201)
-39%
|
(245)
-22%
|
(32)
+87%
|
(52)
-63%
|
(58)
-12%
|
(71)
-23%
|
(89)
-26%
|
(97)
-9%
|
(70)
+28%
|
(56)
+21%
|
(47)
+16%
|
(118)
-152%
|
(151)
-28%
|
(162)
-8%
|
(142)
+13%
|
(115)
+19%
|
(88)
+24%
|
(67)
+24%
|
(82)
-23%
|
(86)
-4%
|
(77)
+10%
|
(83)
-9%
|
(75)
+11%
|
(84)
-13%
|
(119)
-41%
|
(130)
-10%
|
(153)
-18%
|
(243)
-58%
|
(219)
+10%
|
(219)
+0%
|
(189)
+13%
|
(91)
+52%
|
(101)
-11%
|
(91)
+10%
|
(100)
-10%
|
(120)
-20%
|
(123)
-2%
|
(151)
-23%
|
(163)
-8%
|
(174)
-7%
|
(170)
+3%
|
(162)
+5%
|
(149)
+8%
|
(132)
+12%
|
(410)
-212%
|
(154)
+62%
|
12
N/A
|
(300)
N/A
|
251
N/A
|
258
+3%
|
(43)
N/A
|
251
N/A
|
260
+4%
|
(273)
N/A
|
(32)
+88%
|
131
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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
|
(52)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(10)
|
|
| Net Issuance of Debt |
25
|
(3)
|
64
|
22
|
(22)
|
(87)
|
(195)
|
(196)
|
(117)
|
(88)
|
(30)
|
(0)
|
(2)
|
73
|
110
|
55
|
(0)
|
(73)
|
(110)
|
(56)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
45
|
45
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(10)
|
(14)
|
(19)
|
(18)
|
(16)
|
(16)
|
(15)
|
(14)
|
(14)
|
(12)
|
(11)
|
(14)
|
(14)
|
(15)
|
0
|
(2)
|
(11)
|
(5)
|
(15)
|
(16)
|
(13)
|
(13)
|
(9)
|
(7)
|
(15)
|
|
| Cash Paid for Dividends |
(80)
|
(4)
|
(75)
|
(75)
|
(75)
|
0
|
0
|
0
|
0
|
0
|
(32)
|
(33)
|
(33)
|
0
|
(50)
|
(49)
|
(49)
|
0
|
0
|
0
|
(49)
|
0
|
(98)
|
(98)
|
(49)
|
0
|
(98)
|
(98)
|
(98)
|
0
|
(98)
|
(98)
|
(98)
|
0
|
(98)
|
(98)
|
(98)
|
0
|
(114)
|
(114)
|
(114)
|
0
|
(114)
|
(114)
|
(114)
|
(244)
|
(130)
|
(130)
|
(130)
|
(130)
|
(130)
|
(195)
|
(195)
|
(65)
|
(65)
|
0
|
(130)
|
0
|
(194)
|
(272)
|
(144)
|
0
|
(160)
|
(82)
|
(176)
|
(176)
|
(192)
|
(191)
|
(192)
|
(192)
|
(192)
|
(193)
|
0
|
(93)
|
(96)
|
(283)
|
(480)
|
(385)
|
(575)
|
(388)
|
(479)
|
(480)
|
(544)
|
|
| Other |
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
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
|
(2)
|
0
|
(2)
|
(4)
|
(2)
|
(3)
|
(2)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(4)
|
(4)
|
(6)
|
0
|
0
|
0
|
0
|
(89)
|
(90)
|
(91)
|
(92)
|
(4)
|
(9)
|
(9)
|
(11)
|
(11)
|
(4)
|
|
| Cash from Financing Activities |
(56)
N/A
|
(8)
+85%
|
(12)
-49%
|
(54)
-338%
|
(97)
-78%
|
(162)
-68%
|
(195)
-20%
|
(196)
0%
|
(117)
+41%
|
(88)
+24%
|
(61)
+30%
|
(33)
+47%
|
(34)
-4%
|
50
N/A
|
61
+21%
|
6
-90%
|
(49)
N/A
|
(132)
-168%
|
(110)
+16%
|
(56)
+50%
|
(50)
+10%
|
(50)
0%
|
(99)
-97%
|
(98)
+0%
|
(49)
+50%
|
0
N/A
|
(98)
N/A
|
(98)
N/A
|
(98)
N/A
|
0
N/A
|
(98)
N/A
|
(98)
N/A
|
(98)
N/A
|
0
N/A
|
(98)
N/A
|
(98)
N/A
|
(98)
N/A
|
0
N/A
|
(69)
N/A
|
(69)
N/A
|
(116)
-68%
|
0
N/A
|
(161)
N/A
|
(162)
-1%
|
(116)
+29%
|
(246)
-113%
|
(132)
+46%
|
(130)
+1%
|
(131)
0%
|
(131)
+0%
|
(131)
0%
|
(196)
-50%
|
(196)
+0%
|
(65)
+67%
|
(130)
-100%
|
(130)
N/A
|
(182)
-40%
|
(187)
-3%
|
(190)
-2%
|
(207)
-9%
|
(163)
+22%
|
(162)
+1%
|
(179)
-11%
|
(101)
+44%
|
(194)
-93%
|
(193)
+1%
|
(209)
-8%
|
(207)
+1%
|
(210)
-1%
|
(210)
0%
|
(206)
+2%
|
(207)
-1%
|
0
N/A
|
(89)
N/A
|
(197)
-123%
|
(283)
-44%
|
(587)
-107%
|
(404)
+31%
|
(597)
-48%
|
(409)
+31%
|
(499)
-22%
|
(501)
0%
|
(574)
-14%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(0)
|
0
|
1
|
0
|
0
|
(0)
|
(1)
|
(0)
|
0
|
2
|
(1)
|
2
|
7
|
5
|
6
|
3
|
(2)
|
(2)
|
(0)
|
0
|
(1)
|
(1)
|
1
|
(0)
|
1
|
0
|
0
|
0
|
(1)
|
0
|
(2)
|
0
|
1
|
0
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
1
|
(0)
|
0
|
1
|
0
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
2
|
(1)
|
(4)
|
(6)
|
(10)
|
(13)
|
(4)
|
3
|
12
|
2
|
2
|
1
|
(4)
|
(6)
|
(12)
|
(11)
|
(9)
|
(4)
|
|
| Net Change in Cash |
(2)
N/A
|
(1)
+74%
|
7
N/A
|
(4)
N/A
|
31
N/A
|
36
+14%
|
27
-25%
|
41
+55%
|
45
+9%
|
(12)
N/A
|
37
N/A
|
12
-68%
|
(22)
N/A
|
25
N/A
|
(53)
N/A
|
(52)
+0%
|
(33)
+37%
|
41
N/A
|
91
+124%
|
180
+97%
|
274
+52%
|
211
-23%
|
164
-22%
|
121
-26%
|
15
-88%
|
(270)
N/A
|
(241)
+11%
|
(273)
-13%
|
(286)
-5%
|
6
N/A
|
21
+243%
|
9
-56%
|
1
-86%
|
4
+185%
|
(14)
N/A
|
70
N/A
|
60
-15%
|
32
-46%
|
(27)
N/A
|
(122)
-349%
|
(46)
+62%
|
77
N/A
|
129
+68%
|
215
+66%
|
180
-16%
|
75
-58%
|
208
+177%
|
206
-1%
|
298
+45%
|
265
-11%
|
157
-41%
|
40
-74%
|
15
-62%
|
107
+607%
|
(42)
N/A
|
38
N/A
|
23
-39%
|
12
-47%
|
121
+885%
|
74
-39%
|
64
-14%
|
96
+51%
|
5
-95%
|
107
+1 927%
|
67
-37%
|
62
-8%
|
9
-86%
|
(12)
N/A
|
(87)
-648%
|
(34)
+61%
|
(14)
+58%
|
(303)
-2 060%
|
(140)
+54%
|
108
N/A
|
59
-46%
|
331
+460%
|
129
-61%
|
113
-13%
|
118
+5%
|
377
+218%
|
(100)
N/A
|
(74)
+26%
|
1
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
56
N/A
|
5
-91%
|
19
+265%
|
45
+138%
|
17
-62%
|
85
+400%
|
104
+22%
|
120
+16%
|
153
+27%
|
91
-40%
|
115
+26%
|
71
-38%
|
(2)
N/A
|
(4)
-169%
|
(95)
-2 114%
|
(82)
+14%
|
(6)
+93%
|
153
N/A
|
189
+23%
|
233
+23%
|
153
-34%
|
95
-38%
|
94
-1%
|
39
-59%
|
5
-88%
|
(61)
N/A
|
(50)
+18%
|
(49)
+3%
|
(40)
+18%
|
34
N/A
|
43
+27%
|
32
-26%
|
23
-29%
|
24
+7%
|
6
-76%
|
88
+1 444%
|
78
-11%
|
49
-37%
|
37
-25%
|
(54)
N/A
|
65
N/A
|
188
+191%
|
286
+52%
|
372
+30%
|
295
-21%
|
321
+9%
|
339
+5%
|
334
-1%
|
427
+28%
|
394
-8%
|
287
-27%
|
236
-18%
|
211
-11%
|
171
-19%
|
160
-6%
|
240
+50%
|
276
+15%
|
271
-2%
|
310
+14%
|
279
-10%
|
243
-13%
|
274
+13%
|
201
-27%
|
224
+12%
|
262
+17%
|
252
-4%
|
218
-14%
|
199
-9%
|
123
-38%
|
184
+50%
|
205
+11%
|
202
-1%
|
25
-88%
|
191
+671%
|
508
+166%
|
319
-37%
|
337
+6%
|
388
+15%
|
266
-31%
|
358
+35%
|
487
+36%
|
307
-37%
|
329
+7%
|
|