Al Abdullatif Industrial Investment Company SJSC
SAU:2340
Cash Flow Statement
Cash Flow Statement
Al Abdullatif Industrial Investment Company SJSC
| 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 |
192
|
193
|
196
|
198
|
200
|
204
|
208
|
225
|
201
|
176
|
172
|
157
|
169
|
184
|
177
|
160
|
152
|
146
|
150
|
151
|
156
|
176
|
204
|
234
|
264
|
276
|
277
|
272
|
267
|
259
|
252
|
233
|
200
|
186
|
176
|
157
|
139
|
109
|
67
|
41
|
29
|
26
|
27
|
29
|
35
|
30
|
20
|
18
|
8
|
4
|
5
|
6
|
(12)
|
(23)
|
(40)
|
(54)
|
(25)
|
(21)
|
(3)
|
(2)
|
(48)
|
(55)
|
(64)
|
(69)
|
(58)
|
(66)
|
(82)
|
(91)
|
(75)
|
(53)
|
(43)
|
(23)
|
(144)
|
(140)
|
(132)
|
(159)
|
|
| Depreciation & Amortization |
65
|
64
|
63
|
70
|
77
|
79
|
81
|
79
|
86
|
90
|
95
|
98
|
95
|
97
|
99
|
100
|
100
|
99
|
97
|
97
|
98
|
90
|
82
|
73
|
63
|
63
|
64
|
63
|
63
|
63
|
63
|
62
|
64
|
65
|
66
|
67
|
67
|
66
|
66
|
65
|
64
|
63
|
62
|
61
|
60
|
59
|
59
|
58
|
56
|
55
|
55
|
54
|
55
|
54
|
53
|
52
|
51
|
50
|
49
|
48
|
49
|
49
|
49
|
50
|
48
|
49
|
50
|
50
|
49
|
48
|
47
|
47
|
46
|
45
|
43
|
41
|
|
| Other Non-Cash Items |
3
|
3
|
2
|
2
|
1
|
1
|
0
|
0
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
4
|
4
|
4
|
4
|
1
|
3
|
3
|
7
|
11
|
11
|
11
|
11
|
(8)
|
(12)
|
(22)
|
(26)
|
(5)
|
(1)
|
10
|
11
|
4
|
17
|
6
|
7
|
25
|
(3)
|
7
|
4
|
13
|
(6)
|
(6)
|
(6)
|
27
|
9
|
9
|
15
|
27
|
34
|
41
|
40
|
34
|
36
|
35
|
39
|
37
|
35
|
34
|
34
|
35
|
40
|
45
|
46
|
41
|
41
|
34
|
21
|
130
|
130
|
137
|
165
|
|
| 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
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
37
|
37
|
37
|
17
|
0
|
17
|
17
|
16
|
17
|
16
|
16
|
16
|
17
|
19
|
19
|
18
|
16
|
17
|
17
|
18
|
0
|
0
|
19
|
19
|
25
|
44
|
26
|
26
|
22
|
22
|
22
|
22
|
19
|
18
|
18
|
18
|
0
|
23
|
23
|
23
|
0
|
17
|
21
|
|
| Change in Working Capital |
(36)
|
(10)
|
(13)
|
(72)
|
(68)
|
(99)
|
(89)
|
(69)
|
(137)
|
(42)
|
44
|
16
|
84
|
3
|
(53)
|
(87)
|
(110)
|
(64)
|
(61)
|
(55)
|
(86)
|
(158)
|
(139)
|
(132)
|
(95)
|
(90)
|
(183)
|
(143)
|
(90)
|
(123)
|
(133)
|
(58)
|
(28)
|
111
|
212
|
118
|
81
|
39
|
109
|
181
|
199
|
217
|
161
|
85
|
(17)
|
(38)
|
(34)
|
(6)
|
(26)
|
0
|
(38)
|
(42)
|
(20)
|
(14)
|
24
|
34
|
29
|
9
|
(90)
|
(131)
|
(112)
|
(51)
|
(22)
|
(30)
|
(36)
|
(70)
|
(46)
|
(11)
|
(7)
|
(1)
|
(7)
|
(45)
|
(50)
|
(42)
|
(67)
|
(31)
|
|
| Cash from Operating Activities |
224
N/A
|
251
+12%
|
248
-1%
|
197
-20%
|
210
+6%
|
184
-12%
|
200
+9%
|
235
+17%
|
152
-35%
|
226
+49%
|
312
+38%
|
272
-13%
|
349
+28%
|
285
-18%
|
224
-21%
|
174
-22%
|
147
-16%
|
184
+26%
|
190
+3%
|
197
+4%
|
169
-14%
|
111
-34%
|
150
+35%
|
181
+21%
|
242
+34%
|
260
+7%
|
168
-35%
|
203
+20%
|
232
+14%
|
187
-19%
|
160
-15%
|
211
+32%
|
231
+9%
|
360
+56%
|
463
+29%
|
353
-24%
|
291
-18%
|
231
-21%
|
248
+8%
|
295
+19%
|
316
+7%
|
303
-4%
|
257
-15%
|
179
-30%
|
92
-49%
|
45
-51%
|
38
-15%
|
64
+66%
|
65
+2%
|
69
+6%
|
31
-55%
|
33
+6%
|
51
+53%
|
51
+0%
|
79
+56%
|
72
-9%
|
90
+26%
|
73
-19%
|
(10)
N/A
|
(46)
-353%
|
(74)
-60%
|
(23)
+69%
|
(3)
+87%
|
(16)
-420%
|
(10)
+35%
|
(47)
-362%
|
(33)
+29%
|
(6)
+83%
|
9
N/A
|
35
+304%
|
32
-9%
|
0
-99%
|
(19)
N/A
|
(8)
+59%
|
(19)
-150%
|
15
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(159)
|
(157)
|
(169)
|
(176)
|
(166)
|
(214)
|
(250)
|
(253)
|
(209)
|
(160)
|
(114)
|
(97)
|
(67)
|
(58)
|
(64)
|
(60)
|
(66)
|
(93)
|
(103)
|
(111)
|
(126)
|
(105)
|
(89)
|
(85)
|
(66)
|
(55)
|
(70)
|
(63)
|
(72)
|
(102)
|
(111)
|
(118)
|
(98)
|
(66)
|
(77)
|
(63)
|
(62)
|
(59)
|
(18)
|
(23)
|
(24)
|
(23)
|
(23)
|
(17)
|
(13)
|
(13)
|
(13)
|
(15)
|
(9)
|
(11)
|
(12)
|
(11)
|
(12)
|
(10)
|
(11)
|
(9)
|
(7)
|
(8)
|
(7)
|
(10)
|
(16)
|
(32)
|
(46)
|
(51)
|
(48)
|
(35)
|
(22)
|
(36)
|
(37)
|
(41)
|
(39)
|
(19)
|
(20)
|
(14)
|
(27)
|
(35)
|
|
| Other Items |
8
|
9
|
11
|
(3)
|
5
|
7
|
11
|
27
|
(40)
|
(41)
|
(47)
|
(42)
|
18
|
19
|
23
|
24
|
21
|
21
|
(3)
|
(19)
|
(55)
|
(79)
|
(57)
|
(50)
|
(22)
|
(0)
|
16
|
30
|
86
|
99
|
62
|
20
|
(42)
|
(66)
|
(46)
|
(48)
|
(35)
|
(26)
|
0
|
0
|
0
|
0
|
0
|
0
|
37
|
0
|
0
|
37
|
0
|
0
|
0
|
0
|
(15)
|
0
|
(15)
|
(6)
|
7
|
8
|
9
|
1
|
3
|
8
|
8
|
7
|
6
|
(1)
|
(1)
|
(1)
|
3
|
6
|
10
|
61
|
60
|
57
|
53
|
28
|
|
| Cash from Investing Activities |
(151)
N/A
|
(148)
+2%
|
(158)
-7%
|
(179)
-13%
|
(161)
+10%
|
(208)
-29%
|
(240)
-15%
|
(225)
+6%
|
(249)
-11%
|
(201)
+19%
|
(161)
+20%
|
(139)
+14%
|
(49)
+64%
|
(39)
+21%
|
(42)
-7%
|
(36)
+13%
|
(44)
-23%
|
(72)
-63%
|
(106)
-46%
|
(130)
-23%
|
(181)
-38%
|
(185)
-2%
|
(146)
+21%
|
(135)
+8%
|
(89)
+34%
|
(56)
+37%
|
(54)
+3%
|
(33)
+38%
|
14
N/A
|
(3)
N/A
|
(49)
-1 597%
|
(99)
-100%
|
(140)
-42%
|
(131)
+6%
|
(123)
+6%
|
(111)
+10%
|
(97)
+12%
|
(85)
+13%
|
(44)
+47%
|
(18)
+60%
|
(24)
-34%
|
(23)
+3%
|
(23)
+1%
|
(17)
+25%
|
24
N/A
|
24
+1%
|
24
-1%
|
22
-8%
|
(9)
N/A
|
(11)
-18%
|
(12)
-7%
|
(11)
+3%
|
(27)
-141%
|
(25)
+7%
|
(25)
-1%
|
(15)
+40%
|
(0)
+100%
|
0
N/A
|
2
+863%
|
(9)
N/A
|
(13)
-45%
|
(24)
-85%
|
(39)
-61%
|
(44)
-13%
|
(42)
+4%
|
(36)
+14%
|
(24)
+35%
|
(37)
-57%
|
(34)
+7%
|
(35)
-2%
|
(29)
+18%
|
42
N/A
|
41
-3%
|
43
+6%
|
26
-39%
|
(6)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
(106)
|
0
|
(49)
|
(53)
|
(89)
|
0
|
97
|
91
|
155
|
129
|
(142)
|
(144)
|
(106)
|
(88)
|
21
|
39
|
146
|
101
|
135
|
134
|
70
|
182
|
134
|
105
|
114
|
(11)
|
56
|
41
|
36
|
88
|
183
|
109
|
109
|
12
|
(206)
|
(81)
|
(88)
|
(44)
|
(32)
|
(120)
|
(212)
|
(248)
|
(234)
|
(190)
|
(120)
|
(39)
|
(48)
|
(32)
|
(19)
|
(30)
|
(13)
|
(10)
|
(12)
|
(15)
|
(25)
|
(43)
|
(83)
|
(59)
|
(20)
|
41
|
83
|
62
|
38
|
54
|
62
|
45
|
48
|
46
|
0
|
4
|
5
|
(42)
|
(20)
|
(28)
|
(7)
|
(2)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
(98)
|
(98)
|
(98)
|
0
|
0
|
0
|
0
|
0
|
(284)
|
(284)
|
(406)
|
0
|
(203)
|
(203)
|
(81)
|
0
|
(122)
|
(122)
|
(223)
|
0
|
(203)
|
(203)
|
(264)
|
0
|
(244)
|
(244)
|
(203)
|
(203)
|
(162)
|
(162)
|
(142)
|
0
|
(126)
|
(126)
|
(24)
|
0
|
(41)
|
(41)
|
(41)
|
0
|
(41)
|
0
|
(41)
|
0
|
20
|
(20)
|
(20)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
(60)
|
(50)
|
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
|
2
|
2
|
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
|
|
| Cash from Financing Activities |
(106)
N/A
|
0
N/A
|
(49)
N/A
|
(53)
-8%
|
(89)
-66%
|
0
N/A
|
(61)
N/A
|
(57)
+6%
|
57
N/A
|
32
-44%
|
(82)
N/A
|
(94)
-15%
|
(106)
-12%
|
(88)
+17%
|
(263)
-201%
|
(245)
+7%
|
(260)
-6%
|
(306)
-18%
|
(68)
+78%
|
(69)
-1%
|
(12)
+83%
|
101
N/A
|
13
-88%
|
(17)
N/A
|
(110)
-530%
|
(234)
-114%
|
(148)
+37%
|
(162)
-9%
|
(228)
-41%
|
(176)
+23%
|
(61)
+65%
|
(135)
-121%
|
(94)
+30%
|
(191)
-104%
|
(368)
-92%
|
(243)
+34%
|
(228)
+6%
|
(185)
+19%
|
(157)
+15%
|
(245)
-56%
|
(237)
+3%
|
(272)
-15%
|
(274)
-1%
|
(231)
+16%
|
(160)
+31%
|
(80)
+50%
|
(89)
-11%
|
(72)
+19%
|
(59)
+18%
|
(70)
-18%
|
(33)
+53%
|
(30)
+8%
|
(32)
-8%
|
(35)
-8%
|
(25)
+30%
|
(43)
-74%
|
(83)
-95%
|
(59)
+29%
|
(20)
+66%
|
41
N/A
|
83
+104%
|
62
-25%
|
38
-39%
|
54
+43%
|
62
+15%
|
45
-28%
|
48
+7%
|
46
-5%
|
0
-100%
|
4
+1 850%
|
5
+12%
|
(42)
N/A
|
(20)
+54%
|
(28)
-42%
|
(7)
+75%
|
(2)
+68%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(33)
N/A
|
(3)
+92%
|
40
N/A
|
(35)
N/A
|
(40)
-16%
|
(112)
-177%
|
(100)
+11%
|
(47)
+53%
|
(40)
+14%
|
57
N/A
|
69
+22%
|
39
-43%
|
194
+393%
|
159
-18%
|
(81)
N/A
|
(107)
-32%
|
(158)
-47%
|
(194)
-23%
|
16
N/A
|
(2)
N/A
|
(23)
-854%
|
27
N/A
|
17
-39%
|
29
+73%
|
44
+52%
|
(30)
N/A
|
(34)
-12%
|
8
N/A
|
18
+133%
|
8
-53%
|
49
+493%
|
(22)
N/A
|
(3)
+88%
|
38
N/A
|
(27)
N/A
|
(1)
+96%
|
(35)
-2 831%
|
(38)
-9%
|
47
N/A
|
32
-31%
|
56
+73%
|
8
-86%
|
(40)
N/A
|
(69)
-73%
|
(45)
+35%
|
(11)
+76%
|
(27)
-150%
|
13
N/A
|
(4)
N/A
|
(12)
-221%
|
(13)
-8%
|
(8)
+37%
|
(9)
-8%
|
(9)
-5%
|
29
N/A
|
14
-52%
|
7
-50%
|
14
+103%
|
(28)
N/A
|
(14)
+48%
|
(4)
+71%
|
15
N/A
|
(4)
N/A
|
(5)
-34%
|
10
N/A
|
(39)
N/A
|
(9)
+77%
|
3
N/A
|
(25)
N/A
|
5
N/A
|
8
+79%
|
(0)
N/A
|
2
N/A
|
7
+269%
|
(0)
N/A
|
7
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
65
N/A
|
94
+44%
|
79
-16%
|
21
-73%
|
43
+103%
|
(30)
N/A
|
(50)
-64%
|
(18)
+65%
|
(57)
-226%
|
66
N/A
|
198
+199%
|
176
-11%
|
282
+61%
|
227
-20%
|
160
-30%
|
114
-28%
|
81
-29%
|
91
+12%
|
87
-5%
|
86
-1%
|
44
-49%
|
6
-86%
|
61
+895%
|
96
+58%
|
176
+83%
|
204
+16%
|
99
-52%
|
140
+41%
|
160
+14%
|
85
-47%
|
48
-43%
|
93
+93%
|
133
+43%
|
294
+121%
|
387
+31%
|
290
-25%
|
229
-21%
|
172
-25%
|
231
+34%
|
272
+18%
|
293
+8%
|
280
-4%
|
234
-16%
|
162
-31%
|
78
-51%
|
32
-59%
|
25
-22%
|
49
+95%
|
56
+14%
|
58
+4%
|
20
-66%
|
22
+10%
|
38
+75%
|
40
+5%
|
68
+70%
|
63
-8%
|
83
+32%
|
65
-22%
|
(17)
N/A
|
(56)
-230%
|
(90)
-60%
|
(56)
+38%
|
(49)
+11%
|
(67)
-36%
|
(58)
+13%
|
(82)
-42%
|
(55)
+32%
|
(41)
+25%
|
(29)
+31%
|
(6)
+81%
|
(7)
-25%
|
(18)
-169%
|
(38)
-107%
|
(22)
+43%
|
(46)
-109%
|
(19)
+58%
|
|