Saudi Vitrified Clay Pipe Company SJSC
SAU:2360
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Saudi Vitrified Clay Pipe Company SJSC
SAU:2360
|
SA |
|
V
|
Viet Nam Fumigation JSC
VN:VFG
|
VN |
Cash Flow Statement
Cash Flow Statement
Saudi Vitrified Clay Pipe Company SJSC
| 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 |
61
|
48
|
50
|
43
|
44
|
41
|
39
|
48
|
46
|
38
|
37
|
43
|
53
|
70
|
79
|
76
|
76
|
79
|
79
|
83
|
83
|
81
|
84
|
87
|
90
|
89
|
84
|
84
|
85
|
93
|
101
|
101
|
100
|
105
|
101
|
103
|
116
|
107
|
98
|
75
|
53
|
46
|
35
|
31
|
21
|
5
|
5
|
7
|
7
|
5
|
4
|
9
|
12
|
15
|
14
|
0
|
5
|
1
|
(1)
|
0
|
(1)
|
(10)
|
(9)
|
0
|
0
|
0
|
0
|
(59)
|
(65)
|
(79)
|
(136)
|
(107)
|
(109)
|
(107)
|
(38)
|
|
| Depreciation & Amortization |
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
7
|
12
|
15
|
19
|
21
|
19
|
21
|
21
|
21
|
20
|
20
|
19
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
21
|
21
|
21
|
21
|
21
|
21
|
22
|
19
|
20
|
19
|
18
|
18
|
17
|
16
|
15
|
15
|
15
|
15
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
15
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
15
|
15
|
15
|
16
|
12
|
10
|
8
|
5
|
|
| Other Non-Cash Items |
0
|
(1)
|
1
|
0
|
1
|
1
|
0
|
2
|
1
|
1
|
2
|
1
|
0
|
0
|
(1)
|
2
|
3
|
3
|
5
|
4
|
3
|
3
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
10
|
13
|
11
|
6
|
(4)
|
4
|
9
|
14
|
12
|
1
|
0
|
0
|
1
|
1
|
1
|
2
|
3
|
5
|
5
|
5
|
4
|
(4)
|
(5)
|
(6)
|
(6)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
(2)
|
47
|
47
|
46
|
95
|
83
|
84
|
86
|
17
|
|
| Cash Taxes Paid |
0
|
3
|
3
|
3
|
0
|
3
|
4
|
4
|
0
|
3
|
3
|
3
|
0
|
4
|
4
|
4
|
0
|
1
|
1
|
2
|
5
|
3
|
3
|
2
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
0
|
5
|
5
|
5
|
0
|
2
|
2
|
2
|
0
|
2
|
2
|
2
|
0
|
2
|
0
|
2
|
0
|
0
|
2
|
2
|
0
|
0
|
3
|
4
|
0
|
7
|
4
|
3
|
0
|
3
|
3
|
3
|
5
|
2
|
2
|
2
|
0
|
3
|
3
|
3
|
0
|
1
|
1
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Change in Working Capital |
(50)
|
(49)
|
(57)
|
(26)
|
15
|
30
|
47
|
29
|
(1)
|
(4)
|
(19)
|
(18)
|
(41)
|
(50)
|
(30)
|
(18)
|
2
|
3
|
(7)
|
(16)
|
(5)
|
9
|
13
|
(6)
|
(9)
|
(9)
|
(13)
|
7
|
(13)
|
(20)
|
(25)
|
(14)
|
(9)
|
(1)
|
(4)
|
(28)
|
(10)
|
(16)
|
(9)
|
9
|
22
|
25
|
34
|
42
|
20
|
21
|
15
|
1
|
(2)
|
(6)
|
(4)
|
4
|
1
|
6
|
3
|
5
|
10
|
10
|
11
|
1
|
(0)
|
1
|
6
|
4
|
10
|
3
|
7
|
5
|
8
|
9
|
7
|
(0)
|
(1)
|
2
|
0
|
|
| Cash from Operating Activities |
16
N/A
|
2
-88%
|
(3)
N/A
|
22
N/A
|
63
+193%
|
76
+20%
|
90
+18%
|
83
-8%
|
52
-37%
|
47
-9%
|
35
-25%
|
44
+24%
|
33
-25%
|
40
+20%
|
69
+75%
|
81
+18%
|
101
+25%
|
105
+4%
|
98
-7%
|
89
-8%
|
101
+13%
|
113
+12%
|
118
+5%
|
104
-12%
|
104
0%
|
103
-1%
|
92
-11%
|
113
+22%
|
94
-17%
|
95
+2%
|
99
+4%
|
110
+11%
|
113
+3%
|
126
+12%
|
127
+1%
|
110
-14%
|
136
+24%
|
117
-14%
|
105
-10%
|
107
+2%
|
102
-4%
|
101
-1%
|
97
-4%
|
88
-9%
|
56
-36%
|
40
-28%
|
36
-10%
|
23
-36%
|
20
-12%
|
15
-28%
|
17
+14%
|
31
+86%
|
32
+2%
|
41
+28%
|
36
-11%
|
26
-28%
|
25
-5%
|
20
-20%
|
17
-13%
|
13
-26%
|
13
+0%
|
5
-62%
|
11
+125%
|
9
-15%
|
11
+20%
|
15
+32%
|
13
-10%
|
8
-37%
|
7
-16%
|
(5)
N/A
|
(11)
-106%
|
(12)
-12%
|
(16)
-33%
|
(11)
+29%
|
(15)
-35%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(12)
|
(22)
|
(49)
|
(95)
|
(171)
|
(189)
|
(180)
|
(143)
|
(72)
|
(51)
|
(37)
|
(32)
|
(20)
|
(11)
|
(17)
|
(18)
|
(22)
|
(23)
|
(14)
|
(12)
|
(17)
|
(20)
|
(19)
|
(18)
|
(8)
|
(3)
|
(4)
|
(6)
|
(5)
|
(6)
|
(3)
|
(4)
|
(5)
|
(6)
|
(11)
|
(9)
|
(9)
|
(8)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(8)
|
(9)
|
(9)
|
(7)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(5)
|
(6)
|
(7)
|
(6)
|
(3)
|
(2)
|
(1)
|
(1)
|
(3)
|
(4)
|
(9)
|
(12)
|
(16)
|
|
| Other Items |
0
|
(7)
|
(7)
|
(7)
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
(25)
|
(25)
|
(25)
|
(25)
|
0
|
0
|
9
|
|
| Cash from Investing Activities |
(12)
N/A
|
(29)
-145%
|
(57)
-97%
|
(102)
-80%
|
(178)
-75%
|
(189)
-6%
|
(180)
+5%
|
(143)
+20%
|
(72)
+50%
|
(51)
+29%
|
(38)
+26%
|
(32)
+17%
|
(17)
+46%
|
(11)
+35%
|
(17)
-56%
|
(18)
-3%
|
(25)
-38%
|
(23)
+5%
|
(14)
+41%
|
(12)
+17%
|
(17)
-49%
|
(20)
-16%
|
(19)
+6%
|
(15)
+18%
|
(5)
+65%
|
(0)
+93%
|
(2)
-450%
|
(6)
-155%
|
(5)
+5%
|
(6)
-11%
|
(3)
+58%
|
(4)
-54%
|
(5)
-27%
|
(6)
-14%
|
(11)
-89%
|
(9)
+15%
|
(9)
+6%
|
(8)
+12%
|
(3)
+65%
|
(3)
-22%
|
(3)
+15%
|
(2)
+19%
|
(2)
+18%
|
(1)
+71%
|
(1)
+4%
|
(0)
+20%
|
(0)
-4%
|
(1)
-257%
|
(2)
-11%
|
(2)
+3%
|
(3)
-78%
|
(8)
-192%
|
(9)
-3%
|
(9)
+0%
|
(7)
+14%
|
(0)
+94%
|
(0)
+90%
|
(0)
-688%
|
(0)
+16%
|
(1)
-355%
|
(2)
-70%
|
(3)
-37%
|
(5)
-76%
|
(6)
-5%
|
(7)
-17%
|
(5)
+20%
|
(3)
+36%
|
(2)
+33%
|
(26)
-1 033%
|
(26)
-3%
|
(28)
-6%
|
(29)
-3%
|
(8)
+71%
|
(11)
-35%
|
(7)
+40%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
25
|
15
|
15
|
34
|
70
|
109
|
119
|
95
|
66
|
58
|
50
|
51
|
45
|
(6)
|
(10)
|
(39)
|
(57)
|
(19)
|
4
|
19
|
42
|
17
|
(15)
|
(43)
|
(38)
|
(54)
|
(43)
|
(9)
|
12
|
10
|
10
|
8
|
(23)
|
(20)
|
(20)
|
(53)
|
(38)
|
(45)
|
(40)
|
0
|
(60)
|
(70)
|
(95)
|
(90)
|
(20)
|
5
|
15
|
5
|
(20)
|
(19)
|
(9)
|
(5)
|
(5)
|
(6)
|
(7)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
0
|
0
|
(1)
|
(0)
|
0
|
1
|
1
|
0
|
20
|
19
|
22
|
|
| Cash Paid for Dividends |
(67)
|
(17)
|
(17)
|
(17)
|
0
|
(30)
|
(30)
|
(30)
|
0
|
(34)
|
(34)
|
(34)
|
0
|
(34)
|
(34)
|
(34)
|
0
|
(45)
|
(75)
|
(75)
|
(105)
|
(93)
|
(64)
|
(64)
|
(60)
|
(56)
|
(79)
|
(101)
|
(105)
|
(94)
|
(90)
|
(86)
|
(75)
|
(79)
|
(83)
|
(86)
|
(90)
|
(90)
|
(90)
|
(68)
|
(60)
|
(38)
|
(15)
|
(38)
|
(45)
|
(45)
|
(45)
|
(23)
|
23
|
23
|
23
|
0
|
(15)
|
(15)
|
(15)
|
(30)
|
(15)
|
(15)
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
1
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(12)
|
(12)
|
(12)
|
(11)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
|
| Cash from Financing Activities |
18
N/A
|
58
+224%
|
58
-1%
|
17
-71%
|
70
+317%
|
78
+13%
|
89
+14%
|
65
-27%
|
37
-43%
|
25
-34%
|
17
-30%
|
18
+2%
|
11
-38%
|
(39)
N/A
|
(44)
-11%
|
(73)
-66%
|
(90)
-24%
|
(64)
+30%
|
(71)
-11%
|
(55)
+21%
|
(63)
-14%
|
(77)
-22%
|
(79)
-2%
|
(106)
-35%
|
(98)
+8%
|
(110)
-13%
|
(121)
-10%
|
(110)
+9%
|
(93)
+16%
|
(84)
+9%
|
(80)
+5%
|
(79)
+2%
|
(98)
-24%
|
(99)
-1%
|
(103)
-4%
|
(139)
-35%
|
(128)
+8%
|
(137)
-7%
|
(132)
+3%
|
(79)
+40%
|
(132)
-67%
|
(119)
+10%
|
(121)
-2%
|
(129)
-7%
|
(67)
+48%
|
(41)
+39%
|
(31)
+24%
|
(18)
+40%
|
(21)
-13%
|
(20)
+5%
|
(10)
+50%
|
(6)
+39%
|
(21)
-251%
|
(22)
-4%
|
(22)
-1%
|
(31)
-38%
|
(16)
+49%
|
(16)
+0%
|
(15)
+2%
|
(0)
+97%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-86%
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(1)
+40%
|
0
N/A
|
1
N/A
|
1
+11%
|
0
-68%
|
20
+5 039%
|
18
-10%
|
21
+16%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
23
N/A
|
32
+40%
|
(1)
N/A
|
(64)
-6 250%
|
(46)
+28%
|
(35)
+24%
|
(1)
+97%
|
5
N/A
|
17
+260%
|
21
+21%
|
15
-29%
|
30
+105%
|
27
-11%
|
(11)
N/A
|
8
N/A
|
(9)
N/A
|
(14)
-49%
|
18
N/A
|
13
-27%
|
22
+70%
|
21
-8%
|
16
-23%
|
21
+32%
|
(17)
N/A
|
1
N/A
|
(7)
N/A
|
(31)
-337%
|
(3)
+92%
|
(4)
-62%
|
6
N/A
|
16
+195%
|
27
+68%
|
10
-62%
|
21
+108%
|
14
-34%
|
(38)
N/A
|
0
N/A
|
(27)
N/A
|
(30)
-10%
|
24
N/A
|
(32)
N/A
|
(20)
+37%
|
(26)
-28%
|
(42)
-63%
|
(12)
+73%
|
(1)
+90%
|
5
N/A
|
3
-35%
|
(2)
N/A
|
(7)
-200%
|
4
N/A
|
17
+311%
|
2
-86%
|
10
+325%
|
7
-33%
|
(5)
N/A
|
9
N/A
|
4
-56%
|
2
-54%
|
11
+508%
|
10
-8%
|
1
-86%
|
5
+269%
|
3
-45%
|
4
+32%
|
9
+129%
|
9
+3%
|
6
-39%
|
(19)
N/A
|
(30)
-59%
|
(37)
-23%
|
(40)
-8%
|
(4)
+90%
|
(4)
-11%
|
(1)
+80%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
5
N/A
|
(20)
N/A
|
(52)
-165%
|
(73)
-41%
|
(108)
-48%
|
(113)
-5%
|
(90)
+20%
|
(60)
+34%
|
(20)
+67%
|
(4)
+82%
|
(2)
+43%
|
12
N/A
|
13
+5%
|
28
+120%
|
52
+83%
|
64
+22%
|
80
+25%
|
82
+3%
|
84
+2%
|
78
-7%
|
84
+7%
|
93
+11%
|
99
+7%
|
87
-13%
|
96
+11%
|
101
+5%
|
88
-13%
|
107
+22%
|
88
-18%
|
89
+1%
|
96
+8%
|
106
+10%
|
108
+2%
|
120
+11%
|
117
-3%
|
101
-13%
|
128
+26%
|
109
-14%
|
102
-6%
|
103
+1%
|
100
-4%
|
99
-1%
|
95
-4%
|
87
-8%
|
55
-37%
|
40
-28%
|
36
-10%
|
22
-40%
|
19
-13%
|
13
-30%
|
14
+7%
|
23
+65%
|
23
+1%
|
32
+38%
|
29
-10%
|
26
-12%
|
25
-4%
|
20
-21%
|
17
-13%
|
12
-32%
|
11
-8%
|
2
-83%
|
6
+209%
|
4
-35%
|
4
+22%
|
9
+104%
|
10
+7%
|
6
-39%
|
6
+6%
|
(6)
N/A
|
(14)
-116%
|
(16)
-16%
|
(24)
-55%
|
(23)
+7%
|
(31)
-36%
|
|