Saudi Cement Company SJSC
SAU:3030
Cash Flow Statement
Cash Flow Statement
Saudi Cement Company SJSC
| Dec-2004 | 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 | 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 |
455
|
481
|
507
|
517
|
500
|
533
|
579
|
613
|
653
|
669
|
684
|
688
|
706
|
710
|
692
|
677
|
637
|
616
|
612
|
589
|
598
|
623
|
646
|
664
|
676
|
712
|
735
|
792
|
853
|
970
|
1 049
|
1 063
|
1 143
|
1 158
|
1 175
|
1 195
|
1 171
|
1 115
|
1 096
|
1 099
|
1 111
|
1 127
|
1 090
|
1 064
|
963
|
923
|
920
|
916
|
924
|
824
|
665
|
547
|
465
|
442
|
405
|
393
|
405
|
395
|
430
|
438
|
468
|
486
|
471
|
499
|
0
|
446
|
446
|
410
|
0
|
297
|
314
|
318
|
0
|
0
|
0
|
0
|
381
|
495
|
582
|
682
|
422
|
417
|
436
|
394
|
|
| Depreciation & Amortization |
132
|
132
|
132
|
132
|
133
|
133
|
133
|
133
|
132
|
144
|
131
|
127
|
121
|
102
|
109
|
107
|
107
|
129
|
155
|
184
|
214
|
218
|
218
|
216
|
213
|
204
|
204
|
190
|
186
|
193
|
189
|
201
|
201
|
201
|
201
|
200
|
200
|
199
|
200
|
202
|
205
|
209
|
214
|
218
|
219
|
221
|
222
|
224
|
226
|
223
|
219
|
214
|
208
|
206
|
205
|
203
|
201
|
203
|
206
|
210
|
214
|
217
|
221
|
223
|
225
|
225
|
225
|
226
|
227
|
227
|
229
|
231
|
231
|
230
|
226
|
222
|
220
|
218
|
219
|
218
|
218
|
218
|
217
|
218
|
|
| Other Non-Cash Items |
(6)
|
(2)
|
(2)
|
(2)
|
(8)
|
(12)
|
(20)
|
(20)
|
(19)
|
(13)
|
(9)
|
(7)
|
(1)
|
(5)
|
(6)
|
(6)
|
(13)
|
(3)
|
(7)
|
(2)
|
12
|
8
|
23
|
19
|
18
|
19
|
23
|
28
|
29
|
24
|
13
|
12
|
12
|
22
|
23
|
27
|
37
|
44
|
48
|
31
|
34
|
23
|
20
|
29
|
74
|
72
|
68
|
72
|
10
|
8
|
12
|
9
|
3
|
4
|
9
|
14
|
22
|
27
|
32
|
31
|
29
|
29
|
23
|
18
|
12
|
14
|
21
|
19
|
46
|
15
|
16
|
25
|
22
|
24
|
28
|
40
|
64
|
74
|
73
|
69
|
66
|
64
|
51
|
43
|
|
| Cash Taxes Paid |
6
|
9
|
23
|
23
|
23
|
22
|
7
|
7
|
13
|
0
|
15
|
15
|
20
|
0
|
20
|
20
|
9
|
0
|
22
|
22
|
22
|
0
|
10
|
10
|
10
|
0
|
24
|
24
|
24
|
0
|
22
|
22
|
35
|
73
|
51
|
51
|
38
|
0
|
38
|
38
|
38
|
66
|
28
|
28
|
28
|
0
|
19
|
19
|
19
|
0
|
16
|
16
|
16
|
25
|
21
|
21
|
21
|
22
|
10
|
10
|
10
|
(0)
|
23
|
23
|
24
|
0
|
20
|
20
|
21
|
0
|
19
|
19
|
17
|
0
|
17
|
17
|
17
|
0
|
19
|
19
|
19
|
0
|
21
|
21
|
|
| 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
|
0
|
0
|
29
|
0
|
0
|
0
|
27
|
28
|
0
|
0
|
|
| Change in Working Capital |
11
|
(21)
|
(38)
|
(52)
|
(89)
|
(95)
|
(81)
|
(40)
|
(22)
|
20
|
(96)
|
(86)
|
(144)
|
(4)
|
13
|
(60)
|
(70)
|
(358)
|
(313)
|
(469)
|
(400)
|
(288)
|
(241)
|
(28)
|
(15)
|
4
|
58
|
9
|
50
|
65
|
72
|
138
|
77
|
88
|
(21)
|
(161)
|
(333)
|
(416)
|
(416)
|
(275)
|
(80)
|
(98)
|
(44)
|
(97)
|
(72)
|
(30)
|
(3)
|
(50)
|
(78)
|
(12)
|
(112)
|
(88)
|
(73)
|
(189)
|
(148)
|
(112)
|
(180)
|
(111)
|
(88)
|
(28)
|
10
|
57
|
25
|
42
|
99
|
146
|
148
|
133
|
40
|
(3)
|
(64)
|
(94)
|
(10)
|
(116)
|
14
|
(58)
|
(133)
|
(78)
|
(171)
|
(145)
|
(127)
|
(126)
|
(115)
|
(128)
|
|
| Cash from Operating Activities |
591
N/A
|
590
0%
|
599
+2%
|
595
-1%
|
536
-10%
|
558
+4%
|
611
+9%
|
686
+12%
|
745
+9%
|
820
+10%
|
710
-13%
|
722
+2%
|
681
-6%
|
804
+18%
|
808
+1%
|
719
-11%
|
662
-8%
|
384
-42%
|
447
+16%
|
302
-32%
|
423
+40%
|
561
+33%
|
647
+15%
|
871
+35%
|
892
+2%
|
938
+5%
|
1 021
+9%
|
1 018
0%
|
1 118
+10%
|
1 252
+12%
|
1 323
+6%
|
1 413
+7%
|
1 432
+1%
|
1 468
+3%
|
1 377
-6%
|
1 262
-8%
|
1 075
-15%
|
942
-12%
|
928
-1%
|
1 056
+14%
|
1 271
+20%
|
1 260
-1%
|
1 279
+2%
|
1 213
-5%
|
1 184
-2%
|
1 186
+0%
|
1 208
+2%
|
1 162
-4%
|
1 083
-7%
|
1 044
-4%
|
783
-25%
|
681
-13%
|
603
-12%
|
463
-23%
|
471
+2%
|
498
+6%
|
448
-10%
|
514
+15%
|
579
+13%
|
652
+12%
|
721
+11%
|
788
+9%
|
740
-6%
|
781
+6%
|
811
+4%
|
831
+2%
|
840
+1%
|
788
-6%
|
643
-18%
|
536
-17%
|
494
-8%
|
479
-3%
|
642
+34%
|
593
-8%
|
712
+20%
|
636
-11%
|
532
-16%
|
584
+10%
|
494
-15%
|
547
+11%
|
579
+6%
|
572
-1%
|
589
+3%
|
527
-10%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(11)
|
(16)
|
(19)
|
(25)
|
(357)
|
(356)
|
(356)
|
(437)
|
(207)
|
(279)
|
(770)
|
(1 238)
|
(1 457)
|
(1 851)
|
(1 576)
|
(1 207)
|
(950)
|
(553)
|
(444)
|
(263)
|
(230)
|
(178)
|
(84)
|
(86)
|
(66)
|
(46)
|
(104)
|
(98)
|
(93)
|
(114)
|
(44)
|
(58)
|
(59)
|
(43)
|
(41)
|
(62)
|
(57)
|
(56)
|
(65)
|
(65)
|
(80)
|
(92)
|
(106)
|
(81)
|
(127)
|
(150)
|
(148)
|
(156)
|
(110)
|
(82)
|
(69)
|
(51)
|
(53)
|
(47)
|
(60)
|
(84)
|
(74)
|
(85)
|
(83)
|
(124)
|
(137)
|
(133)
|
(132)
|
(81)
|
(88)
|
(88)
|
(84)
|
(74)
|
(65)
|
(64)
|
(74)
|
(77)
|
(75)
|
(77)
|
(60)
|
(63)
|
(80)
|
(84)
|
(108)
|
(112)
|
(86)
|
(108)
|
(99)
|
(134)
|
|
| Other Items |
17
|
21
|
32
|
31
|
40
|
50
|
40
|
49
|
(577)
|
(296)
|
41
|
35
|
650
|
356
|
26
|
26
|
25
|
22
|
28
|
26
|
26
|
26
|
19
|
15
|
15
|
4
|
(6)
|
(11)
|
(11)
|
11
|
18
|
22
|
0
|
(12)
|
(18)
|
(18)
|
4
|
4
|
5
|
7
|
2
|
0
|
5
|
1
|
6
|
6
|
28
|
30
|
28
|
30
|
3
|
1
|
2
|
0
|
2
|
3
|
3
|
(0)
|
2
|
1
|
1
|
(18)
|
12
|
12
|
13
|
35
|
1
|
(27)
|
1
|
(27)
|
(27)
|
1
|
0
|
12
|
12
|
12
|
12
|
8
|
7
|
7
|
8
|
0
|
1
|
1
|
|
| Cash from Investing Activities |
6
N/A
|
5
-26%
|
13
+172%
|
6
-53%
|
(318)
N/A
|
(306)
+4%
|
(316)
-3%
|
(388)
-23%
|
(783)
-102%
|
(575)
+27%
|
(729)
-27%
|
(1 203)
-65%
|
(807)
+33%
|
(1 495)
-85%
|
(1 550)
-4%
|
(1 181)
+24%
|
(925)
+22%
|
(530)
+43%
|
(416)
+22%
|
(237)
+43%
|
(204)
+14%
|
(152)
+25%
|
(65)
+57%
|
(71)
-10%
|
(51)
+28%
|
(42)
+19%
|
(110)
-166%
|
(109)
+1%
|
(104)
+5%
|
(103)
+1%
|
(25)
+75%
|
(36)
-43%
|
(59)
-62%
|
(55)
+7%
|
(59)
-9%
|
(80)
-35%
|
(53)
+34%
|
(53)
+1%
|
(60)
-13%
|
(58)
+2%
|
(78)
-34%
|
(90)
-15%
|
(100)
-12%
|
(80)
+20%
|
(121)
-51%
|
(144)
-19%
|
(120)
+17%
|
(126)
-5%
|
(82)
+35%
|
(52)
+36%
|
(66)
-26%
|
(50)
+24%
|
(52)
-3%
|
(47)
+10%
|
(57)
-23%
|
(82)
-42%
|
(71)
+13%
|
(85)
-20%
|
(81)
+5%
|
(123)
-52%
|
(135)
-10%
|
(151)
-12%
|
(120)
+20%
|
(70)
+42%
|
(75)
-8%
|
(53)
+30%
|
(83)
-56%
|
(101)
-21%
|
(64)
+36%
|
(91)
-42%
|
(101)
-10%
|
(76)
+24%
|
(75)
+2%
|
(65)
+13%
|
(48)
+26%
|
(51)
-5%
|
(68)
-35%
|
(76)
-12%
|
(101)
-32%
|
(104)
-3%
|
(78)
+25%
|
(108)
-38%
|
(99)
+8%
|
(133)
-35%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
(34)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
380
|
695
|
941
|
1 173
|
838
|
513
|
654
|
377
|
413
|
301
|
(216)
|
(182)
|
(493)
|
(582)
|
(85)
|
(65)
|
(27)
|
43
|
(139)
|
(408)
|
(150)
|
(150)
|
(335)
|
(116)
|
(61)
|
(61)
|
165
|
209
|
40
|
74
|
(241)
|
(210)
|
(191)
|
(115)
|
(95)
|
(70)
|
(215)
|
(320)
|
(300)
|
40
|
95
|
150
|
250
|
(150)
|
120
|
70
|
119
|
272
|
(6)
|
(31)
|
(178)
|
(82)
|
(106)
|
(203)
|
(159)
|
(158)
|
(157)
|
(58)
|
(58)
|
41
|
91
|
(33)
|
(58)
|
(107)
|
(158)
|
69
|
(56)
|
(57)
|
(8)
|
(152)
|
(133)
|
(213)
|
(101)
|
|
| Cash Paid for Dividends |
(346)
|
(141)
|
(346)
|
(526)
|
(530)
|
(482)
|
(344)
|
(173)
|
(174)
|
(108)
|
(360)
|
(377)
|
(369)
|
(368)
|
(497)
|
(483)
|
(489)
|
(492)
|
(375)
|
(369)
|
(362)
|
(358)
|
(351)
|
(356)
|
(353)
|
(353)
|
(610)
|
(911)
|
(914)
|
(1 601)
|
(997)
|
(1 226)
|
(1 226)
|
(1 073)
|
(1 072)
|
(1 072)
|
(1 072)
|
(1 073)
|
(1 074)
|
0
|
(1 080)
|
(1 465)
|
(1 465)
|
(1 918)
|
(842)
|
(917)
|
(1 337)
|
(884)
|
(880)
|
(421)
|
(765)
|
(765)
|
(765)
|
0
|
(268)
|
0
|
(497)
|
0
|
0
|
(497)
|
(497)
|
0
|
(765)
|
(536)
|
(536)
|
0
|
(528)
|
(536)
|
(536)
|
0
|
(535)
|
(531)
|
(524)
|
(526)
|
(493)
|
(496)
|
(509)
|
(509)
|
(361)
|
(360)
|
(343)
|
(345)
|
(230)
|
(379)
|
|
| Other |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1 073)
|
0
|
(2)
|
(10)
|
1 061
|
(22)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(28)
|
0
|
(28)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
6
|
9
|
0
|
6
|
3
|
6
|
|
| Cash from Financing Activities |
(382)
N/A
|
(178)
+54%
|
(374)
-111%
|
(529)
-41%
|
(532)
-1%
|
(484)
+9%
|
(346)
+29%
|
(175)
+49%
|
(177)
-1%
|
(110)
+38%
|
(362)
-230%
|
0
N/A
|
323
+107 700%
|
571
+77%
|
674
+18%
|
352
-48%
|
22
-94%
|
160
+630%
|
(0)
N/A
|
42
N/A
|
(63)
N/A
|
(576)
-815%
|
(535)
+7%
|
(851)
-59%
|
(937)
-10%
|
(440)
+53%
|
(678)
-54%
|
(940)
-39%
|
(873)
+7%
|
(1 742)
-100%
|
(1 407)
+19%
|
(1 378)
+2%
|
(1 378)
0%
|
(1 411)
-2%
|
(1 190)
+16%
|
(1 135)
+5%
|
(1 135)
N/A
|
(910)
+20%
|
(867)
+5%
|
(1 034)
-19%
|
(1 008)
+2%
|
(1 170)
-16%
|
(1 147)
+2%
|
(1 047)
+9%
|
(979)
+7%
|
(1 032)
-5%
|
(1 419)
-37%
|
(1 111)
+22%
|
(1 200)
-8%
|
(721)
+40%
|
(725)
-1%
|
(670)
+8%
|
(615)
+8%
|
(515)
+16%
|
(418)
+19%
|
(377)
+10%
|
(427)
-13%
|
(378)
+12%
|
(226)
+40%
|
(504)
-123%
|
(528)
-5%
|
(675)
-28%
|
(847)
-25%
|
(642)
+24%
|
(739)
-15%
|
(694)
+6%
|
(714)
-3%
|
(693)
+3%
|
(622)
+10%
|
(594)
+5%
|
(466)
+22%
|
(440)
+6%
|
(557)
-27%
|
(584)
-5%
|
(600)
-3%
|
(654)
-9%
|
(440)
+33%
|
(562)
-28%
|
(411)
+27%
|
(359)
+13%
|
(495)
-38%
|
(482)
+3%
|
(450)
+7%
|
(484)
-8%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
216
N/A
|
417
+93%
|
238
-43%
|
72
-70%
|
(314)
N/A
|
(232)
+26%
|
(52)
+78%
|
123
N/A
|
(215)
N/A
|
135
N/A
|
(381)
N/A
|
(481)
-26%
|
197
N/A
|
(120)
N/A
|
(68)
+43%
|
(109)
-60%
|
(241)
-120%
|
14
N/A
|
31
+121%
|
107
+244%
|
156
+45%
|
(168)
N/A
|
48
N/A
|
(51)
N/A
|
(96)
-89%
|
456
N/A
|
233
-49%
|
(31)
N/A
|
141
N/A
|
(593)
N/A
|
(110)
+81%
|
(1)
+99%
|
(5)
-400%
|
3
N/A
|
128
+4 019%
|
47
-63%
|
(113)
N/A
|
(21)
+82%
|
2
N/A
|
(36)
N/A
|
185
N/A
|
1
-100%
|
32
+4 443%
|
86
+170%
|
85
-1%
|
10
-88%
|
(331)
N/A
|
(75)
+77%
|
(199)
-165%
|
271
N/A
|
(8)
N/A
|
(39)
-363%
|
(64)
-64%
|
(99)
-54%
|
(5)
+95%
|
39
N/A
|
(50)
N/A
|
52
N/A
|
273
+429%
|
25
-91%
|
58
+134%
|
(38)
N/A
|
(227)
-495%
|
70
N/A
|
(3)
N/A
|
83
N/A
|
43
-49%
|
(6)
N/A
|
(43)
-663%
|
(149)
-246%
|
(73)
+51%
|
(38)
+48%
|
10
N/A
|
(56)
N/A
|
64
N/A
|
(69)
N/A
|
23
N/A
|
(53)
N/A
|
(18)
+67%
|
84
N/A
|
6
-93%
|
(17)
N/A
|
40
N/A
|
(91)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
581
N/A
|
574
-1%
|
580
+1%
|
570
-2%
|
179
-69%
|
203
+13%
|
255
+26%
|
249
-2%
|
538
+116%
|
541
+1%
|
(60)
N/A
|
(516)
-764%
|
(776)
-50%
|
(1 047)
-35%
|
(767)
+27%
|
(488)
+36%
|
(288)
+41%
|
(168)
+42%
|
4
N/A
|
39
+934%
|
193
+390%
|
383
+99%
|
564
+47%
|
785
+39%
|
826
+5%
|
892
+8%
|
916
+3%
|
920
+0%
|
1 025
+11%
|
1 138
+11%
|
1 279
+12%
|
1 355
+6%
|
1 373
+1%
|
1 425
+4%
|
1 336
-6%
|
1 200
-10%
|
1 018
-15%
|
886
-13%
|
864
-2%
|
991
+15%
|
1 191
+20%
|
1 168
-2%
|
1 174
+0%
|
1 132
-4%
|
1 057
-7%
|
1 036
-2%
|
1 060
+2%
|
1 006
-5%
|
972
-3%
|
962
-1%
|
714
-26%
|
631
-12%
|
549
-13%
|
416
-24%
|
411
-1%
|
413
+1%
|
374
-9%
|
430
+15%
|
497
+16%
|
527
+6%
|
585
+11%
|
655
+12%
|
608
-7%
|
700
+15%
|
723
+3%
|
743
+3%
|
756
+2%
|
714
-6%
|
578
-19%
|
472
-18%
|
420
-11%
|
401
-5%
|
567
+41%
|
516
-9%
|
652
+26%
|
573
-12%
|
452
-21%
|
501
+11%
|
386
-23%
|
436
+13%
|
493
+13%
|
464
-6%
|
489
+5%
|
393
-20%
|
|