Qassim Cement Company SJSC
SAU:3040
Cash Flow Statement
Cash Flow Statement
Qassim Cement Company SJSC
| Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | 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 |
253
|
252
|
255
|
257
|
256
|
258
|
261
|
274
|
293
|
316
|
324
|
332
|
324
|
401
|
402
|
472
|
564
|
564
|
632
|
587
|
518
|
508
|
504
|
520
|
602
|
596
|
583
|
562
|
501
|
503
|
511
|
519
|
553
|
564
|
569
|
584
|
561
|
579
|
606
|
599
|
621
|
612
|
606
|
601
|
599
|
603
|
609
|
615
|
627
|
598
|
544
|
498
|
441
|
383
|
314
|
287
|
261
|
237
|
205
|
162
|
135
|
137
|
180
|
261
|
361
|
416
|
431
|
451
|
420
|
403
|
424
|
375
|
295
|
219
|
148
|
111
|
131
|
160
|
170
|
154
|
142
|
161
|
196
|
260
|
329
|
349
|
332
|
301
|
|
| Depreciation & Amortization |
31
|
32
|
32
|
33
|
33
|
33
|
33
|
34
|
34
|
35
|
36
|
37
|
38
|
48
|
45
|
54
|
64
|
64
|
76
|
76
|
86
|
88
|
91
|
94
|
87
|
88
|
89
|
90
|
89
|
88
|
88
|
87
|
87
|
87
|
86
|
86
|
86
|
86
|
86
|
86
|
86
|
86
|
85
|
85
|
84
|
83
|
80
|
78
|
76
|
75
|
76
|
75
|
73
|
71
|
69
|
69
|
69
|
70
|
70
|
71
|
71
|
71
|
72
|
72
|
72
|
73
|
74
|
74
|
74
|
74
|
75
|
74
|
74
|
73
|
72
|
72
|
72
|
72
|
72
|
72
|
60
|
57
|
57
|
66
|
89
|
103
|
124
|
131
|
|
| Other Non-Cash Items |
6
|
5
|
6
|
7
|
8
|
9
|
10
|
10
|
(0)
|
8
|
9
|
10
|
15
|
14
|
29
|
27
|
8
|
24
|
7
|
10
|
18
|
16
|
16
|
11
|
41
|
18
|
19
|
20
|
34
|
12
|
12
|
7
|
31
|
1
|
(1)
|
3
|
37
|
36
|
35
|
34
|
(0)
|
(1)
|
(2)
|
(5)
|
(4)
|
(5)
|
(10)
|
0
|
2
|
9
|
15
|
17
|
(5)
|
(12)
|
(1)
|
(14)
|
(7)
|
(8)
|
(15)
|
(12)
|
(4)
|
(4)
|
51
|
70
|
57
|
87
|
37
|
30
|
37
|
16
|
2
|
(15)
|
(8)
|
(50)
|
(29)
|
(2)
|
34
|
46
|
25
|
9
|
(14)
|
(13)
|
(2)
|
3
|
(23)
|
(19)
|
(7)
|
(14)
|
|
| Cash Taxes Paid |
6
|
13
|
7
|
7
|
7
|
9
|
9
|
9
|
9
|
7
|
7
|
7
|
7
|
16
|
0
|
24
|
8
|
24
|
24
|
16
|
16
|
0
|
16
|
16
|
16
|
0
|
23
|
23
|
23
|
0
|
22
|
2
|
22
|
0
|
28
|
48
|
28
|
60
|
32
|
32
|
32
|
0
|
35
|
35
|
35
|
35
|
34
|
34
|
34
|
0
|
32
|
32
|
32
|
0
|
22
|
22
|
22
|
0
|
23
|
23
|
23
|
0
|
(0)
|
(0)
|
23
|
0
|
0
|
25
|
26
|
0
|
55
|
30
|
30
|
0
|
27
|
27
|
27
|
0
|
23
|
23
|
23
|
0
|
21
|
21
|
21
|
0
|
31
|
31
|
|
| Change in Working Capital |
(27)
|
17
|
20
|
26
|
14
|
57
|
90
|
111
|
134
|
66
|
59
|
28
|
10
|
(39)
|
(26)
|
0
|
(3)
|
(38)
|
(100)
|
(160)
|
(110)
|
(65)
|
(17)
|
15
|
(87)
|
(87)
|
(131)
|
(125)
|
(75)
|
68
|
(90)
|
(18)
|
22
|
(92)
|
(103)
|
16
|
(140)
|
(140)
|
80
|
(119)
|
(25)
|
(0)
|
(59)
|
(75)
|
(67)
|
(56)
|
(57)
|
(53)
|
(50)
|
(66)
|
(83)
|
(64)
|
(65)
|
(42)
|
(33)
|
(30)
|
(50)
|
(59)
|
(59)
|
(62)
|
(73)
|
(48)
|
(88)
|
(76)
|
(32)
|
(54)
|
9
|
(44)
|
(25)
|
22
|
26
|
86
|
61
|
10
|
(34)
|
(89)
|
(144)
|
(117)
|
(104)
|
(95)
|
(95)
|
(78)
|
(112)
|
(101)
|
(78)
|
(124)
|
(114)
|
(96)
|
|
| Cash from Operating Activities |
263
N/A
|
306
+16%
|
313
+2%
|
322
+3%
|
310
-4%
|
357
+15%
|
394
+10%
|
429
+9%
|
461
+8%
|
425
-8%
|
427
+1%
|
407
-5%
|
386
-5%
|
423
+10%
|
450
+6%
|
554
+23%
|
632
+14%
|
613
-3%
|
615
+0%
|
513
-17%
|
511
0%
|
548
+7%
|
594
+8%
|
640
+8%
|
643
+1%
|
615
-4%
|
561
-9%
|
547
-3%
|
548
+0%
|
670
+22%
|
521
-22%
|
595
+14%
|
692
+16%
|
560
-19%
|
551
-2%
|
689
+25%
|
544
-21%
|
561
+3%
|
807
+44%
|
600
-26%
|
682
+14%
|
697
+2%
|
631
-9%
|
605
-4%
|
612
+1%
|
624
+2%
|
623
0%
|
641
+3%
|
656
+2%
|
616
-6%
|
552
-10%
|
526
-5%
|
444
-16%
|
401
-10%
|
349
-13%
|
311
-11%
|
273
-12%
|
240
-12%
|
201
-16%
|
159
-21%
|
130
-18%
|
157
+21%
|
214
+36%
|
327
+53%
|
458
+40%
|
522
+14%
|
550
+6%
|
511
-7%
|
506
-1%
|
516
+2%
|
527
+2%
|
520
-1%
|
422
-19%
|
252
-40%
|
157
-38%
|
93
-41%
|
93
+0%
|
162
+75%
|
164
+1%
|
140
-14%
|
93
-34%
|
127
+37%
|
139
+9%
|
228
+64%
|
317
+39%
|
308
-3%
|
335
+9%
|
322
-4%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(139)
|
(157)
|
(185)
|
(229)
|
(178)
|
(418)
|
(592)
|
(707)
|
(706)
|
(535)
|
(362)
|
(217)
|
(150)
|
(81)
|
(42)
|
(49)
|
(10)
|
(27)
|
(52)
|
(40)
|
(104)
|
(144)
|
(137)
|
(133)
|
(99)
|
(55)
|
(45)
|
(30)
|
(25)
|
(21)
|
(19)
|
(27)
|
(27)
|
(29)
|
(31)
|
(28)
|
(21)
|
(17)
|
(21)
|
(23)
|
(30)
|
(30)
|
(24)
|
(22)
|
(26)
|
(27)
|
(25)
|
(32)
|
(41)
|
(51)
|
(53)
|
(49)
|
(32)
|
(22)
|
(19)
|
(16)
|
(13)
|
(11)
|
(14)
|
(12)
|
(7)
|
(5)
|
(4)
|
(10)
|
(19)
|
(22)
|
(23)
|
(19)
|
(17)
|
(13)
|
(12)
|
(19)
|
(27)
|
(65)
|
(78)
|
(79)
|
(82)
|
(97)
|
(117)
|
(124)
|
(113)
|
(66)
|
(42)
|
(56)
|
(60)
|
(69)
|
(66)
|
(55)
|
|
| Other Items |
135
|
93
|
30
|
(12)
|
17
|
220
|
311
|
407
|
357
|
0
|
0
|
(83)
|
0
|
37
|
68
|
121
|
(339)
|
144
|
(170)
|
(244)
|
(223)
|
(158)
|
(446)
|
(125)
|
(325)
|
(393)
|
69
|
(62)
|
155
|
(6)
|
105
|
19
|
9
|
3
|
0
|
(75)
|
(199)
|
(22)
|
(252)
|
(67)
|
94
|
(68)
|
(9)
|
51
|
(160)
|
(63)
|
101
|
(40)
|
86
|
71
|
43
|
32
|
57
|
(59)
|
9
|
(12)
|
(3)
|
35
|
56
|
53
|
103
|
29
|
(49)
|
(95)
|
(211)
|
(119)
|
(102)
|
(89)
|
(97)
|
(109)
|
(142)
|
(77)
|
19
|
69
|
177
|
169
|
140
|
151
|
139
|
188
|
239
|
133
|
147
|
134
|
87
|
41
|
189
|
36
|
|
| Cash from Investing Activities |
(4)
N/A
|
(65)
-1 564%
|
(155)
-139%
|
(241)
-55%
|
(161)
+33%
|
(198)
-23%
|
(281)
-42%
|
(300)
-7%
|
(350)
-17%
|
(352)
-1%
|
(362)
-3%
|
(300)
+17%
|
(150)
+50%
|
(44)
+71%
|
27
N/A
|
71
+168%
|
(349)
N/A
|
117
N/A
|
(222)
N/A
|
(284)
-28%
|
(326)
-15%
|
(302)
+8%
|
(583)
-93%
|
(258)
+56%
|
(424)
-64%
|
(447)
-5%
|
23
N/A
|
(91)
N/A
|
130
N/A
|
(27)
N/A
|
85
N/A
|
(8)
N/A
|
(19)
-126%
|
(26)
-42%
|
(31)
-16%
|
(103)
-239%
|
(220)
-113%
|
(38)
+83%
|
(273)
-615%
|
(90)
+67%
|
64
N/A
|
(99)
N/A
|
(33)
+67%
|
29
N/A
|
(186)
N/A
|
(90)
+51%
|
76
N/A
|
(72)
N/A
|
45
N/A
|
20
-56%
|
(10)
N/A
|
(17)
-70%
|
25
N/A
|
(80)
N/A
|
(10)
+88%
|
(28)
-186%
|
(16)
+43%
|
24
N/A
|
42
+77%
|
41
-2%
|
96
+132%
|
23
-76%
|
(53)
N/A
|
(105)
-97%
|
(229)
-118%
|
(141)
+39%
|
(125)
+11%
|
(107)
+14%
|
(114)
-6%
|
(122)
-7%
|
(153)
-25%
|
(96)
+37%
|
(9)
+91%
|
4
N/A
|
99
+2 333%
|
90
-9%
|
58
-36%
|
54
-7%
|
21
-60%
|
63
+195%
|
127
+100%
|
67
-47%
|
105
+57%
|
78
-26%
|
27
-66%
|
(28)
N/A
|
123
N/A
|
(18)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
0
|
0
|
0
|
59
|
59
|
0
|
211
|
152
|
160
|
0
|
145
|
53
|
0
|
41
|
(64)
|
23
|
23
|
23
|
(8)
|
1
|
1
|
(17)
|
(17)
|
(44)
|
(44)
|
(49)
|
(49)
|
(55)
|
(200)
|
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Cash Paid for Dividends |
(193)
|
(193)
|
(190)
|
(192)
|
(192)
|
(192)
|
(195)
|
(194)
|
(195)
|
(197)
|
(209)
|
(207)
|
(207)
|
(378)
|
(204)
|
(304)
|
(303)
|
(303)
|
(278)
|
(308)
|
(308)
|
(144)
|
(361)
|
(494)
|
(495)
|
(486)
|
(535)
|
(471)
|
(473)
|
(472)
|
(449)
|
(448)
|
(447)
|
(449)
|
(514)
|
(536)
|
(535)
|
(841)
|
(535)
|
(558)
|
(604)
|
(598)
|
(597)
|
(618)
|
(571)
|
(530)
|
(665)
|
(533)
|
(683)
|
(575)
|
(575)
|
(553)
|
(493)
|
(427)
|
(366)
|
(312)
|
(276)
|
(260)
|
(243)
|
(219)
|
(189)
|
(160)
|
(156)
|
(190)
|
(255)
|
(309)
|
(343)
|
(366)
|
(388)
|
(397)
|
(406)
|
(412)
|
(372)
|
(326)
|
(272)
|
(178)
|
(205)
|
(143)
|
(213)
|
(271)
|
(231)
|
(289)
|
(179)
|
(263)
|
(276)
|
(218)
|
(389)
|
(334)
|
|
| Other |
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
0
|
(1)
|
(1)
|
(1)
|
(3)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(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
|
|
| Cash from Financing Activities |
(194)
N/A
|
(196)
-1%
|
(192)
+2%
|
(135)
+30%
|
(135)
+0%
|
(135)
0%
|
14
N/A
|
(45)
N/A
|
(36)
+18%
|
(39)
-7%
|
(66)
-69%
|
(155)
-136%
|
(209)
-35%
|
(383)
-84%
|
(315)
+18%
|
(327)
-4%
|
(281)
+14%
|
(281)
N/A
|
(287)
-2%
|
(308)
-7%
|
(308)
0%
|
(161)
+48%
|
(379)
-136%
|
(540)
-42%
|
(540)
0%
|
(538)
+0%
|
(585)
-9%
|
(527)
+10%
|
(674)
-28%
|
(647)
+4%
|
(624)
+4%
|
(594)
+5%
|
(448)
+25%
|
(451)
-1%
|
(515)
-14%
|
(538)
-4%
|
(537)
+0%
|
(842)
-57%
|
(537)
+36%
|
(559)
-4%
|
(605)
-8%
|
(600)
+1%
|
(599)
+0%
|
(620)
-4%
|
(573)
+8%
|
(532)
+7%
|
(666)
-25%
|
(535)
+20%
|
(684)
-28%
|
(575)
+16%
|
(575)
+0%
|
(553)
+4%
|
(493)
+11%
|
(427)
+13%
|
(366)
+14%
|
(312)
+15%
|
(276)
+11%
|
(260)
+6%
|
(243)
+7%
|
(219)
+10%
|
(189)
+14%
|
(160)
+15%
|
(156)
+3%
|
(190)
-22%
|
(255)
-34%
|
(309)
-21%
|
(343)
-11%
|
(366)
-6%
|
(388)
-6%
|
(398)
-3%
|
(407)
-2%
|
(413)
-1%
|
(373)
+10%
|
(327)
+12%
|
(273)
+16%
|
(179)
+35%
|
(206)
-15%
|
(144)
+30%
|
(213)
-48%
|
(272)
-27%
|
(231)
+15%
|
(290)
-25%
|
(179)
+38%
|
(264)
-47%
|
(277)
-5%
|
(219)
+21%
|
(390)
-78%
|
(334)
+14%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
65
N/A
|
45
-31%
|
(34)
N/A
|
(53)
-56%
|
15
N/A
|
24
+57%
|
127
+432%
|
84
-34%
|
75
-11%
|
34
-55%
|
0
N/A
|
(47)
N/A
|
28
N/A
|
(4)
N/A
|
162
N/A
|
298
+84%
|
2
-99%
|
449
+20 291%
|
106
-76%
|
(79)
N/A
|
(124)
-57%
|
85
N/A
|
(368)
N/A
|
(158)
+57%
|
(321)
-103%
|
(371)
-16%
|
(1)
+100%
|
(72)
-6 400%
|
4
N/A
|
(3)
N/A
|
(18)
-529%
|
(7)
+58%
|
225
N/A
|
83
-63%
|
5
-94%
|
48
+850%
|
(213)
N/A
|
(320)
-50%
|
(3)
+99%
|
(49)
-1 844%
|
141
N/A
|
(2)
N/A
|
(0)
+89%
|
14
N/A
|
(147)
N/A
|
2
N/A
|
32
+1 694%
|
35
+7%
|
17
-52%
|
61
+266%
|
(33)
N/A
|
(45)
-37%
|
(24)
+47%
|
(107)
-346%
|
(27)
+75%
|
(30)
-10%
|
(19)
+34%
|
3
N/A
|
(0)
N/A
|
(18)
-4 500%
|
37
N/A
|
20
-46%
|
5
-77%
|
32
+596%
|
(27)
N/A
|
72
N/A
|
82
+14%
|
39
-53%
|
4
-88%
|
(4)
N/A
|
(33)
-680%
|
11
N/A
|
41
+275%
|
(70)
N/A
|
(16)
+77%
|
4
N/A
|
(56)
N/A
|
72
N/A
|
(29)
N/A
|
(69)
-141%
|
(12)
+83%
|
(96)
-706%
|
65
N/A
|
42
-35%
|
67
+59%
|
61
-8%
|
68
+11%
|
(31)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
125
N/A
|
149
+19%
|
128
-14%
|
94
-27%
|
133
+41%
|
(62)
N/A
|
(198)
-221%
|
(279)
-41%
|
(245)
+12%
|
(110)
+55%
|
66
N/A
|
191
+190%
|
237
+24%
|
343
+45%
|
408
+19%
|
505
+24%
|
622
+23%
|
586
-6%
|
563
-4%
|
473
-16%
|
407
-14%
|
404
-1%
|
457
+13%
|
507
+11%
|
544
+7%
|
561
+3%
|
516
-8%
|
517
+0%
|
523
+1%
|
650
+24%
|
501
-23%
|
568
+13%
|
665
+17%
|
532
-20%
|
520
-2%
|
660
+27%
|
523
-21%
|
544
+4%
|
786
+44%
|
578
-27%
|
652
+13%
|
666
+2%
|
607
-9%
|
583
-4%
|
586
+1%
|
597
+2%
|
598
+0%
|
610
+2%
|
615
+1%
|
565
-8%
|
500
-12%
|
477
-5%
|
412
-14%
|
379
-8%
|
330
-13%
|
294
-11%
|
260
-12%
|
228
-12%
|
187
-18%
|
147
-21%
|
123
-16%
|
152
+24%
|
210
+38%
|
317
+51%
|
439
+39%
|
499
+14%
|
527
+6%
|
493
-7%
|
489
-1%
|
502
+3%
|
516
+3%
|
501
-3%
|
395
-21%
|
188
-52%
|
80
-58%
|
14
-83%
|
10
-23%
|
65
+518%
|
46
-29%
|
15
-66%
|
(20)
N/A
|
61
N/A
|
97
+58%
|
172
+77%
|
257
+49%
|
239
-7%
|
269
+13%
|
267
-1%
|
|