Al Jouf Cement Company SJSC
SAU:3091
Cash Flow Statement
Cash Flow Statement
Al Jouf Cement Company SJSC
| 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 |
(7)
|
(13)
|
(16)
|
(18)
|
(31)
|
(32)
|
(30)
|
(18)
|
15
|
49
|
76
|
84
|
83
|
87
|
88
|
96
|
107
|
99
|
88
|
75
|
54
|
45
|
46
|
45
|
61
|
72
|
82
|
93
|
79
|
79
|
74
|
72
|
74
|
65
|
53
|
44
|
43
|
30
|
6
|
(19)
|
(40)
|
(42)
|
(29)
|
(8)
|
6
|
20
|
28
|
36
|
(96)
|
(89)
|
(89)
|
(94)
|
(93)
|
(111)
|
(118)
|
(120)
|
31
|
50
|
70
|
97
|
27
|
18
|
7
|
(11)
|
(22)
|
(53)
|
(84)
|
(118)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
4
|
7
|
11
|
23
|
32
|
42
|
51
|
51
|
52
|
52
|
52
|
53
|
54
|
54
|
54
|
55
|
55
|
56
|
56
|
56
|
56
|
57
|
59
|
60
|
61
|
60
|
60
|
60
|
60
|
61
|
60
|
61
|
61
|
60
|
60
|
39
|
35
|
30
|
14
|
26
|
24
|
20
|
28
|
30
|
31
|
30
|
32
|
31
|
31
|
33
|
36
|
33
|
35
|
37
|
41
|
46
|
46
|
47
|
44
|
46
|
42
|
37
|
32
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
2
|
4
|
6
|
11
|
13
|
13
|
14
|
17
|
17
|
15
|
17
|
5
|
6
|
9
|
10
|
15
|
15
|
14
|
15
|
23
|
24
|
22
|
18
|
10
|
9
|
10
|
11
|
11
|
8
|
5
|
2
|
5
|
5
|
5
|
5
|
5
|
6
|
9
|
13
|
144
|
148
|
154
|
158
|
30
|
29
|
27
|
32
|
39
|
43
|
51
|
44
|
24
|
25
|
24
|
20
|
14
|
14
|
21
|
33
|
|
| Cash Taxes Paid |
17
|
0
|
4
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
10
|
10
|
10
|
4
|
0
|
2
|
2
|
0
|
4
|
2
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
6
|
9
|
5
|
0
|
4
|
4
|
5
|
5
|
5
|
2
|
1
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
|
| 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
|
28
|
34
|
38
|
44
|
20
|
19
|
20
|
16
|
25
|
31
|
35
|
34
|
34
|
27
|
37
|
0
|
44
|
78
|
65
|
78
|
|
| Change in Working Capital |
9
|
(2)
|
51
|
47
|
98
|
(75)
|
(99)
|
(104)
|
(195)
|
(51)
|
(19)
|
(30)
|
(5)
|
4
|
(36)
|
(42)
|
(8)
|
(7)
|
26
|
40
|
(40)
|
(70)
|
(112)
|
(136)
|
(97)
|
(67)
|
(80)
|
(83)
|
(90)
|
(80)
|
(52)
|
(19)
|
(53)
|
(52)
|
(30)
|
(30)
|
12
|
8
|
9
|
23
|
81
|
87
|
91
|
94
|
(4)
|
(29)
|
(36)
|
(28)
|
(64)
|
(61)
|
(78)
|
(107)
|
85
|
85
|
99
|
82
|
(62)
|
(98)
|
(119)
|
(145)
|
(28)
|
(20)
|
(25)
|
(82)
|
(112)
|
(50)
|
(8)
|
122
|
|
| Cash from Operating Activities |
2
N/A
|
(14)
N/A
|
35
N/A
|
29
-16%
|
67
+128%
|
(103)
N/A
|
(121)
-17%
|
(111)
+8%
|
(157)
-41%
|
31
N/A
|
102
+229%
|
112
+9%
|
140
+25%
|
156
+12%
|
117
-25%
|
120
+2%
|
170
+42%
|
162
-4%
|
183
+13%
|
185
+1%
|
75
-60%
|
37
-51%
|
(1)
N/A
|
(26)
-2 681%
|
36
N/A
|
76
+113%
|
74
-2%
|
84
+13%
|
71
-15%
|
83
+16%
|
104
+26%
|
132
+26%
|
92
-30%
|
82
-11%
|
95
+16%
|
85
-11%
|
127
+50%
|
107
-15%
|
79
-26%
|
66
-16%
|
86
+30%
|
85
-1%
|
97
+15%
|
104
+7%
|
33
-68%
|
21
-36%
|
22
+3%
|
49
+122%
|
15
-69%
|
29
+95%
|
17
-42%
|
(11)
N/A
|
53
N/A
|
33
-37%
|
41
+23%
|
31
-25%
|
40
+30%
|
31
-24%
|
39
+27%
|
37
-5%
|
70
+89%
|
69
-1%
|
53
-23%
|
(29)
N/A
|
(74)
-156%
|
(47)
+36%
|
(34)
+28%
|
69
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(488)
|
(502)
|
(401)
|
(322)
|
(206)
|
(139)
|
(114)
|
(100)
|
(63)
|
(55)
|
(43)
|
(32)
|
(361)
|
(361)
|
(373)
|
(378)
|
(440)
|
(472)
|
(540)
|
(612)
|
(253)
|
(260)
|
(203)
|
(142)
|
(126)
|
(108)
|
(79)
|
(69)
|
(65)
|
(59)
|
(51)
|
(56)
|
(9)
|
(6)
|
(27)
|
(24)
|
(49)
|
(44)
|
(40)
|
(30)
|
(35)
|
(40)
|
(43)
|
(54)
|
(42)
|
(33)
|
(37)
|
(39)
|
(1)
|
3
|
16
|
25
|
(4)
|
(4)
|
(5)
|
1
|
(4)
|
(5)
|
(6)
|
(5)
|
(41)
|
(39)
|
(37)
|
(37)
|
(5)
|
(5)
|
(6)
|
(6)
|
|
| Other Items |
(20)
|
0
|
(10)
|
0
|
0
|
(12)
|
(10)
|
(41)
|
(240)
|
(228)
|
(230)
|
(308)
|
(14)
|
(14)
|
(90)
|
(1)
|
70
|
70
|
143
|
159
|
(8)
|
(60)
|
(59)
|
(59)
|
(62)
|
(10)
|
(14)
|
(14)
|
(29)
|
0
|
(24)
|
(21)
|
56
|
56
|
56
|
56
|
14
|
15
|
17
|
15
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
0
|
(5)
|
(3)
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
1
|
2
|
9
|
9
|
8
|
7
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(508)
N/A
|
(512)
-1%
|
(411)
+20%
|
(322)
+22%
|
(206)
+36%
|
(151)
+26%
|
(124)
+18%
|
(141)
-14%
|
(303)
-116%
|
(283)
+6%
|
(274)
+3%
|
(341)
-25%
|
(375)
-10%
|
(375)
0%
|
(464)
-24%
|
(379)
+18%
|
(370)
+2%
|
(402)
-9%
|
(397)
+1%
|
(453)
-14%
|
(262)
+42%
|
(320)
-22%
|
(262)
+18%
|
(201)
+23%
|
(188)
+6%
|
(118)
+37%
|
(92)
+22%
|
(83)
+10%
|
(94)
-13%
|
(88)
+6%
|
(75)
+15%
|
(77)
-2%
|
47
N/A
|
50
+5%
|
29
-42%
|
32
+11%
|
(35)
N/A
|
(29)
+16%
|
(23)
+20%
|
(15)
+36%
|
(40)
-166%
|
(44)
-12%
|
(49)
-9%
|
(58)
-20%
|
(47)
+19%
|
(38)
+21%
|
(42)
-12%
|
(44)
-4%
|
(4)
+91%
|
(1)
+87%
|
13
N/A
|
22
+68%
|
(4)
N/A
|
(4)
-5%
|
(5)
-20%
|
1
N/A
|
(3)
N/A
|
(3)
-30%
|
3
N/A
|
4
+45%
|
(32)
N/A
|
(31)
+4%
|
(36)
-16%
|
(36)
+1%
|
(5)
+85%
|
(5)
-1%
|
(6)
-19%
|
(6)
+0%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
279
|
279
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
130
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
220
|
389
|
380
|
380
|
160
|
(9)
|
(15)
|
40
|
25
|
73
|
84
|
147
|
205
|
215
|
416
|
295
|
259
|
205
|
23
|
54
|
49
|
42
|
13
|
10
|
(1)
|
(0)
|
(28)
|
(72)
|
(112)
|
(131)
|
(141)
|
(131)
|
(126)
|
(114)
|
(69)
|
(59)
|
(27)
|
(23)
|
(17)
|
17
|
35
|
41
|
38
|
(19)
|
(30)
|
(51)
|
(50)
|
(42)
|
(46)
|
(30)
|
(33)
|
(34)
|
(34)
|
(33)
|
(29)
|
(8)
|
(2)
|
18
|
86
|
124
|
108
|
81
|
7
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(64)
|
(64)
|
(64)
|
(64)
|
(64)
|
(64)
|
(65)
|
0
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(130)
|
0
|
0
|
0
|
(38)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(21)
|
(22)
|
(34)
|
(37)
|
(37)
|
0
|
(44)
|
(78)
|
(65)
|
(78)
|
|
| Cash from Financing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
220
N/A
|
389
+77%
|
659
+69%
|
631
-4%
|
411
-35%
|
242
-41%
|
(43)
N/A
|
33
N/A
|
18
-45%
|
3
-84%
|
14
+378%
|
83
+490%
|
141
+71%
|
151
+7%
|
352
+133%
|
230
-35%
|
194
-15%
|
204
+5%
|
22
-89%
|
54
+146%
|
49
-8%
|
42
-14%
|
13
-69%
|
10
-23%
|
(1)
N/A
|
(0)
+69%
|
(28)
-8 605%
|
(72)
-160%
|
(112)
-55%
|
(131)
-17%
|
(141)
-8%
|
(131)
+7%
|
(126)
+4%
|
(114)
+10%
|
(69)
+39%
|
(96)
-40%
|
(65)
+33%
|
(61)
+6%
|
(54)
+11%
|
17
N/A
|
35
+98%
|
41
+18%
|
38
-6%
|
(19)
N/A
|
(30)
-57%
|
(51)
-69%
|
(50)
+2%
|
(42)
+16%
|
(46)
-9%
|
(40)
+11%
|
(33)
+18%
|
(34)
-2%
|
(34)
+0%
|
(44)
-29%
|
(51)
-17%
|
(43)
+16%
|
(39)
+8%
|
(19)
+51%
|
73
N/A
|
80
+9%
|
53
-33%
|
39
-27%
|
(71)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(505)
N/A
|
(526)
-4%
|
(376)
+28%
|
(293)
+22%
|
(139)
+53%
|
(35)
+75%
|
144
N/A
|
407
+182%
|
171
-58%
|
159
-7%
|
70
-56%
|
(272)
N/A
|
(202)
+26%
|
(201)
+0%
|
(343)
-71%
|
(246)
+28%
|
(118)
+52%
|
(98)
+17%
|
(64)
+35%
|
84
N/A
|
43
-48%
|
(88)
N/A
|
(59)
+33%
|
(205)
-246%
|
(99)
+52%
|
7
N/A
|
24
+262%
|
14
-42%
|
(13)
N/A
|
(6)
+51%
|
29
N/A
|
27
-6%
|
67
+147%
|
20
-70%
|
(7)
N/A
|
(24)
-244%
|
(39)
-62%
|
(47)
-23%
|
(58)
-22%
|
(17)
+70%
|
(50)
-187%
|
(24)
+52%
|
(12)
+49%
|
(8)
+33%
|
4
N/A
|
18
+398%
|
21
+13%
|
43
+108%
|
(8)
N/A
|
(2)
+81%
|
(21)
-1 280%
|
(39)
-87%
|
7
N/A
|
(16)
N/A
|
(4)
+74%
|
(2)
+60%
|
4
N/A
|
(7)
N/A
|
(2)
+64%
|
(11)
-349%
|
(5)
+49%
|
(1)
+76%
|
(2)
-41%
|
8
N/A
|
0
-95%
|
1
+64%
|
(1)
N/A
|
(8)
-657%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(485)
N/A
|
(516)
-6%
|
(366)
+29%
|
(293)
+20%
|
(139)
+53%
|
(243)
-75%
|
(235)
+3%
|
(211)
+10%
|
(220)
-4%
|
(24)
+89%
|
59
N/A
|
79
+35%
|
(221)
N/A
|
(205)
+7%
|
(256)
-25%
|
(258)
-1%
|
(270)
-5%
|
(310)
-15%
|
(357)
-15%
|
(427)
-20%
|
(178)
+58%
|
(223)
-25%
|
(204)
+8%
|
(168)
+18%
|
(91)
+46%
|
(32)
+64%
|
(4)
+86%
|
15
N/A
|
7
-56%
|
24
+267%
|
54
+122%
|
76
+42%
|
83
+10%
|
76
-8%
|
68
-11%
|
60
-11%
|
78
+29%
|
64
-18%
|
39
-38%
|
36
-8%
|
51
+42%
|
45
-12%
|
55
+21%
|
51
-7%
|
(9)
N/A
|
(11)
-30%
|
(15)
-30%
|
10
N/A
|
14
+38%
|
32
+126%
|
33
+3%
|
14
-59%
|
49
+260%
|
29
-40%
|
36
+23%
|
32
-13%
|
37
+17%
|
25
-32%
|
32
+29%
|
32
-2%
|
29
-9%
|
31
+6%
|
17
-45%
|
(65)
N/A
|
(79)
-21%
|
(53)
+33%
|
(40)
+24%
|
63
N/A
|
|