Communication & System Solution PCL
SET:CSS
Cash Flow Statement
Cash Flow Statement
Communication & System Solution PCL
| 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 |
208
|
236
|
201
|
169
|
138
|
109
|
149
|
222
|
299
|
353
|
381
|
346
|
291
|
242
|
207
|
200
|
210
|
249
|
249
|
251
|
250
|
224
|
225
|
213
|
213
|
194
|
138
|
121
|
110
|
131
|
155
|
161
|
112
|
87
|
102
|
104
|
310
|
321
|
340
|
331
|
157
|
156
|
113
|
95
|
24
|
(19)
|
5
|
64
|
104
|
128
|
102
|
36
|
|
| Depreciation & Amortization |
17
|
17
|
17
|
17
|
17
|
18
|
18
|
19
|
20
|
21
|
23
|
38
|
51
|
62
|
71
|
68
|
67
|
66
|
66
|
65
|
63
|
62
|
61
|
60
|
60
|
54
|
48
|
42
|
35
|
34
|
33
|
31
|
29
|
27
|
26
|
25
|
25
|
24
|
23
|
23
|
23
|
23
|
24
|
25
|
25
|
25
|
26
|
26
|
26
|
25
|
25
|
25
|
|
| Other Non-Cash Items |
10
|
5
|
18
|
8
|
18
|
13
|
3
|
(1)
|
(36)
|
(30)
|
(32)
|
(30)
|
8
|
7
|
12
|
11
|
6
|
0
|
(1)
|
(0)
|
5
|
12
|
10
|
9
|
8
|
14
|
53
|
46
|
35
|
(1)
|
(26)
|
(25)
|
35
|
65
|
44
|
32
|
(145)
|
(154)
|
(146)
|
(111)
|
25
|
29
|
29
|
10
|
7
|
5
|
4
|
(5)
|
41
|
58
|
66
|
75
|
|
| Cash Taxes Paid |
37
|
41
|
56
|
46
|
43
|
36
|
17
|
18
|
36
|
46
|
75
|
100
|
88
|
80
|
56
|
47
|
45
|
48
|
59
|
56
|
60
|
61
|
58
|
62
|
62
|
65
|
60
|
42
|
38
|
28
|
17
|
24
|
18
|
19
|
28
|
31
|
36
|
40
|
73
|
79
|
77
|
73
|
43
|
37
|
37
|
36
|
22
|
13
|
14
|
12
|
35
|
44
|
|
| Cash Interest Paid |
22
|
23
|
25
|
26
|
21
|
15
|
9
|
5
|
5
|
5
|
6
|
9
|
11
|
12
|
12
|
11
|
10
|
9
|
9
|
8
|
8
|
8
|
7
|
7
|
7
|
8
|
10
|
13
|
15
|
17
|
16
|
13
|
9
|
6
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
1
|
|
| Change in Working Capital |
(199)
|
(91)
|
(200)
|
6
|
41
|
(153)
|
(90)
|
(112)
|
52
|
121
|
53
|
87
|
92
|
(180)
|
(361)
|
(367)
|
(363)
|
(411)
|
(199)
|
(212)
|
(423)
|
(39)
|
(163)
|
7
|
182
|
109
|
84
|
(245)
|
23
|
(282)
|
215
|
310
|
118
|
320
|
(173)
|
(382)
|
(364)
|
(279)
|
(223)
|
(80)
|
30
|
(38)
|
71
|
306
|
290
|
442
|
558
|
537
|
253
|
(89)
|
(290)
|
(375)
|
|
| Cash from Operating Activities |
37
N/A
|
167
+349%
|
37
-78%
|
201
+449%
|
213
+6%
|
(14)
N/A
|
80
N/A
|
128
+62%
|
335
+161%
|
464
+39%
|
425
-8%
|
441
+4%
|
442
+0%
|
130
-71%
|
(72)
N/A
|
(87)
-22%
|
(81)
+7%
|
(96)
-18%
|
115
N/A
|
103
-10%
|
(104)
N/A
|
260
N/A
|
133
-49%
|
289
+118%
|
463
+60%
|
371
-20%
|
322
-13%
|
(36)
N/A
|
204
N/A
|
(117)
N/A
|
377
N/A
|
477
+27%
|
293
-39%
|
500
+70%
|
(0)
N/A
|
(220)
-49 687%
|
(174)
+21%
|
(87)
+50%
|
(7)
+92%
|
163
N/A
|
234
+44%
|
170
-27%
|
237
+40%
|
435
+83%
|
346
-20%
|
453
+31%
|
593
+31%
|
622
+5%
|
424
-32%
|
122
-71%
|
(97)
N/A
|
(239)
-145%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(24)
|
(170)
|
(188)
|
(179)
|
(173)
|
(26)
|
(16)
|
(37)
|
(72)
|
(97)
|
(125)
|
(125)
|
(98)
|
(70)
|
(33)
|
(14)
|
(7)
|
(7)
|
(9)
|
(6)
|
(4)
|
(5)
|
(6)
|
(4)
|
(5)
|
(5)
|
(4)
|
(6)
|
(6)
|
(11)
|
(5)
|
(6)
|
(6)
|
(2)
|
(5)
|
(4)
|
(12)
|
(22)
|
(25)
|
(30)
|
(23)
|
(16)
|
(29)
|
(25)
|
(30)
|
(27)
|
(13)
|
(27)
|
(23)
|
(22)
|
(28)
|
(14)
|
|
| Other Items |
(26)
|
(7)
|
(21)
|
(32)
|
(30)
|
(31)
|
(56)
|
21
|
20
|
21
|
(245)
|
(310)
|
(308)
|
(298)
|
18
|
(5)
|
(6)
|
(13)
|
(16)
|
4
|
(23)
|
(43)
|
(72)
|
(52)
|
(240)
|
(443)
|
(517)
|
(547)
|
(335)
|
(110)
|
289
|
299
|
300
|
297
|
59
|
112
|
323
|
320
|
281
|
268
|
73
|
73
|
50
|
18
|
6
|
8
|
8
|
7
|
2
|
2
|
9
|
3
|
|
| Cash from Investing Activities |
(50)
N/A
|
(177)
-254%
|
(208)
-18%
|
(211)
-1%
|
(203)
+4%
|
(57)
+72%
|
(71)
-26%
|
(16)
+78%
|
(52)
-229%
|
(76)
-47%
|
(370)
-388%
|
(435)
-18%
|
(406)
+7%
|
(369)
+9%
|
(15)
+96%
|
(20)
-27%
|
(13)
+34%
|
(20)
-57%
|
(25)
-22%
|
(2)
+93%
|
(28)
-1 625%
|
(48)
-72%
|
(78)
-65%
|
(56)
+29%
|
(245)
-337%
|
(448)
-83%
|
(520)
-16%
|
(553)
-6%
|
(341)
+38%
|
(121)
+64%
|
284
N/A
|
294
+4%
|
294
+0%
|
295
+1%
|
54
-82%
|
108
+100%
|
311
+189%
|
298
-4%
|
256
-14%
|
238
-7%
|
50
-79%
|
57
+16%
|
21
-64%
|
(7)
N/A
|
(24)
-244%
|
(20)
+17%
|
(5)
+75%
|
(20)
-299%
|
(21)
-4%
|
(20)
+4%
|
(19)
+4%
|
(12)
+37%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
50
|
0
|
681
|
631
|
0
|
0
|
0
|
0
|
253
|
271
|
283
|
298
|
167
|
149
|
137
|
83
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
67
|
183
|
330
|
(352)
|
(332)
|
(475)
|
(478)
|
(32)
|
(42)
|
214
|
45
|
183
|
95
|
(34)
|
71
|
(39)
|
(33)
|
(116)
|
(46)
|
(10)
|
155
|
(13)
|
125
|
(23)
|
(86)
|
359
|
350
|
660
|
357
|
258
|
(521)
|
(719)
|
(520)
|
(730)
|
(58)
|
197
|
(102)
|
(172)
|
(70)
|
(191)
|
37
|
(15)
|
(103)
|
(267)
|
(128)
|
(22)
|
(139)
|
(68)
|
(41)
|
1
|
58
|
60
|
|
| Cash Paid for Dividends |
(11)
|
(123)
|
(112)
|
(112)
|
(154)
|
(42)
|
(98)
|
(140)
|
(98)
|
0
|
(52)
|
(115)
|
(115)
|
0
|
(223)
|
(188)
|
(188)
|
0
|
(188)
|
(212)
|
(212)
|
0
|
(212)
|
0
|
(188)
|
0
|
47
|
(94)
|
(94)
|
0
|
(35)
|
(47)
|
(47)
|
0
|
(71)
|
(71)
|
(71)
|
0
|
(153)
|
(165)
|
(165)
|
0
|
(106)
|
(59)
|
(59)
|
0
|
(24)
|
(24)
|
(24)
|
0
|
(47)
|
(71)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(22)
|
(22)
|
(22)
|
(22)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
56
N/A
|
110
+96%
|
218
+99%
|
167
-23%
|
146
-13%
|
64
-56%
|
55
-13%
|
(172)
N/A
|
(101)
+41%
|
369
N/A
|
264
-28%
|
351
+33%
|
278
-21%
|
18
-93%
|
(3)
N/A
|
(112)
-3 526%
|
(160)
-42%
|
(326)
-104%
|
(256)
+22%
|
(222)
+13%
|
(56)
+75%
|
(224)
-297%
|
(87)
+61%
|
(211)
-143%
|
(274)
-30%
|
171
N/A
|
209
+23%
|
566
+170%
|
263
-54%
|
164
-38%
|
(556)
N/A
|
(766)
-38%
|
(567)
+26%
|
(777)
-37%
|
(129)
+83%
|
127
N/A
|
(172)
N/A
|
(243)
-41%
|
(222)
+8%
|
(355)
-60%
|
(127)
+64%
|
(180)
-41%
|
(209)
-16%
|
(326)
-56%
|
(187)
+43%
|
(81)
+57%
|
(162)
-100%
|
(91)
+44%
|
(64)
+30%
|
(23)
+64%
|
11
N/A
|
(11)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
43
N/A
|
100
+132%
|
46
-54%
|
158
+242%
|
156
-1%
|
(6)
N/A
|
64
N/A
|
(59)
N/A
|
182
N/A
|
757
+316%
|
319
-58%
|
357
+12%
|
314
-12%
|
(221)
N/A
|
(90)
+59%
|
(219)
-144%
|
(254)
-16%
|
(442)
-74%
|
(166)
+63%
|
(120)
+27%
|
(188)
-57%
|
(12)
+93%
|
(33)
-165%
|
22
N/A
|
(57)
N/A
|
94
N/A
|
11
-88%
|
(23)
N/A
|
126
N/A
|
(75)
N/A
|
105
N/A
|
5
-95%
|
21
+308%
|
18
-11%
|
(75)
N/A
|
14
N/A
|
(35)
N/A
|
(32)
+10%
|
27
N/A
|
45
+66%
|
157
+245%
|
47
-70%
|
49
+2%
|
102
+109%
|
135
+33%
|
352
+161%
|
426
+21%
|
511
+20%
|
340
-33%
|
79
-77%
|
(106)
N/A
|
(261)
-147%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
13
N/A
|
(3)
N/A
|
(151)
-4 485%
|
22
N/A
|
41
+85%
|
(39)
N/A
|
64
N/A
|
91
+43%
|
263
+188%
|
367
+40%
|
301
-18%
|
316
+5%
|
344
+9%
|
60
-83%
|
(104)
N/A
|
(101)
+3%
|
(88)
+13%
|
(103)
-17%
|
106
N/A
|
97
-8%
|
(109)
N/A
|
255
N/A
|
126
-50%
|
284
+125%
|
458
+61%
|
367
-20%
|
318
-13%
|
(41)
N/A
|
198
N/A
|
(128)
N/A
|
372
N/A
|
472
+27%
|
288
-39%
|
498
+73%
|
(6)
N/A
|
(225)
-3 907%
|
(186)
+17%
|
(110)
+41%
|
(32)
+71%
|
132
N/A
|
211
+60%
|
154
-27%
|
208
+35%
|
410
+97%
|
316
-23%
|
426
+35%
|
579
+36%
|
595
+3%
|
402
-32%
|
100
-75%
|
(125)
N/A
|
(253)
-102%
|
|