Athens Medical Center SA
SWB:ACS
Cash Flow Statement
Cash Flow Statement
Athens Medical Center SA
| 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 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
0
|
12
|
13
|
14
|
22
|
24
|
27
|
27
|
25
|
28
|
25
|
25
|
23
|
20
|
19
|
18
|
11
|
8
|
4
|
3
|
6
|
4
|
4
|
(3)
|
(13)
|
(16)
|
(20)
|
(25)
|
(15)
|
(2)
|
3
|
10
|
(5)
|
(18)
|
(19)
|
(16)
|
(32)
|
(34)
|
(29)
|
(31)
|
(17)
|
(16)
|
(27)
|
(28)
|
16
|
6
|
6
|
8
|
9
|
10
|
11
|
1
|
4
|
14
|
15
|
14
|
11
|
15
|
14
|
12
|
4
|
(3)
|
|
| Depreciation & Amortization |
0
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
13
|
13
|
12
|
12
|
12
|
12
|
14
|
14
|
14
|
13
|
11
|
10
|
10
|
10
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
4
|
9
|
9
|
8
|
10
|
11
|
12
|
12
|
13
|
13
|
13
|
14
|
14
|
15
|
16
|
17
|
18
|
|
| Other Non-Cash Items |
39
|
4
|
3
|
4
|
7
|
2
|
2
|
1
|
8
|
(1)
|
(1)
|
(2)
|
10
|
0
|
1
|
2
|
20
|
0
|
0
|
0
|
16
|
2
|
0
|
1
|
15
|
5
|
7
|
6
|
21
|
10
|
15
|
11
|
43
|
47
|
47
|
54
|
10
|
9
|
6
|
6
|
11
|
12
|
11
|
10
|
(18)
|
5
|
10
|
5
|
7
|
8
|
9
|
14
|
10
|
10
|
17
|
17
|
11
|
14
|
16
|
17
|
17
|
15
|
|
| Cash Taxes Paid |
2
|
0
|
4
|
5
|
5
|
5
|
7
|
6
|
6
|
7
|
7
|
6
|
7
|
6
|
3
|
4
|
2
|
3
|
4
|
4
|
6
|
7
|
6
|
6
|
1
|
1
|
(0)
|
(1)
|
1
|
3
|
(2)
|
3
|
4
|
(2)
|
1
|
1
|
4
|
4
|
5
|
0
|
1
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
|
| Cash Interest Paid |
5
|
6
|
6
|
6
|
6
|
4
|
6
|
7
|
8
|
12
|
10
|
11
|
10
|
11
|
12
|
11
|
12
|
12
|
12
|
12
|
10
|
11
|
10
|
10
|
10
|
10
|
11
|
12
|
0
|
12
|
13
|
13
|
14
|
14
|
14
|
13
|
12
|
12
|
11
|
11
|
8
|
7
|
8
|
7
|
9
|
4
|
8
|
8
|
7
|
7
|
6
|
6
|
5
|
4
|
6
|
6
|
3
|
5
|
9
|
11
|
10
|
9
|
|
| Change in Working Capital |
(28)
|
(3)
|
(1)
|
(1)
|
(16)
|
(20)
|
(14)
|
(19)
|
(28)
|
(19)
|
(24)
|
(22)
|
(36)
|
(30)
|
(20)
|
(22)
|
(17)
|
6
|
(4)
|
(2)
|
(21)
|
(14)
|
(4)
|
(9)
|
(34)
|
(10)
|
(15)
|
3
|
(9)
|
(19)
|
(26)
|
(28)
|
(2)
|
(14)
|
(26)
|
(47)
|
(24)
|
(1)
|
15
|
29
|
0
|
12
|
16
|
18
|
6
|
(20)
|
(27)
|
(9)
|
(5)
|
(4)
|
0
|
21
|
15
|
(16)
|
(26)
|
(45)
|
(36)
|
(27)
|
(18)
|
8
|
8
|
(16)
|
|
| Cash from Operating Activities |
10
N/A
|
24
+129%
|
26
+6%
|
28
+8%
|
23
-16%
|
17
-25%
|
25
+47%
|
21
-18%
|
16
-23%
|
17
+9%
|
11
-35%
|
12
+3%
|
8
-34%
|
2
-79%
|
11
+604%
|
9
-19%
|
25
+178%
|
26
+3%
|
12
-52%
|
12
-1%
|
13
+4%
|
4
-69%
|
13
+236%
|
1
-90%
|
(19)
N/A
|
(9)
+53%
|
(16)
-79%
|
(4)
+75%
|
11
N/A
|
4
-64%
|
6
+56%
|
7
+14%
|
47
+581%
|
25
-46%
|
12
-53%
|
1
-92%
|
(36)
N/A
|
(17)
+54%
|
2
N/A
|
13
+511%
|
4
-73%
|
17
+382%
|
9
-47%
|
9
-2%
|
13
+43%
|
(5)
N/A
|
(2)
+68%
|
14
N/A
|
20
+45%
|
25
+23%
|
31
+28%
|
48
+52%
|
40
-16%
|
20
-50%
|
20
-2%
|
(1)
N/A
|
0
N/A
|
16
+12 865%
|
26
+63%
|
53
+103%
|
46
-13%
|
14
-70%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(7)
|
(18)
|
(19)
|
(16)
|
(7)
|
(6)
|
(9)
|
(13)
|
(18)
|
(20)
|
(16)
|
(15)
|
(12)
|
(11)
|
(11)
|
(10)
|
(7)
|
(7)
|
(9)
|
(10)
|
(17)
|
(21)
|
(18)
|
(16)
|
(8)
|
(3)
|
(3)
|
(2)
|
(4)
|
(5)
|
(8)
|
(9)
|
(7)
|
(7)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(6)
|
(6)
|
(8)
|
(12)
|
(16)
|
(13)
|
(7)
|
(8)
|
(11)
|
(14)
|
(16)
|
(20)
|
(22)
|
(28)
|
(27)
|
(19)
|
|
| Other Items |
9
|
10
|
11
|
10
|
(0)
|
(0)
|
(22)
|
(21)
|
(21)
|
(21)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
2
|
1
|
3
|
3
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(0)
|
(0)
|
|
| Cash from Investing Activities |
2
N/A
|
(8)
N/A
|
(8)
-2%
|
(6)
+19%
|
(7)
-8%
|
(6)
+15%
|
(31)
-424%
|
(34)
-10%
|
(39)
-16%
|
(41)
-4%
|
(16)
+61%
|
(15)
+5%
|
(11)
+25%
|
(10)
+9%
|
(10)
+5%
|
(9)
+10%
|
(6)
+33%
|
(6)
+5%
|
(8)
-43%
|
(9)
-13%
|
(16)
-76%
|
(20)
-23%
|
(17)
+14%
|
(15)
+13%
|
(7)
+53%
|
(2)
+68%
|
(2)
+21%
|
(1)
+68%
|
(4)
-571%
|
(5)
-25%
|
(7)
-62%
|
(8)
-5%
|
(7)
+16%
|
(6)
+13%
|
(5)
+11%
|
(6)
-12%
|
(4)
+30%
|
(4)
0%
|
(2)
+44%
|
(2)
+20%
|
(2)
-21%
|
(3)
-21%
|
(2)
+8%
|
(2)
+16%
|
(2)
+22%
|
(2)
-45%
|
(6)
-150%
|
(6)
-9%
|
(8)
-24%
|
(12)
-51%
|
(15)
-30%
|
(12)
+21%
|
(7)
+41%
|
(8)
-8%
|
(11)
-41%
|
(13)
-21%
|
(16)
-21%
|
(20)
-25%
|
(24)
-20%
|
(30)
-26%
|
(27)
+9%
|
(20)
+26%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
(3)
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(11)
|
(12)
|
(17)
|
(19)
|
(13)
|
(9)
|
14
|
19
|
30
|
30
|
3
|
11
|
22
|
12
|
17
|
6
|
(12)
|
(3)
|
0
|
2
|
7
|
11
|
17
|
13
|
15
|
7
|
(2)
|
(2)
|
(11)
|
(6)
|
(5)
|
(1)
|
15
|
3
|
3
|
3
|
(13)
|
(2)
|
(10)
|
(13)
|
(13)
|
(16)
|
(7)
|
(7)
|
(6)
|
(1)
|
(2)
|
(7)
|
(11)
|
(11)
|
(13)
|
(16)
|
9
|
21
|
(6)
|
(19)
|
(14)
|
1
|
5
|
(11)
|
(22)
|
8
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
|
| Other |
(1)
|
0
|
(1)
|
(4)
|
(3)
|
(4)
|
(6)
|
(6)
|
(5)
|
(6)
|
(4)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(4)
|
(4)
|
(4)
|
(4)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(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 |
(13)
N/A
|
(13)
-7%
|
(18)
-34%
|
(23)
-25%
|
(16)
+30%
|
(13)
+15%
|
9
N/A
|
14
+59%
|
24
+77%
|
25
+1%
|
4
-84%
|
11
+175%
|
22
+108%
|
12
-47%
|
12
+0%
|
1
-90%
|
(17)
N/A
|
(8)
+52%
|
(6)
+31%
|
(3)
+49%
|
3
N/A
|
7
+123%
|
13
+90%
|
13
+4%
|
15
+17%
|
7
-54%
|
(2)
N/A
|
(2)
-20%
|
(11)
-456%
|
(6)
+46%
|
(5)
+22%
|
(1)
+71%
|
15
N/A
|
3
-78%
|
3
-6%
|
3
-12%
|
(13)
N/A
|
(2)
+83%
|
(10)
-370%
|
(13)
-22%
|
(13)
-3%
|
(17)
-28%
|
(7)
+59%
|
(7)
-6%
|
(6)
+18%
|
(1)
+86%
|
(2)
-98%
|
(7)
-354%
|
(11)
-48%
|
(11)
+1%
|
(13)
-23%
|
(17)
-26%
|
9
N/A
|
21
+138%
|
(6)
N/A
|
(19)
-216%
|
(20)
-2%
|
(5)
+74%
|
3
N/A
|
(13)
N/A
|
(24)
-77%
|
6
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
0
N/A
|
3
+1 182%
|
(0)
N/A
|
(1)
-215%
|
1
N/A
|
(2)
N/A
|
3
N/A
|
1
-78%
|
1
+65%
|
1
+17%
|
(1)
N/A
|
7
N/A
|
18
+155%
|
3
-84%
|
13
+352%
|
1
-89%
|
2
+45%
|
12
+507%
|
(1)
N/A
|
0
N/A
|
(0)
N/A
|
(9)
-3 171%
|
9
N/A
|
(0)
N/A
|
(10)
-6 727%
|
(4)
+62%
|
(19)
-385%
|
(6)
+66%
|
(4)
+37%
|
(7)
-68%
|
(6)
+9%
|
(2)
+62%
|
55
N/A
|
23
-58%
|
10
-57%
|
(2)
N/A
|
(53)
-2 367%
|
(23)
+57%
|
(10)
+55%
|
(1)
+91%
|
(11)
-1 146%
|
(2)
+83%
|
0
N/A
|
(0)
N/A
|
5
N/A
|
(8)
N/A
|
(9)
-13%
|
0
N/A
|
1
+686%
|
2
+47%
|
3
+45%
|
19
+555%
|
42
+119%
|
33
-21%
|
3
-92%
|
(33)
N/A
|
(35)
-6%
|
(9)
+75%
|
5
N/A
|
10
+88%
|
(4)
N/A
|
(0)
+95%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
4
N/A
|
6
+53%
|
7
+15%
|
11
+68%
|
16
+44%
|
12
-29%
|
17
+43%
|
8
-50%
|
(2)
N/A
|
(2)
+2%
|
(5)
-127%
|
(4)
+23%
|
(4)
-10%
|
(9)
-127%
|
1
N/A
|
(1)
N/A
|
18
N/A
|
19
+5%
|
3
-84%
|
2
-37%
|
(4)
N/A
|
(17)
-283%
|
(5)
+71%
|
(15)
-195%
|
(27)
-84%
|
(12)
+55%
|
(18)
-51%
|
(5)
+71%
|
6
N/A
|
(2)
N/A
|
(2)
-42%
|
(2)
+21%
|
39
N/A
|
18
-53%
|
7
-60%
|
(4)
N/A
|
(42)
-907%
|
(22)
+48%
|
(3)
+86%
|
9
N/A
|
1
-93%
|
14
+2 260%
|
6
-57%
|
6
+5%
|
11
+73%
|
(7)
N/A
|
(7)
-3%
|
7
N/A
|
12
+62%
|
13
+4%
|
15
+21%
|
35
+129%
|
33
-5%
|
12
-63%
|
8
-32%
|
(15)
N/A
|
(16)
-8%
|
(4)
+76%
|
4
N/A
|
25
+565%
|
20
-21%
|
(6)
N/A
|
|