Maman Cargo Terminals & Handling Ltd
TASE:MMAN
Cash Flow Statement
Cash Flow Statement
Maman Cargo Terminals & Handling Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
14
|
8
|
9
|
15
|
18
|
38
|
38
|
39
|
44
|
37
|
46
|
51
|
54
|
70
|
64
|
57
|
49
|
36
|
40
|
40
|
39
|
43
|
36
|
34
|
34
|
37
|
50
|
48
|
49
|
33
|
21
|
27
|
46
|
61
|
78
|
84
|
82
|
86
|
81
|
84
|
85
|
|
| Depreciation & Amortization |
27
|
27
|
26
|
26
|
26
|
26
|
28
|
28
|
28
|
28
|
26
|
26
|
27
|
30
|
32
|
34
|
37
|
38
|
38
|
39
|
39
|
39
|
40
|
57
|
73
|
92
|
106
|
106
|
107
|
105
|
111
|
113
|
114
|
116
|
117
|
118
|
122
|
127
|
133
|
138
|
142
|
|
| Other Non-Cash Items |
9
|
10
|
10
|
7
|
11
|
11
|
15
|
16
|
13
|
12
|
9
|
5
|
4
|
(9)
|
(15)
|
(9)
|
(10)
|
(1)
|
3
|
(1)
|
(1)
|
(5)
|
(1)
|
8
|
20
|
28
|
25
|
25
|
24
|
31
|
27
|
21
|
10
|
12
|
3
|
8
|
18
|
12
|
40
|
42
|
38
|
|
| Cash Taxes Paid |
0
|
(4)
|
(5)
|
(5)
|
(0)
|
1
|
1
|
2
|
2
|
5
|
6
|
9
|
10
|
11
|
13
|
12
|
12
|
13
|
12
|
11
|
11
|
11
|
10
|
10
|
10
|
10
|
11
|
10
|
9
|
6
|
7
|
7
|
6
|
9
|
6
|
5
|
7
|
7
|
10
|
12
|
13
|
|
| Cash Interest Paid |
14
|
14
|
14
|
14
|
14
|
15
|
17
|
16
|
17
|
15
|
13
|
12
|
11
|
11
|
8
|
11
|
12
|
12
|
16
|
13
|
9
|
14
|
14
|
20
|
31
|
32
|
37
|
37
|
35
|
35
|
36
|
38
|
40
|
42
|
43
|
43
|
45
|
42
|
48
|
51
|
51
|
|
| Change in Working Capital |
(16)
|
(11)
|
(4)
|
(7)
|
(22)
|
(28)
|
(40)
|
(34)
|
(30)
|
(22)
|
(16)
|
(20)
|
(39)
|
(29)
|
(31)
|
(32)
|
(3)
|
(30)
|
(58)
|
(44)
|
(20)
|
(42)
|
(18)
|
(6)
|
(52)
|
(37)
|
(41)
|
(50)
|
(49)
|
(36)
|
(34)
|
(44)
|
(61)
|
(67)
|
(70)
|
(77)
|
(52)
|
(58)
|
(62)
|
(60)
|
(77)
|
|
| Cash from Operating Activities |
35
N/A
|
33
-7%
|
41
+24%
|
41
-1%
|
33
-20%
|
46
+42%
|
41
-11%
|
50
+21%
|
55
+10%
|
55
+0%
|
65
+18%
|
62
-4%
|
46
-26%
|
61
+32%
|
50
-19%
|
51
+2%
|
72
+42%
|
43
-40%
|
23
-46%
|
34
+44%
|
57
+70%
|
35
-39%
|
57
+62%
|
94
+65%
|
76
-19%
|
120
+58%
|
141
+18%
|
129
-8%
|
130
+1%
|
134
+3%
|
125
-6%
|
117
-6%
|
110
-7%
|
121
+10%
|
128
+6%
|
133
+4%
|
170
+28%
|
167
-2%
|
193
+15%
|
204
+6%
|
189
-7%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(66)
|
(71)
|
(66)
|
(57)
|
(49)
|
(35)
|
(32)
|
(30)
|
(34)
|
(43)
|
(55)
|
(64)
|
(69)
|
(77)
|
(70)
|
(63)
|
(59)
|
(46)
|
(42)
|
(48)
|
(48)
|
(48)
|
(50)
|
(51)
|
(55)
|
(64)
|
(66)
|
(73)
|
(76)
|
(80)
|
(89)
|
(85)
|
(70)
|
(53)
|
(41)
|
(34)
|
(45)
|
(49)
|
(52)
|
(52)
|
(52)
|
|
| Other Items |
40
|
(2)
|
0
|
7
|
22
|
22
|
22
|
24
|
6
|
10
|
12
|
11
|
12
|
37
|
37
|
37
|
33
|
6
|
(26)
|
(28)
|
(27)
|
(28)
|
24
|
79
|
78
|
80
|
93
|
42
|
46
|
47
|
20
|
19
|
19
|
17
|
11
|
10
|
6
|
0
|
(145)
|
(143)
|
(111)
|
|
| Cash from Investing Activities |
(26)
N/A
|
(73)
-175%
|
(66)
+9%
|
(50)
+25%
|
(28)
+44%
|
(13)
+55%
|
(11)
+16%
|
(6)
+42%
|
(28)
-361%
|
(33)
-16%
|
(43)
-33%
|
(53)
-22%
|
(58)
-9%
|
(39)
+32%
|
(34)
+15%
|
(27)
+21%
|
(26)
+1%
|
(40)
-53%
|
(68)
-68%
|
(77)
-13%
|
(75)
+3%
|
(76)
-2%
|
(25)
+66%
|
29
N/A
|
23
-18%
|
16
-32%
|
27
+72%
|
(31)
N/A
|
(30)
+3%
|
(34)
-11%
|
(69)
-106%
|
(67)
+3%
|
(51)
+24%
|
(36)
+29%
|
(30)
+17%
|
(23)
+22%
|
(39)
-67%
|
(49)
-26%
|
(197)
-301%
|
(196)
+0%
|
(163)
+17%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
12
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(41)
|
(43)
|
(37)
|
(30)
|
(29)
|
(16)
|
22
|
40
|
43
|
4
|
(51)
|
(9)
|
(6)
|
40
|
129
|
73
|
75
|
53
|
52
|
37
|
46
|
32
|
(60)
|
(66)
|
(104)
|
(100)
|
(101)
|
(135)
|
20
|
18
|
(4)
|
38
|
(144)
|
(183)
|
(67)
|
(82)
|
(27)
|
6
|
(59)
|
(62)
|
(117)
|
|
| Cash Paid for Dividends |
(9)
|
(9)
|
(9)
|
(4)
|
(4)
|
(4)
|
(4)
|
(12)
|
(12)
|
(12)
|
(12)
|
0
|
(17)
|
(17)
|
(17)
|
0
|
(28)
|
(28)
|
(28)
|
(28)
|
(16)
|
(16)
|
(16)
|
(16)
|
(14)
|
(14)
|
(14)
|
(14)
|
0
|
0
|
0
|
(22)
|
(22)
|
(22)
|
(22)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
7
|
4
|
0
|
4
|
(3)
|
0
|
0
|
0
|
(0)
|
(5)
|
(6)
|
(14)
|
(14)
|
(9)
|
(9)
|
(0)
|
(5)
|
(5)
|
(5)
|
(8)
|
(5)
|
(5)
|
(5)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(11)
|
(7)
|
|
| Cash from Financing Activities |
(50)
N/A
|
(52)
-5%
|
(46)
+11%
|
(34)
+26%
|
(26)
+25%
|
(15)
+40%
|
22
N/A
|
33
+47%
|
28
-14%
|
(8)
N/A
|
(63)
-679%
|
(9)
+86%
|
(24)
-164%
|
18
N/A
|
106
+489%
|
42
-61%
|
33
-20%
|
17
-50%
|
16
-6%
|
9
-42%
|
26
+179%
|
11
-55%
|
(81)
N/A
|
(90)
-11%
|
(123)
-36%
|
(119)
+3%
|
(120)
-1%
|
(151)
-26%
|
30
N/A
|
29
-4%
|
7
-76%
|
28
+310%
|
(171)
N/A
|
(211)
-23%
|
(96)
+54%
|
(90)
+7%
|
(34)
+62%
|
(2)
+95%
|
(65)
-3 994%
|
(74)
-14%
|
(124)
-68%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
0
|
(2)
|
(1)
|
(3)
|
(3)
|
(1)
|
(1)
|
1
|
2
|
2
|
1
|
(1)
|
(1)
|
(3)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
1
|
0
|
(0)
|
(2)
|
(2)
|
2
|
2
|
4
|
3
|
0
|
|
| Net Change in Cash |
(41)
N/A
|
(92)
-126%
|
(71)
+22%
|
(43)
+39%
|
(21)
+51%
|
18
N/A
|
53
+202%
|
76
+42%
|
54
-29%
|
14
-75%
|
(43)
N/A
|
0
N/A
|
(35)
N/A
|
38
N/A
|
121
+220%
|
63
-48%
|
75
+20%
|
19
-75%
|
(30)
N/A
|
(33)
-9%
|
10
N/A
|
(27)
N/A
|
(49)
-77%
|
32
N/A
|
(25)
N/A
|
14
N/A
|
46
+238%
|
(54)
N/A
|
129
N/A
|
129
0%
|
64
-51%
|
80
+25%
|
(112)
N/A
|
(126)
-12%
|
0
N/A
|
18
+14 198%
|
99
+449%
|
118
+19%
|
(65)
N/A
|
(63)
+3%
|
(98)
-55%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(31)
N/A
|
(38)
-23%
|
(25)
+32%
|
(16)
+35%
|
(17)
-2%
|
11
N/A
|
9
-21%
|
19
+119%
|
20
+4%
|
12
-41%
|
9
-23%
|
(2)
N/A
|
(23)
-1 046%
|
(16)
+32%
|
(21)
-32%
|
(13)
+39%
|
13
N/A
|
(3)
N/A
|
(19)
-647%
|
(15)
+21%
|
10
N/A
|
(13)
N/A
|
7
N/A
|
43
+505%
|
21
-52%
|
55
+163%
|
75
+36%
|
56
-26%
|
54
-4%
|
53
-1%
|
37
-31%
|
32
-13%
|
40
+25%
|
67
+68%
|
88
+30%
|
99
+13%
|
125
+26%
|
118
-6%
|
141
+19%
|
151
+8%
|
137
-10%
|
|