AB SA
WSE:ABE
Cash Flow Statement
Cash Flow Statement
AB SA
| Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | 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 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
1
|
7
|
8
|
10
|
18
|
13
|
12
|
23
|
24
|
45
|
52
|
38
|
39
|
39
|
40
|
45
|
49
|
60
|
62
|
64
|
67
|
61
|
62
|
61
|
59
|
54
|
50
|
52
|
57
|
62
|
69
|
74
|
76
|
89
|
(3)
|
(8)
|
1
|
6
|
(2)
|
(8)
|
(1)
|
28
|
(4)
|
72
|
72
|
76
|
79
|
86
|
94
|
126
|
141
|
151
|
159
|
173
|
182
|
189
|
196
|
202
|
202
|
198
|
241
|
401
|
407
|
413
|
221
|
220
|
217
|
220
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
2
|
2
|
1
|
4
|
5
|
6
|
7
|
7
|
7
|
8
|
9
|
8
|
8
|
8
|
9
|
9
|
9
|
10
|
10
|
10
|
10
|
10
|
11
|
10
|
10
|
10
|
10
|
11
|
10
|
9
|
1
|
4
|
1
|
1
|
(0)
|
(1)
|
(0)
|
3
|
(0)
|
13
|
14
|
14
|
15
|
16
|
16
|
16
|
17
|
17
|
17
|
18
|
18
|
19
|
21
|
22
|
24
|
25
|
31
|
50
|
49
|
48
|
23
|
23
|
22
|
22
|
|
| Other Non-Cash Items |
3
|
3
|
2
|
4
|
4
|
5
|
7
|
15
|
12
|
30
|
44
|
39
|
35
|
14
|
(5)
|
0
|
5
|
5
|
20
|
11
|
22
|
21
|
12
|
12
|
2
|
8
|
4
|
5
|
10
|
(5)
|
(3)
|
(3)
|
(11)
|
(1)
|
7
|
27
|
(4)
|
(6)
|
(2)
|
(4)
|
6
|
15
|
4
|
23
|
17
|
13
|
0
|
3
|
(1)
|
15
|
30
|
32
|
38
|
33
|
40
|
26
|
44
|
64
|
75
|
40
|
44
|
9
|
(24)
|
11
|
(12)
|
8
|
29
|
47
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
9
|
11
|
14
|
10
|
9
|
12
|
12
|
10
|
11
|
9
|
10
|
13
|
12
|
16
|
15
|
12
|
11
|
9
|
8
|
8
|
12
|
13
|
17
|
19
|
20
|
19
|
(0)
|
(2)
|
2
|
5
|
(3)
|
(5)
|
(0)
|
6
|
(0)
|
17
|
18
|
16
|
26
|
23
|
28
|
40
|
46
|
52
|
57
|
50
|
42
|
42
|
56
|
64
|
69
|
75
|
88
|
135
|
134
|
122
|
45
|
46
|
45
|
51
|
|
| Cash Interest Paid |
4
|
3
|
3
|
4
|
4
|
4
|
5
|
12
|
11
|
16
|
0
|
11
|
17
|
14
|
0
|
6
|
10
|
10
|
13
|
9
|
10
|
11
|
0
|
12
|
18
|
18
|
21
|
11
|
10
|
9
|
7
|
7
|
6
|
7
|
2
|
7
|
0
|
2
|
0
|
0
|
0
|
6
|
(3)
|
13
|
15
|
11
|
10
|
13
|
11
|
10
|
9
|
9
|
8
|
10
|
11
|
13
|
17
|
22
|
26
|
29
|
36
|
60
|
64
|
60
|
32
|
27
|
24
|
22
|
|
| Change in Working Capital |
(15)
|
(18)
|
(16)
|
(65)
|
(63)
|
(64)
|
(34)
|
(46)
|
(23)
|
16
|
(32)
|
66
|
70
|
7
|
66
|
(51)
|
(128)
|
(243)
|
(211)
|
(90)
|
(111)
|
(21)
|
(36)
|
(84)
|
(63)
|
(97)
|
(105)
|
(66)
|
(3)
|
17
|
(10)
|
(9)
|
(4)
|
(54)
|
(94)
|
(104)
|
36
|
106
|
178
|
31
|
(88)
|
(154)
|
46
|
(38)
|
(68)
|
(99)
|
218
|
183
|
11
|
(75)
|
(359)
|
(412)
|
(246)
|
(170)
|
(315)
|
(238)
|
(299)
|
(468)
|
(110)
|
(118)
|
(170)
|
60
|
(166)
|
(166)
|
5
|
(48)
|
(96)
|
(98)
|
|
| Cash from Operating Activities |
(10)
N/A
|
(7)
+34%
|
(4)
+38%
|
(50)
-1 088%
|
(39)
+22%
|
(45)
-15%
|
(14)
+68%
|
(5)
+68%
|
18
N/A
|
97
+432%
|
71
-27%
|
149
+111%
|
152
+2%
|
68
-55%
|
109
+61%
|
3
-98%
|
(67)
N/A
|
(170)
-154%
|
(120)
+29%
|
(6)
+95%
|
(13)
-102%
|
70
N/A
|
48
-31%
|
(2)
N/A
|
8
N/A
|
(25)
N/A
|
(39)
-56%
|
1
N/A
|
74
+8 078%
|
85
+15%
|
65
-23%
|
72
+11%
|
72
-1%
|
42
-41%
|
(88)
N/A
|
(81)
+8%
|
33
N/A
|
107
+220%
|
175
+64%
|
17
-90%
|
(84)
N/A
|
(108)
-29%
|
46
N/A
|
70
+53%
|
35
-49%
|
5
-87%
|
312
+6 676%
|
287
-8%
|
120
-58%
|
83
-31%
|
(171)
N/A
|
(212)
-24%
|
(31)
+85%
|
53
N/A
|
(75)
N/A
|
(5)
+94%
|
(37)
-726%
|
(179)
-382%
|
192
N/A
|
144
-25%
|
146
+1%
|
520
+256%
|
266
-49%
|
306
+15%
|
237
-22%
|
202
-15%
|
172
-15%
|
191
+11%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(13)
|
(11)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(18)
|
(21)
|
(29)
|
(33)
|
(25)
|
(19)
|
(13)
|
(11)
|
(7)
|
(7)
|
(7)
|
(5)
|
(17)
|
(16)
|
(17)
|
(18)
|
(11)
|
(12)
|
(12)
|
(11)
|
(5)
|
(4)
|
(4)
|
(5)
|
(16)
|
(39)
|
(79)
|
16
|
51
|
5
|
8
|
1
|
5
|
3
|
0
|
(0)
|
(5)
|
(6)
|
(4)
|
(5)
|
(5)
|
(9)
|
(11)
|
(12)
|
(12)
|
(8)
|
(6)
|
(17)
|
(24)
|
(26)
|
(27)
|
(17)
|
(12)
|
(15)
|
(24)
|
(24)
|
(22)
|
(11)
|
(9)
|
(9)
|
(8)
|
|
| Other Items |
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(100)
|
(100)
|
(100)
|
(100)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
1
|
(0)
|
0
|
3
|
3
|
0
|
(1)
|
(2)
|
(2)
|
1
|
1
|
(1)
|
1
|
1
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
|
| Cash from Investing Activities |
(13)
N/A
|
(12)
+11%
|
(9)
+26%
|
(9)
-2%
|
(9)
+3%
|
(8)
+7%
|
(8)
-3%
|
(118)
-1 343%
|
(121)
-2%
|
(129)
-7%
|
(133)
-3%
|
(25)
+81%
|
(20)
+21%
|
(13)
+33%
|
(11)
+16%
|
(7)
+35%
|
(8)
-4%
|
(7)
+12%
|
(5)
+26%
|
(16)
-227%
|
(16)
+3%
|
(17)
-8%
|
(17)
-4%
|
(11)
+39%
|
(11)
-5%
|
(9)
+16%
|
(8)
+11%
|
(5)
+42%
|
(5)
-6%
|
(6)
-19%
|
(6)
-3%
|
(15)
-138%
|
(38)
-149%
|
(79)
-108%
|
17
N/A
|
52
+213%
|
4
-92%
|
8
+83%
|
1
-94%
|
4
+780%
|
3
-35%
|
0
-89%
|
(0)
N/A
|
(5)
-3 080%
|
(6)
-18%
|
(4)
+36%
|
(4)
-15%
|
(4)
-4%
|
(8)
-90%
|
(11)
-32%
|
(11)
-4%
|
(11)
-1%
|
(7)
+36%
|
(6)
+21%
|
(16)
-188%
|
(24)
-43%
|
(25)
-7%
|
(27)
-6%
|
(16)
+38%
|
(12)
+29%
|
(14)
-22%
|
(22)
-58%
|
(22)
0%
|
(20)
+8%
|
(10)
+52%
|
(8)
+16%
|
(8)
+3%
|
(7)
+14%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
17
|
25
|
30
|
37
|
105
|
0
|
85
|
104
|
0
|
(0)
|
(0)
|
(19)
|
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)
|
0
|
(1)
|
(0)
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(3)
|
(6)
|
(8)
|
(14)
|
(23)
|
(20)
|
(17)
|
(3)
|
(3)
|
(4)
|
(4)
|
|
| Net Issuance of Debt |
28
|
35
|
22
|
36
|
18
|
14
|
(2)
|
30
|
35
|
(8)
|
(19)
|
(120)
|
(116)
|
(56)
|
(71)
|
18
|
73
|
178
|
134
|
34
|
47
|
(49)
|
(18)
|
24
|
18
|
53
|
59
|
11
|
(63)
|
(31)
|
(41)
|
(17)
|
28
|
73
|
11
|
10
|
16
|
(67)
|
(111)
|
(55)
|
5
|
23
|
(100)
|
(79)
|
(57)
|
22
|
(58)
|
(79)
|
(51)
|
(14)
|
37
|
49
|
34
|
18
|
101
|
19
|
100
|
90
|
(170)
|
(73)
|
(29)
|
(213)
|
(89)
|
(65)
|
(100)
|
(52)
|
(36)
|
(81)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
(9)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
0
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(7)
|
0
|
(23)
|
(16)
|
(16)
|
0
|
0
|
(20)
|
(20)
|
(20)
|
0
|
0
|
(52)
|
(32)
|
0
|
0
|
(47)
|
|
| Other |
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(12)
|
(11)
|
(16)
|
0
|
(11)
|
(17)
|
(14)
|
0
|
(6)
|
(10)
|
(10)
|
(13)
|
(9)
|
(10)
|
(11)
|
0
|
(12)
|
(18)
|
(18)
|
(21)
|
(11)
|
(10)
|
(9)
|
(7)
|
(7)
|
(6)
|
(7)
|
(2)
|
(7)
|
(0)
|
(2)
|
(0)
|
(0)
|
(0)
|
(6)
|
3
|
(13)
|
(15)
|
(11)
|
(10)
|
(13)
|
(11)
|
(10)
|
(9)
|
(9)
|
(8)
|
(10)
|
(11)
|
(13)
|
(17)
|
(22)
|
(26)
|
(29)
|
(36)
|
(60)
|
(64)
|
(60)
|
(32)
|
(27)
|
(24)
|
(22)
|
|
| Cash from Financing Activities |
25
N/A
|
32
+28%
|
19
-42%
|
49
+164%
|
39
-21%
|
40
+3%
|
30
-26%
|
122
+311%
|
109
-11%
|
62
-43%
|
75
+22%
|
(131)
N/A
|
(126)
+4%
|
(64)
+49%
|
(101)
-58%
|
8
N/A
|
63
+739%
|
167
+166%
|
113
-33%
|
20
-82%
|
32
+60%
|
(65)
N/A
|
(20)
+70%
|
12
N/A
|
6
-54%
|
41
+627%
|
38
-6%
|
0
N/A
|
(73)
N/A
|
(39)
+46%
|
(48)
-22%
|
(24)
+51%
|
22
N/A
|
55
+148%
|
10
-82%
|
3
-70%
|
16
+423%
|
(58)
N/A
|
(111)
-91%
|
(56)
+50%
|
5
N/A
|
17
+245%
|
(98)
N/A
|
(92)
+5%
|
(72)
+23%
|
11
N/A
|
(69)
N/A
|
(93)
-36%
|
(63)
+33%
|
(25)
+61%
|
21
N/A
|
33
+56%
|
19
-43%
|
(15)
N/A
|
74
N/A
|
(11)
N/A
|
66
N/A
|
64
-2%
|
(222)
N/A
|
(131)
+41%
|
(99)
+25%
|
(336)
-240%
|
(193)
+43%
|
(193)
0%
|
(167)
+14%
|
(113)
+32%
|
(95)
+16%
|
(155)
-62%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
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
|
2
|
1
|
2
|
2
|
0
|
1
|
1
|
(0)
|
(4)
|
(0)
|
(0)
|
(1)
|
3
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Net Change in Cash |
2
N/A
|
14
+807%
|
6
-58%
|
(10)
N/A
|
(9)
+10%
|
(13)
-48%
|
7
N/A
|
(0)
N/A
|
6
N/A
|
32
+421%
|
12
-62%
|
(6)
N/A
|
6
N/A
|
(9)
N/A
|
(3)
+72%
|
3
N/A
|
(11)
N/A
|
(9)
+22%
|
(13)
-43%
|
(2)
+83%
|
4
N/A
|
(12)
N/A
|
11
N/A
|
0
N/A
|
2
N/A
|
6
+200%
|
(10)
N/A
|
(4)
+59%
|
(4)
-8%
|
39
N/A
|
11
-72%
|
34
+207%
|
56
+67%
|
18
-68%
|
(62)
N/A
|
(26)
+58%
|
53
N/A
|
56
+5%
|
64
+14%
|
(34)
N/A
|
(76)
-122%
|
(90)
-19%
|
(52)
+42%
|
(27)
+48%
|
(42)
-54%
|
12
N/A
|
240
+1 982%
|
190
-21%
|
50
-74%
|
48
-3%
|
(159)
N/A
|
(189)
-19%
|
(18)
+91%
|
35
N/A
|
(18)
N/A
|
(38)
-112%
|
4
N/A
|
(142)
N/A
|
(51)
+64%
|
2
N/A
|
33
+1 833%
|
161
+387%
|
53
-67%
|
92
+73%
|
60
-35%
|
80
+35%
|
68
-15%
|
29
-57%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(24)
N/A
|
(18)
+23%
|
(12)
+31%
|
(58)
-370%
|
(47)
+19%
|
(53)
-12%
|
(22)
+58%
|
(23)
0%
|
(3)
+88%
|
68
N/A
|
37
-45%
|
124
+233%
|
132
+7%
|
55
-59%
|
98
+79%
|
(5)
N/A
|
(74)
-1 544%
|
(177)
-139%
|
(125)
+29%
|
(23)
+81%
|
(29)
-25%
|
53
N/A
|
30
-43%
|
(12)
N/A
|
(4)
+68%
|
(37)
-856%
|
(50)
-35%
|
(4)
+91%
|
69
N/A
|
80
+16%
|
61
-25%
|
57
-7%
|
32
-43%
|
(36)
N/A
|
(72)
-99%
|
(30)
+58%
|
38
N/A
|
115
+202%
|
176
+53%
|
22
-88%
|
(81)
N/A
|
(108)
-33%
|
46
N/A
|
65
+42%
|
29
-55%
|
0
-99%
|
308
+98 793%
|
282
-8%
|
112
-60%
|
72
-36%
|
(183)
N/A
|
(224)
-22%
|
(39)
+83%
|
47
N/A
|
(92)
N/A
|
(29)
+69%
|
(63)
-120%
|
(207)
-228%
|
175
N/A
|
132
-24%
|
131
-1%
|
496
+279%
|
242
-51%
|
284
+17%
|
226
-20%
|
193
-15%
|
163
-16%
|
183
+12%
|
|