Aqua SA Bielsko-Biala
WSE:AQU
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
A
|
Aqua SA Bielsko-Biala
WSE:AQU
|
PL |
|
Yangling Metron New Material Co Ltd
SZSE:300861
|
CN |
Cash Flow Statement
Cash Flow Statement
Aqua SA Bielsko-Biala
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
16
|
15
|
15
|
13
|
11
|
12
|
11
|
13
|
10
|
12
|
11
|
10
|
10
|
10
|
12
|
12
|
10
|
11
|
11
|
12
|
11
|
11
|
10
|
9
|
10
|
7
|
7
|
5
|
11
|
11
|
11
|
11
|
7
|
7
|
7
|
8
|
10
|
10
|
10
|
10
|
9
|
9
|
9
|
8
|
10
|
10
|
11
|
11
|
12
|
|
| Depreciation & Amortization |
35
|
35
|
36
|
36
|
36
|
37
|
37
|
37
|
37
|
37
|
37
|
37
|
37
|
37
|
37
|
37
|
37
|
37
|
37
|
37
|
37
|
37
|
37
|
37
|
37
|
37
|
37
|
38
|
38
|
38
|
38
|
39
|
39
|
39
|
39
|
39
|
40
|
39
|
38
|
37
|
36
|
36
|
36
|
35
|
35
|
35
|
35
|
34
|
34
|
|
| Other Non-Cash Items |
(5)
|
(7)
|
(9)
|
(10)
|
(0)
|
(1)
|
(1)
|
(1)
|
(7)
|
(7)
|
(7)
|
(9)
|
1
|
3
|
2
|
3
|
(1)
|
(3)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
2
|
(4)
|
(2)
|
(3)
|
(9)
|
(3)
|
(3)
|
(3)
|
(4)
|
(7)
|
(8)
|
(8)
|
(7)
|
(2)
|
(2)
|
1
|
4
|
(0)
|
1
|
(2)
|
(1)
|
3
|
|
| Cash Interest Paid |
2
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
|
| Change in Working Capital |
8
|
(6)
|
(7)
|
(7)
|
(9)
|
(1)
|
(0)
|
(4)
|
4
|
3
|
5
|
6
|
1
|
(2)
|
(3)
|
(4)
|
0
|
(1)
|
(5)
|
(1)
|
(2)
|
(1)
|
1
|
2
|
(4)
|
4
|
3
|
(2)
|
2
|
(4)
|
(4)
|
(4)
|
(3)
|
2
|
1
|
3
|
(0)
|
(4)
|
(4)
|
(5)
|
(9)
|
(4)
|
(4)
|
(6)
|
(0)
|
(4)
|
(4)
|
(5)
|
(15)
|
|
| Cash from Operating Activities |
54
N/A
|
38
-30%
|
35
-8%
|
32
-7%
|
39
+19%
|
46
+19%
|
46
-1%
|
44
-4%
|
44
-1%
|
45
+3%
|
46
+2%
|
44
-4%
|
49
+12%
|
47
-4%
|
48
+1%
|
48
0%
|
46
-4%
|
44
-5%
|
42
-4%
|
47
+11%
|
46
-2%
|
47
+2%
|
47
+1%
|
47
-1%
|
43
-8%
|
48
+12%
|
46
-4%
|
44
-5%
|
48
+9%
|
43
-9%
|
42
-3%
|
38
-10%
|
40
+6%
|
45
+14%
|
44
-4%
|
46
+6%
|
42
-9%
|
37
-12%
|
35
-5%
|
34
-3%
|
35
+1%
|
38
+11%
|
42
+8%
|
42
+0%
|
45
+8%
|
42
-7%
|
40
-4%
|
40
-1%
|
34
-15%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(44)
|
(37)
|
(36)
|
(36)
|
(33)
|
(34)
|
(30)
|
(27)
|
(27)
|
(24)
|
(28)
|
(25)
|
(22)
|
(22)
|
(19)
|
(21)
|
(22)
|
(25)
|
(26)
|
(30)
|
(33)
|
(39)
|
(49)
|
(50)
|
(53)
|
(48)
|
(42)
|
(38)
|
(35)
|
(34)
|
(32)
|
(32)
|
(34)
|
(32)
|
(34)
|
(38)
|
(37)
|
(38)
|
(39)
|
(34)
|
(36)
|
(37)
|
(34)
|
(37)
|
(37)
|
(42)
|
(49)
|
(48)
|
(60)
|
|
| Other Items |
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)
|
(1)
|
(1)
|
0
|
0
|
1
|
2
|
2
|
2
|
0
|
3
|
4
|
6
|
(3)
|
(9)
|
(12)
|
(17)
|
(10)
|
(10)
|
(13)
|
(2)
|
(7)
|
(3)
|
3
|
|
| Cash from Investing Activities |
(44)
N/A
|
(37)
+15%
|
(36)
+3%
|
(36)
+2%
|
(33)
+7%
|
(34)
-1%
|
(30)
+12%
|
(27)
+9%
|
(26)
+2%
|
(24)
+9%
|
(27)
-14%
|
(25)
+10%
|
(23)
+8%
|
(22)
+1%
|
(19)
+16%
|
(21)
-13%
|
(22)
-3%
|
(25)
-15%
|
(26)
-5%
|
(30)
-16%
|
(33)
-8%
|
(39)
-20%
|
(49)
-25%
|
(50)
-2%
|
(55)
-10%
|
(49)
+10%
|
(42)
+14%
|
(39)
+7%
|
(34)
+13%
|
(33)
+3%
|
(31)
+8%
|
(30)
+1%
|
(32)
-6%
|
(31)
+4%
|
(34)
-11%
|
(35)
-4%
|
(32)
+9%
|
(32)
+2%
|
(42)
-33%
|
(43)
-2%
|
(49)
-13%
|
(53)
-9%
|
(44)
+17%
|
(48)
-9%
|
(50)
-4%
|
(44)
+11%
|
(57)
-28%
|
(51)
+10%
|
(57)
-12%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
(5)
|
(9)
|
(10)
|
(9)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(17)
|
(17)
|
(17)
|
(16)
|
(4)
|
(5)
|
(16)
|
(16)
|
(16)
|
(14)
|
(2)
|
(2)
|
(1)
|
1
|
1
|
3
|
4
|
(7)
|
2
|
2
|
(1)
|
8
|
(1)
|
(2)
|
(3)
|
0
|
(1)
|
(1)
|
4
|
3
|
5
|
5
|
1
|
(2)
|
(1)
|
(1)
|
20
|
19
|
18
|
|
| Cash Paid for Dividends |
(5)
|
0
|
0
|
(13)
|
(13)
|
0
|
0
|
(13)
|
(13)
|
0
|
0
|
(13)
|
(13)
|
0
|
0
|
(11)
|
(11)
|
0
|
0
|
(9)
|
(9)
|
0
|
0
|
(1)
|
(10)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
6
|
6
|
7
|
7
|
1
|
1
|
1
|
2
|
6
|
6
|
6
|
7
|
(1)
|
(1)
|
(1)
|
(1)
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
3
|
3
|
3
|
3
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
|
| Cash from Financing Activities |
(3)
N/A
|
(7)
-114%
|
(8)
-2%
|
(16)
-107%
|
(16)
-4%
|
(15)
+5%
|
(15)
+1%
|
(15)
+0%
|
(12)
+22%
|
(12)
-1%
|
(24)
-100%
|
(24)
+2%
|
(31)
-31%
|
(30)
+2%
|
(18)
+41%
|
(17)
+6%
|
(26)
-57%
|
(26)
+1%
|
(25)
+3%
|
(22)
+13%
|
(10)
+53%
|
(10)
+4%
|
(8)
+13%
|
(7)
+13%
|
(5)
+26%
|
(4)
+20%
|
(3)
+25%
|
(4)
-34%
|
(8)
-73%
|
(8)
-6%
|
(11)
-32%
|
(1)
+86%
|
(2)
-1%
|
(3)
-71%
|
(3)
-31%
|
(0)
+98%
|
(0)
-662%
|
(0)
+67%
|
5
N/A
|
4
-19%
|
5
+24%
|
4
-7%
|
0
-99%
|
(3)
N/A
|
(2)
+26%
|
(2)
-14%
|
19
N/A
|
18
-2%
|
16
-15%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
7
N/A
|
(7)
N/A
|
(9)
-31%
|
(19)
-110%
|
(11)
+42%
|
(3)
+73%
|
1
N/A
|
2
+100%
|
5
+187%
|
9
+68%
|
(5)
N/A
|
(4)
+21%
|
(4)
+0%
|
(5)
-24%
|
12
N/A
|
10
-12%
|
(2)
N/A
|
(7)
-318%
|
(8)
-29%
|
(5)
+43%
|
3
N/A
|
(2)
N/A
|
(10)
-389%
|
(10)
-2%
|
(17)
-66%
|
(6)
+66%
|
0
N/A
|
(0)
N/A
|
6
N/A
|
2
-66%
|
1
-70%
|
6
+974%
|
7
+10%
|
12
+86%
|
6
-48%
|
11
+71%
|
9
-13%
|
5
-44%
|
(2)
N/A
|
(5)
-134%
|
(9)
-100%
|
(10)
-11%
|
(2)
+78%
|
(9)
-275%
|
(6)
+25%
|
(4)
+32%
|
2
N/A
|
7
+217%
|
(8)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
10
N/A
|
1
-95%
|
(1)
N/A
|
(3)
-118%
|
5
N/A
|
12
+134%
|
16
+30%
|
17
+6%
|
17
+0%
|
21
+22%
|
19
-10%
|
19
+3%
|
27
+40%
|
25
-6%
|
30
+17%
|
27
-8%
|
24
-10%
|
19
-22%
|
16
-14%
|
17
+1%
|
13
-21%
|
8
-42%
|
(2)
N/A
|
(3)
-74%
|
(10)
-239%
|
(0)
+99%
|
4
N/A
|
5
+26%
|
13
+139%
|
10
-27%
|
10
+2%
|
5
-43%
|
6
+12%
|
13
+111%
|
9
-28%
|
8
-16%
|
5
-31%
|
(1)
N/A
|
(3)
-284%
|
0
N/A
|
(2)
N/A
|
2
N/A
|
7
+267%
|
4
-41%
|
8
+90%
|
0
-98%
|
(9)
N/A
|
(8)
+13%
|
(26)
-230%
|
|