Interbud Lublin SA
WSE:ITB
Cash Flow Statement
Cash Flow Statement
Interbud Lublin SA
| 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 | 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 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
12
|
14
|
8
|
10
|
9
|
5
|
4
|
(2)
|
(3)
|
(1)
|
(3)
|
(15)
|
(16)
|
(24)
|
(34)
|
(25)
|
(17)
|
(3)
|
9
|
11
|
8
|
(28)
|
(28)
|
(29)
|
(29)
|
(4)
|
(4)
|
(4)
|
(6)
|
(6)
|
(7)
|
(8)
|
(10)
|
(3)
|
(2)
|
4
|
7
|
1
|
1
|
(2)
|
(2)
|
(4)
|
(1)
|
3
|
2
|
7
|
4
|
6
|
6
|
2
|
20
|
15
|
15
|
15
|
(3)
|
(3)
|
(3)
|
|
| Depreciation & Amortization |
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
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
|
|
| Other Non-Cash Items |
0
|
(0)
|
3
|
(0)
|
(1)
|
1
|
1
|
0
|
0
|
1
|
1
|
(2)
|
(2)
|
(3)
|
(8)
|
(4)
|
(4)
|
(16)
|
(1)
|
3
|
3
|
16
|
5
|
4
|
4
|
4
|
4
|
3
|
3
|
5
|
4
|
3
|
4
|
1
|
2
|
2
|
2
|
(1)
|
(1)
|
(4)
|
(3)
|
(1)
|
(3)
|
10
|
11
|
10
|
11
|
(1)
|
(2)
|
(1)
|
(1)
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
|
| Cash Taxes Paid |
0
|
0
|
1
|
3
|
0
|
3
|
3
|
2
|
2
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
2
|
3
|
3
|
0
|
0
|
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
|
5
|
0
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(38)
|
(38)
|
(40)
|
(5)
|
(8)
|
(7)
|
(3)
|
5
|
(5)
|
(2)
|
3
|
6
|
20
|
32
|
64
|
32
|
28
|
21
|
(18)
|
(7)
|
(4)
|
17
|
24
|
25
|
25
|
0
|
2
|
1
|
4
|
3
|
6
|
11
|
7
|
0
|
(6)
|
(13)
|
(12)
|
(6)
|
(4)
|
2
|
2
|
1
|
1
|
(16)
|
1
|
(2)
|
(0)
|
9
|
(8)
|
(5)
|
(24)
|
(19)
|
(22)
|
(24)
|
(6)
|
(7)
|
(10)
|
|
| Cash from Operating Activities |
(26)
N/A
|
(23)
+12%
|
(28)
-22%
|
5
N/A
|
1
-81%
|
(0)
N/A
|
3
N/A
|
4
+18%
|
(7)
N/A
|
(2)
+77%
|
2
N/A
|
(9)
N/A
|
3
N/A
|
6
+105%
|
23
+292%
|
4
-81%
|
8
+72%
|
3
-55%
|
(9)
N/A
|
8
N/A
|
8
-7%
|
6
-25%
|
1
-80%
|
1
-38%
|
1
+48%
|
1
+10%
|
3
+146%
|
1
-61%
|
2
+112%
|
4
+54%
|
5
+50%
|
8
+57%
|
2
-75%
|
0
-99%
|
(5)
N/A
|
(7)
-35%
|
(3)
+54%
|
(4)
-22%
|
(3)
+17%
|
(3)
+11%
|
(2)
+26%
|
(3)
-34%
|
(3)
-2%
|
(3)
-4%
|
14
N/A
|
14
+0%
|
15
+2%
|
14
-4%
|
(4)
N/A
|
(4)
+20%
|
(4)
-20%
|
(4)
+9%
|
(7)
-80%
|
(10)
-42%
|
(10)
+4%
|
(11)
-10%
|
(13)
-21%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(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
|
|
| Other Items |
(43)
|
(43)
|
(43)
|
(8)
|
(8)
|
(4)
|
(4)
|
4
|
4
|
(8)
|
(8)
|
(3)
|
(3)
|
5
|
9
|
34
|
34
|
34
|
25
|
(1)
|
(0)
|
(1)
|
4
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
16
|
(0)
|
0
|
2
|
9
|
11
|
13
|
11
|
4
|
4
|
2
|
10
|
15
|
13
|
13
|
6
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
1
|
1
|
0
|
|
| Cash from Investing Activities |
(43)
N/A
|
(43)
0%
|
(43)
+1%
|
(9)
+80%
|
(9)
+0%
|
(5)
+48%
|
(5)
-13%
|
4
N/A
|
4
+1%
|
(8)
N/A
|
(8)
+5%
|
(3)
+59%
|
(3)
-3%
|
5
N/A
|
9
+99%
|
34
+258%
|
34
+0%
|
34
+1%
|
25
-26%
|
(1)
N/A
|
(1)
+7%
|
(1)
-33%
|
4
N/A
|
0
-93%
|
0
+43%
|
0
-31%
|
0
-72%
|
3
+3 829%
|
3
+12%
|
3
+1%
|
3
+1%
|
16
+402%
|
15
-3%
|
15
0%
|
17
+15%
|
9
-49%
|
11
+22%
|
13
+20%
|
11
-17%
|
4
-61%
|
4
-8%
|
2
-47%
|
9
+356%
|
15
+58%
|
13
-12%
|
13
-2%
|
6
-57%
|
0
-99%
|
(1)
N/A
|
(1)
-5%
|
(1)
+8%
|
(1)
N/A
|
0
N/A
|
0
+34%
|
1
+98%
|
1
+32%
|
0
-54%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
28
|
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
|
5
|
5
|
5
|
5
|
3
|
|
| Net Issuance of Debt |
42
|
41
|
44
|
2
|
6
|
7
|
5
|
10
|
12
|
16
|
13
|
9
|
4
|
(2)
|
(27)
|
(36)
|
(32)
|
(34)
|
(14)
|
(5)
|
(10)
|
(6)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
(13)
|
(13)
|
(13)
|
(14)
|
(8)
|
(8)
|
(9)
|
(5)
|
1
|
(1)
|
(1)
|
(7)
|
(7)
|
(16)
|
(15)
|
(11)
|
(12)
|
(2)
|
(2)
|
(2)
|
(2)
|
3
|
4
|
4
|
4
|
8
|
|
| Cash Paid for Dividends |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(2)
|
(0)
|
(3)
|
(4)
|
(2)
|
(3)
|
(3)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(2)
|
(5)
|
(7)
|
(7)
|
(5)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
11
|
|
| Cash from Financing Activities |
66
N/A
|
66
+1%
|
67
+1%
|
(4)
N/A
|
3
N/A
|
3
+10%
|
0
-86%
|
2
+438%
|
5
+136%
|
10
+96%
|
6
-39%
|
3
-49%
|
(2)
N/A
|
(7)
-315%
|
(32)
-353%
|
(40)
-24%
|
(36)
+10%
|
(38)
-6%
|
(17)
+56%
|
(7)
+55%
|
(12)
-57%
|
(8)
+34%
|
(6)
+25%
|
(2)
+73%
|
(2)
-1%
|
(2)
N/A
|
(2)
-1%
|
(3)
-111%
|
(3)
-6%
|
(3)
+10%
|
(3)
+2%
|
(14)
-357%
|
(13)
+4%
|
(14)
-2%
|
(15)
-10%
|
(8)
+46%
|
(9)
-10%
|
(10)
-8%
|
(5)
+44%
|
1
N/A
|
(1)
N/A
|
(1)
-75%
|
(9)
-633%
|
(11)
-23%
|
(23)
-102%
|
(22)
+5%
|
(17)
+22%
|
(15)
+11%
|
(2)
+88%
|
(2)
+1%
|
(2)
-4%
|
(2)
+13%
|
8
N/A
|
9
+9%
|
9
+8%
|
9
0%
|
22
+139%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
|
| Net Change in Cash |
(3)
N/A
|
0
N/A
|
(4)
N/A
|
(8)
-101%
|
(5)
+30%
|
(2)
+64%
|
(2)
+11%
|
10
N/A
|
2
-82%
|
(0)
N/A
|
0
N/A
|
(9)
N/A
|
(2)
+76%
|
3
N/A
|
0
-95%
|
(2)
N/A
|
5
N/A
|
(1)
N/A
|
(0)
+60%
|
0
N/A
|
(5)
N/A
|
(3)
+40%
|
(1)
+67%
|
(1)
+37%
|
(0)
+77%
|
(0)
-8%
|
1
N/A
|
1
-58%
|
2
+238%
|
4
+84%
|
5
+53%
|
10
+87%
|
4
-61%
|
2
-59%
|
(2)
N/A
|
(6)
-145%
|
(1)
+83%
|
(0)
+88%
|
2
N/A
|
2
-15%
|
1
-46%
|
(2)
N/A
|
(3)
-34%
|
1
N/A
|
5
+707%
|
6
+19%
|
4
-37%
|
(1)
N/A
|
(7)
-1 009%
|
(6)
+12%
|
(7)
-12%
|
(6)
+9%
|
1
N/A
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
9
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(26)
N/A
|
(23)
+11%
|
(28)
-22%
|
4
N/A
|
0
-91%
|
(1)
N/A
|
2
N/A
|
4
+55%
|
(7)
N/A
|
(2)
+77%
|
2
N/A
|
(9)
N/A
|
3
N/A
|
6
+108%
|
23
+298%
|
4
-81%
|
7
+70%
|
3
-56%
|
(9)
N/A
|
8
N/A
|
8
-6%
|
6
-25%
|
1
-80%
|
1
-38%
|
1
+48%
|
1
+10%
|
3
+146%
|
1
-62%
|
2
+116%
|
4
+54%
|
5
+50%
|
8
+57%
|
2
-75%
|
0
-99%
|
(5)
N/A
|
(7)
-34%
|
(3)
+54%
|
(4)
-22%
|
(3)
+17%
|
(3)
+10%
|
(2)
+18%
|
(3)
-31%
|
(3)
-5%
|
(3)
-3%
|
14
N/A
|
14
+0%
|
15
+2%
|
14
-4%
|
(4)
N/A
|
(4)
+20%
|
(4)
-20%
|
(4)
+9%
|
(7)
-80%
|
(10)
-42%
|
(10)
+4%
|
(11)
-10%
|
(13)
-20%
|
|