Koszalinskie Przedsiebiorstwo Przemyslu Drzewnego SA
WSE:KPD
Cash Flow Statement
Cash Flow Statement
Koszalinskie Przedsiebiorstwo Przemyslu Drzewnego SA
| 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 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
5
|
4
|
3
|
2
|
0
|
2
|
3
|
5
|
5
|
3
|
2
|
1
|
3
|
4
|
6
|
7
|
8
|
8
|
8
|
6
|
4
|
3
|
2
|
3
|
7
|
8
|
11
|
15
|
26
|
35
|
52
|
60
|
53
|
38
|
34
|
(8)
|
(18)
|
(33)
|
(35)
|
(35)
|
(44)
|
|
| Depreciation & Amortization |
7
|
7
|
7
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
9
|
9
|
10
|
10
|
10
|
11
|
11
|
11
|
12
|
12
|
12
|
13
|
13
|
13
|
13
|
14
|
14
|
14
|
15
|
17
|
17
|
18
|
23
|
19
|
19
|
20
|
20
|
20
|
20
|
|
| Other Non-Cash Items |
1
|
1
|
0
|
1
|
1
|
(1)
|
0
|
0
|
(1)
|
1
|
1
|
(0)
|
1
|
(0)
|
0
|
1
|
0
|
1
|
1
|
(0)
|
0
|
(0)
|
1
|
1
|
1
|
2
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(8)
|
(1)
|
(1)
|
(0)
|
7
|
1
|
2
|
|
| Cash Interest Paid |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
|
| Change in Working Capital |
0
|
(0)
|
(0)
|
3
|
2
|
(1)
|
(0)
|
(0)
|
3
|
(1)
|
3
|
4
|
(0)
|
4
|
4
|
2
|
4
|
2
|
(3)
|
(6)
|
(5)
|
(2)
|
1
|
5
|
3
|
3
|
5
|
3
|
2
|
4
|
(15)
|
(18)
|
(25)
|
(19)
|
(15)
|
(12)
|
(5)
|
6
|
7
|
13
|
18
|
|
| Cash from Operating Activities |
13
N/A
|
12
-5%
|
11
-10%
|
13
+20%
|
11
-14%
|
9
-21%
|
11
+19%
|
13
+20%
|
16
+23%
|
11
-27%
|
14
+19%
|
13
-3%
|
12
-12%
|
17
+44%
|
20
+19%
|
21
+4%
|
22
+6%
|
22
+0%
|
17
-23%
|
11
-35%
|
11
+3%
|
13
+18%
|
16
+22%
|
23
+38%
|
24
+6%
|
26
+10%
|
31
+16%
|
32
+3%
|
41
+30%
|
53
+27%
|
51
-2%
|
59
+14%
|
45
-24%
|
37
-18%
|
34
-6%
|
(2)
N/A
|
(4)
-109%
|
(8)
-77%
|
(1)
+85%
|
(1)
+15%
|
(4)
-280%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(7)
|
(9)
|
(10)
|
(9)
|
(12)
|
(18)
|
(17)
|
(17)
|
(15)
|
(9)
|
(10)
|
(11)
|
(13)
|
(12)
|
(12)
|
(11)
|
(13)
|
(14)
|
(15)
|
(16)
|
(14)
|
(14)
|
(13)
|
(9)
|
(9)
|
(8)
|
(11)
|
(13)
|
(21)
|
(28)
|
(32)
|
(32)
|
(27)
|
(25)
|
(31)
|
(22)
|
(18)
|
(13)
|
(6)
|
(4)
|
(2)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
2
|
2
|
3
|
4
|
(3)
|
1
|
1
|
5
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
1
|
|
| Cash from Investing Activities |
(7)
N/A
|
(9)
-22%
|
(9)
-5%
|
(9)
+4%
|
(12)
-34%
|
(17)
-39%
|
(15)
+9%
|
(15)
-1%
|
(13)
+13%
|
(9)
+32%
|
(9)
-6%
|
(10)
-7%
|
(12)
-19%
|
(11)
+5%
|
(11)
0%
|
(11)
+2%
|
(12)
-10%
|
(14)
-10%
|
(15)
-8%
|
(17)
-17%
|
(15)
+13%
|
(14)
+2%
|
(14)
+6%
|
(9)
+31%
|
(9)
+7%
|
(6)
+32%
|
(8)
-41%
|
(10)
-22%
|
(17)
-66%
|
(31)
-81%
|
(31)
-1%
|
(30)
+3%
|
(22)
+27%
|
(23)
-4%
|
(29)
-27%
|
(21)
+27%
|
(17)
+19%
|
(12)
+29%
|
(6)
+51%
|
(4)
+38%
|
(2)
+58%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
(5)
|
(6)
|
(3)
|
(5)
|
1
|
7
|
4
|
4
|
(2)
|
(2)
|
(0)
|
(1)
|
2
|
0
|
(5)
|
(8)
|
(5)
|
(6)
|
0
|
10
|
3
|
(7)
|
(12)
|
(21)
|
(22)
|
(18)
|
(18)
|
(16)
|
(12)
|
(11)
|
(11)
|
(16)
|
(15)
|
(14)
|
(7)
|
13
|
18
|
22
|
14
|
4
|
2
|
|
| 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
|
(3)
|
(3)
|
0
|
0
|
(6)
|
(6)
|
0
|
0
|
0
|
0
|
|
| Other |
(4)
|
(1)
|
0
|
(2)
|
0
|
0
|
(1)
|
(3)
|
(1)
|
(0)
|
(3)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
9
|
9
|
9
|
9
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
|
| Cash from Financing Activities |
(8)
N/A
|
(7)
+16%
|
(3)
+57%
|
(6)
-106%
|
1
N/A
|
7
+733%
|
3
-64%
|
1
-50%
|
(3)
N/A
|
(2)
+15%
|
(3)
-50%
|
(2)
+37%
|
1
N/A
|
(3)
N/A
|
(8)
-230%
|
(11)
-28%
|
(7)
+38%
|
(9)
-42%
|
(1)
+93%
|
9
N/A
|
2
-74%
|
2
-17%
|
(2)
N/A
|
(11)
-364%
|
(13)
-12%
|
(18)
-45%
|
(19)
-2%
|
(16)
+14%
|
(13)
+22%
|
(11)
+12%
|
(11)
-2%
|
(19)
-71%
|
(19)
+2%
|
(17)
+9%
|
(10)
+40%
|
6
N/A
|
11
+87%
|
15
+37%
|
7
-57%
|
3
-61%
|
1
-75%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(3)
N/A
|
(4)
-34%
|
(1)
+62%
|
(2)
-43%
|
0
N/A
|
(0)
N/A
|
(2)
-562%
|
(1)
+36%
|
(0)
+82%
|
0
N/A
|
1
+229%
|
1
+29%
|
0
-77%
|
3
+1 151%
|
0
-86%
|
(1)
N/A
|
3
N/A
|
(1)
N/A
|
2
N/A
|
4
+84%
|
(1)
N/A
|
1
N/A
|
0
-63%
|
2
+453%
|
3
+30%
|
2
-19%
|
4
+65%
|
5
+46%
|
12
+120%
|
11
-10%
|
9
-16%
|
9
+1%
|
4
-58%
|
(3)
N/A
|
(5)
-44%
|
(17)
-253%
|
(10)
+40%
|
(5)
+55%
|
(1)
+88%
|
(2)
-288%
|
(5)
-118%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
5
N/A
|
3
-43%
|
1
-56%
|
4
+192%
|
(1)
N/A
|
(10)
-901%
|
(6)
+34%
|
(4)
+33%
|
1
N/A
|
2
+171%
|
4
+81%
|
3
-29%
|
(1)
N/A
|
5
N/A
|
9
+63%
|
10
+13%
|
10
+1%
|
8
-13%
|
2
-74%
|
(5)
N/A
|
(3)
+50%
|
(1)
+79%
|
4
N/A
|
13
+260%
|
15
+15%
|
19
+21%
|
20
+7%
|
19
-6%
|
21
+11%
|
24
+17%
|
19
-22%
|
27
+42%
|
17
-36%
|
12
-31%
|
4
-70%
|
(24)
N/A
|
(22)
+8%
|
(20)
+8%
|
(8)
+63%
|
(5)
+32%
|
(6)
-10%
|
|