Krynicki Recykling SA
WSE:KRC
Cash Flow Statement
Cash Flow Statement
Krynicki Recykling SA
| Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
1
|
2
|
1
|
1
|
2
|
2
|
1
|
2
|
4
|
3
|
4
|
4
|
2
|
4
|
3
|
8
|
7
|
7
|
(1)
|
(2)
|
2
|
3
|
1
|
3
|
1
|
10
|
8
|
9
|
10
|
10
|
11
|
12
|
10
|
15
|
23
|
30
|
38
|
35
|
29
|
20
|
14
|
|
| Depreciation & Amortization |
2
|
2
|
2
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
0
|
2
|
1
|
8
|
9
|
10
|
0
|
1
|
0
|
(0)
|
(0)
|
3
|
(0)
|
11
|
11
|
11
|
11
|
11
|
12
|
12
|
13
|
13
|
14
|
14
|
15
|
15
|
15
|
15
|
15
|
|
| Other Non-Cash Items |
1
|
(0)
|
(0)
|
0
|
(1)
|
0
|
0
|
1
|
1
|
0
|
4
|
3
|
(1)
|
(1)
|
(2)
|
2
|
2
|
4
|
0
|
0
|
(1)
|
(1)
|
0
|
1
|
0
|
2
|
2
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
4
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
4
|
4
|
|
| Cash Interest Paid |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
2
|
2
|
0
|
1
|
(1)
|
2
|
2
|
3
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
1
|
2
|
2
|
3
|
4
|
|
| Change in Working Capital |
2
|
3
|
(0)
|
(0)
|
(4)
|
(1)
|
7
|
7
|
19
|
10
|
6
|
12
|
(0)
|
2
|
(9)
|
10
|
11
|
(1)
|
(0)
|
1
|
2
|
(5)
|
(3)
|
(5)
|
2
|
3
|
4
|
6
|
7
|
2
|
1
|
(2)
|
(1)
|
(8)
|
(8)
|
(12)
|
(9)
|
(5)
|
(4)
|
(7)
|
(7)
|
|
| Cash from Operating Activities |
6
N/A
|
7
+9%
|
3
-60%
|
4
+28%
|
(0)
N/A
|
4
N/A
|
13
+231%
|
14
+9%
|
29
+111%
|
17
-40%
|
19
+9%
|
24
+25%
|
0
-99%
|
7
+3 817%
|
(7)
N/A
|
28
N/A
|
29
+5%
|
20
-32%
|
(1)
N/A
|
0
N/A
|
3
+479%
|
(3)
N/A
|
(1)
+63%
|
3
N/A
|
3
+15%
|
26
+742%
|
25
-2%
|
28
+12%
|
30
+6%
|
25
-16%
|
25
-1%
|
23
-6%
|
23
-1%
|
21
-6%
|
31
+42%
|
35
+15%
|
45
+28%
|
47
+4%
|
43
-8%
|
31
-28%
|
25
-19%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(11)
|
(18)
|
(38)
|
(21)
|
(34)
|
(37)
|
(35)
|
(42)
|
(34)
|
(39)
|
(13)
|
(33)
|
3
|
(7)
|
3
|
(30)
|
(31)
|
(15)
|
3
|
5
|
(5)
|
(8)
|
(1)
|
(5)
|
(4)
|
(25)
|
(23)
|
(24)
|
(18)
|
(18)
|
(17)
|
(15)
|
(17)
|
(14)
|
(13)
|
(13)
|
(11)
|
(9)
|
(12)
|
(14)
|
(19)
|
|
| Other Items |
1
|
0
|
20
|
(0)
|
14
|
(0)
|
(6)
|
1
|
(14)
|
13
|
(12)
|
2
|
(1)
|
(1)
|
(1)
|
1
|
3
|
1
|
(3)
|
(0)
|
0
|
1
|
(1)
|
(0)
|
(1)
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(10)
N/A
|
(18)
-86%
|
(18)
-2%
|
(21)
-14%
|
(21)
-1%
|
(37)
-78%
|
(40)
-8%
|
(41)
-2%
|
(48)
-17%
|
(26)
+45%
|
(25)
+5%
|
(31)
-22%
|
2
N/A
|
(8)
N/A
|
2
N/A
|
(29)
N/A
|
(28)
+5%
|
(14)
+51%
|
0
N/A
|
5
+979%
|
(4)
N/A
|
(7)
-79%
|
(2)
+79%
|
(5)
-225%
|
(4)
+11%
|
(24)
-444%
|
(22)
+8%
|
(23)
-5%
|
(18)
+22%
|
(18)
-2%
|
(17)
+5%
|
(15)
+12%
|
(17)
-12%
|
(14)
+16%
|
(13)
+8%
|
(13)
+4%
|
(10)
+17%
|
(9)
+19%
|
(12)
-44%
|
(14)
-12%
|
(19)
-39%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
17
|
18
|
18
|
19
|
2
|
1
|
0
|
1
|
2
|
0
|
5
|
(0)
|
(0)
|
(5)
|
5
|
0
|
0
|
0
|
0
|
(1)
|
15
|
1
|
0
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
7
|
(0)
|
(1)
|
1
|
(5)
|
28
|
27
|
27
|
26
|
8
|
8
|
4
|
(2)
|
2
|
9
|
3
|
2
|
(3)
|
0
|
(6)
|
2
|
(4)
|
2
|
2
|
16
|
0
|
(1)
|
(3)
|
(10)
|
(5)
|
(5)
|
(9)
|
(7)
|
(6)
|
(12)
|
10
|
8
|
2
|
9
|
(8)
|
(5)
|
|
| 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
|
0
|
0
|
(3)
|
(6)
|
(27)
|
(27)
|
(32)
|
(30)
|
(9)
|
0
|
|
| Other |
(3)
|
(1)
|
(2)
|
(1)
|
7
|
(1)
|
(1)
|
(1)
|
(7)
|
(1)
|
(1)
|
2
|
(0)
|
(1)
|
(3)
|
(2)
|
(2)
|
(3)
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
1
|
2
|
2
|
2
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
|
| Cash from Financing Activities |
3
N/A
|
16
+422%
|
15
-4%
|
18
+14%
|
21
+19%
|
28
+35%
|
27
-3%
|
27
-2%
|
19
-30%
|
9
-52%
|
6
-33%
|
12
+88%
|
(2)
N/A
|
1
N/A
|
(0)
N/A
|
1
N/A
|
(0)
N/A
|
(6)
-3 993%
|
0
N/A
|
(6)
N/A
|
1
N/A
|
10
+781%
|
3
-74%
|
2
-15%
|
1
-45%
|
(1)
N/A
|
(3)
-103%
|
(5)
-60%
|
(12)
-154%
|
(6)
+46%
|
(7)
-14%
|
(8)
-8%
|
(6)
+27%
|
(7)
-27%
|
(16)
-122%
|
(18)
-11%
|
(20)
-13%
|
(31)
-56%
|
(22)
+31%
|
(18)
+17%
|
(16)
+8%
|
|
| 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
|
|
| Net Change in Cash |
(0)
N/A
|
5
N/A
|
0
-100%
|
0
+1 250%
|
(0)
N/A
|
(5)
-5 722%
|
(0)
+95%
|
(0)
-33%
|
0
N/A
|
0
+20%
|
(0)
N/A
|
5
N/A
|
(0)
N/A
|
0
N/A
|
(5)
N/A
|
(0)
+95%
|
1
N/A
|
0
-72%
|
(1)
N/A
|
(0)
+69%
|
(0)
+70%
|
0
N/A
|
0
-75%
|
(0)
N/A
|
(0)
-81%
|
(0)
+57%
|
(0)
-187%
|
(0)
+93%
|
(0)
-1 047%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
-50%
|
(0)
N/A
|
1
N/A
|
5
+234%
|
15
+202%
|
7
-50%
|
10
+29%
|
(0)
N/A
|
(10)
-2 891%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(4)
N/A
|
(11)
-156%
|
(35)
-222%
|
(17)
+51%
|
(34)
-102%
|
(33)
+3%
|
(22)
+34%
|
(28)
-27%
|
(5)
+83%
|
(22)
-359%
|
6
N/A
|
(9)
N/A
|
3
N/A
|
0
-96%
|
(4)
N/A
|
(3)
+34%
|
(2)
+5%
|
5
N/A
|
2
-62%
|
6
+220%
|
(2)
N/A
|
(11)
-543%
|
(2)
+81%
|
(2)
-6%
|
(1)
+60%
|
1
N/A
|
2
+151%
|
4
+109%
|
11
+162%
|
6
-43%
|
7
+11%
|
8
+9%
|
6
-28%
|
7
+23%
|
17
+147%
|
23
+30%
|
35
+53%
|
38
+11%
|
31
-19%
|
17
-44%
|
6
-64%
|
|