Wodkan Przedsiebiorstwo Wodociagow i Kanalizacji SA
WSE:WOD
Cash Flow Statement
Cash Flow Statement
Wodkan Przedsiebiorstwo Wodociagow i Kanalizacji SA
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||
| Net Income |
1
|
2
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
0
|
(0)
|
1
|
1
|
0
|
1
|
1
|
1
|
2
|
1
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
0
|
2
|
2
|
1
|
1
|
(0)
|
(1)
|
|
| Depreciation & Amortization |
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
10
|
10
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
8
|
7
|
7
|
7
|
7
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
1
|
(0)
|
0
|
(0)
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
2
|
1
|
1
|
1
|
|
| Cash Taxes Paid |
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
|
|
| Cash Interest Paid |
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
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
0
|
(0)
|
0
|
1
|
(0)
|
0
|
(1)
|
2
|
(2)
|
0
|
(0)
|
(4)
|
2
|
1
|
(1)
|
(3)
|
(9)
|
(8)
|
(19)
|
(15)
|
(11)
|
(11)
|
3
|
1
|
(0)
|
1
|
(2)
|
(1)
|
(1)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
| Cash from Operating Activities |
11
N/A
|
11
+1%
|
11
+2%
|
11
+0%
|
9
-15%
|
9
+3%
|
9
-3%
|
12
+29%
|
9
-26%
|
11
+23%
|
11
-3%
|
8
-24%
|
13
+59%
|
11
-12%
|
9
-23%
|
6
-29%
|
0
-93%
|
1
+275%
|
(9)
N/A
|
(5)
+42%
|
0
N/A
|
(1)
N/A
|
13
N/A
|
9
-29%
|
8
-15%
|
8
-5%
|
4
-50%
|
6
+61%
|
8
+36%
|
8
-1%
|
12
+48%
|
12
-1%
|
10
-21%
|
9
-6%
|
7
-21%
|
7
+2%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(8)
|
(9)
|
(8)
|
(7)
|
(8)
|
(9)
|
(10)
|
(10)
|
(13)
|
(16)
|
(21)
|
(23)
|
(19)
|
(18)
|
(16)
|
(16)
|
(22)
|
(21)
|
(26)
|
(24)
|
(17)
|
(15)
|
(7)
|
(5)
|
(7)
|
(8)
|
(11)
|
(11)
|
(10)
|
(8)
|
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
|
| Other Items |
0
|
1
|
2
|
2
|
(2)
|
(2)
|
1
|
1
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
|
| Cash from Investing Activities |
(8)
N/A
|
(8)
-6%
|
(6)
+28%
|
(5)
+9%
|
(10)
-79%
|
(11)
-15%
|
(9)
+16%
|
(10)
-5%
|
(11)
-9%
|
(14)
-27%
|
(20)
-50%
|
(23)
-12%
|
(19)
+18%
|
(18)
+4%
|
(16)
+12%
|
(16)
0%
|
(22)
-40%
|
(21)
+7%
|
(25)
-24%
|
(24)
+6%
|
(17)
+29%
|
(14)
+15%
|
(6)
+56%
|
(5)
+20%
|
(6)
-22%
|
(7)
-8%
|
(10)
-51%
|
(10)
+1%
|
(9)
+9%
|
(8)
+13%
|
(6)
+25%
|
(6)
-2%
|
(7)
-10%
|
(7)
0%
|
(6)
+5%
|
(7)
-9%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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 Issuance of Debt |
0
|
1
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
2
|
3
|
1
|
1
|
(1)
|
(1)
|
3
|
6
|
10
|
12
|
9
|
6
|
1
|
(5)
|
(5)
|
(5)
|
(2)
|
3
|
2
|
2
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
|
| Cash Paid for Dividends |
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(3)
|
0
|
(5)
|
(2)
|
(2)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
4
|
7
|
8
|
9
|
6
|
5
|
7
|
8
|
18
|
16
|
21
|
23
|
12
|
13
|
4
|
0
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
(1)
N/A
|
(1)
+33%
|
0
N/A
|
(1)
N/A
|
(1)
+13%
|
(0)
+7%
|
0
N/A
|
0
-80%
|
4
+39 937%
|
7
+71%
|
10
+46%
|
11
+13%
|
4
-62%
|
3
-39%
|
3
+5%
|
1
-58%
|
18
+1 461%
|
20
+9%
|
29
+48%
|
34
+17%
|
20
-42%
|
18
-9%
|
4
-77%
|
(5)
N/A
|
(5)
+5%
|
(5)
-14%
|
(2)
+70%
|
3
N/A
|
2
-30%
|
1
-32%
|
(2)
N/A
|
(2)
+3%
|
(2)
+22%
|
(2)
-9%
|
(1)
+44%
|
(1)
-1%
|
|
| 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
|
|
| Net Change in Cash |
2
N/A
|
2
-2%
|
5
+196%
|
5
-5%
|
(1)
N/A
|
(2)
-119%
|
(0)
+96%
|
2
N/A
|
2
+1%
|
4
+96%
|
0
-93%
|
(3)
N/A
|
(2)
+52%
|
(4)
-168%
|
(4)
-8%
|
(9)
-93%
|
(4)
+58%
|
1
N/A
|
(6)
N/A
|
5
N/A
|
3
-28%
|
3
-17%
|
11
+304%
|
(1)
N/A
|
(3)
-377%
|
(4)
-55%
|
(8)
-75%
|
(1)
+89%
|
1
N/A
|
2
+31%
|
4
+134%
|
4
-3%
|
1
-65%
|
1
-54%
|
(0)
N/A
|
(0)
-526%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
2
N/A
|
2
-16%
|
3
+49%
|
3
+21%
|
1
-61%
|
0
-92%
|
(1)
N/A
|
2
N/A
|
(5)
N/A
|
(6)
-17%
|
(10)
-84%
|
(15)
-48%
|
(6)
+58%
|
(7)
-14%
|
(8)
-7%
|
(10)
-32%
|
(22)
-117%
|
(19)
+12%
|
(35)
-82%
|
(30)
+15%
|
(17)
+43%
|
(16)
+7%
|
7
N/A
|
4
-39%
|
1
-77%
|
(0)
N/A
|
(7)
-160 202%
|
(5)
+33%
|
(1)
+77%
|
(0)
+98%
|
7
N/A
|
7
+3%
|
5
-33%
|
4
-15%
|
2
-58%
|
1
-50%
|
|