IST:REEDR Cash Flow Statement

Financials in millions TRY. Fiscal year is January - December.

Millions TRY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	-976.18	1,255	412.28	103.81	33.86
Depreciation & Amortization	305.41	181.52	44.4	3.77	1.05
Asset Writedown & Restructuring Costs	-24.86	-16.79	-17.24	1.96	-0.17
Loss (Gain) From Sale of Investments	76.3	8.53	-4.48	-	-
Loss (Gain) on Equity Investments	46.41	32.66	-0.05	-	-
Other Operating Activities	-55.91	-553.03	-146.59	-72.31	-32.28
Change in Accounts Receivable	1,399	-1,311	-85.79	-187.47	-6.53
Change in Inventory	-1,311	-254.63	-3.84	-13.26	2.97
Change in Accounts Payable	279.5	-250.35	311.77	24.56	10.47
Change in Unearned Revenue	30.97	-83.55	-211.54	69.75	26.56
Change in Other Net Operating Assets	-485.67	602.44	-963.01	10.47	17.65
Operating Cash Flow	-715.55	-389.46	-664.1	-58.71	53.62
Capital Expenditures	-554.7	-686.07	-292.52	-87.8	-44.73
Sale of Property, Plant & Equipment	24.86	25.28	39.97	1.95	-
Divestitures	36.31	-	-	-	-
Sale (Purchase) of Intangibles	-78.79	-546.33	-3.16	-0.36	-0.17
Investment in Securities	-9.68	-0.98	-834.28	-	-
Investing Cash Flow	-582	-1,208	-1,037	-86.2	-44.91
Long-Term Debt Issued	1,651	1,921	2,067	425.71	90.21
Long-Term Debt Repaid	-2,158	-1,413	-1,568	-249.8	-82.52
Net Debt Issued (Repaid)	-507.31	508.05	498.54	175.91	7.69
Issuance of Common Stock	-	245.44	1,275	-	-
Other Financing Activities	725.38	2,291	-116.31	-19.41	-3.4
Financing Cash Flow	218.07	3,045	1,657	156.5	4.28
Miscellaneous Cash Flow Adjustments	-	-	-	-0	-
Net Cash Flow	-1,079	1,447	-43.53	11.59	13
Free Cash Flow	-1,270	-1,076	-956.62	-146.51	8.89
Free Cash Flow Margin	-48.13%	-28.14%	-52.53%	-32.46%	3.72%
Free Cash Flow Per Share	-1.34	-1.28	-1.98	-1831.31	111.09
Cash Interest Paid	841.85	353.81	183.4	21.6	4.27
Cash Income Tax Paid	0.65	-0.32	-14.57	91.8	38.27
Levered Free Cash Flow	-486.2	-1,820	-952.83	-222.18	-
Unlevered Free Cash Flow	61.27	-1,540	-814.32	-218.14	-
Change in Net Working Capital	-169.95	1,326	967.81	176.46	-

Updated Mar 11, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.