IST:SEGMN Cash Flow Statement

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

Millions TRY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	214.44	285.62	228.04	19.47	5.79	16.58
Depreciation & Amortization	65.47	71.16	47.67	28.35	25.91	28.22
Loss (Gain) From Sale of Assets	9.55	-6.85	-26.57	-3.11	-1.33	-8.06
Asset Writedown & Restructuring Costs	-23.74	-23.74	-42.89	-	-	-
Loss (Gain) From Sale of Investments	-	-	-222.47	-	-	-
Provision & Write-off of Bad Debts	1.77	0.51	-0.82	-0.22	0.7	0.79
Other Operating Activities	-124.42	-191.27	-27.57	-31.99	-12.53	2.33
Change in Accounts Receivable	-77.42	-26.8	61.06	19.91	-87.28	21.97
Change in Inventory	-371.07	-315.55	-126.24	79.02	38.49	-7.51
Change in Accounts Payable	-9.26	-65.21	18.42	42.42	-9.49	-37.41
Change in Unearned Revenue	3.69	9.16	1.78	2.27	-0.47	-0.04
Change in Other Net Operating Assets	64.54	-25.24	-30.29	-81	13.73	10.02
Operating Cash Flow	-246.45	-288.2	-119.89	75.09	-26.49	26.89
Capital Expenditures	-278.26	-279.77	-384.29	-81.28	-8.95	-39.99
Sale of Property, Plant & Equipment	7.33	12.68	32.51	3.54	4.7	20.79
Cash Acquisitions	-	-	-	52	3.14	19.24
Other Investing Activities	83.29	705.79	-640.41	-	-	-
Investing Cash Flow	-187.65	438.7	-992.19	-25.74	-1.1	0.03
Long-Term Debt Issued	-	2.81	-	136.98	14.24	-
Long-Term Debt Repaid	-	-26.06	-10.55	-	-	-
Net Debt Issued (Repaid)	-23.25	-23.25	-10.55	136.98	14.24	-
Issuance of Common Stock	-	-	1,299	-	-	-
Repurchase of Common Stock	-47.62	-28.67	-	-	-	-
Common Dividends Paid	-108.49	-108.49	-71.28	-42.56	-49.83	-88.14
Other Financing Activities	84.89	-8.01	-80.72	-10.07	1.52	0.9
Financing Cash Flow	-94.48	-168.43	1,137	84.35	-34.07	-87.24
Miscellaneous Cash Flow Adjustments	-25	-29.83	-62.41	-29.52	-	-1.86
Net Cash Flow	-553.57	-47.76	-37.59	104.18	-61.66	-62.18
Free Cash Flow	-524.71	-567.97	-504.18	-6.18	-35.44	-13.11
Free Cash Flow Margin	-17.56%	-19.65%	-20.82%	-0.30%	-2.39%	-1.11%
Free Cash Flow Per Share	-	-3.17	-2.82	-0.04	-	-
Cash Interest Paid	40.37	40.37	80.72	7.16	0.99	0
Cash Income Tax Paid	9.89	9.89	-	-	-	-
Levered Free Cash Flow	-709.92	-423.77	-435.54	259.9	204.29	-
Unlevered Free Cash Flow	-689.52	-398.53	-385.03	264.45	205.22	-
Change in Working Capital	-389.52	-423.63	-75.28	62.61	-45.02	-12.97

Source: S&P Global Market Intelligence. Standard template. Financial Sources.