G Willi Food International Cash Flow Statement (2011-2025) | WILC

1Y3Y5Y7Y10YAll
Download Data
Cash Flow Statement Mar2011 Jun2011 Sep2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025 Dec2025
Operating Activities
Net Income (Quarter)
10.27M6.52M-4.85M3.04M4.69M3.07M-0.31M4.00M4.42M1.96M-0.82M3.12M7.44M6.02M10.13M-1.55M8.27M15.50M9.80M-5.23M
Share-based Compensation (Quarter)
0.12M0.12M0.07M0.07M0.04M0.05M0.03M0.03M0.03M0.15M-0.02M0.19M0.20M
Deferred Taxes (Quarter)
0.42M0.27M0.18M-0.51M0.35M-0.30M-0.05M0.61M-0.14M0.18M0.11M0.04M0.38M-0.02M0.42M0.79M-0.05M0.68M0.18M0.27M
Cash from Discontinued Operations (Quarter)
Gains from Investment Securities (Quarter)
-0.01M-0.03M-0.02M-0.01M-0.79M-1.40M-0.70M2.83M-0.01M-0.02M-0.68M-1.27M1.90M-0.04M-0.60M-2.23M2.80M-0.00M
Non-cash Items (Quarter)
Cash from Operations (Quarter)
1.33M5.30M10.81M-4.51M-2.35M-2.02M-0.61M8.85M-5.71M-0.58M8.55M6.98M1.01M-11.03M4.32M19.17M0.08M-11.73M7.11M22.98M
Change in Working Capital
Change in Receivables (Quarter)
-2.02M3.94M2.37M-1.39M-0.89M-1.56M2.33M-4.60M-3.06M4.49M1.50M-0.86M2.09M-2.48M-0.14M5.48M7.17M0.21M
Change in Inventory (Quarter)
-0.89M1.19M2.92M-3.22M-1.94M-1.94M0.66M-0.20M-6.43M-0.58M5.97M3.64M-3.34M-14.29M6.94M-0.53M-6.70M1.29M2.34M4.38M
Change in Account Payables (Quarter)
1.33M-2.48M4.78M-4.60M0.88M-0.69M-1.90M3.25M0.71M-2.24M-1.42M1.97M-1.66M-1.64M-1.74M-1.31M
Change in Accured Expenses (Quarter)
Other Working Capital Changes (Quarter)
-0.15M-0.14M-0.17M-0.16M-0.17M-0.11M-0.14M-0.18M-0.13M-0.12M-0.20M-0.21M-0.19M-0.13M-0.14M-0.27M-0.16M-0.14M-0.14M-0.16M
Investing Activities
Capital Expenditures (Quarter)
-0.42M-0.61M-0.31M-0.42M-0.73M-0.18M-0.35M-0.39M-0.17M-0.45M-0.52M-0.12M-0.64M-0.39M-0.26M-0.40M-0.14M-0.39M-0.78M-0.50M
Sales of Property, Plant and Equipment (Quarter)
0.01M0.03M0.02M0.01M0.01M0.13M0.00M
Divestments (Quarter)
Change in Acquisitions & Divestments (Quarter)
-3.72M-0.68M3.29M2.31M1.96M1.06M-0.35M0.17M1.08M-0.92M0.45M1.38M4.77M1.30M1.87M
Cash from Investing Activities (Quarter)
4.09M4.59M-4.07M-0.22M1.85M0.49M-0.93M0.94M-1.64M-1.66M
Financing Activities
Other financing activities (Quarter)
Cash from Financing Activities (Quarter)
-0.15M-0.16M-0.17M-0.13M-8.09M-3.00M-0.46M-0.19M-3.09M-0.20M0.10M-0.16M-9.02M-6.36M-0.71M
Additional items
Exchange Rate Effect (Quarter)
0.08M-0.41M-1.58M0.19M-0.32M0.30M0.01M0.11M-0.39M-0.22M0.65M0.10M0.19M0.08M-0.89M
Change in Cash (Quarter)
5.27M9.76M-10.36M-5.00M2.41M-6.65M-2.84M-2.50M-5.38M-5.30M2.60M4.30M-0.82M-12.06M4.46M3.70M-1.73M-6.47M2.97M6.12M
Free Cash Flow (Quarter)
1.76M5.92M11.12M-4.09M-1.62M-1.83M-0.26M9.24M-5.53M-0.13M9.07M7.10M1.66M-10.65M4.58M19.58M0.23M-11.34M7.89M23.48M
Net Cash Flow (Quarter)
5.27M9.73M6.74M-4.73M-0.66M-1.52M-1.54M9.79M-5.84M-8.66M5.55M6.52M-0.82M-14.12M4.12M19.28M-1.73M-20.75M0.75M22.27M