| CASH FLOW SUMMARY
13
Q1´22, Q2´22 and Q3´22 restated
(1) Free cash flow is calculated as operating cash flow plus investing cash flow
• Extraordinary cash generation
in Q4, driven by working capital
release
• Free cashflow of $94m in Q4
• Non-cash items includes mainly
the mark-to-market earn-out
provision for the Mn-alloys
segment and impairments
($’000) FY2022 Q4-22 Q3-22 Q2-22 Q1-22 Q4-21
EBITDA 768,212 76,347 174,143 285,483 232,239 80,434
Non-cash items 5,995 22,849 (20,050) 1,072 2,124 (6,477)
Changes in Working Capital (288,665) 55,318 (86,790) (89,345) (167,848) (55,626)
Changes in Accounts Receivables (72,558) 14,518 60,654 (25,963) (121,767) (83,434)
Changes in Accounts Payable 30,640 (130) 1,656 (10,959) 40,073 12,908
Changes in Inventory (220,823) 41,566 (129,210) (59,568) (73,611) (11,137)
CO2 and Others (25,924) (636) (19,890) 7,145 (12,543) 26,037
Less Cash Tax Payments (80,524) (36,455) (12,481) (30,901) (687) (2,918)
Operating cash flow 405,018 118,059 54,822 166,309 65,828 15,413
Cash-flow from Investing Activities (61,683) (24,461) (14,477) (13,959) (8,785) (7,458)
Cash-flow from Financing Activities (130,549) (7,726) (109,133) (16,005) 2,315 7,364
Bank Borrowings 908,495 168,516 193,644 302,171 244,164 221,587
Bank Payments (919,932) (168,230) (219,415) (294,424) (237,863) (210,902)
Amount paid due to leases (11,590) (4,383) (2,412) (2,277) (2,518) (2,617)
Other amounts paid due to financing activities 678 - (179) 881 (24) -
Proceeds from other financing liabilities 38,298 - - - 38,298
Payment of debt issuance costs (853) (60) (693) (100) - -
Proceeds from equity issuance - - - - - -
Repayment of debt instruments (84,823) - (60,000) (19,880) (4,943) -
Interest Paid (60,822) (3,569) (20,078) (2,376) (34,799) (704)
Net cash flow 212,786 85,872 (68,788) 136,345 59,358 21,613
Total cash * (Beginning Bal.) 116,663 236,789 306,511 176,022 116,663 95,043
Exchange differences on cash and cash equivalents in foreign
currencies (6,506) 282 (934) (5,856) 1 7
Total cash * (Ending Bal.) 322,943 322,943 236,789 306,511 176,022 116,663
Free cash flow (1) 343,335 93,598 40,345 152,350 57,043 7,955 |