REDS Real Estate Development and Services SA
ATHEX:KAMP
Cash Flow Statement
Cash Flow Statement
REDS Real Estate Development and Services SA
| Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Sep-2016 | Sep-2017 | Dec-2017 | Jun-2018 | Sep-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
(19)
|
(18)
|
(18)
|
(18)
|
(2)
|
(2)
|
(2)
|
(1)
|
2
|
2
|
(1)
|
(1)
|
(1)
|
(0)
|
3
|
3
|
0
|
1
|
1
|
0
|
1
|
3
|
3
|
8
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
|
| Other Non-Cash Items |
1
|
1
|
(0)
|
0
|
1
|
0
|
1
|
0
|
5
|
5
|
6
|
6
|
2
|
4
|
4
|
4
|
4
|
18
|
18
|
18
|
18
|
3
|
3
|
3
|
3
|
4
|
4
|
(0)
|
2
|
1
|
2
|
(1)
|
(1)
|
1
|
1
|
2
|
2
|
1
|
1
|
2
|
(4)
|
|
| Cash Taxes Paid |
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
|
| Cash Interest Paid |
0
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
(0)
|
2
|
1
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
5
|
11
|
12
|
6
|
(1)
|
1
|
(2)
|
(2)
|
3
|
(1)
|
2
|
5
|
(0)
|
2
|
(1)
|
(5)
|
(3)
|
(2)
|
(1)
|
0
|
1
|
(1)
|
(1)
|
(3)
|
(3)
|
(7)
|
2
|
(9)
|
(4)
|
(10)
|
(3)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(0)
|
1
|
1
|
(2)
|
(4)
|
|
| Cash from Operating Activities |
5
N/A
|
10
+93%
|
11
+11%
|
6
-48%
|
(1)
N/A
|
(1)
-44%
|
(4)
-180%
|
(3)
+11%
|
5
N/A
|
2
-56%
|
6
+162%
|
9
+48%
|
1
-90%
|
4
+338%
|
0
-93%
|
(3)
N/A
|
(1)
+54%
|
(1)
+13%
|
(0)
+92%
|
1
N/A
|
3
+118%
|
2
-36%
|
1
-34%
|
0
-99%
|
(1)
N/A
|
1
N/A
|
10
+1 423%
|
(10)
N/A
|
(2)
+82%
|
(9)
-425%
|
0
N/A
|
2
+451%
|
0
-78%
|
2
+479%
|
2
-6%
|
2
-3%
|
3
+58%
|
5
+57%
|
7
+29%
|
5
-31%
|
1
-86%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(8)
|
(6)
|
(10)
|
(14)
|
(13)
|
(12)
|
(8)
|
(7)
|
(15)
|
(20)
|
(23)
|
(21)
|
(13)
|
(7)
|
(4)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(5)
|
(12)
|
(9)
|
(4)
|
0
|
0
|
0
|
(2)
|
(3)
|
|
| Other Items |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(3)
|
(5)
|
(6)
|
2
|
1
|
2
|
2
|
(4)
|
(4)
|
(4)
|
(2)
|
(1)
|
(0)
|
1
|
(2)
|
(3)
|
1
|
4
|
6
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
|
| Cash from Investing Activities |
(7)
N/A
|
(6)
+9%
|
(10)
-50%
|
(14)
-44%
|
(12)
+11%
|
(12)
+3%
|
(8)
+37%
|
(7)
+9%
|
(15)
-119%
|
(21)
-40%
|
(26)
-23%
|
(24)
+7%
|
(19)
+23%
|
(13)
+31%
|
(2)
+84%
|
(1)
+47%
|
1
N/A
|
1
-20%
|
(6)
N/A
|
(5)
+8%
|
(5)
+1%
|
(2)
+67%
|
(1)
+46%
|
(0)
+48%
|
0
N/A
|
(2)
N/A
|
(3)
-15%
|
1
N/A
|
3
+291%
|
4
+24%
|
3
-12%
|
(1)
N/A
|
(4)
-466%
|
(12)
-187%
|
(9)
+27%
|
(4)
+56%
|
(3)
+22%
|
0
N/A
|
0
+1%
|
(2)
N/A
|
(10)
-521%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
(12)
|
(14)
|
(16)
|
(15)
|
0
|
0
|
(0)
|
4
|
12
|
20
|
22
|
17
|
11
|
5
|
3
|
4
|
1
|
(0)
|
(1)
|
(2)
|
(2)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(5)
|
3
|
(2)
|
1
|
(3)
|
(4)
|
6
|
12
|
3
|
1
|
1
|
(3)
|
(5)
|
(3)
|
(1)
|
|
| Cash Paid for Dividends |
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
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
25
|
25
|
25
|
25
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
(0)
|
(4)
|
1
|
(1)
|
(1)
|
1
|
0
|
0
|
(3)
|
(3)
|
(0)
|
22
|
|
| Cash from Financing Activities |
12
N/A
|
10
-16%
|
9
-12%
|
10
+15%
|
(0)
N/A
|
(0)
-29%
|
(0)
-11%
|
4
N/A
|
12
+188%
|
19
+59%
|
22
+12%
|
17
-22%
|
11
-33%
|
5
-61%
|
3
-29%
|
4
+13%
|
1
-71%
|
(0)
N/A
|
(1)
-308%
|
(2)
-14%
|
(2)
-13%
|
(0)
+95%
|
(0)
+80%
|
0
N/A
|
0
-95%
|
(1)
N/A
|
(5)
-571%
|
7
N/A
|
(2)
N/A
|
1
N/A
|
(7)
N/A
|
(3)
+55%
|
6
N/A
|
11
+91%
|
4
-63%
|
2
-62%
|
1
-52%
|
(6)
N/A
|
(8)
-26%
|
(3)
+57%
|
21
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
10
N/A
|
14
+33%
|
10
-25%
|
2
-80%
|
(13)
N/A
|
(13)
-1%
|
(11)
+15%
|
(6)
+47%
|
3
N/A
|
1
-70%
|
2
+157%
|
2
-2%
|
(6)
N/A
|
(4)
+32%
|
2
N/A
|
(0)
N/A
|
1
N/A
|
(1)
N/A
|
(7)
-1 134%
|
(6)
+23%
|
(4)
+25%
|
0
N/A
|
0
+396%
|
(0)
N/A
|
(0)
-52%
|
(2)
-488%
|
3
N/A
|
(2)
N/A
|
(1)
+66%
|
(5)
-775%
|
(4)
+32%
|
(2)
+41%
|
2
N/A
|
1
-30%
|
(2)
N/A
|
(0)
+95%
|
1
N/A
|
(1)
N/A
|
(1)
-21%
|
(0)
+51%
|
11
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
3
N/A
|
1
-65%
|
(8)
N/A
|
(14)
-61%
|
(14)
-2%
|
(12)
+15%
|
(10)
+11%
|
(10)
+5%
|
(18)
-83%
|
(17)
+6%
|
(12)
+31%
|
(12)
-4%
|
(3)
+76%
|
(4)
-33%
|
(5)
-30%
|
(3)
+49%
|
(3)
-7%
|
(1)
+50%
|
0
N/A
|
2
+479%
|
2
-14%
|
1
-36%
|
(0)
N/A
|
(1)
-860%
|
1
N/A
|
10
+1 467%
|
(11)
N/A
|
(3)
+70%
|
(12)
-266%
|
(1)
+90%
|
1
N/A
|
(4)
N/A
|
(10)
-137%
|
(7)
+32%
|
(2)
+75%
|
3
N/A
|
5
+57%
|
7
+29%
|
3
-58%
|
(2)
N/A
|
|