Garovaglio y Zorraquin SA
BCBA:GARO
Cash Flow Statement
Cash Flow Statement
Garovaglio y Zorraquin SA
| Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
57
|
16
|
13
|
12
|
31
|
45
|
68
|
73
|
74
|
67
|
90
|
102
|
102
|
72
|
51
|
12
|
(25)
|
(11)
|
(8)
|
(40)
|
(28)
|
(114)
|
(158)
|
(144)
|
(236)
|
(292)
|
(366)
|
(316)
|
(374)
|
(374)
|
80
|
416
|
760
|
998
|
831
|
407
|
300
|
229
|
326
|
346
|
338
|
|
| Depreciation & Amortization |
2
|
3
|
3
|
3
|
4
|
4
|
6
|
6
|
6
|
6
|
7
|
7
|
8
|
7
|
8
|
10
|
14
|
17
|
19
|
28
|
33
|
21
|
22
|
32
|
41
|
83
|
96
|
98
|
108
|
100
|
107
|
126
|
150
|
213
|
231
|
197
|
188
|
166
|
171
|
236
|
308
|
|
| Change in Deffered Taxes |
(5)
|
(2)
|
(4)
|
(4)
|
(6)
|
(5)
|
9
|
10
|
11
|
(7)
|
(10)
|
(12)
|
(9)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
0
|
12
|
7
|
1
|
1
|
(23)
|
(19)
|
0
|
0
|
0
|
13
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
16
|
15
|
23
|
29
|
46
|
37
|
4
|
3
|
4
|
50
|
64
|
73
|
57
|
55
|
45
|
37
|
45
|
39
|
40
|
55
|
(1)
|
85
|
16
|
(3)
|
23
|
256
|
476
|
488
|
215
|
205
|
113
|
180
|
572
|
824
|
766
|
413
|
268
|
(266)
|
217
|
665
|
1 198
|
|
| Change in Working Capital |
(58)
|
(18)
|
(21)
|
(24)
|
(66)
|
(69)
|
(69)
|
(70)
|
(73)
|
(93)
|
(121)
|
(138)
|
(122)
|
(75)
|
(47)
|
(33)
|
21
|
(7)
|
(30)
|
(25)
|
29
|
115
|
164
|
191
|
245
|
206
|
39
|
44
|
63
|
136
|
(103)
|
(236)
|
(681)
|
(1 145)
|
(253)
|
(61)
|
52
|
526
|
(582)
|
(690)
|
(847)
|
|
| Cash from Operating Activities |
12
N/A
|
13
+12%
|
13
-1%
|
16
+22%
|
9
-46%
|
12
+37%
|
18
+51%
|
21
+17%
|
22
+3%
|
23
+5%
|
30
+30%
|
32
+9%
|
37
+15%
|
55
+50%
|
53
-4%
|
22
-58%
|
50
+124%
|
33
-33%
|
21
-36%
|
30
+40%
|
41
+34%
|
109
+168%
|
44
-60%
|
53
+21%
|
54
+3%
|
253
+364%
|
234
-8%
|
316
+35%
|
30
-90%
|
81
+166%
|
211
+162%
|
500
+137%
|
803
+60%
|
890
+11%
|
1 575
+77%
|
956
-39%
|
808
-15%
|
655
-19%
|
132
-80%
|
557
+322%
|
998
+79%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(18)
|
(20)
|
(20)
|
(17)
|
(11)
|
(10)
|
(15)
|
(17)
|
(18)
|
(16)
|
(18)
|
(21)
|
(24)
|
(36)
|
(47)
|
(60)
|
(70)
|
(62)
|
(52)
|
(49)
|
(26)
|
(28)
|
(13)
|
(18)
|
(44)
|
(110)
|
(112)
|
(171)
|
(164)
|
(140)
|
(169)
|
(197)
|
(213)
|
(638)
|
(714)
|
(609)
|
(701)
|
(362)
|
(539)
|
(718)
|
(977)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
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
|
94
|
169
|
|
| Cash from Investing Activities |
(18)
N/A
|
(20)
-10%
|
(20)
-2%
|
(17)
+15%
|
(11)
+36%
|
(10)
+6%
|
(15)
-45%
|
(17)
-11%
|
(18)
-6%
|
(16)
+12%
|
(18)
-15%
|
(21)
-18%
|
(20)
+7%
|
(31)
-60%
|
(42)
-35%
|
(56)
-33%
|
(70)
-26%
|
(62)
+12%
|
(52)
+17%
|
(49)
+5%
|
(26)
+46%
|
(28)
-6%
|
(13)
+55%
|
(18)
-41%
|
(44)
-147%
|
(110)
-150%
|
(112)
-2%
|
(171)
-52%
|
(164)
+4%
|
(140)
+15%
|
(169)
-21%
|
(197)
-16%
|
(213)
-8%
|
(638)
-199%
|
(714)
-12%
|
(609)
+15%
|
(701)
-15%
|
(362)
+48%
|
(539)
-49%
|
(624)
-16%
|
(808)
-29%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
4
|
11
|
9
|
3
|
5
|
1
|
(0)
|
0
|
(3)
|
(7)
|
(8)
|
(6)
|
(2)
|
4
|
18
|
59
|
44
|
38
|
32
|
19
|
(24)
|
(16)
|
(22)
|
(32)
|
(2)
|
(16)
|
(137)
|
(166)
|
81
|
(133)
|
(36)
|
(34)
|
(301)
|
(105)
|
(80)
|
(71)
|
(43)
|
(54)
|
(43)
|
(137)
|
(137)
|
|
| Cash Paid for Dividends |
(3)
|
(3)
|
0
|
(2)
|
(2)
|
0
|
0
|
(1)
|
(1)
|
(4)
|
0
|
(3)
|
(11)
|
(27)
|
0
|
0
|
(20)
|
0
|
0
|
0
|
0
|
(77)
|
(21)
|
(11)
|
0
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
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
|
|
| Cash from Financing Activities |
5
N/A
|
8
+47%
|
6
-20%
|
1
-85%
|
4
+287%
|
1
-84%
|
(0)
N/A
|
(1)
-333%
|
(5)
-302%
|
(11)
-134%
|
(12)
-12%
|
(9)
+25%
|
(13)
-42%
|
(23)
-74%
|
(9)
+60%
|
31
N/A
|
24
-23%
|
38
+60%
|
32
-17%
|
19
-41%
|
(24)
N/A
|
(93)
-294%
|
(43)
+54%
|
(43)
-1%
|
(13)
+69%
|
(28)
-113%
|
(139)
-400%
|
(179)
-28%
|
68
N/A
|
(133)
N/A
|
(36)
+73%
|
(34)
+5%
|
(301)
-775%
|
(105)
+65%
|
(80)
+24%
|
(71)
+11%
|
(43)
+39%
|
(54)
-26%
|
(43)
+21%
|
(137)
-223%
|
(137)
+0%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
|
| Net Change in Cash |
(0)
N/A
|
2
N/A
|
(0)
N/A
|
0
N/A
|
1
+819%
|
2
+55%
|
3
+25%
|
3
+14%
|
(1)
N/A
|
(4)
-412%
|
(1)
+84%
|
2
N/A
|
4
+135%
|
1
-71%
|
2
+55%
|
(2)
N/A
|
4
N/A
|
10
+171%
|
2
-82%
|
(0)
N/A
|
(10)
-95 900%
|
(13)
-30%
|
(11)
+9%
|
(8)
+31%
|
(3)
+65%
|
115
N/A
|
(18)
N/A
|
(33)
-87%
|
(65)
-98%
|
(191)
-194%
|
6
N/A
|
269
+4 355%
|
288
+7%
|
147
-49%
|
782
+432%
|
276
-65%
|
64
-77%
|
239
+276%
|
(449)
N/A
|
(204)
+55%
|
53
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(6)
N/A
|
(6)
-7%
|
(7)
-9%
|
(1)
+88%
|
(2)
-180%
|
2
N/A
|
3
+83%
|
4
+42%
|
4
-10%
|
7
+82%
|
12
+63%
|
11
-6%
|
13
+15%
|
20
+54%
|
6
-67%
|
(38)
N/A
|
(20)
+47%
|
(28)
-40%
|
(30)
-6%
|
(19)
+38%
|
14
N/A
|
81
+474%
|
31
-61%
|
35
+12%
|
10
-70%
|
143
+1 280%
|
122
-15%
|
146
+20%
|
(133)
N/A
|
(59)
+56%
|
42
N/A
|
304
+617%
|
589
+94%
|
252
-57%
|
861
+242%
|
346
-60%
|
106
-69%
|
293
+175%
|
(407)
N/A
|
(161)
+61%
|
21
N/A
|
|