Naturgy BAN SA
BCBA:GBAN
Cash Flow Statement
Cash Flow Statement
Naturgy BAN SA
| 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 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
38
|
33
|
(4)
|
(56)
|
(95)
|
12
|
77
|
214
|
209
|
39
|
(47)
|
242
|
266
|
485
|
759
|
543
|
555
|
1 108
|
2 360
|
3 648
|
5 303
|
5 426
|
5 587
|
4 914
|
3 372
|
2 948
|
1 799
|
(22 212)
|
(22 145)
|
(22 146)
|
(20 376)
|
4 693
|
3 439
|
4 771
|
3 764
|
6 237
|
4 935
|
5 280
|
8 168
|
12 326
|
6 618
|
|
| Depreciation & Amortization |
71
|
71
|
72
|
74
|
76
|
79
|
81
|
83
|
87
|
91
|
94
|
96
|
99
|
102
|
105
|
110
|
190
|
421
|
577
|
824
|
985
|
985
|
1 147
|
1 331
|
1 479
|
1 740
|
1 999
|
2 242
|
2 028
|
1 782
|
1 569
|
1 360
|
700
|
702
|
708
|
1 385
|
1 508
|
1 944
|
2 659
|
4 292
|
5 703
|
|
| Change in Deffered Taxes |
0
|
(31)
|
(24)
|
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 Non-Cash Items |
85
|
101
|
89
|
75
|
76
|
122
|
122
|
213
|
214
|
143
|
243
|
463
|
523
|
751
|
823
|
701
|
1 028
|
1 721
|
2 497
|
2 782
|
1 403
|
1 123
|
1 586
|
663
|
2 476
|
2 574
|
2 480
|
26 336
|
26 654
|
27 691
|
28 698
|
7 258
|
2 380
|
2 005
|
2 674
|
6 047
|
7 450
|
9 401
|
16 214
|
40 339
|
49 672
|
|
| Cash Taxes Paid |
15
|
41
|
51
|
59
|
58
|
24
|
14
|
9
|
11
|
96
|
95
|
121
|
191
|
207
|
208
|
237
|
224
|
288
|
315
|
377
|
800
|
919
|
919
|
930
|
749
|
378
|
571
|
449
|
618
|
369
|
285
|
522
|
146
|
513
|
407
|
445
|
435
|
864
|
1 099
|
1 350
|
1 251
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
90
|
0
|
0
|
0
|
130
|
0
|
0
|
0
|
678
|
0
|
0
|
0
|
1 085
|
1 117
|
1 864
|
2 301
|
1 441
|
1 630
|
896
|
486
|
3 059
|
1 520
|
1 507
|
1 807
|
857
|
686
|
686
|
359
|
0
|
0
|
|
| Change in Working Capital |
80
|
127
|
188
|
132
|
208
|
9
|
59
|
307
|
230
|
408
|
410
|
(77)
|
211
|
(360)
|
(1 200)
|
(1 822)
|
(2 057)
|
(2 712)
|
(2 765)
|
(2 680)
|
(3 721)
|
(3 289)
|
(2 686)
|
(2 270)
|
(1 171)
|
(2 437)
|
(3 914)
|
(678)
|
(2 580)
|
(2 216)
|
1 739
|
(7 353)
|
(3 118)
|
(4 310)
|
(6 203)
|
(7 886)
|
(9 011)
|
(10 524)
|
(16 506)
|
(45 080)
|
(62 590)
|
|
| Cash from Operating Activities |
274
N/A
|
316
+15%
|
336
+6%
|
224
-33%
|
265
+18%
|
238
-10%
|
362
+52%
|
818
+126%
|
740
-10%
|
679
-8%
|
700
+3%
|
724
+3%
|
1 098
+52%
|
978
-11%
|
488
-50%
|
(468)
N/A
|
(283)
+39%
|
538
N/A
|
2 669
+397%
|
4 573
+71%
|
3 971
-13%
|
4 246
+7%
|
5 633
+33%
|
4 637
-18%
|
6 156
+33%
|
4 825
-22%
|
2 363
-51%
|
5 689
+141%
|
3 956
-30%
|
5 110
+29%
|
11 630
+128%
|
5 958
-49%
|
3 401
-43%
|
3 168
-7%
|
943
-70%
|
5 783
+513%
|
4 882
-16%
|
6 102
+25%
|
10 536
+73%
|
11 876
+13%
|
(597)
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(121)
|
(143)
|
(160)
|
(164)
|
(174)
|
(195)
|
(201)
|
(255)
|
(277)
|
(283)
|
(341)
|
(375)
|
(457)
|
(524)
|
(633)
|
(734)
|
(915)
|
(1 352)
|
(1 893)
|
(3 470)
|
(3 654)
|
(3 917)
|
(4 337)
|
(3 442)
|
(3 423)
|
(3 096)
|
(2 464)
|
(2 266)
|
(2 342)
|
(2 650)
|
(3 195)
|
(3 990)
|
(2 024)
|
(2 122)
|
(2 251)
|
(4 438)
|
(4 947)
|
(5 639)
|
(7 126)
|
(10 551)
|
(12 563)
|
|
| Other Items |
0
|
0
|
9
|
0
|
(0)
|
9
|
16
|
7
|
4
|
27
|
21
|
28
|
34
|
3
|
4
|
3
|
3
|
0
|
1
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
72
|
98
|
250
|
0
|
|
| Cash from Investing Activities |
(112)
N/A
|
(134)
-20%
|
(152)
-13%
|
(164)
-8%
|
(174)
-6%
|
(186)
-7%
|
(186)
+0%
|
(248)
-34%
|
(273)
-10%
|
(256)
+6%
|
(320)
-25%
|
(347)
-8%
|
(423)
-22%
|
(522)
-23%
|
(629)
-21%
|
(731)
-16%
|
(912)
-25%
|
(1 352)
-48%
|
(1 894)
-40%
|
(3 460)
-83%
|
(3 645)
-5%
|
(3 907)
-7%
|
(4 326)
-11%
|
(3 442)
+20%
|
(3 423)
+1%
|
(3 096)
+10%
|
(2 464)
+20%
|
(2 266)
+8%
|
(2 342)
-3%
|
(2 650)
-13%
|
(3 195)
-21%
|
(3 990)
-25%
|
(2 024)
+49%
|
(2 122)
-5%
|
(2 251)
-6%
|
(4 438)
-97%
|
(4 947)
-11%
|
(5 568)
-13%
|
(7 029)
-26%
|
(10 302)
-47%
|
(12 313)
-20%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
(71)
|
(66)
|
(60)
|
0
|
0
|
14
|
23
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
250
|
0
|
708
|
250
|
641
|
0
|
(1 232)
|
(740)
|
(794)
|
(883)
|
1 193
|
950
|
(126)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(19)
|
(16)
|
(13)
|
(10)
|
(9)
|
(7)
|
(70)
|
(7)
|
(30)
|
(49)
|
(13)
|
(90)
|
(80)
|
(71)
|
(69)
|
(130)
|
(186)
|
(361)
|
(480)
|
(602)
|
(793)
|
(872)
|
(991)
|
(1 085)
|
(857)
|
(1 337)
|
(1 508)
|
(1 441)
|
(1 630)
|
(896)
|
(486)
|
(3 059)
|
(1 520)
|
(1 507)
|
(1 807)
|
(857)
|
(686)
|
(686)
|
(359)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
(90)
N/A
|
(82)
+9%
|
(73)
+11%
|
(39)
+47%
|
(16)
+59%
|
7
N/A
|
(47)
N/A
|
(7)
+84%
|
(30)
-300%
|
(49)
-64%
|
(13)
+73%
|
(90)
-584%
|
(80)
+11%
|
(71)
+10%
|
(69)
+3%
|
120
N/A
|
65
-46%
|
348
+439%
|
228
-34%
|
38
-83%
|
(152)
N/A
|
(1 463)
-863%
|
(1 549)
-6%
|
(1 879)
-21%
|
(1 740)
+7%
|
(144)
+92%
|
(558)
-288%
|
(1 567)
-181%
|
(1 667)
-6%
|
(2 236)
-34%
|
(1 616)
+28%
|
(3 059)
-89%
|
(1 520)
+50%
|
(1 507)
+1%
|
(1 807)
-20%
|
(857)
+53%
|
(686)
+20%
|
(686)
0%
|
(359)
+48%
|
(0)
+100%
|
(0)
-18%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
72
N/A
|
100
+39%
|
111
+11%
|
22
-80%
|
75
+246%
|
60
-21%
|
129
+116%
|
562
+336%
|
437
-22%
|
374
-14%
|
367
-2%
|
287
-22%
|
596
+107%
|
385
-35%
|
(211)
N/A
|
(1 079)
-411%
|
(1 131)
-5%
|
(467)
+59%
|
1 003
N/A
|
1 152
+15%
|
174
-85%
|
(1 124)
N/A
|
(242)
+78%
|
(684)
-183%
|
993
N/A
|
1 584
+59%
|
(659)
N/A
|
1 856
N/A
|
(52)
N/A
|
224
N/A
|
6 820
+2 948%
|
(1 091)
N/A
|
(143)
+87%
|
(461)
-222%
|
(3 115)
-575%
|
489
N/A
|
(751)
N/A
|
(152)
+80%
|
3 148
N/A
|
1 574
-50%
|
(12 910)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
153
N/A
|
174
+13%
|
175
+1%
|
60
-66%
|
91
+52%
|
43
-53%
|
161
+272%
|
563
+251%
|
463
-18%
|
396
-14%
|
360
-9%
|
348
-3%
|
641
+84%
|
453
-29%
|
(146)
N/A
|
(1 202)
-726%
|
(1 198)
+0%
|
(815)
+32%
|
776
N/A
|
1 103
+42%
|
317
-71%
|
329
+4%
|
1 297
+294%
|
1 195
-8%
|
2 734
+129%
|
1 728
-37%
|
(100)
N/A
|
3 424
N/A
|
1 615
-53%
|
2 460
+52%
|
8 436
+243%
|
1 968
-77%
|
1 377
-30%
|
1 046
-24%
|
(1 308)
N/A
|
1 345
N/A
|
(65)
N/A
|
462
N/A
|
3 409
+637%
|
1 325
-61%
|
(13 160)
N/A
|
|