Molinos Agro SA
BCBA:MOLA
Cash Flow Statement
Cash Flow Statement
Molinos Agro SA
| 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 | Jun-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||
| Net Income |
532
|
757
|
642
|
368
|
1 362
|
1 978
|
2 562
|
3 017
|
2 193
|
2 503
|
2 247
|
5 564
|
5 992
|
8 466
|
8 616
|
6 501
|
14 371
|
577
|
2 767
|
3 739
|
22 775
|
14 396
|
21 080
|
25 210
|
21 544
|
26 475
|
27 390
|
61 037
|
105 402
|
119 018
|
|
| Depreciation & Amortization |
36
|
49
|
52
|
55
|
122
|
164
|
235
|
320
|
361
|
418
|
479
|
561
|
671
|
757
|
847
|
939
|
1 035
|
323
|
182
|
123
|
1 855
|
840
|
1 067
|
1 262
|
1 524
|
1 786
|
2 338
|
3 823
|
6 833
|
8 259
|
|
| Other Non-Cash Items |
(24)
|
(72)
|
(105)
|
(130)
|
(471)
|
(571)
|
(533)
|
(427)
|
(76)
|
(422)
|
193
|
(1 029)
|
(972)
|
(3 063)
|
(4 451)
|
(4 631)
|
(13 117)
|
994
|
253
|
459
|
(11 816)
|
(17 215)
|
(24 789)
|
(27 282)
|
(14 183)
|
(13 537)
|
(15 069)
|
(22 618)
|
(52 614)
|
(63 668)
|
|
| Cash Taxes Paid |
75
|
152
|
219
|
255
|
426
|
525
|
400
|
801
|
757
|
1 013
|
1 279
|
1 179
|
1 381
|
1 363
|
1 531
|
1 590
|
2 327
|
1 580
|
1 660
|
2 216
|
7 521
|
3 785
|
4 456
|
4 875
|
7 283
|
7 038
|
10 962
|
16 033
|
27 339
|
33 644
|
|
| Cash Interest Paid |
27
|
32
|
48
|
67
|
140
|
190
|
272
|
445
|
499
|
554
|
663
|
1 482
|
1 761
|
2 695
|
3 624
|
4 642
|
8 180
|
720
|
(576)
|
(2 248)
|
3 120
|
937
|
1 681
|
2 397
|
4 610
|
6 868
|
10 897
|
18 189
|
34 110
|
35 210
|
|
| Change in Working Capital |
618
|
1 263
|
789
|
320
|
2 050
|
(3 717)
|
(5 019)
|
(1 981)
|
(572)
|
647
|
(609)
|
(11 984)
|
(7 198)
|
(3 796)
|
1 990
|
(1 728)
|
(6 244)
|
(20 637)
|
(11 558)
|
10 542
|
10 505
|
1 326
|
(38 481)
|
(45 067)
|
1 194
|
(39 134)
|
13 906
|
(21 892)
|
9 302
|
14 654
|
|
| Cash from Operating Activities |
1 163
N/A
|
1 998
+72%
|
1 377
-31%
|
612
-56%
|
3 063
+400%
|
(2 147)
N/A
|
(2 755)
-28%
|
930
N/A
|
1 907
+105%
|
3 146
+65%
|
2 310
-27%
|
(6 888)
N/A
|
(1 507)
+78%
|
2 364
N/A
|
7 002
+196%
|
1 080
-85%
|
(3 955)
N/A
|
(18 743)
-374%
|
(8 356)
+55%
|
14 862
N/A
|
23 318
+57%
|
(653)
N/A
|
(41 123)
-6 199%
|
(45 877)
-12%
|
10 079
N/A
|
(24 410)
N/A
|
28 565
N/A
|
20 350
-29%
|
68 923
+239%
|
78 263
+14%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||
| Capital Expenditures |
(257)
|
(446)
|
(583)
|
(691)
|
(1 201)
|
(1 180)
|
(1 322)
|
(1 543)
|
(1 249)
|
(1 110)
|
(995)
|
(772)
|
(633)
|
(714)
|
(804)
|
(1 019)
|
(1 151)
|
(391)
|
(334)
|
(267)
|
(2 708)
|
(1 309)
|
(1 056)
|
(836)
|
(975)
|
(1 099)
|
(1 981)
|
(3 413)
|
(5 151)
|
(5 543)
|
|
| Other Items |
(739)
|
(1 022)
|
(1 699)
|
(1 580)
|
(1 475)
|
1 516
|
4 584
|
5 399
|
5 389
|
3 443
|
1 781
|
2 711
|
1 411
|
6 928
|
5 705
|
4 082
|
10 960
|
(10 822)
|
(10 899)
|
(6 931)
|
12 057
|
16 569
|
13
|
(12 007)
|
(3 479)
|
7 771
|
15 930
|
54 888
|
21 730
|
22 614
|
|
| Cash from Investing Activities |
(996)
N/A
|
(1 468)
-47%
|
(2 282)
-55%
|
(2 271)
+0%
|
(2 676)
-18%
|
336
N/A
|
3 262
+872%
|
3 856
+18%
|
4 140
+7%
|
2 333
-44%
|
786
-66%
|
1 939
+147%
|
778
-60%
|
6 214
+699%
|
4 902
-21%
|
3 062
-38%
|
9 809
+220%
|
(11 212)
N/A
|
(11 233)
0%
|
(7 198)
+36%
|
9 349
N/A
|
15 260
+63%
|
(1 042)
N/A
|
(12 844)
-1 132%
|
(4 455)
+65%
|
6 673
N/A
|
13 949
+109%
|
51 475
+269%
|
16 579
-68%
|
17 071
+3%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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 Issuance of Debt |
43
|
(174)
|
1 337
|
1 905
|
166
|
2 828
|
869
|
(3 128)
|
(5 284)
|
(4 697)
|
3 983
|
11 921
|
9 586
|
1 399
|
(4 085)
|
3 803
|
8 700
|
22 061
|
14 072
|
(7 843)
|
(4 859)
|
(8 466)
|
51 645
|
58 569
|
4 816
|
58 285
|
12 816
|
(14 448)
|
(5 579)
|
(35 906)
|
|
| Cash Paid for Dividends |
0
|
0
|
(360)
|
(360)
|
(360)
|
0
|
(748)
|
0
|
(901)
|
0
|
(3 688)
|
(4 836)
|
(4 445)
|
0
|
(3 865)
|
(3 766)
|
(3 780)
|
0
|
(5 110)
|
(5 299)
|
(12 566)
|
0
|
(12 219)
|
(13 609)
|
(20 914)
|
0
|
(26 518)
|
(33 420)
|
(38 305)
|
0
|
|
| Other |
(27)
|
(32)
|
(48)
|
(67)
|
(140)
|
(190)
|
(272)
|
(445)
|
(499)
|
(554)
|
(663)
|
(1 482)
|
(1 761)
|
(2 695)
|
(3 624)
|
(4 642)
|
(8 180)
|
5 238
|
3 555
|
5 227
|
(3 120)
|
(3 916)
|
(1 681)
|
(2 397)
|
(4 610)
|
(6 868)
|
(10 897)
|
(18 189)
|
(34 110)
|
(35 210)
|
|
| Cash from Financing Activities |
16
N/A
|
(206)
N/A
|
929
N/A
|
1 478
+59%
|
(334)
N/A
|
2 277
N/A
|
(151)
N/A
|
(4 408)
-2 821%
|
(6 684)
-52%
|
(6 152)
+8%
|
(368)
+94%
|
6 439
N/A
|
3 380
-48%
|
(5 741)
N/A
|
(11 574)
-102%
|
(4 605)
+60%
|
(3 260)
+29%
|
27 300
N/A
|
15 773
-42%
|
(4 660)
N/A
|
(20 545)
-341%
|
(18 534)
+10%
|
37 744
N/A
|
42 563
+13%
|
(20 708)
N/A
|
30 502
N/A
|
(24 598)
N/A
|
(66 057)
-169%
|
(77 994)
-18%
|
(109 422)
-40%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(5)
|
16
|
14
|
14
|
106
|
563
|
478
|
462
|
304
|
(373)
|
507
|
482
|
856
|
1 190
|
1 218
|
624
|
(979)
|
(1 038)
|
(1 648)
|
(1 143)
|
(5 136)
|
(867)
|
(1 589)
|
(1 116)
|
(1 300)
|
(751)
|
(242)
|
(230)
|
64
|
(426)
|
|
| Net Change in Cash |
178
N/A
|
340
+90%
|
39
-89%
|
(166)
N/A
|
160
N/A
|
1 029
+544%
|
834
-19%
|
839
+1%
|
(333)
N/A
|
(1 046)
-214%
|
3 235
N/A
|
1 972
-39%
|
3 507
+78%
|
4 027
+15%
|
1 548
-62%
|
161
-90%
|
1 614
+901%
|
(3 694)
N/A
|
(5 463)
-48%
|
1 862
N/A
|
6 986
+275%
|
(4 794)
N/A
|
(6 011)
-25%
|
(17 273)
-187%
|
(16 384)
+5%
|
12 014
N/A
|
17 673
+47%
|
5 539
-69%
|
7 572
+37%
|
(14 514)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||
| Free Cash Flow |
906
N/A
|
1 551
+71%
|
795
-49%
|
(79)
N/A
|
1 863
N/A
|
(3 327)
N/A
|
(4 077)
-23%
|
(614)
+85%
|
657
N/A
|
2 036
+210%
|
1 315
-35%
|
(7 660)
N/A
|
(2 140)
+72%
|
1 650
N/A
|
6 198
+276%
|
61
-99%
|
(5 106)
N/A
|
(19 133)
-275%
|
(8 690)
+55%
|
14 595
N/A
|
20 611
+41%
|
(1 962)
N/A
|
(42 179)
-2 050%
|
(46 713)
-11%
|
9 103
N/A
|
(25 509)
N/A
|
26 584
N/A
|
16 937
-36%
|
63 771
+277%
|
72 720
+14%
|
|