CSU Digital SA
BOVESPA:CSUD3
Cash Flow Statement
Cash Flow Statement
CSU Digital SA
| Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | 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 | 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 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(17)
|
(24)
|
(23)
|
(22)
|
(12)
|
(5)
|
1
|
3
|
8
|
10
|
13
|
17
|
17
|
20
|
23
|
26
|
33
|
30
|
28
|
24
|
23
|
26
|
26
|
27
|
22
|
11
|
6
|
1
|
0
|
5
|
8
|
10
|
11
|
14
|
14
|
15
|
19
|
24
|
28
|
31
|
35
|
35
|
36
|
39
|
45
|
45
|
44
|
41
|
33
|
29
|
25
|
27
|
27
|
32
|
38
|
42
|
47
|
50
|
54
|
58
|
61
|
63
|
66
|
68
|
74
|
78
|
81
|
86
|
88
|
92
|
94
|
93
|
91
|
91
|
92
|
|
| Depreciation & Amortization |
19
|
22
|
25
|
17
|
33
|
33
|
34
|
35
|
35
|
35
|
35
|
36
|
37
|
34
|
31
|
28
|
24
|
23
|
23
|
23
|
24
|
26
|
28
|
28
|
28
|
27
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
27
|
27
|
28
|
29
|
30
|
31
|
32
|
33
|
33
|
33
|
32
|
32
|
32
|
33
|
33
|
34
|
41
|
48
|
54
|
59
|
59
|
58
|
59
|
60
|
60
|
60
|
60
|
60
|
60
|
61
|
62
|
62
|
62
|
62
|
63
|
64
|
63
|
62
|
62
|
62
|
62
|
62
|
|
| Change in Deffered Taxes |
(6)
|
(8)
|
(9)
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
1
|
(0)
|
0
|
(2)
|
(1)
|
0
|
(1)
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
8
|
12
|
12
|
14
|
5
|
3
|
4
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(0)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(0)
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
(1)
|
(2)
|
0
|
|
| Stock-Based Compensation |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
13
|
1
|
4
|
0
|
7
|
13
|
10
|
12
|
14
|
9
|
12
|
13
|
14
|
10
|
8
|
8
|
19
|
16
|
17
|
17
|
14
|
15
|
16
|
13
|
15
|
15
|
16
|
24
|
21
|
21
|
22
|
19
|
21
|
21
|
21
|
21
|
20
|
18
|
18
|
16
|
13
|
12
|
10
|
11
|
12
|
12
|
12
|
11
|
9
|
10
|
11
|
11
|
14
|
11
|
11
|
11
|
9
|
11
|
11
|
11
|
11
|
12
|
13
|
14
|
15
|
15
|
15
|
18
|
12
|
12
|
13
|
8
|
10
|
13
|
8
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(4)
|
(4)
|
3
|
3
|
5
|
8
|
6
|
7
|
5
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
(1)
|
(3)
|
(3)
|
3
|
7
|
10
|
12
|
9
|
9
|
12
|
10
|
7
|
6
|
2
|
1
|
2
|
6
|
10
|
11
|
16
|
17
|
21
|
27
|
26
|
28
|
24
|
25
|
25
|
23
|
23
|
20
|
19
|
23
|
25
|
28
|
27
|
26
|
24
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
13
|
2
|
4
|
7
|
9
|
9
|
9
|
8
|
7
|
5
|
6
|
2
|
6
|
7
|
6
|
11
|
8
|
7
|
8
|
7
|
6
|
6
|
6
|
7
|
8
|
8
|
9
|
8
|
8
|
10
|
10
|
12
|
13
|
11
|
11
|
9
|
7
|
7
|
8
|
8
|
8
|
7
|
7
|
8
|
7
|
8
|
9
|
9
|
12
|
12
|
12
|
12
|
9
|
9
|
8
|
8
|
8
|
8
|
8
|
9
|
8
|
8
|
9
|
8
|
9
|
10
|
10
|
6
|
5
|
2
|
1
|
|
| Change in Working Capital |
(27)
|
(8)
|
(10)
|
(13)
|
(36)
|
(47)
|
(35)
|
(29)
|
(19)
|
4
|
(3)
|
7
|
19
|
15
|
26
|
26
|
(9)
|
(7)
|
(30)
|
(36)
|
(15)
|
(18)
|
(10)
|
(12)
|
(34)
|
(28)
|
(32)
|
(40)
|
(27)
|
(32)
|
(18)
|
(22)
|
(9)
|
(8)
|
(18)
|
(3)
|
(11)
|
(21)
|
(6)
|
(19)
|
(19)
|
(17)
|
(13)
|
(2)
|
2
|
7
|
(21)
|
(22)
|
(30)
|
(21)
|
(14)
|
(11)
|
(11)
|
(14)
|
16
|
12
|
11
|
7
|
(11)
|
(5)
|
(13)
|
(9)
|
(16)
|
(24)
|
(16)
|
(20)
|
(23)
|
(22)
|
(11)
|
(10)
|
(7)
|
(4)
|
15
|
(6)
|
5
|
|
| Cash from Operating Activities |
(17)
N/A
|
(17)
+3%
|
(12)
+26%
|
(30)
-141%
|
(9)
+72%
|
(8)
+2%
|
11
N/A
|
24
+126%
|
37
+56%
|
58
+56%
|
57
-2%
|
72
+26%
|
86
+20%
|
80
-8%
|
89
+11%
|
88
-1%
|
67
-24%
|
61
-8%
|
39
-36%
|
30
-24%
|
47
+59%
|
52
+9%
|
60
+16%
|
56
-6%
|
32
-43%
|
24
-24%
|
15
-40%
|
12
-18%
|
19
+57%
|
21
+12%
|
37
+76%
|
31
-16%
|
49
+55%
|
52
+8%
|
44
-17%
|
61
+38%
|
56
-8%
|
49
-13%
|
79
+62%
|
73
-8%
|
74
+1%
|
78
+5%
|
71
-9%
|
84
+18%
|
94
+13%
|
98
+4%
|
69
-29%
|
64
-9%
|
47
-26%
|
61
+30%
|
72
+18%
|
83
+15%
|
88
+6%
|
87
-1%
|
122
+40%
|
122
0%
|
126
+3%
|
126
+0%
|
113
-10%
|
122
+8%
|
116
-5%
|
125
+7%
|
122
-2%
|
118
-3%
|
132
+11%
|
134
+2%
|
135
+1%
|
145
+7%
|
152
+5%
|
156
+3%
|
159
+2%
|
155
-3%
|
176
+14%
|
157
-11%
|
164
+4%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
(39)
|
(41)
|
(26)
|
(51)
|
(50)
|
(45)
|
(45)
|
(27)
|
(34)
|
(35)
|
(39)
|
(41)
|
(35)
|
(35)
|
(30)
|
(22)
|
(20)
|
(20)
|
(20)
|
(28)
|
(28)
|
(26)
|
(24)
|
(21)
|
(22)
|
(23)
|
(25)
|
(26)
|
(24)
|
(25)
|
(25)
|
(25)
|
(28)
|
(28)
|
(29)
|
(34)
|
(35)
|
(36)
|
(38)
|
(58)
|
(56)
|
(56)
|
(55)
|
(36)
|
(39)
|
(42)
|
(47)
|
(48)
|
(47)
|
(45)
|
(46)
|
(48)
|
(49)
|
(53)
|
(50)
|
(49)
|
(48)
|
(45)
|
(47)
|
(50)
|
(52)
|
(54)
|
(57)
|
(56)
|
(56)
|
(60)
|
(60)
|
(62)
|
(67)
|
(65)
|
(69)
|
(74)
|
(77)
|
(79)
|
|
| Other Items |
(40)
|
(20)
|
(26)
|
(36)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(10)
|
(10)
|
(11)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(40)
N/A
|
(23)
+42%
|
(31)
-34%
|
(26)
+17%
|
(51)
-99%
|
(47)
+9%
|
(37)
+21%
|
(31)
+17%
|
(27)
+15%
|
(34)
-28%
|
(35)
-5%
|
(39)
-10%
|
(41)
-5%
|
(35)
+13%
|
(35)
-1%
|
(30)
+15%
|
(22)
+27%
|
(20)
+9%
|
(20)
-1%
|
(20)
N/A
|
(28)
-38%
|
(28)
+2%
|
(26)
+8%
|
(21)
+19%
|
(17)
+16%
|
(19)
-10%
|
(20)
-4%
|
(25)
-26%
|
(26)
-3%
|
(24)
+5%
|
(26)
-6%
|
(26)
+0%
|
(26)
+0%
|
(28)
-9%
|
(28)
-1%
|
(29)
-4%
|
(34)
-14%
|
(33)
+0%
|
(35)
-4%
|
(37)
-6%
|
(56)
-52%
|
(56)
0%
|
(56)
N/A
|
(55)
+2%
|
(36)
+36%
|
(39)
-8%
|
(42)
-8%
|
(47)
-13%
|
(48)
-3%
|
(47)
+3%
|
(45)
+3%
|
(46)
-2%
|
(48)
-4%
|
(49)
-2%
|
(53)
-8%
|
(50)
+5%
|
(49)
+3%
|
(58)
-19%
|
(55)
+5%
|
(57)
-2%
|
(60)
-7%
|
(52)
+13%
|
(55)
-5%
|
(57)
-4%
|
(56)
+3%
|
(56)
-1%
|
(61)
-9%
|
(63)
-2%
|
(62)
+1%
|
(67)
-7%
|
(64)
+5%
|
(67)
-5%
|
(74)
-11%
|
(77)
-4%
|
(79)
-3%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
91
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(4)
|
(5)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(9)
|
(9)
|
(8)
|
(7)
|
(5)
|
(3)
|
(4)
|
(7)
|
(8)
|
(10)
|
(8)
|
(5)
|
(2)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
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 |
(1)
|
(44)
|
(32)
|
(4)
|
25
|
47
|
28
|
(96)
|
(12)
|
(25)
|
(23)
|
(23)
|
(33)
|
(29)
|
(19)
|
(20)
|
(20)
|
(21)
|
(26)
|
(8)
|
0
|
1
|
3
|
(15)
|
(10)
|
21
|
23
|
23
|
16
|
(14)
|
(19)
|
(17)
|
(21)
|
(27)
|
(11)
|
(16)
|
(13)
|
(13)
|
(28)
|
(20)
|
(11)
|
(8)
|
(5)
|
(3)
|
(1)
|
(0)
|
(0)
|
(8)
|
(16)
|
(21)
|
(26)
|
(30)
|
(32)
|
(32)
|
(10)
|
(9)
|
(13)
|
(14)
|
(37)
|
(39)
|
(40)
|
(41)
|
(42)
|
(43)
|
(43)
|
(43)
|
(43)
|
(43)
|
(44)
|
(43)
|
(43)
|
(45)
|
(46)
|
(50)
|
(44)
|
|
| Cash Paid for Dividends |
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(8)
|
(15)
|
(15)
|
(15)
|
(16)
|
(6)
|
(6)
|
(6)
|
(8)
|
(8)
|
(8)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(6)
|
(6)
|
(6)
|
(17)
|
(12)
|
(12)
|
(12)
|
(13)
|
(16)
|
(16)
|
(16)
|
(13)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(11)
|
(17)
|
(17)
|
(17)
|
(18)
|
(30)
|
(28)
|
(30)
|
(37)
|
(40)
|
(47)
|
(58)
|
0
|
(42)
|
(42)
|
(35)
|
(41)
|
(43)
|
|
| Other |
0
|
0
|
0
|
37
|
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
|
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 |
74
N/A
|
48
-35%
|
(41)
N/A
|
17
N/A
|
25
+50%
|
47
+89%
|
28
-40%
|
5
-84%
|
(12)
N/A
|
(25)
-113%
|
(24)
+4%
|
(26)
-8%
|
(36)
-41%
|
(33)
+10%
|
(25)
+23%
|
(25)
+1%
|
(26)
-3%
|
(33)
-29%
|
(46)
-38%
|
(29)
+38%
|
(23)
+19%
|
(23)
+0%
|
(11)
+52%
|
(28)
-151%
|
(21)
+25%
|
11
N/A
|
11
+6%
|
9
-20%
|
0
-96%
|
(24)
N/A
|
(28)
-18%
|
(22)
+20%
|
(23)
-5%
|
(27)
-15%
|
(14)
+47%
|
(19)
-36%
|
(17)
+14%
|
(16)
+1%
|
(34)
-107%
|
(26)
+22%
|
(18)
+33%
|
(26)
-47%
|
(18)
+32%
|
(16)
+11%
|
(14)
+13%
|
(13)
+1%
|
(18)
-33%
|
(26)
-45%
|
(33)
-29%
|
(35)
-6%
|
(35)
+2%
|
(38)
-11%
|
(41)
-7%
|
(41)
+1%
|
(19)
+54%
|
(18)
+3%
|
(22)
-22%
|
(25)
-13%
|
(54)
-116%
|
(56)
-3%
|
(56)
-1%
|
(59)
-5%
|
(72)
-21%
|
(71)
+1%
|
(73)
-2%
|
(80)
-10%
|
(83)
-4%
|
(90)
-8%
|
(101)
-12%
|
(80)
+20%
|
(83)
-4%
|
(86)
-3%
|
(80)
+7%
|
(90)
-13%
|
(86)
+5%
|
|
| 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
|
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 |
17
N/A
|
8
-53%
|
(85)
N/A
|
(39)
+54%
|
(35)
+11%
|
(8)
+77%
|
2
N/A
|
(3)
N/A
|
(1)
+68%
|
(0)
+63%
|
(2)
-633%
|
7
N/A
|
9
+27%
|
12
+27%
|
28
+134%
|
33
+18%
|
19
-42%
|
8
-58%
|
(27)
N/A
|
(19)
+29%
|
(4)
+79%
|
1
N/A
|
23
+2 825%
|
7
-68%
|
(6)
N/A
|
16
N/A
|
6
-62%
|
(4)
N/A
|
(6)
-62%
|
(27)
-322%
|
(16)
+39%
|
(17)
-2%
|
(0)
+98%
|
(2)
-500%
|
1
N/A
|
12
+757%
|
6
-51%
|
(1)
N/A
|
10
N/A
|
9
-7%
|
(0)
N/A
|
(5)
-4 500%
|
(3)
+35%
|
13
N/A
|
45
+254%
|
46
+2%
|
10
-78%
|
(9)
N/A
|
(35)
-286%
|
(21)
+40%
|
(8)
+64%
|
(1)
+86%
|
(1)
+45%
|
(2)
-267%
|
51
N/A
|
54
+5%
|
55
+2%
|
43
-22%
|
4
-91%
|
10
+150%
|
(1)
N/A
|
13
N/A
|
(4)
N/A
|
(10)
-130%
|
3
N/A
|
(2)
N/A
|
(9)
-300%
|
(7)
+20%
|
(11)
-49%
|
9
N/A
|
12
+30%
|
2
-82%
|
22
+869%
|
(11)
N/A
|
(1)
+88%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(17)
N/A
|
(56)
-221%
|
(54)
+3%
|
(55)
-3%
|
(60)
-8%
|
(58)
+3%
|
(34)
+42%
|
(21)
+38%
|
11
N/A
|
25
+126%
|
22
-12%
|
33
+53%
|
46
+38%
|
45
-2%
|
53
+19%
|
58
+9%
|
45
-23%
|
41
-8%
|
19
-54%
|
9
-50%
|
19
+104%
|
24
+24%
|
35
+44%
|
33
-6%
|
12
-64%
|
2
-82%
|
(8)
N/A
|
(13)
-60%
|
(7)
+47%
|
(2)
+68%
|
12
N/A
|
7
-46%
|
24
+265%
|
24
+1%
|
16
-36%
|
31
+101%
|
22
-28%
|
14
-38%
|
43
+208%
|
34
-19%
|
16
-53%
|
21
+31%
|
15
-31%
|
28
+94%
|
59
+107%
|
59
+2%
|
28
-53%
|
17
-40%
|
(1)
N/A
|
14
N/A
|
27
+89%
|
37
+38%
|
40
+8%
|
38
-5%
|
70
+81%
|
72
+3%
|
77
+7%
|
78
+1%
|
68
-13%
|
75
+11%
|
67
-11%
|
73
+9%
|
68
-7%
|
62
-9%
|
76
+23%
|
78
+3%
|
75
-3%
|
85
+13%
|
90
+6%
|
90
0%
|
94
+5%
|
85
-9%
|
102
+19%
|
80
-22%
|
85
+6%
|
|