Pettenati SA Industria Textil
BOVESPA:PTNT3
Cash Flow Statement
Cash Flow Statement
Pettenati SA Industria Textil
| 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 |
(5)
|
(7)
|
(12)
|
(12)
|
(12)
|
(10)
|
(10)
|
(6)
|
(4)
|
(6)
|
1
|
4
|
5
|
9
|
12
|
13
|
13
|
13
|
18
|
24
|
32
|
33
|
27
|
27
|
25
|
31
|
41
|
51
|
55
|
49
|
45
|
37
|
44
|
33
|
36
|
39
|
39
|
47
|
38
|
(3)
|
5
|
28
|
43
|
90
|
85
|
111
|
117
|
113
|
116
|
81
|
79
|
83
|
76
|
71
|
62
|
38
|
39
|
42
|
48
|
50
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
13
|
14
|
14
|
14
|
14
|
14
|
14
|
13
|
13
|
13
|
13
|
14
|
14
|
14
|
14
|
15
|
16
|
17
|
19
|
21
|
21
|
21
|
21
|
20
|
20
|
19
|
19
|
20
|
20
|
21
|
22
|
22
|
23
|
24
|
25
|
27
|
29
|
31
|
33
|
27
|
31
|
30
|
29
|
34
|
27
|
27
|
28
|
28
|
29
|
30
|
31
|
32
|
33
|
34
|
35
|
37
|
38
|
|
| Other Non-Cash Items |
5
|
2
|
7
|
9
|
8
|
11
|
5
|
6
|
7
|
4
|
6
|
4
|
5
|
5
|
7
|
3
|
1
|
0
|
(5)
|
(3)
|
(0)
|
(2)
|
2
|
(8)
|
(13)
|
(8)
|
(6)
|
(0)
|
(1)
|
(4)
|
(9)
|
(6)
|
(5)
|
(6)
|
(8)
|
(11)
|
(16)
|
(15)
|
(12)
|
14
|
17
|
11
|
12
|
(26)
|
(25)
|
(18)
|
(26)
|
(11)
|
(6)
|
(2)
|
9
|
16
|
23
|
29
|
27
|
24
|
30
|
23
|
38
|
43
|
|
| Cash Taxes Paid |
(1)
|
(2)
|
(1)
|
3
|
3
|
2
|
2
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
(0)
|
0
|
0
|
0
|
6
|
6
|
6
|
6
|
7
|
7
|
8
|
7
|
14
|
13
|
14
|
13
|
5
|
3
|
3
|
3
|
3
|
(1)
|
(1)
|
(1)
|
(6)
|
(0)
|
2
|
21
|
19
|
1
|
6
|
(7)
|
6
|
2
|
(5)
|
(7)
|
(11)
|
(1)
|
1
|
(3)
|
(11)
|
(1)
|
|
| Cash Interest Paid |
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
|
4
|
7
|
12
|
16
|
18
|
19
|
17
|
18
|
16
|
16
|
23
|
22
|
|
| Change in Working Capital |
(5)
|
(7)
|
(14)
|
(15)
|
(9)
|
(4)
|
(4)
|
(4)
|
(3)
|
(8)
|
(14)
|
(13)
|
(12)
|
(12)
|
(10)
|
(6)
|
(11)
|
(19)
|
(12)
|
(17)
|
(25)
|
(12)
|
(13)
|
3
|
22
|
(1)
|
(5)
|
(32)
|
(27)
|
(12)
|
(31)
|
(16)
|
(33)
|
(29)
|
(6)
|
(5)
|
(24)
|
(18)
|
(40)
|
(29)
|
(10)
|
10
|
35
|
(6)
|
16
|
(87)
|
(88)
|
(112)
|
(124)
|
(46)
|
(38)
|
44
|
34
|
12
|
(2)
|
(10)
|
(42)
|
(248)
|
(36)
|
(53)
|
|
| Cash from Operating Activities |
(6)
N/A
|
(14)
-124%
|
(20)
-48%
|
(3)
+83%
|
0
N/A
|
10
+2 874%
|
5
-53%
|
10
+97%
|
14
+41%
|
4
-73%
|
7
+80%
|
8
+17%
|
11
+45%
|
16
+44%
|
23
+41%
|
24
+4%
|
17
-28%
|
9
-50%
|
16
+89%
|
20
+23%
|
24
+22%
|
38
+59%
|
37
-4%
|
43
+16%
|
55
+29%
|
43
-22%
|
50
+15%
|
38
-23%
|
46
+19%
|
53
+15%
|
24
-54%
|
35
+48%
|
26
-26%
|
20
-24%
|
44
+122%
|
47
+7%
|
22
-54%
|
40
+83%
|
13
-68%
|
11
-14%
|
44
+300%
|
82
+87%
|
116
+41%
|
89
-23%
|
105
+19%
|
35
-67%
|
36
+3%
|
17
-51%
|
13
-24%
|
60
+351%
|
78
+31%
|
172
+120%
|
163
-6%
|
143
-12%
|
118
-17%
|
84
-29%
|
61
-27%
|
(148)
N/A
|
87
N/A
|
78
-10%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
8
|
0
|
0
|
(17)
|
(13)
|
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
|
|
| Other Items |
(3)
|
(2)
|
(12)
|
(14)
|
0
|
0
|
6
|
(2)
|
(0)
|
(2)
|
2
|
(6)
|
(9)
|
(10)
|
(10)
|
(13)
|
(9)
|
(13)
|
(14)
|
(12)
|
(8)
|
(13)
|
(21)
|
(18)
|
(22)
|
(11)
|
(9)
|
(9)
|
(9)
|
(13)
|
(15)
|
(13)
|
(16)
|
(25)
|
(36)
|
(49)
|
(42)
|
(48)
|
(32)
|
(24)
|
(32)
|
(31)
|
(27)
|
(32)
|
(32)
|
(16)
|
(36)
|
(53)
|
(66)
|
(86)
|
(81)
|
(93)
|
(78)
|
(67)
|
(56)
|
(24)
|
(23)
|
(36)
|
(50)
|
(56)
|
|
| Cash from Investing Activities |
(3)
N/A
|
6
N/A
|
10
+60%
|
(14)
N/A
|
(10)
+27%
|
(6)
+44%
|
(5)
+16%
|
(2)
+50%
|
(3)
-42%
|
(3)
-4%
|
(3)
+24%
|
(6)
-141%
|
(9)
-47%
|
(10)
-11%
|
(10)
+3%
|
(13)
-33%
|
(9)
+29%
|
(13)
-43%
|
(14)
-5%
|
(12)
+17%
|
(8)
+28%
|
(13)
-53%
|
(21)
-65%
|
(18)
+16%
|
(22)
-25%
|
(11)
+52%
|
(9)
+16%
|
(9)
+4%
|
(9)
-10%
|
(13)
-33%
|
(15)
-17%
|
(13)
+12%
|
(16)
-26%
|
(25)
-53%
|
(36)
-45%
|
(49)
-36%
|
(42)
+14%
|
(48)
-15%
|
(32)
+33%
|
(24)
+25%
|
(32)
-33%
|
(31)
+2%
|
(27)
+13%
|
(32)
-18%
|
(32)
+1%
|
(16)
+49%
|
(36)
-124%
|
(53)
-47%
|
(66)
-25%
|
(86)
-30%
|
(81)
+6%
|
(93)
-15%
|
(78)
+16%
|
(67)
+14%
|
(56)
+18%
|
(24)
+58%
|
(23)
+3%
|
(36)
-56%
|
(50)
-41%
|
(56)
-11%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
6
|
25
|
40
|
41
|
39
|
11
|
8
|
(8)
|
(5)
|
(9)
|
(4)
|
4
|
(6)
|
(4)
|
(10)
|
(18)
|
(2)
|
15
|
11
|
15
|
5
|
(10)
|
(7)
|
(2)
|
(9)
|
(33)
|
(37)
|
(52)
|
(61)
|
(23)
|
(20)
|
(24)
|
(8)
|
(14)
|
(11)
|
(0)
|
3
|
10
|
52
|
120
|
136
|
120
|
79
|
(7)
|
(25)
|
(64)
|
(50)
|
(13)
|
22
|
87
|
58
|
12
|
16
|
16
|
0
|
22
|
127
|
89
|
98
|
95
|
|
| Cash Paid for Dividends |
0
|
0
|
(6)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(6)
|
0
|
(6)
|
0
|
(7)
|
(12)
|
(12)
|
(12)
|
(8)
|
(14)
|
(42)
|
(58)
|
(55)
|
0
|
(19)
|
(13)
|
0
|
(13)
|
(26)
|
(31)
|
(27)
|
0
|
(23)
|
(8)
|
(21)
|
(21)
|
(15)
|
(23)
|
(20)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
8
|
6
|
8
|
25
|
13
|
17
|
19
|
12
|
19
|
20
|
5
|
11
|
9
|
7
|
0
|
(3)
|
0
|
9
|
0
|
15
|
3
|
1
|
(4)
|
(9)
|
(16)
|
(16)
|
(19)
|
(17)
|
(18)
|
(20)
|
(16)
|
(23)
|
(22)
|
|
| Cash from Financing Activities |
6
N/A
|
25
+308%
|
34
+34%
|
35
+4%
|
33
-5%
|
4
-87%
|
8
+75%
|
(8)
N/A
|
(5)
+31%
|
(9)
-72%
|
(4)
+59%
|
4
N/A
|
(6)
N/A
|
(4)
+36%
|
(10)
-174%
|
(24)
-137%
|
(8)
+65%
|
9
N/A
|
5
-44%
|
9
+70%
|
(1)
N/A
|
(16)
-2 756%
|
(13)
+15%
|
(2)
+83%
|
(9)
-281%
|
(33)
-277%
|
(37)
-12%
|
(50)
-34%
|
(61)
-21%
|
(21)
+65%
|
(1)
+94%
|
(17)
-1 301%
|
2
N/A
|
(1)
N/A
|
(5)
-268%
|
12
N/A
|
12
+1%
|
4
-67%
|
52
+1 190%
|
121
+135%
|
129
+6%
|
96
-25%
|
17
-82%
|
(61)
N/A
|
(61)
+1%
|
(83)
-37%
|
(58)
+31%
|
(9)
+84%
|
13
N/A
|
70
+437%
|
30
-56%
|
(30)
N/A
|
(27)
+12%
|
(26)
+4%
|
(25)
+3%
|
(17)
+30%
|
85
N/A
|
58
-31%
|
51
-12%
|
53
+3%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(1)
|
(1)
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
2
|
0
|
1
|
(1)
|
(0)
|
(2)
|
(3)
|
(2)
|
(0)
|
0
|
1
|
0
|
(3)
|
(0)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
1
|
1
|
(3)
|
(11)
|
(48)
|
0
|
(47)
|
(48)
|
(13)
|
0
|
(15)
|
(17)
|
6
|
0
|
11
|
21
|
(3)
|
0
|
(5)
|
1
|
10
|
0
|
24
|
11
|
(2)
|
|
| Net Change in Cash |
(3)
N/A
|
17
N/A
|
23
+34%
|
19
-17%
|
24
+26%
|
9
-62%
|
8
-16%
|
(1)
N/A
|
5
N/A
|
(9)
N/A
|
0
N/A
|
3
+4 371%
|
(6)
N/A
|
0
N/A
|
0
-16%
|
(13)
N/A
|
1
N/A
|
5
+332%
|
8
+84%
|
16
+87%
|
15
-5%
|
8
-45%
|
(0)
N/A
|
21
N/A
|
25
+17%
|
(1)
N/A
|
4
N/A
|
(20)
N/A
|
(28)
-40%
|
18
N/A
|
8
-58%
|
4
-46%
|
12
+181%
|
(8)
N/A
|
1
N/A
|
11
+1 162%
|
(7)
N/A
|
(7)
+2%
|
21
N/A
|
60
+190%
|
140
+134%
|
99
-30%
|
58
-42%
|
(18)
N/A
|
13
N/A
|
(80)
N/A
|
(75)
+6%
|
(39)
+48%
|
(40)
-2%
|
54
N/A
|
49
-9%
|
46
-6%
|
58
+25%
|
44
-23%
|
38
-15%
|
52
+39%
|
123
+134%
|
(101)
N/A
|
99
N/A
|
73
-26%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(6)
N/A
|
(6)
+6%
|
(20)
-262%
|
(3)
+83%
|
(17)
-383%
|
(3)
+84%
|
5
N/A
|
10
+97%
|
14
+41%
|
4
-73%
|
7
+80%
|
8
+17%
|
11
+45%
|
16
+44%
|
23
+41%
|
24
+4%
|
17
-28%
|
9
-50%
|
16
+89%
|
20
+23%
|
24
+22%
|
38
+59%
|
37
-4%
|
43
+16%
|
55
+29%
|
43
-22%
|
50
+15%
|
38
-23%
|
46
+19%
|
53
+15%
|
24
-54%
|
35
+48%
|
26
-26%
|
20
-24%
|
44
+122%
|
47
+7%
|
22
-54%
|
40
+83%
|
13
-68%
|
11
-14%
|
44
+300%
|
82
+87%
|
116
+41%
|
89
-23%
|
105
+19%
|
35
-67%
|
36
+3%
|
17
-51%
|
13
-24%
|
60
+351%
|
78
+31%
|
172
+120%
|
163
-6%
|
143
-12%
|
118
-17%
|
84
-29%
|
61
-27%
|
(148)
N/A
|
87
N/A
|
78
-10%
|
|