Springs Global Participacoes SA
BOVESPA:SGPS3
Cash Flow Statement
Cash Flow Statement
Springs Global Participacoes SA
| 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 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(342)
|
(344)
|
(305)
|
(234)
|
39
|
41
|
23
|
(18)
|
(18)
|
(19)
|
(173)
|
(210)
|
(407)
|
(468)
|
(317)
|
(284)
|
(144)
|
(116)
|
(130)
|
(106)
|
(53)
|
(43)
|
(45)
|
(33)
|
(29)
|
(1)
|
14
|
23
|
23
|
(6)
|
(17)
|
(32)
|
(6)
|
4
|
16
|
32
|
22
|
27
|
32
|
8
|
112
|
278
|
243
|
188
|
46
|
(316)
|
(356)
|
(326)
|
(321)
|
(146)
|
(119)
|
(118)
|
(154)
|
(190)
|
(313)
|
(454)
|
(631)
|
(778)
|
(1 073)
|
(1 066)
|
(1 022)
|
(735)
|
(803)
|
|
| Depreciation & Amortization |
150
|
147
|
145
|
132
|
122
|
118
|
114
|
112
|
110
|
108
|
106
|
103
|
101
|
99
|
96
|
94
|
94
|
93
|
93
|
93
|
92
|
91
|
89
|
88
|
86
|
84
|
83
|
81
|
79
|
78
|
78
|
78
|
78
|
77
|
76
|
75
|
74
|
74
|
74
|
75
|
79
|
84
|
98
|
106
|
95
|
94
|
84
|
81
|
94
|
97
|
97
|
99
|
102
|
102
|
103
|
100
|
98
|
98
|
96
|
93
|
87
|
81
|
98
|
|
| Change in Deffered Taxes |
(23)
|
(27)
|
(34)
|
(6)
|
(15)
|
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
|
|
| Other Non-Cash Items |
319
|
303
|
246
|
122
|
(78)
|
(84)
|
(35)
|
(24)
|
6
|
(7)
|
51
|
122
|
195
|
205
|
116
|
53
|
17
|
14
|
54
|
66
|
40
|
52
|
72
|
78
|
93
|
74
|
51
|
51
|
53
|
89
|
122
|
140
|
179
|
233
|
243
|
248
|
126
|
143
|
162
|
177
|
(25)
|
(299)
|
(333)
|
(289)
|
48
|
335
|
343
|
298
|
346
|
198
|
212
|
229
|
245
|
261
|
314
|
336
|
371
|
394
|
665
|
693
|
679
|
398
|
412
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
6
|
19
|
22
|
27
|
21
|
10
|
24
|
21
|
20
|
17
|
0
|
1
|
1
|
(0)
|
0
|
(1)
|
0
|
2
|
6
|
8
|
9
|
6
|
(7)
|
(11)
|
(7)
|
(3)
|
1
|
64
|
73
|
75
|
6
|
30
|
62
|
58
|
4
|
(90)
|
(137)
|
(136)
|
(1)
|
(72)
|
(71)
|
(72)
|
0
|
2
|
(2)
|
(0)
|
0
|
(3)
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
35
|
44
|
36
|
33
|
21
|
15
|
7
|
21
|
27
|
28
|
35
|
25
|
37
|
51
|
80
|
88
|
72
|
64
|
46
|
43
|
49
|
54
|
50
|
54
|
66
|
54
|
116
|
128
|
153
|
176
|
147
|
148
|
139
|
139
|
135
|
137
|
125
|
121
|
105
|
100
|
102
|
106
|
104
|
102
|
100
|
95
|
85
|
76
|
68
|
65
|
66
|
74
|
83
|
99
|
121
|
133
|
134
|
114
|
89
|
57
|
50
|
42
|
46
|
|
| Change in Working Capital |
(44)
|
(148)
|
(68)
|
(23)
|
134
|
172
|
88
|
(52)
|
(141)
|
(173)
|
(176)
|
(191)
|
(78)
|
(22)
|
(66)
|
11
|
(23)
|
(39)
|
(9)
|
(31)
|
(81)
|
(89)
|
(86)
|
(149)
|
(185)
|
(150)
|
(224)
|
(202)
|
(233)
|
(295)
|
(271)
|
(286)
|
(250)
|
(291)
|
(265)
|
(278)
|
(167)
|
(233)
|
(222)
|
(224)
|
(253)
|
(137)
|
(166)
|
(109)
|
(194)
|
72
|
210
|
219
|
140
|
(13)
|
(47)
|
(116)
|
(67)
|
(42)
|
(27)
|
167
|
274
|
318
|
306
|
209
|
226
|
241
|
259
|
|
| Cash from Operating Activities |
60
N/A
|
(68)
N/A
|
(17)
+75%
|
(10)
+43%
|
202
N/A
|
233
+15%
|
175
-25%
|
11
-94%
|
(44)
N/A
|
(91)
-106%
|
(192)
-110%
|
(176)
+8%
|
(189)
-8%
|
(186)
+2%
|
(170)
+9%
|
(126)
+26%
|
(56)
+55%
|
(48)
+15%
|
8
N/A
|
21
+178%
|
(3)
N/A
|
11
N/A
|
30
+176%
|
(17)
N/A
|
(35)
-104%
|
8
N/A
|
(76)
N/A
|
(47)
+38%
|
(79)
-68%
|
(135)
-71%
|
(88)
+35%
|
(100)
-14%
|
0
N/A
|
23
+9 406%
|
70
+202%
|
77
+10%
|
54
-30%
|
10
-82%
|
47
+386%
|
35
-25%
|
(88)
N/A
|
(73)
+16%
|
(158)
-115%
|
(103)
+34%
|
(6)
+94%
|
184
N/A
|
281
+53%
|
272
-3%
|
260
-4%
|
136
-48%
|
143
+5%
|
93
-35%
|
126
+35%
|
131
+4%
|
77
-42%
|
148
+94%
|
112
-24%
|
32
-71%
|
(6)
N/A
|
(71)
-1 079%
|
(30)
+57%
|
(16)
+48%
|
(34)
-117%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(100)
|
(93)
|
(87)
|
(79)
|
(77)
|
(73)
|
(73)
|
(65)
|
(60)
|
(64)
|
(64)
|
(92)
|
(74)
|
(66)
|
(72)
|
(46)
|
(60)
|
(64)
|
(52)
|
(54)
|
(57)
|
(62)
|
(60)
|
(55)
|
(55)
|
(52)
|
(51)
|
(50)
|
(42)
|
(51)
|
(68)
|
(57)
|
(56)
|
(43)
|
(26)
|
(41)
|
(55)
|
(61)
|
(56)
|
(61)
|
(44)
|
(55)
|
(66)
|
(63)
|
(89)
|
(94)
|
(85)
|
(79)
|
(69)
|
(51)
|
(55)
|
(48)
|
(37)
|
(28)
|
(28)
|
(25)
|
(20)
|
(18)
|
(12)
|
(11)
|
(10)
|
(7)
|
(8)
|
|
| Other Items |
23
|
(6)
|
(24)
|
(35)
|
(3)
|
5
|
(1)
|
85
|
75
|
37
|
19
|
(86)
|
(35)
|
(23)
|
81
|
119
|
101
|
98
|
56
|
34
|
15
|
23
|
1
|
36
|
41
|
41
|
26
|
27
|
22
|
18
|
(10)
|
(28)
|
(65)
|
(63)
|
(40)
|
(35)
|
19
|
(6)
|
(2)
|
(25)
|
19
|
337
|
341
|
337
|
318
|
(31)
|
12
|
23
|
(20)
|
29
|
(25)
|
(45)
|
(49)
|
(80)
|
(71)
|
(80)
|
(35)
|
(15)
|
(1)
|
(60)
|
(27)
|
(11)
|
17
|
|
| Cash from Investing Activities |
(77)
N/A
|
(98)
-28%
|
(111)
-13%
|
(114)
-3%
|
(81)
+29%
|
(67)
+17%
|
(74)
-10%
|
20
N/A
|
16
-24%
|
(27)
N/A
|
(45)
-70%
|
(178)
-295%
|
(110)
+38%
|
(89)
+19%
|
9
N/A
|
73
+743%
|
41
-43%
|
34
-17%
|
4
-89%
|
(20)
N/A
|
(42)
-114%
|
(39)
+6%
|
(58)
-49%
|
(20)
+66%
|
(14)
+29%
|
(11)
+21%
|
(25)
-124%
|
(23)
+7%
|
(20)
+14%
|
(33)
-66%
|
(78)
-133%
|
(85)
-10%
|
(121)
-42%
|
(107)
+12%
|
(66)
+38%
|
(76)
-14%
|
(36)
+52%
|
(67)
-86%
|
(58)
+13%
|
(86)
-47%
|
(25)
+70%
|
281
N/A
|
275
-2%
|
274
0%
|
229
-16%
|
(126)
N/A
|
(73)
+42%
|
(56)
+24%
|
(88)
-59%
|
(23)
+74%
|
(80)
-248%
|
(92)
-16%
|
(86)
+7%
|
(107)
-25%
|
(99)
+8%
|
(105)
-6%
|
(54)
+48%
|
(34)
+38%
|
(13)
+61%
|
(71)
-442%
|
(37)
+48%
|
(18)
+52%
|
9
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
200
|
0
|
200
|
200
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
169
|
189
|
189
|
0
|
20
|
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 Issuance of Debt |
(230)
|
(147)
|
(185)
|
(231)
|
(244)
|
(176)
|
(105)
|
(54)
|
126
|
170
|
339
|
689
|
303
|
292
|
(74)
|
(381)
|
(197)
|
(178)
|
(50)
|
(41)
|
18
|
(18)
|
1
|
(140)
|
(173)
|
(182)
|
(91)
|
39
|
112
|
265
|
180
|
218
|
141
|
(11)
|
(0)
|
(24)
|
(19)
|
69
|
17
|
61
|
90
|
(103)
|
(57)
|
(137)
|
(210)
|
(137)
|
(199)
|
(219)
|
(151)
|
(126)
|
(95)
|
6
|
(18)
|
(49)
|
121
|
2
|
(52)
|
4
|
(157)
|
(56)
|
(69)
|
(56)
|
(62)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
(1)
|
0
|
(5)
|
(6)
|
(13)
|
0
|
(10)
|
(9)
|
(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 |
(27)
|
0
|
14
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
0
|
(19)
|
(19)
|
(4)
|
0
|
0
|
270
|
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 |
(57)
N/A
|
67
N/A
|
28
-58%
|
(18)
N/A
|
(246)
-1 264%
|
(177)
+28%
|
(109)
+38%
|
(60)
+46%
|
113
N/A
|
157
+40%
|
329
+109%
|
680
+107%
|
303
-56%
|
291
-4%
|
95
-67%
|
(192)
N/A
|
(22)
+88%
|
(3)
+86%
|
(48)
-1 413%
|
(60)
-23%
|
14
N/A
|
(22)
N/A
|
1
N/A
|
130
+14 311%
|
97
-25%
|
88
-9%
|
179
+104%
|
39
-78%
|
112
+191%
|
265
+136%
|
180
-32%
|
218
+21%
|
141
-35%
|
(11)
N/A
|
(0)
+97%
|
(24)
-7 967%
|
(19)
+20%
|
69
N/A
|
17
-76%
|
61
+271%
|
90
+47%
|
(103)
N/A
|
(57)
+44%
|
(137)
-140%
|
(210)
-53%
|
(137)
+35%
|
(199)
-46%
|
(219)
-10%
|
(151)
+31%
|
(126)
+17%
|
(95)
+24%
|
6
N/A
|
(18)
N/A
|
(49)
-173%
|
121
N/A
|
2
-98%
|
(52)
N/A
|
4
N/A
|
(157)
N/A
|
(56)
+65%
|
(69)
-25%
|
(56)
+19%
|
(62)
-11%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
20
|
19
|
20
|
15
|
(7)
|
(4)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(0)
|
2
|
0
|
3
|
2
|
(0)
|
1
|
0
|
0
|
3
|
8
|
2
|
3
|
0
|
(1)
|
3
|
9
|
7
|
(0)
|
(7)
|
(14)
|
(10)
|
(8)
|
1
|
(3)
|
(4)
|
(2)
|
3
|
4
|
7
|
9
|
1
|
3
|
(1)
|
(2)
|
(0)
|
(0)
|
(3)
|
1
|
(3)
|
4
|
9
|
7
|
23
|
15
|
19
|
23
|
16
|
10
|
13
|
17
|
13
|
|
| Net Change in Cash |
(55)
N/A
|
(81)
-48%
|
(79)
+3%
|
(126)
-60%
|
(131)
-4%
|
(16)
+88%
|
(11)
+31%
|
(30)
-176%
|
83
N/A
|
37
-55%
|
90
+142%
|
326
+263%
|
5
-98%
|
17
+206%
|
(64)
N/A
|
(243)
-279%
|
(37)
+85%
|
(16)
+56%
|
(37)
-127%
|
(58)
-56%
|
(28)
+52%
|
(43)
-54%
|
(25)
+40%
|
95
N/A
|
48
-50%
|
85
+76%
|
81
-5%
|
(23)
N/A
|
20
N/A
|
97
+376%
|
8
-92%
|
18
+131%
|
10
-41%
|
(103)
N/A
|
4
N/A
|
(26)
N/A
|
(5)
+81%
|
10
N/A
|
8
-15%
|
15
+85%
|
(16)
N/A
|
114
N/A
|
61
-47%
|
37
-40%
|
12
-66%
|
(80)
N/A
|
8
N/A
|
(3)
N/A
|
17
N/A
|
(13)
N/A
|
(36)
-183%
|
11
N/A
|
31
+190%
|
(18)
N/A
|
122
N/A
|
61
-50%
|
26
-58%
|
26
+1%
|
(160)
N/A
|
(187)
-17%
|
(124)
+34%
|
(72)
+42%
|
(74)
-2%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(41)
N/A
|
(161)
-297%
|
(103)
+36%
|
(88)
+15%
|
124
N/A
|
160
+29%
|
102
-36%
|
(54)
N/A
|
(104)
-93%
|
(155)
-49%
|
(256)
-65%
|
(268)
-5%
|
(264)
+2%
|
(252)
+4%
|
(242)
+4%
|
(172)
+29%
|
(116)
+32%
|
(112)
+3%
|
(45)
+60%
|
(33)
+27%
|
(59)
-83%
|
(51)
+15%
|
(30)
+42%
|
(73)
-146%
|
(90)
-24%
|
(44)
+52%
|
(127)
-191%
|
(97)
+24%
|
(121)
-25%
|
(185)
-53%
|
(156)
+16%
|
(158)
-1%
|
(56)
+64%
|
(20)
+64%
|
43
N/A
|
36
-17%
|
(1)
N/A
|
(51)
-3 791%
|
(9)
+82%
|
(26)
-178%
|
(132)
-417%
|
(128)
+3%
|
(224)
-74%
|
(166)
+26%
|
(95)
+43%
|
90
N/A
|
196
+118%
|
193
-1%
|
191
-1%
|
84
-56%
|
88
+4%
|
45
-48%
|
89
+96%
|
103
+16%
|
49
-53%
|
123
+153%
|
93
-25%
|
14
-85%
|
(18)
N/A
|
(81)
-360%
|
(40)
+51%
|
(22)
+44%
|
(42)
-87%
|
|