Altri SGPS SA
ELI:ALTR
Cash Flow Statement
Cash Flow Statement
Altri SGPS SA
| Dec-2006 | Jun-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 | 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 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
3
|
0
|
(8)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
10
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(66)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
6
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
|
| Change in Working Capital |
(49)
|
(35)
|
(67)
|
(52)
|
(99)
|
(85)
|
(92)
|
(96)
|
(69)
|
(60)
|
(11)
|
98
|
106
|
116
|
(53)
|
121
|
106
|
81
|
(54)
|
51
|
69
|
96
|
(41)
|
122
|
135
|
126
|
(46)
|
94
|
102
|
(21)
|
142
|
139
|
166
|
(43)
|
215
|
183
|
136
|
(21)
|
100
|
135
|
173
|
(35)
|
227
|
268
|
274
|
(41)
|
247
|
212
|
165
|
(92)
|
155
|
134
|
166
|
(21)
|
156
|
178
|
263
|
(27)
|
287
|
275
|
169
|
(341)
|
(158)
|
(149)
|
(82)
|
150
|
202
|
261
|
(21)
|
244
|
145
|
62
|
|
| Cash from Operating Activities |
49
N/A
|
63
+28%
|
57
-9%
|
72
+25%
|
25
-66%
|
39
+58%
|
9
-76%
|
5
-47%
|
33
+566%
|
41
+26%
|
83
+101%
|
98
+18%
|
106
+9%
|
116
+9%
|
132
+14%
|
121
-8%
|
106
-12%
|
81
-23%
|
54
-33%
|
51
-6%
|
69
+36%
|
96
+39%
|
106
+10%
|
122
+15%
|
135
+11%
|
126
-7%
|
112
-11%
|
94
-16%
|
102
+8%
|
113
+10%
|
142
+26%
|
139
-2%
|
166
+20%
|
206
+24%
|
215
+4%
|
183
-15%
|
136
-26%
|
101
-25%
|
100
-1%
|
135
+35%
|
173
+28%
|
208
+20%
|
227
+9%
|
268
+18%
|
274
+2%
|
235
-14%
|
247
+5%
|
212
-14%
|
165
-22%
|
180
+8%
|
155
-13%
|
134
-14%
|
166
+24%
|
164
-1%
|
156
-4%
|
178
+14%
|
263
+48%
|
262
0%
|
287
+10%
|
275
-4%
|
169
-39%
|
(82)
N/A
|
(158)
-92%
|
(149)
+5%
|
105
N/A
|
150
+43%
|
202
+35%
|
261
+29%
|
261
0%
|
244
-7%
|
145
-41%
|
62
-57%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(33)
|
(58)
|
(100)
|
(157)
|
(159)
|
(255)
|
(258)
|
(251)
|
(247)
|
(166)
|
(128)
|
(88)
|
(60)
|
(50)
|
(26)
|
(21)
|
(22)
|
(22)
|
(19)
|
(16)
|
(14)
|
(12)
|
(15)
|
(16)
|
(15)
|
(15)
|
(15)
|
(27)
|
(6)
|
(38)
|
(48)
|
(42)
|
0
|
(37)
|
(54)
|
(47)
|
(61)
|
(33)
|
(54)
|
(72)
|
(68)
|
(85)
|
(84)
|
(76)
|
(81)
|
(65)
|
(65)
|
(65)
|
(67)
|
(71)
|
(56)
|
(46)
|
(41)
|
(37)
|
(36)
|
(57)
|
(56)
|
(65)
|
(65)
|
(50)
|
(54)
|
(45)
|
(63)
|
(62)
|
(61)
|
(73)
|
(41)
|
(34)
|
(30)
|
(29)
|
(35)
|
(46)
|
|
| Other Items |
(431)
|
(429)
|
(11)
|
(13)
|
7
|
7
|
47
|
52
|
26
|
29
|
7
|
6
|
9
|
7
|
(4)
|
0
|
0
|
3
|
13
|
9
|
5
|
2
|
5
|
(1)
|
1
|
2
|
(1)
|
14
|
(8)
|
20
|
18
|
10
|
(0)
|
3
|
5
|
3
|
31
|
1
|
0
|
(0)
|
1
|
1
|
0
|
(8)
|
(26)
|
(141)
|
(140)
|
(134)
|
(115)
|
(1)
|
(1)
|
2
|
2
|
1
|
(1)
|
(169)
|
(180)
|
(194)
|
(193)
|
(23)
|
(11)
|
6
|
17
|
17
|
20
|
21
|
7
|
8
|
6
|
8
|
8
|
(22)
|
|
| Cash from Investing Activities |
(464)
N/A
|
(487)
-5%
|
(111)
+77%
|
(171)
-54%
|
(152)
+11%
|
(248)
-64%
|
(210)
+15%
|
(199)
+5%
|
(220)
-11%
|
(136)
+38%
|
(121)
+11%
|
(82)
+32%
|
(52)
+37%
|
(42)
+18%
|
(30)
+28%
|
(21)
+32%
|
(21)
-3%
|
(20)
+7%
|
(6)
+70%
|
(6)
-12%
|
(9)
-44%
|
(10)
-8%
|
(10)
-3%
|
(17)
-65%
|
(14)
+16%
|
(13)
+5%
|
(15)
-14%
|
(12)
+19%
|
(14)
-9%
|
(18)
-32%
|
(30)
-67%
|
(32)
-7%
|
(37)
-14%
|
(34)
+6%
|
(25)
+27%
|
(21)
+16%
|
(30)
-42%
|
(32)
-7%
|
(54)
-67%
|
(72)
-34%
|
(67)
+7%
|
(84)
-25%
|
(84)
0%
|
(84)
+0%
|
(107)
-27%
|
(206)
-93%
|
(204)
+1%
|
(199)
+3%
|
(182)
+9%
|
(72)
+60%
|
(57)
+22%
|
(44)
+23%
|
(39)
+11%
|
(37)
+7%
|
(37)
-2%
|
(225)
-506%
|
(236)
-5%
|
(260)
-10%
|
(258)
+1%
|
(73)
+72%
|
(66)
+10%
|
(40)
+39%
|
(46)
-15%
|
(45)
+1%
|
(41)
+10%
|
(52)
-27%
|
(34)
+35%
|
(25)
+25%
|
(24)
+6%
|
(21)
+13%
|
(27)
-30%
|
(68)
-151%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
441
|
447
|
199
|
271
|
257
|
298
|
194
|
244
|
199
|
150
|
84
|
(56)
|
(46)
|
(39)
|
(23)
|
14
|
15
|
(45)
|
(26)
|
(57)
|
(55)
|
(42)
|
(56)
|
(63)
|
28
|
23
|
65
|
85
|
30
|
(23)
|
(55)
|
(195)
|
(135)
|
(99)
|
(233)
|
(142)
|
(38)
|
58
|
124
|
96
|
50
|
(161)
|
19
|
33
|
18
|
90
|
42
|
28
|
(17)
|
9
|
(19)
|
(34)
|
7
|
21
|
(23)
|
92
|
36
|
168
|
163
|
73
|
114
|
(57)
|
(4)
|
36
|
55
|
(31)
|
(76)
|
(122)
|
(132)
|
(57)
|
(71)
|
(66)
|
|
| Cash Paid for Dividends |
(3)
|
(5)
|
(5)
|
0
|
(5)
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
0
|
(4)
|
(4)
|
(4)
|
0
|
(5)
|
(5)
|
(5)
|
(9)
|
(9)
|
(9)
|
0
|
(16)
|
(16)
|
(68)
|
0
|
(103)
|
(103)
|
(51)
|
0
|
(51)
|
(51)
|
(51)
|
(51)
|
(62)
|
(62)
|
(62)
|
0
|
(148)
|
(148)
|
(148)
|
0
|
(62)
|
(62)
|
(62)
|
0
|
(51)
|
(72)
|
(72)
|
0
|
(100)
|
(79)
|
(79)
|
(63)
|
(63)
|
(63)
|
0
|
(51)
|
(51)
|
(51)
|
0
|
(62)
|
(62)
|
|
| Other |
(12)
|
(24)
|
(29)
|
(48)
|
(39)
|
(56)
|
(41)
|
(41)
|
(39)
|
(37)
|
(41)
|
(32)
|
(31)
|
(27)
|
(26)
|
(31)
|
(32)
|
(36)
|
(37)
|
(36)
|
(36)
|
(35)
|
(36)
|
(36)
|
(38)
|
(35)
|
(35)
|
(32)
|
(31)
|
(35)
|
(42)
|
(30)
|
(26)
|
(22)
|
(20)
|
(17)
|
(16)
|
(19)
|
(20)
|
(20)
|
(23)
|
(18)
|
(55)
|
(17)
|
(15)
|
(17)
|
18
|
(23)
|
(27)
|
(27)
|
(25)
|
(22)
|
(18)
|
(15)
|
(13)
|
16
|
158
|
146
|
145
|
114
|
(32)
|
(25)
|
(20)
|
(18)
|
(16)
|
(24)
|
(26)
|
(27)
|
(28)
|
(26)
|
(23)
|
(21)
|
|
| Cash from Financing Activities |
426
N/A
|
418
-2%
|
165
-61%
|
218
+32%
|
213
-2%
|
237
+11%
|
149
-37%
|
198
+33%
|
160
-19%
|
113
-29%
|
43
-62%
|
(88)
N/A
|
(77)
+13%
|
(67)
+13%
|
(49)
+26%
|
(16)
+67%
|
(21)
-30%
|
(85)
-306%
|
(67)
+22%
|
(98)
-47%
|
(96)
+2%
|
(81)
+15%
|
(96)
-18%
|
(103)
-8%
|
(15)
+86%
|
(17)
-13%
|
25
N/A
|
44
+77%
|
(9)
N/A
|
(67)
-610%
|
(106)
-59%
|
(241)
-129%
|
(178)
+26%
|
(189)
-6%
|
(321)
-70%
|
(262)
+19%
|
(156)
+40%
|
(12)
+92%
|
53
N/A
|
24
-54%
|
(24)
N/A
|
(230)
-847%
|
(87)
+62%
|
(45)
+48%
|
(58)
-28%
|
12
N/A
|
(1)
N/A
|
(143)
-12 358%
|
(191)
-34%
|
(166)
+13%
|
(191)
-15%
|
(118)
+38%
|
(73)
+38%
|
(56)
+23%
|
(98)
-75%
|
57
N/A
|
122
+115%
|
242
+99%
|
235
-3%
|
87
-63%
|
3
-96%
|
(161)
N/A
|
(88)
+46%
|
(46)
+48%
|
(25)
+46%
|
(119)
-377%
|
(153)
-29%
|
(200)
-31%
|
(212)
-6%
|
(134)
+37%
|
(155)
-16%
|
(149)
+4%
|
|
| 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)
|
(1)
|
1
|
(0)
|
(1)
|
0
|
|
| Net Change in Cash |
11
N/A
|
(6)
N/A
|
112
N/A
|
119
+7%
|
86
-28%
|
28
-68%
|
(52)
N/A
|
4
N/A
|
(28)
N/A
|
18
N/A
|
5
-75%
|
(73)
N/A
|
(22)
+70%
|
7
N/A
|
52
+647%
|
84
+62%
|
64
-24%
|
(24)
N/A
|
(18)
+23%
|
(53)
-191%
|
(36)
+33%
|
5
N/A
|
(1)
N/A
|
2
N/A
|
106
+6 476%
|
96
-9%
|
122
+27%
|
126
+4%
|
79
-37%
|
28
-64%
|
7
-77%
|
(135)
N/A
|
(48)
+64%
|
(18)
+63%
|
(132)
-646%
|
(99)
+24%
|
(50)
+49%
|
57
N/A
|
99
+74%
|
87
-12%
|
82
-6%
|
(106)
N/A
|
56
N/A
|
138
+146%
|
109
-21%
|
42
-62%
|
41
-1%
|
(130)
N/A
|
(208)
-60%
|
(59)
+72%
|
(92)
-56%
|
(28)
+70%
|
54
N/A
|
71
+32%
|
22
-70%
|
9
-58%
|
149
+1 553%
|
245
+65%
|
265
+8%
|
290
+9%
|
107
-63%
|
(283)
N/A
|
(290)
-3%
|
(240)
+17%
|
39
N/A
|
(21)
N/A
|
15
N/A
|
35
+138%
|
27
-24%
|
89
+234%
|
(39)
N/A
|
(155)
-299%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
16
N/A
|
6
-65%
|
(43)
N/A
|
(86)
-101%
|
(134)
-57%
|
(216)
-61%
|
(248)
-15%
|
(247)
+1%
|
(214)
+13%
|
(124)
+42%
|
(45)
+64%
|
9
N/A
|
46
+393%
|
66
+45%
|
105
+59%
|
101
-4%
|
85
-16%
|
59
-30%
|
35
-41%
|
35
+0%
|
55
+58%
|
84
+51%
|
91
+8%
|
106
+17%
|
120
+13%
|
111
-7%
|
98
-12%
|
67
-31%
|
97
+43%
|
75
-22%
|
94
+26%
|
97
+2%
|
166
+72%
|
169
+2%
|
160
-5%
|
136
-15%
|
75
-45%
|
69
-8%
|
46
-32%
|
63
+35%
|
105
+67%
|
123
+17%
|
143
+16%
|
192
+35%
|
193
+1%
|
170
-12%
|
182
+7%
|
147
-19%
|
99
-33%
|
108
+10%
|
100
-8%
|
88
-12%
|
125
+42%
|
126
+1%
|
120
-5%
|
121
+1%
|
206
+70%
|
197
-5%
|
222
+13%
|
225
+1%
|
115
-49%
|
(127)
N/A
|
(220)
-73%
|
(212)
+4%
|
44
N/A
|
77
+76%
|
161
+109%
|
227
+41%
|
231
+2%
|
215
-7%
|
109
-49%
|
16
-85%
|
|