Mota Engil SGPS SA
ELI:EGL
Cash Flow Statement
Cash Flow Statement
Mota Engil SGPS SA
| Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Dec-2008 | 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 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(15)
|
(16)
|
(19)
|
(9)
|
(8)
|
(12)
|
(13)
|
(14)
|
(15)
|
(16)
|
(20)
|
(20)
|
(21)
|
(23)
|
(21)
|
(18)
|
(26)
|
(34)
|
(34)
|
(36)
|
(36)
|
(25)
|
(28)
|
(24)
|
(25)
|
(20)
|
(19)
|
(19)
|
(10)
|
(37)
|
(39)
|
(35)
|
(44)
|
(39)
|
(40)
|
(58)
|
(74)
|
(78)
|
(76)
|
(58)
|
(41)
|
(27)
|
(29)
|
(31)
|
(24)
|
(34)
|
(38)
|
(36)
|
(48)
|
(42)
|
(37)
|
(38)
|
(20)
|
(43)
|
(50)
|
(55)
|
(68)
|
(44)
|
(62)
|
(107)
|
(77)
|
(88)
|
|
| Change in Working Capital |
(178)
|
(175)
|
(238)
|
(188)
|
(233)
|
(244)
|
(231)
|
(219)
|
(105)
|
(100)
|
(110)
|
(132)
|
(221)
|
(225)
|
(283)
|
(274)
|
(351)
|
(366)
|
(567)
|
(373)
|
(387)
|
(295)
|
(173)
|
(295)
|
(301)
|
(340)
|
(352)
|
(362)
|
(367)
|
(381)
|
(374)
|
(393)
|
(375)
|
(376)
|
(383)
|
(384)
|
(394)
|
(377)
|
(370)
|
(355)
|
(336)
|
(458)
|
(464)
|
(497)
|
(502)
|
(500)
|
(607)
|
(613)
|
(515)
|
(518)
|
(723)
|
(792)
|
(497)
|
(502)
|
(525)
|
(573)
|
(707)
|
(829)
|
(958)
|
(1 003)
|
(963)
|
(951)
|
|
| Cash from Operating Activities |
182
N/A
|
167
-8%
|
193
+16%
|
82
-58%
|
37
-55%
|
87
+134%
|
99
+14%
|
173
+75%
|
286
+65%
|
288
+1%
|
281
-2%
|
346
+23%
|
338
-2%
|
323
-4%
|
343
+6%
|
244
-29%
|
193
-21%
|
357
+85%
|
170
-52%
|
363
+113%
|
508
+40%
|
209
-59%
|
403
+93%
|
251
-38%
|
192
-24%
|
254
+32%
|
214
-16%
|
374
+75%
|
448
+20%
|
308
-31%
|
308
+0%
|
133
-57%
|
128
-4%
|
132
+3%
|
129
-2%
|
76
-41%
|
(1)
N/A
|
166
N/A
|
121
-27%
|
263
+117%
|
322
+23%
|
294
-9%
|
396
+34%
|
326
-18%
|
281
-14%
|
284
+1%
|
327
+15%
|
267
-18%
|
268
+0%
|
349
+31%
|
116
-67%
|
136
+17%
|
209
+54%
|
177
-15%
|
226
+28%
|
308
+36%
|
855
+177%
|
873
+2%
|
327
-63%
|
590
+81%
|
404
-32%
|
575
+42%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(61)
|
(77)
|
(95)
|
(69)
|
(76)
|
(73)
|
(75)
|
(97)
|
(137)
|
(192)
|
(182)
|
(166)
|
(179)
|
(121)
|
(229)
|
(258)
|
(274)
|
(410)
|
(411)
|
(346)
|
(380)
|
(145)
|
(169)
|
(159)
|
(155)
|
(142)
|
(147)
|
(165)
|
(176)
|
(142)
|
(137)
|
(121)
|
(122)
|
(176)
|
(177)
|
(187)
|
(170)
|
(232)
|
(224)
|
(223)
|
(216)
|
(165)
|
(162)
|
(134)
|
(73)
|
(61)
|
(136)
|
(228)
|
(301)
|
(297)
|
(295)
|
(288)
|
(199)
|
(148)
|
(180)
|
(214)
|
(257)
|
(309)
|
(455)
|
(555)
|
(420)
|
(404)
|
|
| Other Items |
(46)
|
(68)
|
(76)
|
(62)
|
(35)
|
(66)
|
(55)
|
(54)
|
(54)
|
37
|
44
|
(12)
|
(37)
|
(96)
|
(42)
|
(13)
|
0
|
(115)
|
(116)
|
(112)
|
(136)
|
11
|
17
|
18
|
42
|
33
|
32
|
35
|
24
|
9
|
7
|
10
|
86
|
156
|
160
|
159
|
54
|
6
|
6
|
14
|
(89)
|
(119)
|
118
|
176
|
232
|
78
|
112
|
(27)
|
(84)
|
(55)
|
87
|
158
|
166
|
147
|
120
|
80
|
215
|
276
|
(25)
|
119
|
197
|
(131)
|
|
| Cash from Investing Activities |
(107)
N/A
|
(145)
-35%
|
(170)
-18%
|
(131)
+23%
|
(111)
+15%
|
(139)
-25%
|
(130)
+6%
|
(151)
-16%
|
(191)
-27%
|
(154)
+19%
|
(138)
+10%
|
(178)
-29%
|
(216)
-21%
|
(217)
-1%
|
(270)
-25%
|
(271)
0%
|
(273)
-1%
|
(524)
-92%
|
(527)
0%
|
(459)
+13%
|
(516)
-13%
|
(134)
+74%
|
(152)
-14%
|
(141)
+8%
|
(113)
+20%
|
(110)
+3%
|
(115)
-5%
|
(130)
-12%
|
(152)
-17%
|
(133)
+12%
|
(130)
+2%
|
(111)
+14%
|
(35)
+68%
|
(20)
+43%
|
(18)
+13%
|
(29)
-64%
|
(116)
-303%
|
(226)
-95%
|
(218)
+3%
|
(210)
+4%
|
(305)
-46%
|
(284)
+7%
|
(43)
+85%
|
42
N/A
|
159
+278%
|
17
-89%
|
(24)
N/A
|
(255)
-955%
|
(385)
-51%
|
(352)
+9%
|
(207)
+41%
|
(130)
+38%
|
(33)
+75%
|
(1)
+97%
|
(60)
-5 792%
|
(134)
-123%
|
(42)
+69%
|
(33)
+22%
|
(480)
-1 364%
|
(436)
+9%
|
(224)
+49%
|
(535)
-139%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(9)
|
(9)
|
(5)
|
(3)
|
(3)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
49
|
49
|
49
|
49
|
0
|
0
|
(3)
|
(3)
|
(6)
|
(6)
|
(3)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
103
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
|
| Net Issuance of Debt |
(23)
|
40
|
78
|
111
|
126
|
121
|
96
|
30
|
58
|
59
|
43
|
66
|
114
|
57
|
92
|
174
|
199
|
372
|
422
|
238
|
208
|
76
|
80
|
70
|
110
|
(16)
|
1
|
41
|
(79)
|
(24)
|
47
|
24
|
89
|
152
|
(41)
|
91
|
202
|
167
|
255
|
122
|
65
|
180
|
(107)
|
(220)
|
(342)
|
(26)
|
67
|
116
|
119
|
213
|
314
|
242
|
44
|
(58)
|
(468)
|
(433)
|
(676)
|
(796)
|
(142)
|
(52)
|
(358)
|
(391)
|
|
| Cash Paid for Dividends |
0
|
(16)
|
(16)
|
(16)
|
0
|
(20)
|
(20)
|
(20)
|
0
|
(22)
|
(22)
|
(23)
|
0
|
(22)
|
(21)
|
(21)
|
(21)
|
(21)
|
0
|
(21)
|
(21)
|
(21)
|
0
|
(21)
|
(21)
|
(21)
|
0
|
(21)
|
(21)
|
(21)
|
0
|
(21)
|
(21)
|
(21)
|
0
|
(57)
|
(58)
|
(55)
|
(60)
|
(29)
|
(36)
|
(38)
|
(35)
|
(24)
|
(24)
|
(45)
|
(42)
|
(8)
|
(27)
|
(44)
|
(29)
|
(9)
|
(5)
|
(3)
|
(14)
|
(34)
|
(27)
|
(72)
|
(60)
|
(51)
|
(60)
|
(53)
|
|
| Other |
(26)
|
(27)
|
(51)
|
(29)
|
(29)
|
(45)
|
(36)
|
(37)
|
(45)
|
(40)
|
(44)
|
(97)
|
(100)
|
(122)
|
(131)
|
(111)
|
(135)
|
(118)
|
(130)
|
(127)
|
(114)
|
(61)
|
(68)
|
(64)
|
(75)
|
(79)
|
(81)
|
(85)
|
(92)
|
(92)
|
(95)
|
(95)
|
(112)
|
(134)
|
(136)
|
(137)
|
(130)
|
(105)
|
(105)
|
(116)
|
(110)
|
(103)
|
(105)
|
(101)
|
(116)
|
(110)
|
(133)
|
(149)
|
(179)
|
(187)
|
(201)
|
(227)
|
(147)
|
(128)
|
319
|
310
|
188
|
132
|
217
|
199
|
145
|
144
|
|
| Cash from Financing Activities |
(59)
N/A
|
(1)
+98%
|
12
N/A
|
66
+445%
|
82
+24%
|
56
-31%
|
40
-29%
|
(26)
N/A
|
(7)
+75%
|
(3)
+49%
|
(22)
-579%
|
(59)
-165%
|
(17)
+72%
|
(96)
-472%
|
(66)
+31%
|
39
N/A
|
40
+2%
|
232
+486%
|
270
+16%
|
90
-67%
|
73
-19%
|
(6)
N/A
|
(9)
-36%
|
(15)
-69%
|
14
N/A
|
(117)
N/A
|
(101)
+13%
|
(65)
+35%
|
(192)
-194%
|
(138)
+28%
|
(68)
+51%
|
(92)
-35%
|
(44)
+52%
|
(4)
+91%
|
(149)
-3 808%
|
(54)
+64%
|
64
N/A
|
56
-12%
|
90
+60%
|
(23)
N/A
|
(84)
-260%
|
36
N/A
|
(252)
N/A
|
(351)
-39%
|
(484)
-38%
|
(180)
+63%
|
(108)
+40%
|
(42)
+62%
|
(91)
-119%
|
(22)
+76%
|
85
N/A
|
6
-93%
|
(108)
N/A
|
(86)
+20%
|
(164)
-89%
|
(259)
-59%
|
(515)
-99%
|
(735)
-43%
|
15
N/A
|
94
+535%
|
(274)
N/A
|
(274)
0%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
0
|
4
|
3
|
(4)
|
(3)
|
3
|
6
|
11
|
23
|
8
|
1
|
8
|
(12)
|
(15)
|
(20)
|
(25)
|
(16)
|
7
|
34
|
50
|
41
|
29
|
7
|
(21)
|
(15)
|
(17)
|
(5)
|
(9)
|
(31)
|
(48)
|
(23)
|
(11)
|
(49)
|
(33)
|
12
|
11
|
(12)
|
15
|
22
|
2
|
12
|
(26)
|
(45)
|
|
| Net Change in Cash |
16
N/A
|
21
+30%
|
35
+68%
|
17
-53%
|
7
-56%
|
4
-48%
|
9
+124%
|
(4)
N/A
|
89
N/A
|
130
+47%
|
121
-7%
|
109
-9%
|
105
-4%
|
10
-90%
|
6
-40%
|
12
+89%
|
(39)
N/A
|
66
N/A
|
(85)
N/A
|
(5)
+94%
|
69
N/A
|
72
+5%
|
239
+230%
|
93
-61%
|
95
+3%
|
34
-65%
|
9
-74%
|
202
+2 251%
|
113
-44%
|
38
-67%
|
118
+213%
|
(82)
N/A
|
33
N/A
|
88
+166%
|
(62)
N/A
|
(22)
+64%
|
(46)
-107%
|
31
N/A
|
43
+40%
|
70
+63%
|
(37)
N/A
|
53
N/A
|
79
+49%
|
2
-97%
|
(61)
N/A
|
116
N/A
|
185
+59%
|
(61)
N/A
|
(257)
-323%
|
(48)
+81%
|
(18)
+62%
|
(38)
-107%
|
36
N/A
|
102
+186%
|
14
-87%
|
(97)
N/A
|
313
N/A
|
127
-60%
|
(136)
N/A
|
261
N/A
|
(119)
N/A
|
(278)
-133%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
121
N/A
|
90
-25%
|
99
+9%
|
13
-87%
|
(39)
N/A
|
13
N/A
|
24
+82%
|
76
+217%
|
149
+96%
|
96
-36%
|
99
+3%
|
181
+83%
|
159
-12%
|
202
+27%
|
114
-44%
|
(15)
N/A
|
(80)
-452%
|
(52)
+35%
|
(240)
-361%
|
17
N/A
|
128
+659%
|
64
-50%
|
234
+265%
|
93
-60%
|
37
-61%
|
111
+205%
|
67
-40%
|
209
+214%
|
273
+30%
|
165
-39%
|
171
+3%
|
12
-93%
|
6
-45%
|
(44)
N/A
|
(48)
-10%
|
(111)
-130%
|
(170)
-53%
|
(66)
+61%
|
(103)
-57%
|
39
N/A
|
106
+171%
|
129
+21%
|
234
+81%
|
192
-18%
|
208
+8%
|
223
+7%
|
191
-15%
|
39
-79%
|
(33)
N/A
|
53
N/A
|
(179)
N/A
|
(152)
+15%
|
10
N/A
|
30
+195%
|
46
+56%
|
95
+105%
|
598
+531%
|
564
-6%
|
(129)
N/A
|
36
N/A
|
(16)
N/A
|
171
N/A
|
|