Ibersol SGPS SA
ELI:IBS
Cash Flow Statement
Cash Flow Statement
Ibersol SGPS SA
| Dec-2005 | Jun-2006 | 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 | 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 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(2)
|
0
|
(2)
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(0)
|
(1)
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
(1)
|
(1)
|
(1)
|
2
|
0
|
0
|
0
|
1
|
(0)
|
0
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
2
|
|
| Change in Working Capital |
(31)
|
(32)
|
(44)
|
(39)
|
(47)
|
(44)
|
(53)
|
(43)
|
(58)
|
(52)
|
(51)
|
(54)
|
(56)
|
(64)
|
(65)
|
(65)
|
(54)
|
(52)
|
(48)
|
(52)
|
(60)
|
16
|
12
|
17
|
(50)
|
0
|
0
|
0
|
(49)
|
0
|
0
|
0
|
(54)
|
0
|
0
|
(40)
|
(69)
|
(48)
|
(64)
|
(41)
|
(67)
|
(89)
|
(99)
|
(112)
|
(124)
|
(123)
|
(148)
|
(157)
|
(142)
|
(148)
|
(137)
|
(142)
|
(149)
|
(153)
|
(130)
|
(117)
|
(116)
|
(100)
|
(109)
|
(110)
|
(122)
|
(138)
|
(152)
|
(157)
|
(132)
|
(131)
|
(127)
|
(131)
|
(124)
|
(122)
|
(128)
|
(128)
|
(135)
|
(152)
|
(137)
|
(142)
|
|
| Cash from Operating Activities |
25
N/A
|
24
-3%
|
26
+7%
|
31
+19%
|
36
+17%
|
39
+9%
|
30
-24%
|
40
+34%
|
26
-35%
|
32
+23%
|
32
+0%
|
30
-8%
|
37
+22%
|
29
-21%
|
28
-2%
|
28
-1%
|
30
+7%
|
31
+5%
|
35
+13%
|
32
-10%
|
19
-39%
|
16
-18%
|
12
-22%
|
17
+36%
|
15
-12%
|
17
+14%
|
18
+6%
|
18
-1%
|
17
-1%
|
17
-3%
|
16
-7%
|
20
+26%
|
24
+23%
|
26
+7%
|
31
+19%
|
29
-8%
|
26
-9%
|
30
+16%
|
30
-1%
|
35
+17%
|
41
+17%
|
41
+0%
|
54
+31%
|
70
+30%
|
67
-4%
|
74
+10%
|
57
-22%
|
46
-20%
|
44
-3%
|
46
+3%
|
77
+69%
|
93
+20%
|
118
+27%
|
109
-7%
|
67
-38%
|
53
-22%
|
24
-55%
|
37
+54%
|
64
+75%
|
78
+21%
|
80
+4%
|
83
+4%
|
99
+19%
|
110
+11%
|
113
+2%
|
107
-5%
|
94
-12%
|
80
-15%
|
73
-8%
|
75
+3%
|
75
-1%
|
77
+3%
|
85
+10%
|
79
-7%
|
117
+48%
|
129
+10%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(11)
|
(27)
|
(28)
|
(13)
|
(13)
|
(21)
|
(20)
|
(24)
|
(18)
|
(15)
|
(14)
|
(13)
|
(13)
|
(11)
|
(12)
|
(13)
|
(14)
|
(15)
|
(14)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(8)
|
(8)
|
(8)
|
(11)
|
(14)
|
(16)
|
(19)
|
(22)
|
(24)
|
(23)
|
(22)
|
(21)
|
(21)
|
(24)
|
(26)
|
(28)
|
(33)
|
(34)
|
(35)
|
(34)
|
(28)
|
(26)
|
(27)
|
(29)
|
(37)
|
(42)
|
(48)
|
(49)
|
(49)
|
(44)
|
(37)
|
(30)
|
(26)
|
(24)
|
(24)
|
(38)
|
(42)
|
(48)
|
(50)
|
(43)
|
(41)
|
(38)
|
(35)
|
(34)
|
(35)
|
(34)
|
(35)
|
(42)
|
(31)
|
(45)
|
(46)
|
|
| Other Items |
(2)
|
(3)
|
(38)
|
(34)
|
2
|
3
|
(0)
|
(1)
|
(0)
|
(1)
|
2
|
2
|
1
|
0
|
(1)
|
(1)
|
0
|
1
|
0
|
1
|
1
|
2
|
2
|
2
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(10)
|
(12)
|
(23)
|
(80)
|
(78)
|
(77)
|
(66)
|
(3)
|
(3)
|
(5)
|
(3)
|
(1)
|
1
|
6
|
5
|
7
|
6
|
5
|
8
|
13
|
13
|
11
|
9
|
1
|
(1)
|
0
|
1
|
194
|
195
|
193
|
196
|
28
|
35
|
38
|
27
|
(4)
|
(4)
|
(5)
|
3
|
|
| Cash from Investing Activities |
(14)
N/A
|
(30)
-125%
|
(66)
-117%
|
(47)
+29%
|
(11)
+76%
|
(18)
-58%
|
(20)
-15%
|
(24)
-21%
|
(18)
+25%
|
(16)
+11%
|
(12)
+28%
|
(11)
+7%
|
(13)
-17%
|
(11)
+13%
|
(13)
-16%
|
(14)
-5%
|
(14)
0%
|
(14)
-5%
|
(13)
+8%
|
(10)
+21%
|
(10)
+0%
|
(11)
-2%
|
(10)
+4%
|
(11)
-8%
|
(10)
+4%
|
(8)
+27%
|
(7)
+8%
|
(7)
-4%
|
(10)
-40%
|
(13)
-32%
|
(16)
-16%
|
(19)
-22%
|
(22)
-16%
|
(24)
-9%
|
(23)
+2%
|
(22)
+6%
|
(28)
-28%
|
(30)
-7%
|
(36)
-19%
|
(49)
-37%
|
(108)
-120%
|
(111)
-3%
|
(111)
+0%
|
(101)
+9%
|
(37)
+63%
|
(32)
+15%
|
(31)
+2%
|
(30)
+2%
|
(30)
0%
|
(36)
-17%
|
(36)
-3%
|
(43)
-17%
|
(41)
+3%
|
(43)
-4%
|
(38)
+10%
|
(29)
+24%
|
(17)
+42%
|
(12)
+28%
|
(12)
-1%
|
(15)
-18%
|
(37)
-155%
|
(42)
-13%
|
(48)
-13%
|
(49)
-2%
|
151
N/A
|
153
+2%
|
155
+1%
|
161
+3%
|
(6)
N/A
|
1
N/A
|
5
+518%
|
(7)
N/A
|
(46)
-540%
|
(35)
+24%
|
(51)
-43%
|
(44)
+13%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(2)
|
(3)
|
(4)
|
(6)
|
(6)
|
(5)
|
(6)
|
(7)
|
(8)
|
|
| Net Issuance of Debt |
(7)
|
(4)
|
15
|
24
|
5
|
6
|
19
|
13
|
11
|
9
|
(18)
|
(18)
|
(13)
|
(13)
|
(1)
|
4
|
2
|
1
|
(6)
|
(7)
|
(6)
|
(6)
|
(4)
|
(3)
|
(3)
|
(1)
|
(4)
|
(5)
|
(8)
|
(16)
|
(9)
|
(12)
|
(7)
|
1
|
(5)
|
(1)
|
4
|
10
|
13
|
15
|
100
|
89
|
88
|
73
|
(24)
|
(20)
|
(18)
|
(10)
|
(9)
|
(10)
|
(36)
|
(42)
|
(65)
|
(65)
|
(2)
|
(3)
|
22
|
50
|
22
|
31
|
(27)
|
(47)
|
(74)
|
(78)
|
(105)
|
(94)
|
(108)
|
(107)
|
(65)
|
(70)
|
(49)
|
(43)
|
(44)
|
(38)
|
(46)
|
(33)
|
|
| Cash Paid for Dividends |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(5)
|
(6)
|
(6)
|
(6)
|
0
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
0
|
(3)
|
0
|
(0)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
(6)
|
0
|
(30)
|
(30)
|
(30)
|
0
|
(21)
|
(21)
|
(21)
|
0
|
(29)
|
(29)
|
|
| Other |
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(9)
|
(5)
|
(5)
|
(5)
|
(1)
|
(5)
|
(4)
|
(13)
|
(60)
|
(69)
|
(78)
|
(9)
|
(9)
|
(1)
|
(6)
|
(13)
|
(11)
|
(13)
|
(14)
|
(14)
|
(16)
|
(16)
|
(20)
|
(17)
|
(18)
|
(18)
|
(37)
|
|
| Cash from Financing Activities |
(10)
N/A
|
(8)
+16%
|
9
N/A
|
18
+108%
|
(3)
N/A
|
(2)
+22%
|
12
N/A
|
4
-66%
|
5
+39%
|
3
-39%
|
(23)
N/A
|
(23)
+0%
|
(16)
+30%
|
(16)
-2%
|
(4)
+75%
|
1
N/A
|
(1)
N/A
|
(2)
-156%
|
(9)
-416%
|
(10)
-14%
|
(10)
+3%
|
(10)
+4%
|
(8)
+19%
|
(7)
+5%
|
(7)
+6%
|
(5)
+34%
|
(9)
-88%
|
(9)
-2%
|
(12)
-35%
|
(20)
-69%
|
(13)
+37%
|
(15)
-19%
|
(11)
+29%
|
(2)
+81%
|
(8)
-290%
|
(3)
+56%
|
1
N/A
|
3
+193%
|
5
+43%
|
7
+49%
|
90
+1 169%
|
82
-9%
|
80
-3%
|
64
-20%
|
(33)
N/A
|
(29)
+12%
|
(27)
+7%
|
(20)
+26%
|
(17)
+16%
|
(22)
-28%
|
(44)
-105%
|
(50)
-14%
|
(74)
-47%
|
(69)
+6%
|
(7)
+90%
|
(8)
-6%
|
10
N/A
|
(11)
N/A
|
(47)
-330%
|
(48)
-1%
|
4
N/A
|
(16)
N/A
|
(41)
-151%
|
(49)
-20%
|
(124)
-152%
|
(111)
+11%
|
(152)
-37%
|
(153)
-1%
|
(112)
+26%
|
(120)
-7%
|
(91)
+24%
|
(89)
+2%
|
(87)
+3%
|
(82)
+5%
|
(99)
-20%
|
(107)
-7%
|
|
| 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
|
(1)
|
0
|
0
|
0
|
1
|
2
|
2
|
1
|
1
|
(1)
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
0
|
0
|
(1)
|
(2)
|
(3)
|
0
|
(2)
|
(3)
|
(0)
|
5
|
(0)
|
0
|
|
| Net Change in Cash |
2
N/A
|
(14)
N/A
|
(31)
-120%
|
2
N/A
|
22
+990%
|
20
-11%
|
21
+9%
|
20
-8%
|
13
-32%
|
19
+45%
|
(2)
N/A
|
(4)
-82%
|
8
N/A
|
2
-81%
|
11
+645%
|
16
+41%
|
15
-2%
|
15
-1%
|
13
-14%
|
11
-15%
|
(1)
N/A
|
(4)
-449%
|
(5)
-31%
|
(1)
+73%
|
(3)
-75%
|
5
N/A
|
2
-53%
|
2
-25%
|
(5)
N/A
|
(16)
-259%
|
(12)
+26%
|
(15)
-20%
|
(8)
+44%
|
1
N/A
|
0
-66%
|
4
+2 126%
|
1
-77%
|
6
+488%
|
0
-99%
|
(6)
N/A
|
23
N/A
|
11
-52%
|
23
+103%
|
33
+45%
|
(3)
N/A
|
12
N/A
|
(0)
N/A
|
(5)
-883%
|
(3)
+37%
|
(11)
-299%
|
(3)
+72%
|
(0)
+98%
|
3
N/A
|
(3)
N/A
|
22
N/A
|
16
-28%
|
16
+1%
|
13
-16%
|
4
-72%
|
14
+280%
|
46
+223%
|
25
-46%
|
11
-55%
|
13
+19%
|
140
+943%
|
150
+7%
|
96
-36%
|
86
-11%
|
(49)
N/A
|
(44)
+9%
|
(14)
+68%
|
(22)
-58%
|
(48)
-114%
|
(33)
+31%
|
(34)
-1%
|
(22)
+35%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
14
N/A
|
(3)
N/A
|
(2)
+42%
|
18
N/A
|
23
+25%
|
19
-19%
|
10
-44%
|
16
+58%
|
8
-49%
|
17
+110%
|
19
+9%
|
17
-11%
|
23
+37%
|
18
-24%
|
16
-10%
|
15
-4%
|
16
+5%
|
16
+3%
|
22
+31%
|
20
-5%
|
8
-62%
|
4
-54%
|
1
-81%
|
4
+528%
|
4
-8%
|
9
+127%
|
10
+13%
|
10
-4%
|
7
-33%
|
3
-53%
|
0
-97%
|
1
+1 000%
|
2
+157%
|
2
-8%
|
8
+270%
|
7
-14%
|
5
-24%
|
10
+91%
|
6
-39%
|
9
+59%
|
13
+42%
|
8
-41%
|
20
+152%
|
35
+77%
|
33
-5%
|
46
+37%
|
31
-31%
|
19
-41%
|
15
-18%
|
9
-42%
|
35
+294%
|
45
+29%
|
69
+53%
|
60
-13%
|
24
-61%
|
16
-34%
|
(6)
N/A
|
11
N/A
|
40
+272%
|
54
+33%
|
43
-21%
|
42
-2%
|
51
+22%
|
60
+18%
|
69
+15%
|
66
-5%
|
56
-15%
|
44
-22%
|
39
-12%
|
41
+4%
|
41
+1%
|
42
+2%
|
42
+1%
|
48
+14%
|
71
+47%
|
83
+16%
|
|