Renta 4 Banco SA
F:4RE
Cash Flow Statement
Cash Flow Statement
Renta 4 Banco SA
| Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | 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 | |||||||||||||||||||||||||||||||||||||
| Net Income |
22
|
18
|
8
|
5
|
9
|
9
|
8
|
7
|
5
|
4
|
6
|
8
|
11
|
13
|
14
|
14
|
14
|
12
|
12
|
14
|
16
|
18
|
16
|
13
|
18
|
19
|
18
|
23
|
25
|
26
|
22
|
23
|
27
|
28
|
32
|
36
|
|
| Depreciation & Amortization |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
7
|
9
|
9
|
9
|
9
|
9
|
10
|
10
|
11
|
11
|
12
|
12
|
12
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
9
|
7
|
2
|
5
|
2
|
3
|
3
|
4
|
(7)
|
(7)
|
(203)
|
(205)
|
(146)
|
2
|
(216)
|
(1)
|
133
|
(95)
|
(63)
|
(13)
|
(23)
|
(66)
|
(128)
|
(355)
|
(120)
|
460
|
283
|
(1)
|
209
|
(47)
|
6
|
122
|
25
|
240
|
16
|
25
|
|
| Cash Taxes Paid |
6
|
6
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
4
|
4
|
5
|
5
|
6
|
6
|
4
|
5
|
6
|
7
|
5
|
5
|
6
|
6
|
5
|
5
|
6
|
7
|
6
|
6
|
8
|
9
|
10
|
10
|
|
| Cash Interest Paid |
4
|
5
|
4
|
3
|
3
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(58)
|
(25)
|
33
|
77
|
(22)
|
(88)
|
(45)
|
3
|
21
|
(84)
|
107
|
219
|
91
|
(96)
|
343
|
207
|
(68)
|
156
|
364
|
246
|
49
|
134
|
158
|
247
|
339
|
109
|
(197)
|
(93)
|
233
|
127
|
(434)
|
(344)
|
303
|
113
|
427
|
430
|
|
| Cash from Operating Activities |
(25)
N/A
|
2
N/A
|
45
+1 932%
|
89
+100%
|
(9)
N/A
|
(75)
-763%
|
(32)
+58%
|
17
N/A
|
21
+22%
|
(85)
N/A
|
(88)
-4%
|
24
N/A
|
(41)
N/A
|
(78)
-91%
|
144
N/A
|
224
+55%
|
83
-63%
|
78
-6%
|
318
+306%
|
251
-21%
|
47
-81%
|
90
+91%
|
51
-43%
|
(87)
N/A
|
245
N/A
|
596
+144%
|
113
-81%
|
(62)
N/A
|
477
N/A
|
116
-76%
|
(396)
N/A
|
(188)
+53%
|
366
N/A
|
392
+7%
|
488
+24%
|
504
+3%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(6)
|
(4)
|
(3)
|
(1)
|
(1)
|
(2)
|
(3)
|
(9)
|
(10)
|
(4)
|
(5)
|
(5)
|
(4)
|
(6)
|
(7)
|
(8)
|
(9)
|
(7)
|
(5)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(7)
|
(5)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(10)
|
(10)
|
(26)
|
(20)
|
(9)
|
|
| Other Items |
(24)
|
(15)
|
(28)
|
(21)
|
(2)
|
(4)
|
(1)
|
(0)
|
(1)
|
(0)
|
0
|
1
|
(1)
|
(2)
|
(3)
|
(3)
|
5
|
5
|
0
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(5)
|
4
|
3
|
(1)
|
|
| Cash from Investing Activities |
(30)
N/A
|
(19)
+36%
|
(30)
-62%
|
(23)
+25%
|
(3)
+86%
|
(6)
-91%
|
(4)
+33%
|
(10)
-134%
|
(10)
-5%
|
(4)
+60%
|
(5)
-15%
|
(4)
+17%
|
(6)
-47%
|
(8)
-41%
|
(10)
-29%
|
(11)
-3%
|
(4)
+58%
|
(2)
+45%
|
(5)
-105%
|
(3)
+41%
|
(4)
-29%
|
(6)
-63%
|
(7)
-9%
|
(8)
-19%
|
(7)
+12%
|
(5)
+31%
|
(7)
-36%
|
(8)
-25%
|
(8)
+8%
|
(8)
-6%
|
(8)
-6%
|
(14)
-66%
|
(14)
0%
|
(22)
-58%
|
(17)
+24%
|
(10)
+40%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
67
|
67
|
(3)
|
(3)
|
(8)
|
(10)
|
(3)
|
29
|
28
|
(4)
|
(17)
|
(14)
|
7
|
(3)
|
(14)
|
(3)
|
0
|
2
|
(0)
|
(2)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(28)
|
(31)
|
(67)
|
(57)
|
(26)
|
(33)
|
(31)
|
0
|
0
|
(12)
|
0
|
0
|
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 Paid for Dividends |
(5)
|
(13)
|
(8)
|
0
|
(4)
|
(4)
|
(4)
|
(6)
|
(4)
|
0
|
(3)
|
0
|
(2)
|
(3)
|
(3)
|
(7)
|
(10)
|
(7)
|
(6)
|
(8)
|
(12)
|
(12)
|
(13)
|
(12)
|
(11)
|
(8)
|
0
|
(1)
|
(13)
|
(17)
|
(15)
|
(12)
|
(14)
|
(17)
|
(20)
|
(22)
|
|
| Other |
51
|
1
|
5
|
13
|
21
|
33
|
29
|
(21)
|
(15)
|
84
|
100
|
12
|
81
|
205
|
65
|
(93)
|
(107)
|
(68)
|
(161)
|
(179)
|
(30)
|
(1)
|
(1)
|
(2)
|
(2)
|
(13)
|
(14)
|
(4)
|
(5)
|
(5)
|
(4)
|
(7)
|
(17)
|
(0)
|
0
|
(10)
|
|
| Cash from Financing Activities |
85
N/A
|
24
-72%
|
(73)
N/A
|
(48)
+35%
|
(17)
+64%
|
(15)
+15%
|
(8)
+42%
|
(10)
-20%
|
10
N/A
|
65
+553%
|
80
+22%
|
7
-91%
|
86
+1 110%
|
199
+132%
|
48
-76%
|
(102)
N/A
|
(116)
-14%
|
(73)
+37%
|
(167)
-128%
|
(189)
-13%
|
(43)
+78%
|
(13)
+69%
|
(14)
-8%
|
(14)
+2%
|
(13)
+4%
|
(21)
-56%
|
(14)
+33%
|
(5)
+63%
|
(18)
-251%
|
(22)
-23%
|
(19)
+15%
|
(18)
+2%
|
(30)
-66%
|
(17)
+43%
|
(20)
-15%
|
(32)
-63%
|
|
| 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
|
(1)
|
(0)
|
(0)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
0
|
1
|
0
|
(1)
|
(1)
|
(1)
|
|
| Net Change in Cash |
31
N/A
|
8
-75%
|
(59)
N/A
|
19
N/A
|
(29)
N/A
|
(96)
-230%
|
(44)
+54%
|
(3)
+94%
|
21
N/A
|
(24)
N/A
|
(13)
+45%
|
27
N/A
|
39
+44%
|
113
+188%
|
182
+61%
|
112
-38%
|
(38)
N/A
|
3
N/A
|
147
+5 779%
|
59
-60%
|
1
-99%
|
71
+11 200%
|
30
-58%
|
(109)
N/A
|
224
N/A
|
569
+154%
|
92
-84%
|
(75)
N/A
|
450
N/A
|
85
-81%
|
(423)
N/A
|
(219)
+48%
|
322
N/A
|
352
+9%
|
451
+28%
|
460
+2%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(31)
N/A
|
(2)
+94%
|
42
N/A
|
88
+109%
|
(10)
N/A
|
(77)
-705%
|
(35)
+55%
|
8
N/A
|
11
+44%
|
(88)
N/A
|
(93)
-5%
|
19
N/A
|
(45)
N/A
|
(84)
-87%
|
137
N/A
|
216
+58%
|
74
-66%
|
71
-4%
|
313
+339%
|
247
-21%
|
43
-83%
|
84
+97%
|
44
-47%
|
(95)
N/A
|
238
N/A
|
591
+148%
|
107
-82%
|
(70)
N/A
|
469
N/A
|
108
-77%
|
(405)
N/A
|
(198)
+51%
|
357
N/A
|
367
+3%
|
468
+28%
|
495
+6%
|
|