CTT Correios de Portugal SA
F:C7T
Cash Flow Statement
Cash Flow Statement
CTT Correios de Portugal SA
| 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 |
(30)
|
(22)
|
(23)
|
(23)
|
(22)
|
(23)
|
(21)
|
(21)
|
(28)
|
(29)
|
(27)
|
(26)
|
(27)
|
(28)
|
(30)
|
(30)
|
(23)
|
(15)
|
(14)
|
(14)
|
(15)
|
(12)
|
(7)
|
(7)
|
(7)
|
3
|
2
|
2
|
4
|
(9)
|
(9)
|
(9)
|
(10)
|
(3)
|
(4)
|
(4)
|
(11)
|
(17)
|
(16)
|
(16)
|
(8)
|
0
|
(2)
|
(2)
|
(3)
|
(10)
|
(13)
|
(13)
|
(14)
|
(16)
|
|
| Change in Working Capital |
(280)
|
(318)
|
(272)
|
(341)
|
(311)
|
(268)
|
(243)
|
(372)
|
(333)
|
(419)
|
(406)
|
(281)
|
(299)
|
(174)
|
(89)
|
(48)
|
8
|
(58)
|
(104)
|
(168)
|
(189)
|
(282)
|
(322)
|
(361)
|
(370)
|
(222)
|
(68)
|
(80)
|
(98)
|
(89)
|
(62)
|
65
|
(252)
|
(231)
|
(295)
|
(386)
|
(189)
|
(188)
|
(203)
|
(99)
|
(244)
|
(28)
|
579
|
809
|
1 229
|
1 043
|
504
|
102
|
(186)
|
(331)
|
|
| Cash from Operating Activities |
329
N/A
|
70
-79%
|
109
+57%
|
54
-51%
|
99
+82%
|
139
+41%
|
178
+28%
|
46
-74%
|
87
+88%
|
24
-73%
|
33
+40%
|
150
+355%
|
125
-17%
|
193
+55%
|
268
+39%
|
311
+16%
|
377
+21%
|
346
-8%
|
291
-16%
|
231
-21%
|
199
-14%
|
113
-43%
|
91
-19%
|
34
-63%
|
12
-65%
|
160
+1 231%
|
313
+95%
|
305
-3%
|
266
-13%
|
249
-6%
|
283
+13%
|
399
+41%
|
108
-73%
|
132
+22%
|
58
-56%
|
(32)
N/A
|
141
N/A
|
161
+14%
|
160
-1%
|
291
+82%
|
172
-41%
|
399
+132%
|
1 007
+152%
|
1 208
+20%
|
1 639
+36%
|
1 435
-12%
|
932
-35%
|
538
-42%
|
271
-50%
|
154
-43%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(26)
|
(8)
|
(11)
|
(12)
|
(13)
|
(12)
|
(8)
|
(16)
|
(22)
|
(26)
|
(28)
|
(31)
|
(31)
|
(30)
|
(30)
|
(30)
|
(31)
|
(32)
|
(31)
|
(30)
|
(25)
|
(26)
|
(28)
|
(26)
|
(29)
|
(34)
|
(36)
|
(39)
|
(41)
|
(38)
|
(38)
|
(34)
|
(31)
|
(30)
|
(31)
|
(33)
|
(34)
|
(35)
|
(34)
|
(31)
|
(33)
|
(31)
|
(31)
|
(30)
|
(33)
|
(35)
|
(38)
|
(45)
|
(41)
|
(43)
|
|
| Other Items |
14
|
7
|
12
|
14
|
16
|
17
|
13
|
11
|
7
|
6
|
2
|
1
|
(55)
|
(128)
|
(156)
|
(195)
|
(196)
|
(213)
|
(209)
|
(221)
|
(231)
|
(204)
|
(172)
|
(113)
|
(100)
|
(29)
|
(60)
|
(145)
|
(72)
|
(106)
|
(62)
|
28
|
63
|
275
|
163
|
101
|
(85)
|
(834)
|
(654)
|
(538)
|
(520)
|
(295)
|
(984)
|
(1 338)
|
(1 493)
|
(1 276)
|
(696)
|
(255)
|
(121)
|
2
|
|
| Cash from Investing Activities |
(12)
N/A
|
(1)
+92%
|
1
N/A
|
2
+110%
|
4
+71%
|
6
+53%
|
5
-3%
|
(6)
N/A
|
(15)
-156%
|
(20)
-35%
|
(26)
-30%
|
(30)
-16%
|
(86)
-191%
|
(158)
-85%
|
(186)
-17%
|
(224)
-21%
|
(227)
-1%
|
(245)
-8%
|
(240)
+2%
|
(251)
-4%
|
(256)
-2%
|
(230)
+10%
|
(201)
+13%
|
(139)
+31%
|
(129)
+7%
|
(63)
+51%
|
(96)
-52%
|
(183)
-90%
|
(114)
+38%
|
(145)
-27%
|
(100)
+31%
|
(6)
+94%
|
32
N/A
|
245
+655%
|
132
-46%
|
68
-48%
|
(119)
N/A
|
(869)
-631%
|
(687)
+21%
|
(569)
+17%
|
(553)
+3%
|
(326)
+41%
|
(1 015)
-211%
|
(1 368)
-35%
|
(1 525)
-11%
|
(1 311)
+14%
|
(734)
+44%
|
(301)
+59%
|
(163)
+46%
|
(40)
+75%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(4)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
(6)
|
(8)
|
(15)
|
(22)
|
(22)
|
(20)
|
(6)
|
(5)
|
(10)
|
(17)
|
(20)
|
(20)
|
(21)
|
(24)
|
(25)
|
(21)
|
|
| Net Issuance of Debt |
(5)
|
(3)
|
(4)
|
2
|
2
|
2
|
(3)
|
(2)
|
(1)
|
2
|
4
|
5
|
5
|
0
|
2
|
(1)
|
(2)
|
(2)
|
1
|
(7)
|
(20)
|
(25)
|
(11)
|
26
|
(166)
|
(156)
|
(220)
|
(232)
|
(39)
|
(61)
|
(60)
|
(58)
|
(32)
|
(62)
|
(61)
|
(60)
|
(93)
|
(65)
|
(81)
|
(63)
|
(79)
|
(110)
|
(57)
|
(152)
|
(167)
|
(154)
|
(219)
|
(165)
|
(60)
|
(17)
|
|
| Cash Paid for Dividends |
(91)
|
(50)
|
(50)
|
0
|
(73)
|
(60)
|
(60)
|
0
|
(70)
|
(70)
|
(70)
|
0
|
(70)
|
(70)
|
(70)
|
0
|
(72)
|
(72)
|
(72)
|
0
|
(57)
|
0
|
(57)
|
0
|
42
|
(15)
|
(15)
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(13)
|
(13)
|
0
|
(18)
|
(18)
|
(18)
|
0
|
(18)
|
(18)
|
(18)
|
0
|
(23)
|
(23)
|
(25)
|
0
|
(25)
|
(26)
|
|
| Other |
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
61
|
48
|
18
|
(20)
|
(82)
|
(69)
|
(39)
|
(2)
|
168
|
251
|
248
|
245
|
282
|
199
|
202
|
205
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
1
|
22
|
23
|
22
|
19
|
|
| Cash from Financing Activities |
(98)
N/A
|
(55)
+44%
|
(55)
0%
|
(49)
+11%
|
(72)
-47%
|
(59)
+18%
|
(64)
-9%
|
(63)
+1%
|
(74)
-17%
|
(70)
+5%
|
(68)
+3%
|
(70)
-2%
|
(69)
+1%
|
(74)
-7%
|
(72)
+2%
|
(73)
0%
|
(76)
-4%
|
(75)
+1%
|
(72)
+4%
|
(79)
-10%
|
(78)
+2%
|
(83)
-7%
|
(69)
+17%
|
(31)
+55%
|
(119)
-289%
|
(123)
-3%
|
(217)
-76%
|
(267)
-23%
|
(121)
+55%
|
(130)
-7%
|
(100)
+23%
|
(60)
+40%
|
116
N/A
|
169
+46%
|
168
-1%
|
164
-3%
|
156
-5%
|
95
-39%
|
81
-15%
|
105
+29%
|
(104)
N/A
|
(134)
-29%
|
(88)
+35%
|
(190)
-117%
|
(213)
-12%
|
(196)
+8%
|
(243)
-24%
|
(192)
+21%
|
(88)
+54%
|
(45)
+48%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
220
N/A
|
14
-94%
|
56
+302%
|
7
-87%
|
30
+314%
|
86
+185%
|
120
+39%
|
(23)
N/A
|
(2)
+92%
|
(67)
-3 812%
|
(61)
+8%
|
50
N/A
|
(30)
N/A
|
(39)
-31%
|
10
N/A
|
14
+35%
|
75
+441%
|
26
-65%
|
(21)
N/A
|
(99)
-366%
|
(135)
-37%
|
(200)
-48%
|
(178)
+11%
|
(136)
+24%
|
(236)
-74%
|
(26)
+89%
|
0
N/A
|
(146)
N/A
|
31
N/A
|
(25)
N/A
|
84
N/A
|
333
+297%
|
257
-23%
|
546
+113%
|
358
-34%
|
199
-44%
|
178
-11%
|
(613)
N/A
|
(446)
+27%
|
(173)
+61%
|
(484)
-181%
|
(61)
+87%
|
(96)
-56%
|
(349)
-265%
|
(99)
+72%
|
(72)
+27%
|
(45)
+38%
|
45
N/A
|
21
-54%
|
68
+232%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
303
N/A
|
62
-80%
|
98
+60%
|
42
-57%
|
86
+104%
|
128
+49%
|
170
+34%
|
30
-82%
|
65
+117%
|
(2)
N/A
|
5
N/A
|
119
+2 328%
|
94
-21%
|
163
+73%
|
239
+47%
|
281
+18%
|
346
+23%
|
314
-9%
|
260
-17%
|
201
-23%
|
173
-14%
|
87
-50%
|
63
-27%
|
8
-87%
|
(17)
N/A
|
126
N/A
|
277
+119%
|
266
-4%
|
224
-16%
|
211
-6%
|
245
+16%
|
365
+49%
|
77
-79%
|
102
+31%
|
27
-73%
|
(66)
N/A
|
106
N/A
|
126
+18%
|
126
+0%
|
260
+106%
|
139
-47%
|
368
+165%
|
976
+165%
|
1 179
+21%
|
1 606
+36%
|
1 400
-13%
|
894
-36%
|
492
-45%
|
230
-53%
|
111
-51%
|
|