Telefonica SA
F:TNE2
Cash Flow Statement
Cash Flow Statement
Telefonica SA
| Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-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 | Jun-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Jun-2015 | Mar-2016 | Jun-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 |
(1 233)
|
(1 343)
|
(1 401)
|
(1 095)
|
(1 100)
|
(1 236)
|
(1 254)
|
(1 378)
|
(1 457)
|
(1 372)
|
(1 314)
|
(1 299)
|
(1 413)
|
(1 571)
|
(2 128)
|
(2 119)
|
(2 942)
|
(2 962)
|
(2 811)
|
(2 897)
|
(2 616)
|
(2 560)
|
(2 398)
|
(2 413)
|
(1 959)
|
(1 802)
|
(1 681)
|
(1 702)
|
(2 024)
|
(2 185)
|
(1 806)
|
(1 863)
|
(1 474)
|
(1 803)
|
(1 106)
|
(694)
|
12
|
(94)
|
(161)
|
(309)
|
(485)
|
(1 005)
|
(877)
|
(824)
|
(810)
|
(865)
|
(168)
|
(38)
|
(19)
|
272
|
(577)
|
(556)
|
(518)
|
(509)
|
(443)
|
(393)
|
(426)
|
(459)
|
(462)
|
(486)
|
(496)
|
(92)
|
(108)
|
(90)
|
(69)
|
(454)
|
(477)
|
(744)
|
(536)
|
(668)
|
(689)
|
(409)
|
(605)
|
|
| Cash Interest Paid |
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
|
(1 438)
|
(887)
|
26
|
246
|
436
|
90
|
0
|
0
|
(1 736)
|
0
|
0
|
0
|
0
|
0
|
0
|
(666)
|
(897)
|
(1 056)
|
0
|
(1 076)
|
(1 051)
|
(1 181)
|
0
|
(1 289)
|
0
|
(1 462)
|
0
|
(766)
|
(804)
|
(59)
|
(565)
|
(656)
|
(911)
|
(1 394)
|
(1 060)
|
(1 103)
|
(1 005)
|
(920)
|
|
| Change in Working Capital |
(1 440)
|
1 236
|
4 186
|
5 377
|
(2 268)
|
(4 537)
|
(6 447)
|
(7 435)
|
(3 097)
|
(3 219)
|
(3 446)
|
(1 954)
|
(2 767)
|
(1 387)
|
(1 348)
|
(1 197)
|
(2 070)
|
(3 524)
|
(11 735)
|
1 645
|
(2 011)
|
(1 742)
|
(1 958)
|
(5 366)
|
(2 001)
|
(2 179)
|
(2 709)
|
(4 993)
|
(2 866)
|
(2 537)
|
(2 576)
|
(2 573)
|
(2 589)
|
8 654
|
(1 207)
|
15 926
|
(5)
|
(1 066)
|
5
|
(30)
|
0
|
(8 149)
|
(699)
|
(2)
|
(1 285)
|
(7 597)
|
(1 739)
|
(2 738)
|
(1 537)
|
(7 516)
|
0
|
(774)
|
(1 194)
|
(6 572)
|
0
|
(3)
|
270
|
(6 471)
|
0
|
(3 409)
|
522
|
(5 563)
|
(2)
|
3 397
|
(404)
|
(7 282)
|
0
|
3
|
96
|
(7 391)
|
(35)
|
43
|
112
|
|
| Cash from Operating Activities |
11 149
N/A
|
13 715
+23%
|
16 606
+21%
|
18 103
+9%
|
15 442
-15%
|
13 036
-16%
|
11 109
-15%
|
9 997
-10%
|
15 551
+56%
|
15 514
0%
|
15 345
-1%
|
16 852
+10%
|
16 380
-3%
|
17 602
+7%
|
17 084
-3%
|
17 244
+1%
|
16 148
-6%
|
14 674
-9%
|
16 150
+10%
|
19 908
+23%
|
16 679
-16%
|
17 004
+2%
|
16 969
0%
|
13 527
-20%
|
17 493
+29%
|
17 472
0%
|
16 469
-6%
|
14 758
-10%
|
15 214
+3%
|
15 211
0%
|
14 183
-7%
|
14 128
0%
|
13 387
-5%
|
16 626
+24%
|
12 177
-27%
|
12 356
+1%
|
2 202
-82%
|
(374)
N/A
|
541
N/A
|
567
+5%
|
4 476
+689%
|
13 794
+208%
|
13 673
-1%
|
13 941
+2%
|
13 141
-6%
|
13 309
+1%
|
14 333
+8%
|
14 486
+1%
|
15 140
+5%
|
15 005
-1%
|
13 618
-9%
|
12 995
-5%
|
12 355
-5%
|
13 192
+7%
|
13 489
+2%
|
13 017
-3%
|
12 097
-7%
|
10 249
-15%
|
9 696
-5%
|
9 893
+2%
|
10 844
+10%
|
11 761
+8%
|
12 059
+3%
|
12 303
+2%
|
12 108
-2%
|
10 390
-14%
|
11 547
+11%
|
10 963
-5%
|
10 518
-4%
|
10 437
-1%
|
10 622
+2%
|
10 820
+2%
|
10 335
-4%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(4 423)
|
(5 044)
|
(5 637)
|
(6 331)
|
(6 933)
|
(7 317)
|
(7 243)
|
(7 018)
|
(7 274)
|
(7 307)
|
(7 480)
|
(7 705)
|
(7 889)
|
(7 978)
|
(8 208)
|
(8 172)
|
(7 593)
|
(7 498)
|
(8 539)
|
(8 885)
|
(8 944)
|
(9 408)
|
(8 476)
|
(8 572)
|
(9 085)
|
(9 246)
|
(9 683)
|
(9 163)
|
(9 481)
|
(9 737)
|
(9 674)
|
(11 509)
|
(8 515)
|
(10 571)
|
(8 305)
|
(9 637)
|
(2 279)
|
908
|
(6)
|
274
|
(2 115)
|
(8 992)
|
(8 811)
|
(9 169)
|
(8 543)
|
(8 585)
|
(8 471)
|
(7 837)
|
(8 142)
|
(7 659)
|
(7 418)
|
(7 318)
|
(7 029)
|
(7 020)
|
(7 455)
|
(7 077)
|
(6 892)
|
(6 164)
|
(5 084)
|
(5 246)
|
(5 039)
|
(5 508)
|
(5 806)
|
(5 918)
|
(5 999)
|
(5 851)
|
(5 979)
|
(5 820)
|
(5 415)
|
(5 521)
|
(5 399)
|
(5 217)
|
(5 461)
|
|
| Other Items |
(5 169)
|
(27 158)
|
(25 023)
|
(21 677)
|
(21 119)
|
1 536
|
4 979
|
5 034
|
2 682
|
2 939
|
386
|
(2 532)
|
(1 212)
|
(1 354)
|
(1 613)
|
(1 738)
|
(1 707)
|
(2 834)
|
(3 010)
|
(6 012)
|
(6 917)
|
(6 589)
|
(6 826)
|
(3 096)
|
(3 412)
|
(2 710)
|
(2 890)
|
(1 595)
|
1 604
|
2 294
|
(226)
|
1 640
|
1 947
|
0
|
(1 663)
|
(4 423)
|
211
|
3 009
|
(1 298)
|
(1 726)
|
(1 455)
|
(1 253)
|
(1 506)
|
(450)
|
(290)
|
(100)
|
1 091
|
1 427
|
2 226
|
2 018
|
3 252
|
2 626
|
(251)
|
(770)
|
(1 801)
|
9 929
|
11 810
|
12 060
|
13 562
|
904
|
1 120
|
181
|
(157)
|
1 068
|
91
|
1 565
|
(111)
|
(1 420)
|
(485)
|
298
|
430
|
387
|
(6)
|
|
| Cash from Investing Activities |
(9 592)
N/A
|
(32 201)
-236%
|
(30 659)
+5%
|
(28 007)
+9%
|
(28 052)
0%
|
(5 782)
+79%
|
(2 264)
+61%
|
(1 984)
+12%
|
(4 592)
-131%
|
(4 368)
+5%
|
(7 094)
-62%
|
(10 237)
-44%
|
(9 101)
+11%
|
(9 332)
-3%
|
(9 821)
-5%
|
(9 910)
-1%
|
(9 300)
+6%
|
(10 332)
-11%
|
(11 549)
-12%
|
(14 897)
-29%
|
(15 861)
-6%
|
(15 997)
-1%
|
(15 302)
+4%
|
(11 668)
+24%
|
(12 497)
-7%
|
(11 956)
+4%
|
(12 573)
-5%
|
(10 758)
+14%
|
(7 877)
+27%
|
(7 443)
+6%
|
(9 900)
-33%
|
(9 869)
+0%
|
(6 568)
+33%
|
(10 889)
-66%
|
(9 968)
+8%
|
(16 325)
-64%
|
(2 068)
+87%
|
3 917
N/A
|
(1 304)
N/A
|
(1 452)
-11%
|
(3 570)
-146%
|
(10 245)
-187%
|
(10 317)
-1%
|
(9 619)
+7%
|
(8 833)
+8%
|
(8 685)
+2%
|
(7 380)
+15%
|
(6 410)
+13%
|
(5 916)
+8%
|
(5 641)
+5%
|
(4 166)
+26%
|
(4 692)
-13%
|
(7 280)
-55%
|
(7 790)
-7%
|
(9 256)
-19%
|
2 852
N/A
|
4 918
+72%
|
5 896
+20%
|
8 478
+44%
|
(4 342)
N/A
|
(3 919)
+10%
|
(5 327)
-36%
|
(5 963)
-12%
|
(4 850)
+19%
|
(5 908)
-22%
|
(4 286)
+27%
|
(6 090)
-42%
|
(7 240)
-19%
|
(5 900)
+19%
|
(5 223)
+11%
|
(4 969)
+5%
|
(4 830)
+3%
|
(5 467)
-13%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(2 054)
|
0
|
0
|
0
|
(2 346)
|
0
|
0
|
0
|
(2 152)
|
0
|
0
|
0
|
(2 241)
|
0
|
0
|
0
|
(947)
|
0
|
(1 677)
|
0
|
(883)
|
0
|
(677)
|
0
|
(399)
|
0
|
(1 225)
|
0
|
0
|
914
|
65
|
2 532
|
3 383
|
0
|
(427)
|
4 686
|
(601)
|
(4 523)
|
602
|
654
|
652
|
1 271
|
1 270
|
1 268
|
1 649
|
379
|
267
|
67
|
(509)
|
(504)
|
(403)
|
(197)
|
(208)
|
100
|
95
|
(7)
|
(48)
|
(604)
|
(707)
|
(718)
|
(686)
|
467
|
(49)
|
6
|
116
|
(1 658)
|
(1 922)
|
(2 106)
|
(2 221)
|
(1 358)
|
(669)
|
(697)
|
(778)
|
|
| Net Issuance of Debt |
4 388
|
0
|
0
|
0
|
20 114
|
0
|
0
|
0
|
(3 928)
|
0
|
0
|
0
|
(1 084)
|
0
|
0
|
0
|
3 504
|
0
|
4 293
|
0
|
1 884
|
0
|
2 758
|
0
|
3 054
|
0
|
6 004
|
0
|
1 374
|
(856)
|
(3 034)
|
0
|
(2 585)
|
0
|
(4 977)
|
(5 932)
|
1 631
|
4 553
|
3 274
|
1 041
|
(2 605)
|
(164)
|
(4 262)
|
(5 351)
|
(448)
|
(432)
|
27
|
(343)
|
(3 195)
|
(5 639)
|
(7 953)
|
(5 692)
|
(4 338)
|
(2 840)
|
(2 610)
|
(6 324)
|
(11 036)
|
(8 129)
|
(9 987)
|
(8 393)
|
(4 081)
|
(6 029)
|
(4 557)
|
(3 760)
|
(3 538)
|
(2 815)
|
(1 479)
|
(719)
|
(855)
|
(859)
|
(1 773)
|
(1 544)
|
(3 317)
|
|
| Cash Paid for Dividends |
(2 769)
|
0
|
0
|
0
|
(3 196)
|
0
|
0
|
0
|
(3 345)
|
0
|
0
|
0
|
(4 440)
|
0
|
0
|
0
|
(4 838)
|
0
|
(7 841)
|
0
|
(6 249)
|
0
|
(9 869)
|
0
|
(7 567)
|
0
|
(10 476)
|
0
|
(3 273)
|
(3 529)
|
(2 182)
|
0
|
(3 970)
|
0
|
(2 328)
|
(4 671)
|
(41)
|
132
|
(32)
|
1 075
|
816
|
(2 459)
|
(2 721)
|
(2 756)
|
(2 784)
|
(2 794)
|
(2 629)
|
(2 684)
|
(2 712)
|
(2 742)
|
(2 736)
|
(1 755)
|
(1 957)
|
(1 296)
|
(1 184)
|
(1 458)
|
(1 062)
|
(3 630)
|
(3 616)
|
(3 520)
|
(3 531)
|
(1 397)
|
(1 504)
|
(2 150)
|
(2 239)
|
(2 139)
|
(2 138)
|
(1 970)
|
(1 870)
|
(1 887)
|
0
|
(1 846)
|
(1 833)
|
|
| Other |
0
|
(3 185)
|
(3 337)
|
(18 641)
|
0
|
(18 259)
|
(18 974)
|
7 024
|
0
|
7 204
|
6 941
|
1 749
|
0
|
2 019
|
2 008
|
(3 057)
|
0
|
(3 206)
|
0
|
(4 256)
|
0
|
(3 466)
|
0
|
(3 408)
|
0
|
(3 984)
|
(3 750)
|
(4 109)
|
656
|
0
|
2 466
|
0
|
(22)
|
3 057
|
3 691
|
2 320
|
(897)
|
(1 423)
|
297
|
599
|
289
|
(400)
|
244
|
414
|
73
|
(1 033)
|
(997)
|
(1 205)
|
(160)
|
(136)
|
(1 260)
|
(963)
|
(1 439)
|
(1 402)
|
(358)
|
(346)
|
(589)
|
(627)
|
(973)
|
(1 187)
|
(964)
|
(966)
|
(664)
|
(580)
|
(42)
|
(574)
|
(624)
|
(596)
|
(935)
|
(568)
|
(549)
|
(402)
|
(521)
|
|
| Cash from Financing Activities |
(435)
N/A
|
(1 342)
-209%
|
(1 494)
-11%
|
(16 798)
-1 024%
|
14 572
N/A
|
14 954
+3%
|
14 239
-5%
|
40 237
+183%
|
(9 425)
N/A
|
(9 245)
+2%
|
(9 508)
-3%
|
(14 700)
-55%
|
(7 765)
+47%
|
(7 495)
+3%
|
(7 506)
0%
|
(12 571)
-67%
|
(2 281)
+82%
|
(2 430)
-7%
|
(2 419)
+0%
|
(3 032)
-25%
|
(5 248)
-73%
|
(4 458)
+15%
|
(4 844)
-9%
|
(5 190)
-7%
|
(4 912)
+5%
|
(5 488)
-12%
|
(3 157)
+42%
|
(5 271)
-67%
|
(1 243)
+76%
|
(2 686)
-116%
|
(2 685)
+0%
|
(2 684)
+0%
|
(3 194)
-19%
|
2 600
N/A
|
(4 041)
N/A
|
(882)
+78%
|
92
N/A
|
(1 261)
N/A
|
4 141
N/A
|
3 369
-19%
|
(848)
N/A
|
(1 752)
-107%
|
(5 469)
-212%
|
(6 425)
-17%
|
(1 510)
+76%
|
(3 880)
-157%
|
(3 332)
+14%
|
(4 165)
-25%
|
(6 576)
-58%
|
(9 021)
-37%
|
(12 352)
-37%
|
(8 607)
+30%
|
(7 942)
+8%
|
(5 438)
+32%
|
(4 057)
+25%
|
(8 135)
-101%
|
(12 735)
-57%
|
(12 990)
-2%
|
(15 283)
-18%
|
(13 818)
+10%
|
(9 262)
+33%
|
(7 925)
+14%
|
(6 774)
+15%
|
(6 484)
+4%
|
(5 703)
+12%
|
(7 186)
-26%
|
(6 163)
+14%
|
(5 391)
+13%
|
(5 881)
-9%
|
(4 672)
+21%
|
(4 734)
-1%
|
(4 489)
+5%
|
(6 449)
-44%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
166
|
(653)
|
(2 089)
|
(1 691)
|
(372)
|
19
|
1 024
|
(177)
|
(261)
|
(520)
|
(719)
|
(368)
|
(302)
|
65
|
988
|
1 512
|
269
|
2 242
|
(1 127)
|
1 394
|
(463)
|
(2 816)
|
(283)
|
(3 403)
|
(169)
|
628
|
70
|
1 070
|
(382)
|
(1 345)
|
(1 468)
|
0
|
(1 234)
|
1 178
|
(1 616)
|
(1 437)
|
(28)
|
673
|
79
|
(443)
|
(367)
|
(341)
|
(456)
|
(281)
|
(356)
|
(244)
|
(87)
|
15
|
(8)
|
7
|
(435)
|
(469)
|
0
|
(402)
|
(706)
|
(476)
|
0
|
(179)
|
207
|
56
|
0
|
156
|
138
|
171
|
47
|
(258)
|
(240)
|
(354)
|
(231)
|
(191)
|
(251)
|
(264)
|
(352)
|
|
| Net Change in Cash |
1 288
N/A
|
(20 481)
N/A
|
(17 636)
+14%
|
(28 393)
-61%
|
1 590
N/A
|
22 227
+1 298%
|
24 108
+8%
|
48 073
+99%
|
1 273
-97%
|
1 381
+8%
|
(1 976)
N/A
|
(8 453)
-328%
|
(788)
+91%
|
840
N/A
|
745
-11%
|
(3 725)
N/A
|
4 836
N/A
|
4 154
-14%
|
1 055
-75%
|
3 373
+220%
|
(4 893)
N/A
|
(6 267)
-28%
|
(3 460)
+45%
|
(6 734)
-95%
|
(85)
+99%
|
656
N/A
|
809
+23%
|
(201)
N/A
|
5 712
N/A
|
3 737
-35%
|
130
-97%
|
1 575
+1 112%
|
2 391
+52%
|
9 515
+298%
|
(3 448)
N/A
|
(6 288)
-82%
|
198
N/A
|
2 955
+1 392%
|
3 457
+17%
|
2 041
-41%
|
(309)
N/A
|
1 456
N/A
|
(2 569)
N/A
|
(2 384)
+7%
|
2 442
N/A
|
500
-80%
|
3 534
+607%
|
3 926
+11%
|
2 640
-33%
|
350
-87%
|
(3 335)
N/A
|
(773)
+77%
|
(2 867)
-271%
|
(438)
+85%
|
(530)
-21%
|
7 258
N/A
|
4 280
-41%
|
2 976
-30%
|
3 098
+4%
|
(8 211)
N/A
|
(2 337)
+72%
|
(1 335)
+43%
|
(540)
+60%
|
1 140
N/A
|
544
-52%
|
(1 340)
N/A
|
(946)
+29%
|
(2 022)
-114%
|
(1 494)
+26%
|
351
N/A
|
668
+90%
|
1 237
+85%
|
(1 933)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
6 726
N/A
|
8 671
+29%
|
10 969
+27%
|
11 772
+7%
|
8 509
-28%
|
5 719
-33%
|
3 866
-32%
|
2 979
-23%
|
8 277
+178%
|
8 207
-1%
|
7 865
-4%
|
9 147
+16%
|
8 491
-7%
|
9 624
+13%
|
8 876
-8%
|
9 072
+2%
|
8 555
-6%
|
7 176
-16%
|
7 611
+6%
|
11 023
+45%
|
7 735
-30%
|
7 596
-2%
|
8 493
+12%
|
4 955
-42%
|
8 408
+70%
|
8 226
-2%
|
6 786
-18%
|
5 595
-18%
|
5 733
+2%
|
5 474
-5%
|
4 509
-18%
|
2 619
-42%
|
4 872
+86%
|
6 055
+24%
|
3 872
-36%
|
2 719
-30%
|
(77)
N/A
|
534
N/A
|
535
+0%
|
841
+57%
|
2 361
+181%
|
4 802
+103%
|
4 862
+1%
|
4 772
-2%
|
4 598
-4%
|
4 724
+3%
|
5 862
+24%
|
6 649
+13%
|
6 998
+5%
|
7 346
+5%
|
6 200
-16%
|
5 677
-8%
|
5 326
-6%
|
6 172
+16%
|
6 034
-2%
|
5 940
-2%
|
5 205
-12%
|
4 085
-22%
|
4 612
+13%
|
4 647
+1%
|
5 805
+25%
|
6 253
+8%
|
6 253
N/A
|
6 385
+2%
|
6 109
-4%
|
4 539
-26%
|
5 568
+23%
|
5 143
-8%
|
5 103
-1%
|
4 916
-4%
|
5 223
+6%
|
5 603
+7%
|
4 874
-13%
|
|