Acerinox SA
MAD:ACX
Cash Flow Statement
Cash Flow Statement
Acerinox SA
| 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 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Jun-2024 | Sep-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
52
|
(8)
|
(17)
|
(158)
|
(644)
|
(575)
|
(349)
|
(191)
|
160
|
158
|
193
|
279
|
230
|
211
|
133
|
76
|
36
|
(16)
|
(19)
|
(42)
|
(55)
|
(22)
|
33
|
49
|
121
|
221
|
244
|
254
|
228
|
77
|
21
|
0
|
54
|
128
|
276
|
326
|
281
|
299
|
264
|
310
|
227
|
23
|
(53)
|
132
|
378
|
766
|
1 188
|
1 320
|
1 683
|
831
|
635
|
379
|
252
|
355
|
139
|
98
|
342
|
260
|
|
| Depreciation & Amortization |
123
|
121
|
122
|
151
|
122
|
124
|
125
|
131
|
138
|
144
|
148
|
150
|
148
|
148
|
147
|
146
|
148
|
149
|
148
|
144
|
141
|
138
|
135
|
139
|
142
|
145
|
150
|
154
|
158
|
164
|
164
|
164
|
207
|
170
|
175
|
176
|
174
|
170
|
164
|
166
|
172
|
175
|
175
|
179
|
179
|
179
|
0
|
185
|
0
|
193
|
0
|
277
|
0
|
171
|
253
|
0
|
160
|
258
|
|
| Other Non-Cash Items |
(32)
|
(78)
|
117
|
(8)
|
106
|
24
|
(79)
|
49
|
40
|
61
|
58
|
50
|
61
|
85
|
85
|
99
|
83
|
70
|
70
|
74
|
69
|
58
|
(3)
|
(26)
|
(27)
|
8
|
77
|
95
|
81
|
47
|
33
|
31
|
10
|
45
|
48
|
43
|
39
|
7
|
9
|
34
|
12
|
195
|
246
|
22
|
9
|
80
|
85
|
137
|
158
|
328
|
304
|
244
|
182
|
111
|
96
|
139
|
(173)
|
(116)
|
|
| Cash Taxes Paid |
197
|
195
|
103
|
65
|
12
|
(14)
|
37
|
(1)
|
(40)
|
(21)
|
26
|
22
|
90
|
88
|
76
|
82
|
80
|
69
|
0
|
55
|
45
|
55
|
55
|
57
|
65
|
84
|
103
|
125
|
132
|
95
|
55
|
22
|
44
|
56
|
65
|
100
|
93
|
82
|
79
|
81
|
108
|
116
|
66
|
99
|
75
|
137
|
145
|
235
|
375
|
238
|
283
|
290
|
161
|
233
|
154
|
162
|
131
|
108
|
|
| Cash Interest Paid |
132
|
0
|
83
|
0
|
109
|
0
|
47
|
0
|
66
|
0
|
51
|
0
|
29
|
0
|
59
|
0
|
87
|
0
|
66
|
0
|
95
|
0
|
0
|
0
|
28
|
0
|
62
|
0
|
85
|
50
|
0
|
46
|
0
|
41
|
0
|
58
|
0
|
37
|
51
|
32
|
33
|
33
|
36
|
43
|
45
|
43
|
0
|
42
|
0
|
50
|
0
|
89
|
0
|
82
|
129
|
0
|
101
|
149
|
|
| Change in Working Capital |
472
|
568
|
274
|
565
|
1 051
|
1 072
|
491
|
308
|
(301)
|
(315)
|
(43)
|
(273)
|
(276)
|
(4)
|
74
|
20
|
70
|
61
|
367
|
341
|
511
|
322
|
94
|
14
|
(144)
|
(230)
|
(422)
|
(437)
|
(297)
|
(270)
|
45
|
120
|
44
|
(74)
|
(198)
|
(364)
|
(151)
|
(110)
|
(6)
|
(184)
|
(111)
|
(34)
|
(37)
|
88
|
(112)
|
(637)
|
(990)
|
(1 286)
|
(1 625)
|
(808)
|
(681)
|
(415)
|
111
|
(156)
|
420
|
55
|
(35)
|
(145)
|
|
| Cash from Operating Activities |
616
N/A
|
603
-2%
|
496
-18%
|
550
+11%
|
634
+15%
|
645
+2%
|
189
-71%
|
297
+58%
|
38
-87%
|
47
+26%
|
356
+650%
|
205
-42%
|
163
-21%
|
440
+170%
|
438
0%
|
341
-22%
|
338
-1%
|
264
-22%
|
566
+114%
|
517
-9%
|
665
+29%
|
496
-25%
|
259
-48%
|
176
-32%
|
92
-47%
|
144
+56%
|
50
-65%
|
66
+33%
|
170
+157%
|
17
-90%
|
263
+1 410%
|
315
+20%
|
314
0%
|
269
-14%
|
301
+12%
|
181
-40%
|
344
+90%
|
366
+7%
|
430
+18%
|
326
-24%
|
299
-8%
|
359
+20%
|
330
-8%
|
421
+27%
|
453
+8%
|
388
-14%
|
462
+19%
|
357
-23%
|
307
-14%
|
544
+77%
|
451
-17%
|
391
-13%
|
738
+89%
|
481
-35%
|
824
+71%
|
463
-44%
|
294
-37%
|
176
-40%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(258)
|
(286)
|
(335)
|
(437)
|
(332)
|
(296)
|
(231)
|
(162)
|
(214)
|
(221)
|
(224)
|
(237)
|
(205)
|
(188)
|
(181)
|
(166)
|
(153)
|
(160)
|
(153)
|
(192)
|
(207)
|
(195)
|
(161)
|
(106)
|
(77)
|
(69)
|
(79)
|
(77)
|
(78)
|
(70)
|
(88)
|
(96)
|
(133)
|
(163)
|
(185)
|
(183)
|
(207)
|
(186)
|
(169)
|
(146)
|
(152)
|
(146)
|
(130)
|
(101)
|
(101)
|
(102)
|
0
|
(97)
|
0
|
(137)
|
0
|
(234)
|
0
|
(175)
|
(253)
|
0
|
(205)
|
(330)
|
|
| Other Items |
6
|
12
|
7
|
7
|
9
|
2
|
3
|
2
|
(5)
|
(7)
|
(10)
|
(10)
|
(4)
|
(3)
|
(0)
|
1
|
2
|
1
|
2
|
2
|
1
|
2
|
(1)
|
(1)
|
(2)
|
(3)
|
2
|
0
|
1
|
3
|
4
|
9
|
3
|
6
|
6
|
1
|
6
|
1
|
1
|
(9)
|
(5)
|
18
|
(257)
|
(271)
|
4
|
12
|
(10)
|
10
|
(72)
|
11
|
(10)
|
9
|
(38)
|
0
|
1
|
3
|
(692)
|
(624)
|
|
| Cash from Investing Activities |
(252)
N/A
|
(274)
-9%
|
(328)
-20%
|
(430)
-31%
|
(323)
+25%
|
(293)
+9%
|
(228)
+22%
|
(160)
+30%
|
(219)
-36%
|
(228)
-4%
|
(234)
-3%
|
(247)
-5%
|
(209)
+15%
|
(192)
+8%
|
(181)
+5%
|
(165)
+9%
|
(152)
+8%
|
(159)
-5%
|
(151)
+5%
|
(190)
-26%
|
(205)
-8%
|
(193)
+6%
|
(162)
+16%
|
(108)
+34%
|
(80)
+26%
|
(72)
+10%
|
(77)
-8%
|
(77)
N/A
|
(78)
0%
|
(68)
+13%
|
(84)
-24%
|
(87)
-4%
|
(130)
-49%
|
(157)
-21%
|
(179)
-14%
|
(183)
-2%
|
(201)
-10%
|
(185)
+8%
|
(168)
+9%
|
(155)
+8%
|
(157)
-1%
|
(128)
+18%
|
(387)
-203%
|
(373)
+4%
|
(97)
+74%
|
(90)
+7%
|
(112)
-24%
|
(87)
+23%
|
(121)
-40%
|
(126)
-3%
|
(147)
-17%
|
(177)
-21%
|
(175)
+1%
|
(175)
0%
|
(155)
+11%
|
(172)
-11%
|
(896)
-422%
|
(875)
+2%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(83)
|
(103)
|
(128)
|
(131)
|
(53)
|
(34)
|
(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
|
(1)
|
(3)
|
(51)
|
(49)
|
0
|
0
|
0
|
(9)
|
0
|
(125)
|
0
|
(206)
|
0
|
(208)
|
0
|
(2)
|
(2)
|
0
|
(1)
|
(2)
|
|
| Net Issuance of Debt |
(140)
|
(75)
|
(21)
|
187
|
(120)
|
(213)
|
111
|
(134)
|
97
|
302
|
233
|
309
|
404
|
44
|
(129)
|
76
|
(56)
|
113
|
117
|
(125)
|
(112)
|
(171)
|
(5)
|
67
|
25
|
150
|
151
|
92
|
41
|
(177)
|
(270)
|
(55)
|
(27)
|
19
|
82
|
(10)
|
(44)
|
27
|
83
|
169
|
139
|
(37)
|
396
|
203
|
(161)
|
155
|
0
|
248
|
0
|
120
|
0
|
397
|
0
|
146
|
363
|
0
|
120
|
100
|
|
| Cash Paid for Dividends |
(92)
|
(92)
|
(90)
|
(115)
|
(88)
|
(87)
|
(87)
|
0
|
0
|
(87)
|
(87)
|
(137)
|
(162)
|
(112)
|
(87)
|
(87)
|
(87)
|
(87)
|
(87)
|
(62)
|
0
|
(47)
|
0
|
0
|
0
|
(56)
|
(56)
|
0
|
0
|
(48)
|
0
|
0
|
(75)
|
(27)
|
0
|
0
|
(124)
|
(124)
|
0
|
(124)
|
(205)
|
(81)
|
0
|
(108)
|
(243)
|
(135)
|
(250)
|
0
|
(419)
|
(130)
|
(205)
|
(205)
|
22
|
(150)
|
(152)
|
(153)
|
(155)
|
(155)
|
|
| Other |
(26)
|
(26)
|
(25)
|
(7)
|
3
|
(25)
|
13
|
(18)
|
0
|
(67)
|
(234)
|
(188)
|
(198)
|
(112)
|
10
|
(14)
|
(2)
|
(63)
|
(25)
|
(31)
|
0
|
(4)
|
(23)
|
(22)
|
0
|
(66)
|
0
|
(72)
|
0
|
0
|
16
|
0
|
23
|
0
|
8
|
0
|
20
|
0
|
0
|
0
|
0
|
(54)
|
0
|
(27)
|
0
|
0
|
12
|
0
|
184
|
0
|
144
|
0
|
(28)
|
0
|
0
|
(33)
|
0
|
0
|
|
| Cash from Financing Activities |
(341)
N/A
|
(296)
+13%
|
(263)
+11%
|
(65)
+75%
|
(259)
-295%
|
(358)
-38%
|
34
N/A
|
(215)
N/A
|
45
N/A
|
161
+259%
|
(89)
N/A
|
(2)
+98%
|
44
N/A
|
(181)
N/A
|
(206)
-14%
|
(25)
+88%
|
(145)
-478%
|
(37)
+74%
|
5
N/A
|
(218)
N/A
|
(174)
+20%
|
(214)
-23%
|
(28)
+87%
|
53
N/A
|
2
-96%
|
74
+3 784%
|
95
+29%
|
(7)
N/A
|
(15)
-108%
|
(225)
-1 382%
|
(260)
-15%
|
(103)
+60%
|
(95)
+8%
|
(8)
+92%
|
41
N/A
|
(37)
N/A
|
(157)
-330%
|
(97)
+38%
|
(42)
+57%
|
42
N/A
|
(117)
N/A
|
(220)
-88%
|
342
N/A
|
68
-80%
|
(431)
N/A
|
10
N/A
|
(93)
N/A
|
123
N/A
|
(117)
N/A
|
(216)
-85%
|
(216)
N/A
|
(123)
+43%
|
(236)
-92%
|
(6)
+98%
|
(66)
-1 093%
|
(42)
+37%
|
(36)
+13%
|
(274)
-660%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(10)
|
(0)
|
8
|
12
|
15
|
7
|
0
|
(0)
|
12
|
10
|
8
|
1
|
(10)
|
(6)
|
0
|
5
|
10
|
9
|
(2)
|
(0)
|
(7)
|
(12)
|
(22)
|
(26)
|
(18)
|
(1)
|
41
|
61
|
58
|
17
|
(15)
|
(7)
|
(6)
|
15
|
20
|
(20)
|
(39)
|
(62)
|
(13)
|
17
|
13
|
16
|
(2)
|
(75)
|
(43)
|
50
|
0
|
133
|
0
|
71
|
0
|
40
|
0
|
(56)
|
(2)
|
0
|
108
|
(10)
|
|
| Net Change in Cash |
13
N/A
|
33
+149%
|
(88)
N/A
|
66
N/A
|
68
+3%
|
(0)
N/A
|
(6)
-6 200%
|
(77)
-1 129%
|
(124)
-60%
|
(9)
+93%
|
40
N/A
|
(43)
N/A
|
(13)
+71%
|
61
N/A
|
51
-17%
|
155
+204%
|
51
-67%
|
77
+50%
|
418
+444%
|
109
-74%
|
279
+155%
|
77
-72%
|
47
-39%
|
96
+104%
|
(3)
N/A
|
145
N/A
|
109
-25%
|
43
-61%
|
136
+219%
|
(259)
N/A
|
(96)
+63%
|
117
N/A
|
83
-29%
|
119
+42%
|
183
+55%
|
(58)
N/A
|
(54)
+7%
|
22
N/A
|
207
+838%
|
230
+11%
|
38
-83%
|
27
-30%
|
283
+960%
|
40
-86%
|
(119)
N/A
|
358
N/A
|
257
-28%
|
527
+105%
|
69
-87%
|
273
+295%
|
89
-68%
|
130
+47%
|
328
+152%
|
246
-25%
|
600
+144%
|
250
-58%
|
(531)
N/A
|
(983)
-85%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
358
N/A
|
317
-11%
|
161
-49%
|
113
-30%
|
303
+169%
|
349
+15%
|
(43)
N/A
|
136
N/A
|
(176)
N/A
|
(173)
+2%
|
131
N/A
|
(32)
N/A
|
(42)
-33%
|
252
N/A
|
257
+2%
|
175
-32%
|
184
+5%
|
104
-44%
|
413
+296%
|
325
-21%
|
459
+41%
|
301
-34%
|
99
-67%
|
70
-29%
|
15
-78%
|
75
+396%
|
(29)
N/A
|
(11)
+61%
|
92
N/A
|
(53)
N/A
|
175
N/A
|
219
+25%
|
181
-17%
|
106
-42%
|
116
+10%
|
(3)
N/A
|
136
N/A
|
180
+32%
|
262
+45%
|
180
-31%
|
147
-18%
|
213
+45%
|
200
-6%
|
319
+59%
|
352
+10%
|
286
-19%
|
462
+62%
|
260
-44%
|
307
+18%
|
407
+33%
|
451
+11%
|
157
-65%
|
738
+370%
|
307
-58%
|
571
+86%
|
463
-19%
|
89
-81%
|
(154)
N/A
|
|