Corporacion Financiera Alba SA
MAD:ALB
Cash Flow Statement
Cash Flow Statement
Corporacion Financiera Alba SA
| 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 | Sep-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||
| Net Income |
361
|
442
|
391
|
208
|
419
|
614
|
406
|
(91)
|
(299)
|
27
|
227
|
386
|
241
|
60
|
270
|
254
|
408
|
700
|
476
|
122
|
165
|
164
|
179
|
81
|
(103)
|
54
|
13
|
326
|
392
|
445
|
397
|
239
|
183
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
8
|
14
|
12
|
9
|
11
|
17
|
26
|
29
|
30
|
29
|
27
|
18
|
12
|
4
|
1
|
|
| Stock-Based Compensation |
0
|
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
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(359)
|
(414)
|
(396)
|
(206)
|
(423)
|
(618)
|
(410)
|
90
|
293
|
(37)
|
(236)
|
(386)
|
(250)
|
55
|
(276)
|
(47)
|
(414)
|
(704)
|
(470)
|
(107)
|
(173)
|
(177)
|
(185)
|
(81)
|
105
|
(53)
|
1
|
(324)
|
(388)
|
(469)
|
(432)
|
(291)
|
(231)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
32
|
64
|
0
|
24
|
71
|
19
|
(39)
|
64
|
69
|
75
|
15
|
(18)
|
34
|
40
|
20
|
(11)
|
(93)
|
(97)
|
(23)
|
(25)
|
0
|
29
|
3
|
36
|
14
|
0
|
(33)
|
(33)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
22
|
0
|
17
|
0
|
7
|
0
|
5
|
0
|
2
|
0
|
3
|
1
|
5
|
10
|
7
|
2
|
3
|
4
|
7
|
8
|
6
|
5
|
4
|
6
|
10
|
13
|
15
|
|
| Change in Working Capital |
152
|
148
|
66
|
62
|
(32)
|
(65)
|
104
|
135
|
141
|
126
|
89
|
69
|
50
|
(56)
|
79
|
(87)
|
141
|
79
|
29
|
41
|
157
|
302
|
226
|
76
|
168
|
182
|
133
|
152
|
96
|
104
|
131
|
170
|
187
|
|
| Cash from Operating Activities |
155
N/A
|
178
+15%
|
61
-65%
|
65
+6%
|
(34)
N/A
|
(69)
-99%
|
101
N/A
|
135
+33%
|
136
+1%
|
117
-14%
|
81
-31%
|
69
-14%
|
43
-38%
|
60
+40%
|
73
+23%
|
121
+65%
|
136
+12%
|
75
-45%
|
43
-42%
|
70
+63%
|
160
+128%
|
298
+86%
|
231
-22%
|
94
-60%
|
196
+110%
|
211
+8%
|
171
-19%
|
184
+7%
|
128
-30%
|
98
-23%
|
107
+9%
|
122
+13%
|
139
+14%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
(1)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
(149)
|
(0)
|
148
|
0
|
0
|
(1)
|
(2)
|
(1)
|
(2)
|
(4)
|
(7)
|
(8)
|
(16)
|
(6)
|
(12)
|
(9)
|
(21)
|
(11)
|
(0)
|
(0)
|
|
| Other Items |
(16)
|
20
|
(48)
|
(47)
|
(45)
|
378
|
419
|
0
|
(2)
|
194
|
378
|
435
|
(183)
|
(270)
|
82
|
(276)
|
103
|
905
|
(129)
|
(955)
|
(246)
|
(269)
|
(222)
|
242
|
66
|
(349)
|
(346)
|
(569)
|
(223)
|
34
|
(80)
|
(20)
|
(75)
|
|
| Cash from Investing Activities |
(16)
N/A
|
21
N/A
|
(48)
N/A
|
(47)
+3%
|
(45)
+4%
|
378
N/A
|
418
+11%
|
(2)
N/A
|
(2)
-15%
|
194
N/A
|
378
+95%
|
434
+15%
|
(183)
N/A
|
(419)
-129%
|
81
N/A
|
(128)
N/A
|
103
N/A
|
906
+782%
|
(129)
N/A
|
(956)
-640%
|
(248)
+74%
|
(270)
-9%
|
(225)
+17%
|
236
N/A
|
59
-75%
|
(364)
N/A
|
(352)
+3%
|
(581)
-65%
|
(233)
+60%
|
13
N/A
|
(91)
N/A
|
(21)
+77%
|
(75)
-265%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
(42)
|
0
|
(28)
|
0
|
(21)
|
(21)
|
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
|
|
| Net Issuance of Debt |
91
|
0
|
136
|
0
|
49
|
0
|
(143)
|
0
|
(16)
|
0
|
(181)
|
(529)
|
88
|
181
|
(290)
|
(40)
|
(9)
|
(9)
|
(16)
|
(23)
|
(14)
|
(8)
|
(10)
|
(0)
|
33
|
(26)
|
228
|
343
|
418
|
(49)
|
(73)
|
44
|
74
|
|
| Cash Paid for Dividends |
(27)
|
(23)
|
(53)
|
(82)
|
(59)
|
(234)
|
(234)
|
(58)
|
(58)
|
(58)
|
(58)
|
(58)
|
(58)
|
(58)
|
(58)
|
(58)
|
(58)
|
(58)
|
(58)
|
(58)
|
(67)
|
(67)
|
(60)
|
(60)
|
(69)
|
(76)
|
(55)
|
(65)
|
(59)
|
(41)
|
(12)
|
(6)
|
(64)
|
|
| Other |
(22)
|
(654)
|
(1)
|
223
|
11
|
(59)
|
0
|
14
|
0
|
(200)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(4)
|
0
|
(1)
|
0
|
0
|
|
| Cash from Financing Activities |
43
N/A
|
(713)
N/A
|
83
N/A
|
155
+87%
|
1
-99%
|
(286)
N/A
|
(398)
-39%
|
(44)
+89%
|
(74)
-71%
|
(258)
-248%
|
(240)
+7%
|
(401)
-67%
|
30
N/A
|
123
+307%
|
(348)
N/A
|
(99)
+72%
|
(67)
+32%
|
(67)
0%
|
(74)
-10%
|
(81)
-10%
|
(80)
+1%
|
(74)
+8%
|
(70)
+6%
|
(60)
+14%
|
(36)
+40%
|
(102)
-183%
|
174
N/A
|
278
+60%
|
355
+28%
|
(90)
N/A
|
(81)
+10%
|
38
N/A
|
11
-72%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||
| Net Change in Cash |
182
N/A
|
(514)
N/A
|
96
N/A
|
173
+80%
|
(78)
N/A
|
23
N/A
|
122
+430%
|
89
-27%
|
59
-34%
|
52
-12%
|
219
+320%
|
102
-53%
|
(110)
N/A
|
(236)
-114%
|
(194)
+18%
|
(106)
+45%
|
171
N/A
|
913
+434%
|
(160)
N/A
|
(967)
-505%
|
(168)
+83%
|
(47)
+72%
|
(64)
-37%
|
269
N/A
|
219
-19%
|
(255)
N/A
|
(7)
+97%
|
(120)
-1 585%
|
250
N/A
|
22
-91%
|
(64)
N/A
|
140
N/A
|
75
-47%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||
| Free Cash Flow |
155
N/A
|
177
+14%
|
61
-65%
|
65
+5%
|
(34)
N/A
|
(69)
-100%
|
101
N/A
|
134
+33%
|
136
+1%
|
117
-14%
|
80
-31%
|
69
-15%
|
43
-38%
|
(89)
N/A
|
73
N/A
|
269
+267%
|
136
-49%
|
75
-45%
|
43
-43%
|
69
+61%
|
159
+131%
|
296
+87%
|
228
-23%
|
87
-62%
|
188
+117%
|
195
+4%
|
165
-15%
|
172
+4%
|
118
-31%
|
78
-34%
|
97
+24%
|
122
+26%
|
139
+14%
|
|