Amper SA
MAD:AMP
Cash Flow Statement
Cash Flow Statement
Amper SA
| Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||
| Net Income |
7
|
12
|
15
|
18
|
24
|
(11)
|
(22)
|
0
|
(25)
|
(64)
|
(56)
|
92
|
6
|
1
|
13
|
23
|
1
|
7
|
(1)
|
0
|
3
|
|
| Depreciation & Amortization |
2
|
2
|
4
|
5
|
6
|
7
|
6
|
11
|
14
|
10
|
8
|
1
|
0
|
1
|
3
|
7
|
11
|
12
|
14
|
15
|
20
|
|
| Change in Deffered Taxes |
1
|
2
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(3)
|
(3)
|
(1)
|
(0)
|
(2)
|
10
|
4
|
4
|
(7)
|
35
|
26
|
(71)
|
23
|
12
|
2
|
1
|
(10)
|
(8)
|
(2)
|
(3)
|
13
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
5
|
9
|
2
|
4
|
1
|
5
|
5
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
2
|
3
|
2
|
1
|
4
|
4
|
9
|
12
|
14
|
|
| Change in Working Capital |
1
|
(3)
|
(10)
|
(8)
|
(24)
|
16
|
(2)
|
11
|
14
|
33
|
(4)
|
(33)
|
(8)
|
(3)
|
(13)
|
38
|
(18)
|
(24)
|
(11)
|
(7)
|
(26)
|
|
| Cash from Operating Activities |
9
N/A
|
11
+18%
|
13
+24%
|
15
+15%
|
4
-72%
|
21
+398%
|
(13)
N/A
|
26
N/A
|
(4)
N/A
|
13
N/A
|
(26)
N/A
|
(11)
+56%
|
21
N/A
|
11
-49%
|
4
-58%
|
69
+1 451%
|
(16)
N/A
|
(14)
+13%
|
(0)
+99%
|
5
N/A
|
9
+92%
|
|
| Investing Cash Flow | ||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(4)
|
(2)
|
(0)
|
(4)
|
(1)
|
(1)
|
(1)
|
(12)
|
(4)
|
(2)
|
(7)
|
(0)
|
(5)
|
(8)
|
(28)
|
(6)
|
(9)
|
(11)
|
(26)
|
(30)
|
|
| Other Items |
(1)
|
(10)
|
(72)
|
(28)
|
(15)
|
(8)
|
(7)
|
(14)
|
(17)
|
1
|
4
|
(16)
|
15
|
(6)
|
2
|
(24)
|
(18)
|
(5)
|
(1)
|
(0)
|
5
|
|
| Cash from Investing Activities |
(2)
N/A
|
(14)
-654%
|
(74)
-441%
|
(28)
+62%
|
(19)
+31%
|
(9)
+51%
|
(9)
+8%
|
(15)
-74%
|
(29)
-93%
|
(3)
+90%
|
2
N/A
|
(23)
N/A
|
14
N/A
|
(10)
N/A
|
(6)
+46%
|
(51)
-834%
|
(23)
+55%
|
(14)
+38%
|
(13)
+11%
|
(26)
-104%
|
(25)
+4%
|
|
| Financing Cash Flow | ||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
(3)
|
(1)
|
(0)
|
0
|
(2)
|
5
|
5
|
27
|
17
|
5
|
5
|
0
|
0
|
0
|
0
|
31
|
0
|
|
| Net Issuance of Debt |
(6)
|
13
|
73
|
13
|
22
|
1
|
15
|
3
|
14
|
10
|
9
|
11
|
(55)
|
10
|
(0)
|
(8)
|
48
|
25
|
4
|
(3)
|
46
|
|
| Cash Paid for Dividends |
0
|
0
|
(2)
|
(3)
|
(4)
|
(4)
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
2
|
1
|
4
|
9
|
(7)
|
(5)
|
(6)
|
(7)
|
0
|
0
|
0
|
0
|
(8)
|
(15)
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(23)
|
|
| Cash from Financing Activities |
(5)
N/A
|
14
N/A
|
75
+435%
|
19
-74%
|
9
-55%
|
(8)
N/A
|
9
N/A
|
(4)
N/A
|
10
N/A
|
16
+64%
|
9
-46%
|
38
+344%
|
(47)
N/A
|
(1)
+98%
|
5
N/A
|
(8)
N/A
|
48
N/A
|
25
-49%
|
4
-85%
|
24
+553%
|
22
-8%
|
|
| Change in Cash | ||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
(2)
|
3
|
1
|
(1)
|
(2)
|
(2)
|
(2)
|
1
|
0
|
(0)
|
0
|
3
|
2
|
1
|
1
|
0
|
0
|
|
| Net Change in Cash |
2
N/A
|
11
+381%
|
15
+31%
|
7
-55%
|
(8)
N/A
|
6
N/A
|
(11)
N/A
|
7
N/A
|
(25)
N/A
|
24
N/A
|
(18)
N/A
|
5
N/A
|
(11)
N/A
|
(1)
+94%
|
4
N/A
|
13
+246%
|
11
-13%
|
(3)
N/A
|
(8)
-200%
|
3
N/A
|
6
+122%
|
|
| Free Cash Flow | ||||||||||||||||||||||
| Free Cash Flow |
8
N/A
|
7
-11%
|
11
+59%
|
15
+34%
|
0
-98%
|
19
+5 124%
|
(14)
N/A
|
25
N/A
|
(16)
N/A
|
9
N/A
|
(28)
N/A
|
(18)
+35%
|
21
N/A
|
6
-70%
|
(3)
N/A
|
42
N/A
|
(21)
N/A
|
(23)
-7%
|
(11)
+50%
|
(21)
-86%
|
(21)
+2%
|
|