Construcciones Y Auxiliar De Ferrocarriles SA
MAD:CAF
Cash Flow Statement
Cash Flow Statement
Construcciones Y Auxiliar De Ferrocarriles 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 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Income |
106
|
105
|
120
|
128
|
130
|
149
|
141
|
143
|
100
|
79
|
114
|
110
|
80
|
69
|
60
|
40
|
59
|
60
|
68
|
79
|
81
|
48
|
61
|
35
|
49
|
132
|
130
|
118
|
91
|
103
|
141
|
159
|
161
|
186
|
|
| Depreciation & Amortization |
24
|
31
|
28
|
31
|
39
|
43
|
44
|
41
|
39
|
42
|
43
|
41
|
42
|
41
|
38
|
36
|
35
|
35
|
35
|
37
|
47
|
54
|
81
|
87
|
89
|
90
|
87
|
86
|
95
|
105
|
104
|
107
|
110
|
111
|
|
| Other Non-Cash Items |
38
|
70
|
39
|
(3)
|
26
|
62
|
58
|
65
|
149
|
139
|
64
|
17
|
(45)
|
(21)
|
37
|
49
|
60
|
79
|
90
|
100
|
130
|
134
|
60
|
28
|
73
|
67
|
102
|
124
|
39
|
27
|
35
|
17
|
35
|
35
|
|
| Cash Taxes Paid |
22
|
0
|
11
|
1
|
18
|
33
|
27
|
19
|
33
|
28
|
24
|
29
|
4
|
5
|
17
|
11
|
17
|
19
|
10
|
30
|
40
|
28
|
34
|
48
|
38
|
37
|
37
|
45
|
55
|
45
|
49
|
56
|
60
|
66
|
|
| Cash Interest Paid |
0
|
4
|
8
|
10
|
13
|
13
|
21
|
29
|
35
|
38
|
43
|
47
|
38
|
44
|
54
|
58
|
59
|
71
|
77
|
64
|
65
|
64
|
64
|
63
|
53
|
44
|
40
|
40
|
47
|
54
|
52
|
52
|
53
|
50
|
|
| Change in Working Capital |
49
|
(129)
|
(146)
|
88
|
(218)
|
(270)
|
(176)
|
(171)
|
(184)
|
(266)
|
(264)
|
(307)
|
(15)
|
18
|
(40)
|
208
|
182
|
(6)
|
(27)
|
(15)
|
132
|
66
|
(73)
|
4
|
(35)
|
(53)
|
(165)
|
(207)
|
(115)
|
(189)
|
(174)
|
(144)
|
(122)
|
(111)
|
|
| Cash from Operating Activities |
217
N/A
|
77
-64%
|
41
-47%
|
244
+496%
|
(24)
N/A
|
(17)
+29%
|
68
N/A
|
48
-29%
|
105
+117%
|
(6)
N/A
|
(43)
-661%
|
(139)
-219%
|
62
N/A
|
107
+72%
|
96
-11%
|
333
+249%
|
335
+1%
|
168
-50%
|
165
-2%
|
200
+21%
|
389
+94%
|
313
-20%
|
129
-59%
|
155
+20%
|
177
+14%
|
235
+33%
|
154
-35%
|
121
-21%
|
111
-8%
|
46
-58%
|
106
+129%
|
138
+30%
|
185
+34%
|
220
+19%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(89)
|
(104)
|
(87)
|
(84)
|
(65)
|
(54)
|
(45)
|
(49)
|
(56)
|
(68)
|
(50)
|
(23)
|
(24)
|
(22)
|
(19)
|
(23)
|
(27)
|
(36)
|
(51)
|
(76)
|
(91)
|
(84)
|
(72)
|
(57)
|
(49)
|
(41)
|
(45)
|
(57)
|
(78)
|
(79)
|
(79)
|
(88)
|
(86)
|
(86)
|
|
| Other Items |
(61)
|
45
|
44
|
(99)
|
102
|
125
|
(192)
|
(446)
|
(374)
|
(61)
|
57
|
99
|
12
|
16
|
25
|
(2)
|
33
|
62
|
29
|
27
|
(148)
|
(149)
|
(21)
|
(27)
|
23
|
(1)
|
(17)
|
16
|
105
|
167
|
120
|
184
|
184
|
92
|
|
| Cash from Investing Activities |
(150)
N/A
|
(59)
+61%
|
(43)
+26%
|
(182)
-320%
|
37
N/A
|
71
+92%
|
(237)
N/A
|
(495)
-109%
|
(430)
+13%
|
(130)
+70%
|
8
N/A
|
76
+884%
|
(12)
N/A
|
(5)
+55%
|
5
N/A
|
(25)
N/A
|
6
N/A
|
26
+310%
|
(22)
N/A
|
(48)
-119%
|
(238)
-395%
|
(233)
+2%
|
(94)
+60%
|
(84)
+11%
|
(27)
+68%
|
(42)
-56%
|
(61)
-46%
|
(41)
+33%
|
28
N/A
|
88
+219%
|
41
-54%
|
95
+135%
|
98
+3%
|
6
-94%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
1
|
0
|
(8)
|
(6)
|
(0)
|
(0)
|
(1)
|
1
|
1
|
2
|
1
|
1
|
1
|
0
|
0
|
2
|
4
|
3
|
1
|
1
|
1
|
(0)
|
(1)
|
(4)
|
0
|
0
|
(1)
|
(7)
|
(5)
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
55
|
26
|
7
|
7
|
10
|
4
|
259
|
519
|
387
|
207
|
174
|
172
|
91
|
66
|
79
|
(124)
|
(175)
|
(108)
|
(52)
|
85
|
168
|
169
|
(10)
|
118
|
(55)
|
(239)
|
(58)
|
(121)
|
(131)
|
(109)
|
(94)
|
(91)
|
(36)
|
(62)
|
|
| Cash Paid for Dividends |
(29)
|
0
|
(33)
|
0
|
(36)
|
0
|
(36)
|
0
|
(36)
|
(36)
|
(37)
|
(39)
|
(39)
|
(37)
|
(21)
|
0
|
(20)
|
0
|
(23)
|
0
|
(24)
|
0
|
(28)
|
0
|
(1)
|
(30)
|
(29)
|
(14)
|
(36)
|
(22)
|
(33)
|
0
|
(42)
|
0
|
|
| Other |
(0)
|
(4)
|
(7)
|
(6)
|
(13)
|
(13)
|
(21)
|
(29)
|
(35)
|
(38)
|
(43)
|
(47)
|
(38)
|
(44)
|
(54)
|
(58)
|
(59)
|
(71)
|
(77)
|
(64)
|
(65)
|
(64)
|
(64)
|
(63)
|
(53)
|
(44)
|
(40)
|
(40)
|
(47)
|
(54)
|
(52)
|
(52)
|
(53)
|
(50)
|
|
| Cash from Financing Activities |
25
N/A
|
(6)
N/A
|
(33)
-424%
|
(36)
-10%
|
(45)
-24%
|
(45)
-2%
|
202
N/A
|
453
+125%
|
317
-30%
|
134
-58%
|
96
-28%
|
87
-9%
|
15
-83%
|
(14)
N/A
|
4
N/A
|
(203)
N/A
|
(251)
-24%
|
(196)
+22%
|
(149)
+24%
|
(1)
+100%
|
81
N/A
|
82
+1%
|
(102)
N/A
|
26
N/A
|
(112)
N/A
|
(315)
-181%
|
(127)
+60%
|
(175)
-38%
|
(221)
-26%
|
(191)
+14%
|
(178)
+7%
|
(175)
+1%
|
(130)
+26%
|
(153)
-18%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
5
|
5
|
(1)
|
(3)
|
(2)
|
(1)
|
(1)
|
(10)
|
(8)
|
5
|
2
|
(4)
|
(3)
|
4
|
(2)
|
(15)
|
(10)
|
(0)
|
0
|
3
|
(7)
|
(3)
|
15
|
12
|
12
|
4
|
0
|
0
|
(16)
|
(21)
|
(17)
|
|
| Net Change in Cash |
93
N/A
|
12
-87%
|
(35)
N/A
|
31
N/A
|
(26)
N/A
|
8
N/A
|
31
+291%
|
5
-82%
|
(10)
N/A
|
(2)
+79%
|
51
N/A
|
17
-67%
|
70
+319%
|
90
+29%
|
100
+11%
|
103
+2%
|
95
-8%
|
(4)
N/A
|
(20)
-451%
|
142
N/A
|
231
+63%
|
162
-30%
|
(64)
N/A
|
90
N/A
|
35
-61%
|
(107)
N/A
|
(23)
+79%
|
(83)
-269%
|
(78)
+6%
|
(56)
+28%
|
(31)
+46%
|
42
N/A
|
131
+210%
|
56
-57%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||
| Free Cash Flow |
128
N/A
|
(27)
N/A
|
(46)
-74%
|
160
N/A
|
(89)
N/A
|
(71)
+20%
|
23
N/A
|
(0)
N/A
|
49
N/A
|
(74)
N/A
|
(93)
-25%
|
(162)
-74%
|
38
N/A
|
85
+124%
|
76
-11%
|
310
+306%
|
308
-1%
|
132
-57%
|
114
-14%
|
125
+9%
|
299
+140%
|
229
-23%
|
57
-75%
|
98
+74%
|
128
+30%
|
195
+52%
|
109
-44%
|
64
-41%
|
33
-48%
|
(33)
N/A
|
27
N/A
|
50
+84%
|
99
+97%
|
134
+36%
|
|