Inmobiliaria del Sur SA
MAD:ISUR
Cash Flow Statement
Cash Flow Statement
Inmobiliaria del Sur 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||
| Net Income |
17
|
11
|
14
|
19
|
10
|
3
|
6
|
3
|
(25)
|
(20)
|
4
|
(2)
|
7
|
9
|
7
|
7
|
5
|
9
|
6
|
5
|
13
|
12
|
10
|
10
|
26
|
27
|
15
|
26
|
16
|
11
|
15
|
19
|
21
|
|
| Depreciation & Amortization |
1
|
2
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
0
|
4
|
0
|
4
|
5
|
5
|
4
|
4
|
4
|
|
| Other Non-Cash Items |
(2)
|
6
|
11
|
10
|
7
|
8
|
6
|
6
|
5
|
(1)
|
(4)
|
1
|
5
|
3
|
1
|
2
|
4
|
3
|
4
|
1
|
3
|
(1)
|
3
|
2
|
(20)
|
(20)
|
2
|
(19)
|
(5)
|
6
|
9
|
10
|
7
|
|
| Cash Taxes Paid |
3
|
3
|
2
|
2
|
0
|
0
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
2
|
2
|
3
|
3
|
4
|
3
|
2
|
2
|
2
|
2
|
4
|
4
|
4
|
5
|
3
|
|
| Cash Interest Paid |
0
|
5
|
11
|
12
|
13
|
14
|
12
|
11
|
10
|
9
|
8
|
8
|
8
|
9
|
9
|
7
|
5
|
5
|
5
|
6
|
6
|
6
|
7
|
7
|
6
|
7
|
7
|
6
|
9
|
12
|
14
|
17
|
17
|
|
| Change in Working Capital |
(14)
|
(20)
|
(23)
|
3
|
7
|
0
|
0
|
(11)
|
34
|
33
|
(9)
|
(8)
|
(5)
|
5
|
2
|
(7)
|
(17)
|
(1)
|
6
|
(11)
|
(6)
|
4
|
(8)
|
(7)
|
5
|
18
|
9
|
(7)
|
(16)
|
(11)
|
(12)
|
(17)
|
(11)
|
|
| Cash from Operating Activities |
3
N/A
|
(1)
N/A
|
3
N/A
|
33
+884%
|
26
-22%
|
14
-45%
|
14
0%
|
1
-92%
|
16
+1 342%
|
15
-7%
|
(6)
N/A
|
(6)
+2%
|
9
N/A
|
20
+116%
|
12
-41%
|
5
-59%
|
(5)
N/A
|
13
N/A
|
18
+40%
|
(3)
N/A
|
13
N/A
|
18
+41%
|
9
-51%
|
8
-13%
|
11
+50%
|
29
+152%
|
26
-10%
|
4
-84%
|
0
-99%
|
10
+21 294%
|
16
+64%
|
15
-10%
|
21
+40%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(17)
|
(14)
|
(8)
|
(3)
|
(0)
|
1
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
1
|
(0)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(6)
|
(6)
|
(12)
|
(5)
|
2
|
(0)
|
(3)
|
(0)
|
2
|
(0)
|
|
| Other Items |
(9)
|
(9)
|
(9)
|
(7)
|
4
|
1
|
9
|
7
|
(0)
|
7
|
5
|
(4)
|
7
|
11
|
3
|
3
|
(11)
|
(14)
|
(12)
|
(10)
|
1
|
2
|
(7)
|
(8)
|
(6)
|
(12)
|
(40)
|
(46)
|
4
|
32
|
10
|
10
|
13
|
|
| Cash from Investing Activities |
(26)
N/A
|
(23)
+9%
|
(18)
+24%
|
(11)
+40%
|
4
N/A
|
2
-48%
|
9
+385%
|
7
-27%
|
(0)
N/A
|
6
N/A
|
5
-15%
|
(4)
N/A
|
7
N/A
|
10
+39%
|
3
-74%
|
4
+46%
|
(11)
N/A
|
(14)
-33%
|
(14)
+3%
|
(13)
+10%
|
(2)
+88%
|
0
N/A
|
(9)
N/A
|
(14)
-56%
|
(12)
+17%
|
(25)
-111%
|
(45)
-79%
|
(44)
+1%
|
4
N/A
|
30
+692%
|
10
-66%
|
12
+19%
|
12
+3%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
9
|
9
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
|
| Net Issuance of Debt |
21
|
24
|
30
|
(2)
|
(28)
|
(19)
|
(16)
|
(4)
|
(28)
|
(28)
|
1
|
8
|
(11)
|
(19)
|
(5)
|
(5)
|
9
|
(2)
|
(4)
|
23
|
6
|
(11)
|
0
|
(0)
|
16
|
19
|
31
|
46
|
(15)
|
(50)
|
(24)
|
(4)
|
(1)
|
|
| Cash Paid for Dividends |
(8)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(3)
|
(3)
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(5)
|
(5)
|
(9)
|
(7)
|
(3)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
33
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
10
N/A
|
14
+36%
|
21
+54%
|
(9)
N/A
|
(34)
-266%
|
(25)
+27%
|
(20)
+18%
|
(7)
+65%
|
(30)
-328%
|
(29)
+4%
|
1
N/A
|
8
+837%
|
(13)
N/A
|
(21)
-63%
|
(6)
+69%
|
(7)
-17%
|
7
N/A
|
6
-16%
|
4
-29%
|
21
+432%
|
4
-82%
|
(14)
N/A
|
(4)
+70%
|
27
N/A
|
11
-59%
|
(23)
N/A
|
24
N/A
|
43
+78%
|
(21)
N/A
|
(57)
-174%
|
(30)
+47%
|
(10)
+67%
|
(7)
+32%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(13)
N/A
|
(11)
+17%
|
7
N/A
|
13
+91%
|
(5)
N/A
|
(9)
-88%
|
3
N/A
|
1
-82%
|
(14)
N/A
|
(8)
+42%
|
(0)
+95%
|
(2)
-510%
|
4
N/A
|
9
+145%
|
8
-15%
|
1
-86%
|
(9)
N/A
|
4
N/A
|
8
+94%
|
6
-32%
|
15
+163%
|
4
-71%
|
(4)
N/A
|
20
N/A
|
11
-48%
|
(19)
N/A
|
5
N/A
|
3
-42%
|
(17)
N/A
|
(17)
0%
|
(4)
+79%
|
17
N/A
|
26
+57%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(14)
N/A
|
(15)
-9%
|
(5)
+67%
|
30
N/A
|
26
-14%
|
15
-42%
|
14
-6%
|
1
-94%
|
16
+1 923%
|
14
-11%
|
(6)
N/A
|
(6)
+1%
|
9
N/A
|
19
+109%
|
12
-39%
|
6
-50%
|
(5)
N/A
|
12
N/A
|
17
+36%
|
(5)
N/A
|
10
N/A
|
16
+58%
|
7
-58%
|
1
-79%
|
6
+271%
|
16
+197%
|
21
+29%
|
6
-73%
|
(0)
N/A
|
7
N/A
|
16
+120%
|
17
+3%
|
20
+22%
|
|