Promotora de Informaciones SA
MAD:PRS
Cash Flow Statement
Cash Flow Statement
Promotora de Informaciones SA
| Dec-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | 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 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||
| Net Income |
(245)
|
105
|
403
|
(29)
|
(176)
|
(30)
|
(71)
|
18
|
36
|
(2)
|
48
|
(51)
|
(26)
|
(70)
|
(166)
|
(142)
|
(82)
|
(33)
|
(3)
|
(24)
|
4
|
20
|
19
|
65
|
15
|
115
|
|
| Depreciation & Amortization |
473
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
84
|
133
|
98
|
115
|
105
|
69
|
93
|
92
|
79
|
82
|
83
|
81
|
67
|
0
|
68
|
0
|
|
| Other Non-Cash Items |
195
|
289
|
28
|
0
|
(47)
|
25
|
39
|
(25)
|
0
|
(0)
|
102
|
143
|
139
|
114
|
185
|
198
|
63
|
55
|
70
|
113
|
117
|
98
|
105
|
0
|
94
|
0
|
|
| Cash Taxes Paid |
53
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
21
|
36
|
25
|
16
|
18
|
15
|
13
|
13
|
15
|
15
|
10
|
16
|
21
|
26
|
19
|
22
|
|
| Cash Interest Paid |
124
|
126
|
114
|
(7)
|
(37)
|
(17)
|
(22)
|
11
|
16
|
(4)
|
41
|
49
|
55
|
55
|
61
|
56
|
36
|
45
|
51
|
65
|
77
|
83
|
81
|
98
|
79
|
92
|
|
| Change in Working Capital |
(154)
|
(212)
|
(279)
|
59
|
135
|
(19)
|
23
|
24
|
27
|
32
|
(42)
|
(81)
|
(75)
|
(39)
|
(12)
|
(4)
|
5
|
(3)
|
(39)
|
(83)
|
(77)
|
(67)
|
(64)
|
(36)
|
(47)
|
(42)
|
|
| Cash from Operating Activities |
269
N/A
|
183
-32%
|
152
-17%
|
34
-77%
|
(36)
N/A
|
(23)
+35%
|
(8)
+64%
|
16
N/A
|
71
+339%
|
29
-59%
|
193
+569%
|
144
-26%
|
138
-4%
|
120
-13%
|
112
-7%
|
121
+8%
|
79
-35%
|
112
+42%
|
107
-4%
|
88
-18%
|
126
+44%
|
133
+5%
|
127
-4%
|
201
+58%
|
130
-36%
|
169
+30%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||
| Capital Expenditures |
(218)
|
0
|
0
|
0
|
0
|
(18)
|
0
|
(14)
|
(54)
|
(2)
|
(62)
|
(80)
|
(62)
|
(52)
|
(45)
|
(38)
|
(45)
|
(50)
|
(52)
|
(50)
|
(43)
|
(42)
|
(46)
|
(54)
|
(46)
|
(57)
|
|
| Other Items |
(27)
|
(186)
|
(151)
|
(35)
|
1
|
49
|
578
|
188
|
242
|
(89)
|
16
|
(402)
|
(326)
|
23
|
437
|
429
|
(2)
|
1
|
1
|
9
|
13
|
21
|
21
|
0
|
6
|
0
|
|
| Cash from Investing Activities |
(245)
N/A
|
(186)
+24%
|
(151)
+19%
|
(35)
+77%
|
1
N/A
|
31
+6 000%
|
578
+1 796%
|
192
-67%
|
188
-2%
|
(90)
N/A
|
(46)
+49%
|
(483)
-950%
|
(388)
+20%
|
(29)
+93%
|
392
N/A
|
391
0%
|
(48)
N/A
|
(50)
-4%
|
(50)
-2%
|
(42)
+17%
|
(30)
+28%
|
(21)
+32%
|
(25)
-20%
|
(33)
-32%
|
(40)
-21%
|
(51)
-28%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||
| Net Issuance of Common Stock |
3
|
51
|
150
|
(50)
|
(150)
|
2
|
103
|
0
|
(1)
|
(1)
|
545
|
745
|
192
|
(7)
|
0
|
(1)
|
(1)
|
(30)
|
(30)
|
112
|
111
|
97
|
98
|
0
|
38
|
0
|
|
| Net Issuance of Debt |
58
|
0
|
48
|
35
|
97
|
(2)
|
(668)
|
(78)
|
(212)
|
(44)
|
(505)
|
(374)
|
69
|
115
|
(335)
|
(393)
|
8
|
(8)
|
92
|
(29)
|
(111)
|
(101)
|
(128)
|
(128)
|
(33)
|
(52)
|
|
| Cash Paid for Dividends |
(83)
|
(69)
|
(73)
|
0
|
32
|
0
|
(1)
|
1
|
2
|
1
|
(25)
|
(58)
|
(39)
|
(7)
|
(2)
|
(3)
|
(2)
|
(4)
|
(5)
|
(2)
|
(2)
|
(1)
|
(2)
|
0
|
(3)
|
0
|
|
| Other |
(154)
|
(168)
|
(128)
|
21
|
17
|
18
|
34
|
(5)
|
(12)
|
(2)
|
(82)
|
(109)
|
(101)
|
(90)
|
(98)
|
(105)
|
(92)
|
(103)
|
(97)
|
(106)
|
(108)
|
(111)
|
(83)
|
(107)
|
(88)
|
(80)
|
|
| Cash from Financing Activities |
(176)
N/A
|
(186)
-5%
|
(3)
+98%
|
7
N/A
|
(4)
N/A
|
19
N/A
|
(532)
N/A
|
(84)
+84%
|
(326)
-289%
|
(45)
+86%
|
(67)
-48%
|
204
N/A
|
122
-40%
|
11
-91%
|
(435)
N/A
|
(502)
-15%
|
(87)
+83%
|
(146)
-68%
|
(40)
+72%
|
(26)
+35%
|
(111)
-330%
|
(116)
-4%
|
(115)
+1%
|
(139)
-21%
|
(85)
+39%
|
(135)
-58%
|
|
| Change in Cash | |||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(2)
|
2
|
0
|
(13)
|
(12)
|
2
|
2
|
8
|
4
|
(3)
|
2
|
(3)
|
(8)
|
0
|
(10)
|
0
|
|
| Net Change in Cash |
(147)
N/A
|
(189)
-29%
|
(2)
+99%
|
6
N/A
|
(39)
N/A
|
26
N/A
|
38
+45%
|
124
+228%
|
(68)
N/A
|
(110)
-61%
|
78
N/A
|
(133)
N/A
|
(129)
+3%
|
89
N/A
|
55
-38%
|
12
-78%
|
(53)
N/A
|
(76)
-42%
|
21
N/A
|
17
-18%
|
(13)
N/A
|
(7)
+47%
|
(21)
-202%
|
30
N/A
|
(6)
N/A
|
(17)
-200%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||
| Free Cash Flow |
51
N/A
|
183
+258%
|
152
-17%
|
34
-77%
|
(36)
N/A
|
(41)
-16%
|
(8)
+80%
|
2
N/A
|
17
+888%
|
27
+62%
|
130
+379%
|
63
-51%
|
76
+20%
|
68
-11%
|
66
-2%
|
82
+24%
|
33
-59%
|
61
+84%
|
55
-10%
|
38
-32%
|
83
+120%
|
91
+9%
|
81
-10%
|
147
+81%
|
84
-43%
|
112
+33%
|
|