Pescanova SA
MAD:PVA
Cash Flow Statement
Cash Flow Statement
Pescanova SA
| Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2014 | May-2015 | Nov-2015 | May-2016 | Nov-2016 | May-2017 | Nov-2017 | May-2018 | Nov-2018 | May-2019 | Nov-2019 | May-2020 | Nov-2020 | May-2021 | Nov-2021 | May-2022 | Nov-2022 | May-2023 | Nov-2023 | May-2024 | Nov-2024 | May-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||
| Net Income |
38
|
39
|
46
|
48
|
50
|
53
|
(228)
|
(227)
|
(567)
|
1 903
|
0
|
0
|
0
|
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
(7)
|
(7)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
|
| Depreciation & Amortization |
41
|
45
|
48
|
52
|
57
|
58
|
65
|
66
|
61
|
21
|
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 |
(14)
|
0
|
(10)
|
0
|
(2)
|
0
|
(3)
|
0
|
(202)
|
(13)
|
4
|
(14)
|
(5)
|
3
|
(0)
|
0
|
0
|
(0)
|
0
|
1
|
0
|
0
|
0
|
0
|
7
|
0
|
(1)
|
1
|
(3)
|
0
|
0
|
|
| Cash Taxes Paid |
5
|
5
|
8
|
9
|
11
|
12
|
31
|
31
|
(4)
|
(101)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(21)
|
(169)
|
(54)
|
(64)
|
(71)
|
(97)
|
(129)
|
(44)
|
524
|
(1 875)
|
0
|
0
|
0
|
0
|
3
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(4)
|
7
|
10
|
0
|
5
|
0
|
0
|
|
| Cash from Operating Activities |
44
N/A
|
(85)
N/A
|
30
N/A
|
37
+25%
|
33
-11%
|
2
-95%
|
(296)
N/A
|
(208)
+30%
|
(185)
+11%
|
36
N/A
|
(46)
N/A
|
(14)
+69%
|
(4)
+69%
|
0
N/A
|
(0)
N/A
|
(0)
+43%
|
(0)
-657%
|
(0)
-67%
|
(0)
+14%
|
0
N/A
|
0
+117%
|
0
-39%
|
0
+17%
|
(1)
N/A
|
(4)
-441%
|
(0)
+97%
|
3
N/A
|
0
-96%
|
1
+527%
|
(1)
N/A
|
(1)
+13%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||
| Capital Expenditures |
(286)
|
(259)
|
(130)
|
(79)
|
(65)
|
(65)
|
(173)
|
(184)
|
(136)
|
(4)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Items |
74
|
82
|
32
|
33
|
34
|
18
|
66
|
72
|
(38)
|
0
|
0
|
0
|
(2)
|
(0)
|
2
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(0)
|
0
|
(0)
|
3
|
(0)
|
(2)
|
(0)
|
0
|
(0)
|
(0)
|
|
| Cash from Investing Activities |
(212)
N/A
|
(177)
+17%
|
(98)
+45%
|
(46)
+53%
|
(31)
+33%
|
(48)
-54%
|
(107)
-124%
|
(112)
-5%
|
(174)
-56%
|
(4)
+98%
|
4
N/A
|
0
N/A
|
(2)
N/A
|
(0)
+100%
|
2
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
3
N/A
|
(0)
N/A
|
(2)
-1 038%
|
(0)
+94%
|
0
N/A
|
(0)
N/A
|
(0)
-49%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
129
|
96
|
190
|
6
|
(208)
|
0
|
(5)
|
120
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
303
|
164
|
(72)
|
(138)
|
32
|
295
|
575
|
518
|
188
|
(19)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
|
| Cash Paid for Dividends |
(6)
|
(6)
|
(6)
|
(9)
|
(9)
|
(10)
|
(10)
|
(11)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
(14)
|
(3)
|
(2)
|
(12)
|
(22)
|
22
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
297
N/A
|
287
-3%
|
18
-94%
|
44
+148%
|
29
-33%
|
63
+115%
|
562
+788%
|
490
-13%
|
287
-42%
|
(40)
N/A
|
40
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
-84%
|
0
N/A
|
1
N/A
|
2
+51%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
129
N/A
|
25
-81%
|
(50)
N/A
|
35
N/A
|
32
-10%
|
17
-45%
|
160
+824%
|
170
+7%
|
(72)
N/A
|
(8)
+89%
|
(1)
+81%
|
(14)
-844%
|
(6)
+56%
|
0
N/A
|
2
+1 007%
|
(0)
N/A
|
(0)
-657%
|
(0)
-67%
|
(1)
-247%
|
(1)
+10%
|
(0)
+98%
|
(0)
-322%
|
(0)
+31%
|
(0)
-433%
|
(1)
-188%
|
(0)
+85%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
-46%
|
1
+245%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||
| Free Cash Flow |
(242)
N/A
|
(344)
-42%
|
(100)
+71%
|
(42)
+58%
|
(32)
+23%
|
(64)
-97%
|
(468)
-637%
|
(392)
+16%
|
(320)
+18%
|
32
N/A
|
(46)
N/A
|
(14)
+69%
|
(4)
+69%
|
0
N/A
|
(0)
N/A
|
(0)
+43%
|
(0)
-657%
|
(0)
-67%
|
(0)
+14%
|
0
N/A
|
0
+117%
|
0
-39%
|
0
+17%
|
(1)
N/A
|
(4)
-441%
|
(0)
+97%
|
3
N/A
|
0
-96%
|
1
+527%
|
(1)
N/A
|
(1)
+13%
|
|