Tecnicas Reunidas SA
MAD:TRE
Cash Flow Statement
Cash Flow Statement
Tecnicas Reunidas 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 |
140
|
145
|
145
|
155
|
98
|
88
|
135
|
145
|
136
|
128
|
129
|
128
|
134
|
143
|
60
|
51
|
129
|
130
|
59
|
(1)
|
14
|
21
|
(10)
|
(9)
|
13
|
(165)
|
(192)
|
(96)
|
(34)
|
72
|
60
|
63
|
89
|
106
|
|
| Depreciation & Amortization |
6
|
6
|
7
|
7
|
7
|
8
|
8
|
9
|
8
|
9
|
9
|
10
|
12
|
14
|
17
|
20
|
18
|
20
|
22
|
17
|
19
|
29
|
42
|
46
|
43
|
35
|
27
|
26
|
26
|
26
|
26
|
28
|
33
|
37
|
|
| Other Non-Cash Items |
30
|
42
|
(15)
|
5
|
65
|
43
|
30
|
38
|
(13)
|
(6)
|
25
|
36
|
59
|
77
|
62
|
47
|
150
|
175
|
19
|
13
|
62
|
65
|
119
|
163
|
(9)
|
(0)
|
75
|
71
|
58
|
30
|
102
|
92
|
97
|
67
|
|
| Cash Taxes Paid |
12
|
17
|
(13)
|
15
|
37
|
0
|
28
|
10
|
38
|
29
|
14
|
17
|
30
|
36
|
49
|
49
|
78
|
88
|
58
|
61
|
17
|
7
|
27
|
58
|
80
|
72
|
58
|
30
|
16
|
28
|
47
|
86
|
93
|
29
|
|
| Cash Interest Paid |
8
|
18
|
3
|
(7)
|
7
|
9
|
4
|
5
|
5
|
4
|
7
|
7
|
3
|
3
|
4
|
7
|
6
|
7
|
9
|
8
|
9
|
10
|
13
|
13
|
17
|
21
|
20
|
17
|
28
|
44
|
43
|
53
|
53
|
55
|
|
| Change in Working Capital |
99
|
280
|
178
|
(318)
|
(395)
|
(107)
|
143
|
6
|
(131)
|
(99)
|
(78)
|
(21)
|
(68)
|
(374)
|
(157)
|
77
|
(238)
|
(520)
|
(268)
|
42
|
13
|
(15)
|
0
|
(271)
|
(164)
|
140
|
(177)
|
(133)
|
35
|
(132)
|
(104)
|
(82)
|
(137)
|
(65)
|
|
| Cash from Operating Activities |
274
N/A
|
474
+73%
|
315
-33%
|
(151)
N/A
|
(225)
-49%
|
32
N/A
|
317
+899%
|
198
-38%
|
1
-100%
|
32
+3 850%
|
85
+167%
|
153
+80%
|
138
-10%
|
(139)
N/A
|
(18)
+87%
|
195
N/A
|
59
-70%
|
(195)
N/A
|
(169)
+13%
|
71
N/A
|
108
+52%
|
100
-7%
|
151
+51%
|
(72)
N/A
|
(117)
-63%
|
10
N/A
|
(267)
N/A
|
(132)
+50%
|
84
N/A
|
(4)
N/A
|
83
N/A
|
102
+22%
|
83
-18%
|
145
+75%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(21)
|
(19)
|
(21)
|
(19)
|
(14)
|
(15)
|
(12)
|
(11)
|
(16)
|
(17)
|
(18)
|
(21)
|
(22)
|
(22)
|
(38)
|
(34)
|
(17)
|
(15)
|
(14)
|
(12)
|
(6)
|
(6)
|
(14)
|
(17)
|
(4)
|
2
|
(3)
|
(3)
|
(3)
|
(11)
|
(14)
|
(7)
|
(7)
|
(11)
|
|
| Other Items |
(7)
|
(8)
|
0
|
(2)
|
5
|
7
|
0
|
1
|
3
|
(13)
|
1
|
16
|
(1)
|
(3)
|
0
|
3
|
(15)
|
(17)
|
(0)
|
2
|
(0)
|
(0)
|
2
|
22
|
35
|
14
|
17
|
17
|
2
|
2
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(28)
N/A
|
(27)
+3%
|
(20)
+24%
|
(21)
-5%
|
(9)
+58%
|
(8)
+14%
|
(12)
-56%
|
(11)
+13%
|
(13)
-27%
|
(30)
-125%
|
(17)
+43%
|
(5)
+72%
|
(23)
-373%
|
(25)
-10%
|
(38)
-52%
|
(31)
+19%
|
(31)
-2%
|
(32)
-3%
|
(14)
+56%
|
(10)
+27%
|
(6)
+39%
|
(7)
-7%
|
(12)
-78%
|
5
N/A
|
31
+467%
|
16
-49%
|
14
-11%
|
13
-6%
|
(1)
N/A
|
(9)
-664%
|
(14)
-51%
|
(7)
+48%
|
(7)
+2%
|
(11)
-52%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(56)
|
(23)
|
(1)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(1)
|
(0)
|
2
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
1
|
0
|
(1)
|
(0)
|
0
|
143
|
150
|
8
|
0
|
0
|
|
| Net Issuance of Debt |
34
|
(8)
|
4
|
44
|
36
|
33
|
4
|
3
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
75
|
212
|
79
|
25
|
225
|
141
|
128
|
68
|
(61)
|
68
|
340
|
129
|
(89)
|
(11)
|
271
|
210
|
(187)
|
(146)
|
(153)
|
(92)
|
42
|
|
| Cash Paid for Dividends |
(54)
|
(64)
|
(70)
|
(71)
|
(73)
|
(73)
|
(73)
|
(73)
|
(73)
|
(73)
|
(75)
|
(75)
|
(75)
|
(75)
|
(75)
|
(75)
|
(75)
|
(75)
|
(75)
|
(78)
|
(57)
|
(18)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(29)
|
0
|
(42)
|
0
|
(1)
|
0
|
(30)
|
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
|
|
| Cash from Financing Activities |
(105)
N/A
|
(123)
-18%
|
(108)
+12%
|
(69)
+36%
|
(38)
+45%
|
(41)
-8%
|
(116)
-183%
|
(117)
-1%
|
(78)
+33%
|
(78)
+0%
|
(93)
-20%
|
(93)
+0%
|
(78)
+17%
|
(0)
+100%
|
136
N/A
|
3
-98%
|
(48)
N/A
|
150
N/A
|
65
-57%
|
49
-25%
|
9
-81%
|
(80)
N/A
|
68
N/A
|
340
+402%
|
130
-62%
|
(89)
N/A
|
(12)
+87%
|
270
N/A
|
210
-22%
|
(44)
N/A
|
5
N/A
|
(145)
N/A
|
(91)
+37%
|
42
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||
| Net Change in Cash |
142
N/A
|
324
+128%
|
187
-42%
|
(241)
N/A
|
(272)
-13%
|
(17)
+94%
|
189
N/A
|
70
-63%
|
(91)
N/A
|
(76)
+16%
|
(26)
+66%
|
55
N/A
|
38
-31%
|
(164)
N/A
|
80
N/A
|
167
+108%
|
(21)
N/A
|
(77)
-273%
|
(118)
-54%
|
110
N/A
|
111
+1%
|
13
-88%
|
207
+1 476%
|
274
+32%
|
44
-84%
|
(64)
N/A
|
(265)
-316%
|
151
N/A
|
293
+94%
|
(57)
N/A
|
74
N/A
|
(51)
N/A
|
(15)
+70%
|
176
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||
| Free Cash Flow |
253
N/A
|
455
+80%
|
295
-35%
|
(171)
N/A
|
(240)
-41%
|
17
N/A
|
305
+1 713%
|
186
-39%
|
(15)
N/A
|
15
N/A
|
67
+357%
|
131
+97%
|
116
-12%
|
(161)
N/A
|
(56)
+65%
|
161
N/A
|
42
-74%
|
(210)
N/A
|
(183)
+13%
|
58
N/A
|
102
+74%
|
94
-8%
|
137
+47%
|
(88)
N/A
|
(121)
-37%
|
11
N/A
|
(270)
N/A
|
(136)
+50%
|
81
N/A
|
(15)
N/A
|
69
N/A
|
94
+37%
|
76
-20%
|
134
+77%
|
|