Tubos Reunidos SA
MAD:TRG
Cash Flow Statement
Cash Flow Statement
Tubos Reunidos 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 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||
| Net Income |
82
|
25
|
2
|
(6)
|
(13)
|
(1)
|
25
|
25
|
11
|
(1)
|
6
|
9
|
7
|
(1)
|
(15)
|
(31)
|
(51)
|
(41)
|
(34)
|
(38)
|
(39)
|
(50)
|
(39)
|
(62)
|
0
|
(65)
|
(18)
|
43
|
96
|
57
|
42
|
28
|
(42)
|
|
| Depreciation & Amortization |
21
|
21
|
21
|
20
|
23
|
23
|
24
|
25
|
27
|
26
|
25
|
24
|
26
|
25
|
28
|
28
|
27
|
27
|
28
|
27
|
27
|
26
|
25
|
24
|
(5)
|
13
|
16
|
16
|
16
|
17
|
18
|
18
|
19
|
|
| Other Non-Cash Items |
122
|
42
|
(53)
|
(4)
|
36
|
19
|
16
|
25
|
10
|
2
|
5
|
2
|
1
|
(2)
|
(7)
|
(6)
|
2
|
8
|
12
|
23
|
39
|
27
|
8
|
33
|
(1)
|
11
|
(12)
|
12
|
40
|
55
|
(29)
|
(51)
|
20
|
|
| Cash Taxes Paid |
7
|
0
|
15
|
0
|
3
|
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
|
1
|
0
|
|
| Cash Interest Paid |
13
|
18
|
9
|
0
|
5
|
0
|
9
|
0
|
1
|
7
|
10
|
9
|
10
|
9
|
7
|
0
|
7
|
0
|
10
|
0
|
7
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(57)
|
(6)
|
96
|
35
|
(36)
|
(43)
|
(42)
|
(12)
|
(16)
|
(23)
|
(1)
|
(15)
|
(1)
|
5
|
14
|
40
|
23
|
(11)
|
4
|
3
|
(24)
|
(5)
|
(5)
|
23
|
(15)
|
3
|
(35)
|
(30)
|
(57)
|
(57)
|
14
|
11
|
(0)
|
|
| Cash from Operating Activities |
168
N/A
|
82
-51%
|
66
-20%
|
46
-30%
|
9
-81%
|
(2)
N/A
|
23
N/A
|
63
+170%
|
31
-51%
|
5
-83%
|
35
+555%
|
21
-40%
|
33
+60%
|
29
-13%
|
20
-31%
|
30
+48%
|
1
-98%
|
(17)
N/A
|
10
N/A
|
15
+49%
|
3
-83%
|
(1)
N/A
|
(11)
-1 288%
|
18
N/A
|
(20)
N/A
|
(38)
-86%
|
(50)
-32%
|
41
N/A
|
94
+131%
|
71
-25%
|
46
-36%
|
6
-86%
|
(4)
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(39)
|
(40)
|
(40)
|
(33)
|
(33)
|
(39)
|
(37)
|
(44)
|
(43)
|
(47)
|
(44)
|
(46)
|
(33)
|
(30)
|
(35)
|
(39)
|
(31)
|
(22)
|
(24)
|
(22)
|
(12)
|
(3)
|
(5)
|
(6)
|
(1)
|
(7)
|
(6)
|
(12)
|
(27)
|
(32)
|
(28)
|
(22)
|
(13)
|
|
| Other Items |
9
|
7
|
(10)
|
(2)
|
8
|
10
|
13
|
16
|
19
|
(2)
|
32
|
53
|
9
|
7
|
6
|
9
|
(2)
|
(9)
|
(1)
|
13
|
13
|
3
|
2
|
0
|
(0)
|
0
|
(2)
|
(2)
|
(5)
|
(1)
|
5
|
19
|
20
|
|
| Cash from Investing Activities |
(30)
N/A
|
(33)
-10%
|
(50)
-52%
|
(35)
+30%
|
(25)
+27%
|
(30)
-17%
|
(23)
+21%
|
(28)
-19%
|
(24)
+12%
|
(49)
-100%
|
(12)
+76%
|
7
N/A
|
(24)
N/A
|
(22)
+8%
|
(29)
-29%
|
(30)
-5%
|
(33)
-9%
|
(31)
+6%
|
(25)
+20%
|
(9)
+62%
|
1
N/A
|
(1)
N/A
|
(3)
-324%
|
(5)
-66%
|
(1)
+86%
|
(6)
-755%
|
(8)
-27%
|
(14)
-64%
|
(32)
-138%
|
(33)
-3%
|
(23)
+30%
|
(3)
+87%
|
7
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(172)
|
(4)
|
0
|
1
|
(2)
|
(2)
|
4
|
5
|
1
|
(0)
|
0
|
4
|
8
|
5
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
|
| Net Issuance of Debt |
69
|
5
|
(3)
|
73
|
21
|
27
|
(6)
|
(19)
|
(2)
|
37
|
(24)
|
(32)
|
(11)
|
(6)
|
8
|
(9)
|
13
|
48
|
26
|
7
|
19
|
(11)
|
(2)
|
(1)
|
14
|
106
|
105
|
(6)
|
(26)
|
(39)
|
(62)
|
(49)
|
(13)
|
|
| Cash Paid for Dividends |
(26)
|
(24)
|
(13)
|
(1)
|
0
|
0
|
(2)
|
(5)
|
(3)
|
(4)
|
(4)
|
(3)
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(0)
|
(24)
|
(0)
|
0
|
(1)
|
2
|
(0)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
11
|
(1)
|
2
|
(1)
|
(4)
|
0
|
3
|
(2)
|
(5)
|
1
|
(5)
|
(7)
|
(3)
|
(1)
|
(2)
|
(2)
|
(1)
|
1
|
|
| Cash from Financing Activities |
(130)
N/A
|
(48)
+63%
|
(16)
+66%
|
(9)
+46%
|
19
N/A
|
28
+49%
|
(4)
N/A
|
(28)
-525%
|
(4)
+87%
|
38
N/A
|
(27)
N/A
|
(31)
-16%
|
(6)
+81%
|
(3)
+57%
|
17
N/A
|
1
-93%
|
13
+886%
|
49
+285%
|
25
-50%
|
3
-86%
|
19
+459%
|
(8)
N/A
|
(5)
+41%
|
(5)
-9%
|
15
N/A
|
101
+576%
|
98
-3%
|
(10)
N/A
|
(27)
-180%
|
(41)
-49%
|
(64)
-58%
|
(49)
+23%
|
(12)
+75%
|
|
| 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
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
8
N/A
|
2
-80%
|
(0)
N/A
|
3
N/A
|
2
-27%
|
(4)
N/A
|
(4)
-2%
|
8
N/A
|
3
-65%
|
(5)
N/A
|
(4)
+25%
|
(3)
+15%
|
3
N/A
|
4
+35%
|
9
+111%
|
1
-90%
|
(19)
N/A
|
2
N/A
|
9
+369%
|
9
-4%
|
23
+153%
|
(10)
N/A
|
(19)
-95%
|
7
N/A
|
(6)
N/A
|
57
N/A
|
40
-30%
|
17
-56%
|
35
+99%
|
(3)
N/A
|
(42)
-1 557%
|
(46)
-10%
|
(9)
+80%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||
| Free Cash Flow |
129
N/A
|
42
-67%
|
26
-39%
|
13
-49%
|
(24)
N/A
|
(41)
-70%
|
(13)
+68%
|
20
N/A
|
(12)
N/A
|
(42)
-247%
|
(9)
+79%
|
(25)
-181%
|
(0)
+100%
|
(1)
-818%
|
(15)
-1 583%
|
(10)
+37%
|
(31)
-218%
|
(38)
-26%
|
(14)
+65%
|
(7)
+48%
|
(9)
-29%
|
(4)
+54%
|
(16)
-272%
|
12
N/A
|
(21)
N/A
|
(44)
-111%
|
(56)
-27%
|
29
N/A
|
67
+133%
|
39
-42%
|
17
-55%
|
(16)
N/A
|
(17)
-11%
|
|