Urbas Grupo Financiero SA
MAD:UBS
Cash Flow Statement
Cash Flow Statement
Urbas Grupo Financiero 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 |
(53)
|
(47)
|
(23)
|
(32)
|
(51)
|
(41)
|
(30)
|
(28)
|
(35)
|
(41)
|
(31)
|
(24)
|
(17)
|
(12)
|
(5)
|
(1)
|
5
|
9
|
5
|
(6)
|
0
|
8
|
(1)
|
(1)
|
12
|
42
|
66
|
51
|
18
|
13
|
12
|
1
|
(142)
|
|
| Depreciation & Amortization |
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
|
5
|
7
|
8
|
9
|
9
|
10
|
9
|
7
|
|
| Other Non-Cash Items |
44
|
30
|
4
|
16
|
37
|
26
|
30
|
35
|
45
|
52
|
17
|
13
|
11
|
5
|
4
|
1
|
(7)
|
(12)
|
(5)
|
5
|
(1)
|
(8)
|
1
|
1
|
(14)
|
(53)
|
(72)
|
(40)
|
(7)
|
0
|
34
|
31
|
18
|
|
| Cash Taxes Paid |
(16)
|
(24)
|
0
|
7
|
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
|
|
| Cash Interest Paid |
0
|
0
|
0
|
3
|
0
|
2
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
5
|
14
|
10
|
1
|
0
|
0
|
|
| Change in Working Capital |
(9)
|
70
|
68
|
62
|
21
|
2
|
2
|
11
|
(6)
|
(11)
|
14
|
13
|
5
|
4
|
(1)
|
(2)
|
(0)
|
(1)
|
(2)
|
(3)
|
1
|
(1)
|
1
|
(8)
|
(25)
|
(24)
|
(22)
|
(56)
|
(1)
|
22
|
(37)
|
(24)
|
124
|
|
| Cash from Operating Activities |
(17)
N/A
|
53
N/A
|
49
-8%
|
45
-8%
|
7
-85%
|
(12)
N/A
|
2
N/A
|
17
+657%
|
4
-78%
|
(1)
N/A
|
0
N/A
|
2
+1 094%
|
(1)
N/A
|
(2)
-80%
|
(2)
+18%
|
(2)
-22%
|
(2)
0%
|
(4)
-74%
|
(1)
+67%
|
2
N/A
|
1
-38%
|
(1)
N/A
|
(0)
+94%
|
(7)
-19 682%
|
(26)
-294%
|
(30)
-16%
|
(21)
+29%
|
(36)
-72%
|
19
N/A
|
43
+124%
|
18
-58%
|
17
-6%
|
7
-62%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
21
|
(0)
|
(3)
|
(0)
|
3
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(6)
|
(6)
|
(3)
|
(3)
|
(1)
|
0
|
(1)
|
|
| Other Items |
(3)
|
(6)
|
(2)
|
(1)
|
1
|
1
|
0
|
0
|
3
|
3
|
2
|
0
|
0
|
0
|
0
|
(3)
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
19
|
18
|
4
|
4
|
9
|
8
|
(0)
|
0
|
|
| Cash from Investing Activities |
(4)
N/A
|
15
N/A
|
(2)
N/A
|
(5)
-110%
|
1
N/A
|
4
+239%
|
0
-98%
|
0
+225%
|
3
+988%
|
3
+4%
|
2
-24%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(3)
N/A
|
0
N/A
|
3
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-300%
|
(0)
+75%
|
2
N/A
|
17
+690%
|
11
-33%
|
(2)
N/A
|
1
N/A
|
7
+482%
|
7
+2%
|
(0)
N/A
|
(0)
-89%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
19
|
0
|
(19)
|
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 Issuance of Debt |
30
|
(66)
|
(38)
|
(35)
|
(2)
|
(7)
|
(0)
|
2
|
(6)
|
(1)
|
(2)
|
(4)
|
1
|
0
|
2
|
6
|
2
|
0
|
1
|
(2)
|
(1)
|
1
|
0
|
7
|
26
|
33
|
32
|
39
|
(15)
|
(41)
|
(19)
|
(19)
|
(16)
|
|
| Other |
(12)
|
(3)
|
(8)
|
(7)
|
(7)
|
(3)
|
(2)
|
0
|
(1)
|
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 |
18
N/A
|
(69)
N/A
|
(46)
+34%
|
(41)
+10%
|
(8)
+80%
|
9
N/A
|
(2)
N/A
|
(18)
-730%
|
(7)
+61%
|
(2)
+71%
|
(3)
-25%
|
(4)
-60%
|
1
N/A
|
0
N/A
|
2
N/A
|
6
+195%
|
2
-63%
|
0
-80%
|
1
+146%
|
(2)
N/A
|
(1)
+40%
|
1
N/A
|
0
-96%
|
7
+18 371%
|
26
+270%
|
33
+28%
|
32
-4%
|
39
+22%
|
(15)
N/A
|
(41)
-180%
|
(19)
+54%
|
(19)
+0%
|
(16)
+17%
|
|
| 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)
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(4)
|
|
| Net Change in Cash |
(3)
N/A
|
(1)
+78%
|
1
N/A
|
(1)
N/A
|
(1)
+13%
|
0
N/A
|
0
+80%
|
(1)
N/A
|
(0)
+33%
|
(0)
+92%
|
(0)
-267%
|
(0)
-9%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+19%
|
(0)
N/A
|
(0)
+66%
|
(0)
-620%
|
(0)
+7%
|
(0)
+57%
|
0
N/A
|
0
-100%
|
0
+48 900%
|
2
+391%
|
20
+747%
|
24
+15%
|
1
-95%
|
5
+399%
|
8
+52%
|
5
-41%
|
(3)
N/A
|
(14)
-312%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(18)
N/A
|
74
N/A
|
49
-34%
|
42
-15%
|
6
-85%
|
(9)
N/A
|
2
N/A
|
17
+661%
|
4
-78%
|
(1)
N/A
|
0
N/A
|
2
+1 094%
|
(1)
N/A
|
(2)
-80%
|
(2)
+18%
|
(2)
-22%
|
(2)
0%
|
(4)
-74%
|
(1)
+67%
|
2
N/A
|
1
-38%
|
(1)
N/A
|
(0)
+94%
|
(7)
-17 546%
|
(26)
-296%
|
(32)
-23%
|
(27)
+14%
|
(42)
-52%
|
16
N/A
|
41
+147%
|
18
-57%
|
17
-2%
|
6
-67%
|
|