Atom Hoteles Socimi SA
MAD:YATO
Cash Flow Statement
Cash Flow Statement
Atom Hoteles Socimi SA
| 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 |
2
|
2
|
12
|
17
|
28
|
27
|
10
|
36
|
87
|
101
|
|
| Depreciation & Amortization |
10
|
10
|
10
|
11
|
0
|
12
|
0
|
11
|
13
|
13
|
|
| Other Non-Cash Items |
16
|
12
|
4
|
2
|
7
|
0
|
33
|
(0)
|
(56)
|
(83)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(1)
|
(0)
|
0
|
|
| Cash Interest Paid |
8
|
9
|
8
|
8
|
9
|
13
|
18
|
19
|
17
|
15
|
|
| Change in Working Capital |
(10)
|
(16)
|
(14)
|
(13)
|
(9)
|
(9)
|
(15)
|
(15)
|
(13)
|
(13)
|
|
| Cash from Operating Activities |
17
N/A
|
8
-56%
|
13
+66%
|
17
+30%
|
26
+58%
|
31
+16%
|
27
-10%
|
32
+16%
|
31
-2%
|
17
-45%
|
|
| Investing Cash Flow | |||||||||||
| Capital Expenditures |
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(4)
|
|
| Other Items |
(28)
|
(13)
|
(10)
|
(35)
|
(25)
|
7
|
7
|
(24)
|
89
|
165
|
|
| Cash from Investing Activities |
(28)
N/A
|
(13)
+55%
|
(10)
+19%
|
(35)
-238%
|
(25)
+30%
|
7
N/A
|
7
-4%
|
(24)
N/A
|
87
N/A
|
161
+84%
|
|
| Financing Cash Flow | |||||||||||
| Net Issuance of Common Stock |
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
|
| Net Issuance of Debt |
16
|
(5)
|
(5)
|
23
|
13
|
(18)
|
(8)
|
8
|
(39)
|
(77)
|
|
| Cash Paid for Dividends |
(10)
|
(20)
|
(10)
|
(17)
|
(16)
|
(16)
|
(16)
|
0
|
(76)
|
0
|
|
| Other |
(3)
|
(2)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
3
N/A
|
(27)
N/A
|
(15)
+46%
|
7
N/A
|
(4)
N/A
|
(35)
-787%
|
(25)
+30%
|
9
N/A
|
(114)
N/A
|
(153)
-34%
|
|
| Change in Cash | |||||||||||
| Net Change in Cash |
(8)
N/A
|
(32)
-304%
|
(12)
+62%
|
(11)
+8%
|
(2)
+81%
|
3
N/A
|
10
+274%
|
16
+64%
|
4
-73%
|
25
+463%
|
|
| Free Cash Flow | |||||||||||
| Free Cash Flow |
17
N/A
|
8
-56%
|
13
+62%
|
17
+33%
|
26
+58%
|
31
+16%
|
27
-10%
|
31
+15%
|
30
-5%
|
13
-56%
|
|