Fidere Patrimonio SOCIMI SA
MAD:YFID
Cash Flow Statement
Cash Flow Statement
Fidere Patrimonio SOCIMI SA
| 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 |
3
|
6
|
9
|
(29)
|
(30)
|
15
|
46
|
29
|
(15)
|
(15)
|
6
|
39
|
26
|
12
|
8
|
(11)
|
(8)
|
17
|
|
| Other Non-Cash Items |
6
|
9
|
11
|
48
|
50
|
5
|
(27)
|
(12)
|
28
|
27
|
10
|
(18)
|
(4)
|
8
|
16
|
44
|
41
|
16
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
2
|
0
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
|
| Cash Interest Paid |
4
|
5
|
12
|
21
|
13
|
13
|
15
|
13
|
17
|
17
|
14
|
14
|
14
|
21
|
22
|
17
|
31
|
36
|
|
| Change in Working Capital |
(4)
|
(7)
|
(10)
|
(14)
|
(63)
|
(81)
|
(37)
|
(23)
|
(13)
|
(7)
|
0
|
2
|
(9)
|
(18)
|
(17)
|
(14)
|
(24)
|
(14)
|
|
| Cash from Operating Activities |
5
N/A
|
8
+58%
|
11
+33%
|
5
-50%
|
(43)
N/A
|
(61)
-42%
|
(19)
+69%
|
(5)
+73%
|
(0)
+98%
|
5
N/A
|
16
+257%
|
23
+43%
|
13
-43%
|
2
-85%
|
8
+281%
|
19
+145%
|
9
-53%
|
19
+119%
|
|
| Investing Cash Flow | |||||||||||||||||||
| Other Items |
(81)
|
(155)
|
8
|
91
|
(50)
|
(8)
|
113
|
61
|
11
|
19
|
(5)
|
66
|
65
|
(6)
|
(16)
|
(15)
|
(9)
|
23
|
|
| Cash from Investing Activities |
(81)
N/A
|
(155)
-91%
|
8
N/A
|
91
+984%
|
(50)
N/A
|
(8)
+84%
|
113
N/A
|
61
-46%
|
11
-82%
|
19
+74%
|
(5)
N/A
|
66
N/A
|
65
-1%
|
(6)
N/A
|
(16)
-186%
|
(15)
+5%
|
(9)
+44%
|
23
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||
| Net Issuance of Common Stock |
21
|
21
|
8
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
|
| Net Issuance of Debt |
59
|
127
|
(8)
|
38
|
407
|
289
|
(64)
|
(70)
|
(30)
|
(30)
|
(3)
|
(67)
|
(69)
|
8
|
29
|
(18)
|
(37)
|
(17)
|
|
| Cash Paid for Dividends |
(1)
|
0
|
(1)
|
(112)
|
(114)
|
0
|
0
|
0
|
(5)
|
0
|
(0)
|
0
|
(5)
|
0
|
(0)
|
0
|
0
|
0
|
|
| Other |
2
|
2
|
(2)
|
(2)
|
(196)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
81
N/A
|
157
+93%
|
(2)
N/A
|
(75)
-2 951%
|
97
N/A
|
91
-7%
|
(64)
N/A
|
(70)
-10%
|
(35)
+51%
|
(35)
-2%
|
(3)
+91%
|
(67)
-1 968%
|
(74)
-10%
|
3
N/A
|
28
+746%
|
(18)
N/A
|
(37)
-103%
|
(17)
+55%
|
|
| 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
|
|
| Net Change in Cash |
5
N/A
|
10
+86%
|
16
+63%
|
21
+27%
|
4
-81%
|
22
+447%
|
31
+43%
|
(15)
N/A
|
(23)
-59%
|
(11)
+53%
|
8
N/A
|
22
+179%
|
4
-81%
|
(0)
N/A
|
20
N/A
|
(15)
N/A
|
(37)
-145%
|
25
N/A
|
|
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow |
5
N/A
|
8
+58%
|
11
+33%
|
5
-50%
|
(43)
N/A
|
(61)
-42%
|
(19)
+69%
|
(5)
+73%
|
(0)
+98%
|
5
N/A
|
16
+257%
|
23
+43%
|
13
-43%
|
2
-85%
|
8
+281%
|
19
+145%
|
9
-53%
|
19
+119%
|
|