Adecoagro SA
NYSE:AGRO
Cash Flow Statement
Cash Flow Statement
Adecoagro SA
| Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(71)
|
(72)
|
(45)
|
(13)
|
54
|
103
|
57
|
43
|
15
|
(18)
|
9
|
11
|
(1)
|
(5)
|
(26)
|
(26)
|
3
|
20
|
11
|
3
|
(4)
|
1
|
(4)
|
4
|
(9)
|
(18)
|
14
|
7
|
29
|
21
|
15
|
20
|
(5)
|
(14)
|
(23)
|
(36)
|
8
|
(14)
|
0
|
(52)
|
(87)
|
(37)
|
1
|
75
|
103
|
119
|
131
|
177
|
179
|
165
|
109
|
66
|
94
|
147
|
227
|
251
|
215
|
158
|
92
|
63
|
37
|
24
|
|
| Depreciation & Amortization |
44
|
39
|
38
|
38
|
38
|
38
|
34
|
34
|
42
|
48
|
55
|
56
|
62
|
66
|
69
|
69
|
75
|
85
|
138
|
139
|
147
|
146
|
104
|
112
|
103
|
112
|
128
|
132
|
142
|
155
|
151
|
158
|
165
|
155
|
154
|
166
|
185
|
207
|
220
|
218
|
198
|
189
|
183
|
186
|
202
|
223
|
218
|
209
|
227
|
229
|
254
|
268
|
273
|
284
|
274
|
289
|
302
|
294
|
304
|
294
|
272
|
274
|
|
| Stock-Based Compensation |
1
|
1
|
2
|
2
|
2
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
5
|
5
|
5
|
4
|
4
|
5
|
5
|
6
|
6
|
7
|
8
|
9
|
10
|
12
|
11
|
10
|
9
|
7
|
7
|
7
|
7
|
6
|
15
|
13
|
|
| Other Non-Cash Items |
1
|
53
|
64
|
49
|
15
|
(13)
|
22
|
36
|
29
|
49
|
34
|
39
|
63
|
69
|
87
|
99
|
83
|
66
|
67
|
57
|
53
|
35
|
57
|
64
|
91
|
145
|
166
|
169
|
133
|
104
|
55
|
53
|
101
|
94
|
108
|
111
|
67
|
111
|
120
|
182
|
205
|
184
|
161
|
128
|
165
|
197
|
164
|
82
|
42
|
25
|
102
|
153
|
153
|
114
|
6
|
(16)
|
(12)
|
36
|
119
|
117
|
105
|
62
|
|
| Cash Taxes Paid |
16
|
11
|
8
|
13
|
20
|
17
|
17
|
16
|
4
|
8
|
1
|
(2)
|
(2)
|
(4)
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
4
|
6
|
8
|
9
|
8
|
3
|
1
|
1
|
2
|
6
|
7
|
7
|
7
|
5
|
|
| Cash Interest Paid |
41
|
34
|
33
|
35
|
35
|
37
|
34
|
33
|
28
|
10
|
35
|
33
|
38
|
56
|
46
|
51
|
57
|
55
|
49
|
48
|
44
|
47
|
48
|
48
|
49
|
50
|
48
|
50
|
50
|
50
|
42
|
53
|
46
|
52
|
50
|
52
|
56
|
58
|
54
|
52
|
52
|
55
|
60
|
57
|
53
|
53
|
54
|
50
|
49
|
38
|
45
|
44
|
51
|
49
|
55
|
55
|
39
|
42
|
25
|
28
|
43
|
50
|
|
| Change in Working Capital |
(5)
|
35
|
3
|
(21)
|
(44)
|
(41)
|
(56)
|
(9)
|
(7)
|
(26)
|
(30)
|
(45)
|
(31)
|
(30)
|
(28)
|
(16)
|
(70)
|
(68)
|
(95)
|
(79)
|
(58)
|
(75)
|
(12)
|
(68)
|
(76)
|
(107)
|
(53)
|
(67)
|
(7)
|
39
|
16
|
10
|
(42)
|
5
|
(21)
|
14
|
5
|
(18)
|
(18)
|
(8)
|
(4)
|
(43)
|
(87)
|
(204)
|
(204)
|
(207)
|
(164)
|
(119)
|
(127)
|
(148)
|
(95)
|
(147)
|
(158)
|
(55)
|
(72)
|
(75)
|
6
|
(145)
|
(187)
|
(126)
|
(90)
|
(58)
|
|
| Cash from Operating Activities |
(31)
N/A
|
54
N/A
|
60
+12%
|
53
-11%
|
63
+18%
|
88
+40%
|
57
-35%
|
104
+84%
|
78
-25%
|
54
-32%
|
68
+27%
|
61
-11%
|
93
+53%
|
100
+8%
|
102
+2%
|
127
+24%
|
91
-29%
|
104
+14%
|
120
+16%
|
120
0%
|
139
+16%
|
107
-23%
|
145
+36%
|
111
-23%
|
110
-1%
|
133
+20%
|
255
+93%
|
241
-6%
|
297
+23%
|
319
+8%
|
237
-26%
|
241
+2%
|
218
-10%
|
240
+10%
|
219
-9%
|
256
+17%
|
266
+4%
|
286
+8%
|
322
+13%
|
339
+5%
|
312
-8%
|
293
-6%
|
257
-12%
|
185
-28%
|
265
+44%
|
332
+25%
|
349
+5%
|
349
+0%
|
320
-8%
|
270
-16%
|
370
+37%
|
340
-8%
|
362
+6%
|
491
+36%
|
435
-11%
|
449
+3%
|
511
+14%
|
343
-33%
|
328
-4%
|
348
+6%
|
324
-7%
|
302
-7%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(214)
|
(185)
|
(123)
|
(103)
|
(96)
|
(92)
|
(154)
|
(234)
|
(267)
|
(312)
|
(302)
|
(272)
|
(266)
|
(232)
|
(227)
|
(268)
|
(270)
|
(299)
|
(308)
|
(256)
|
(232)
|
(181)
|
(143)
|
(112)
|
(110)
|
(125)
|
(135)
|
(163)
|
(182)
|
(186)
|
(202)
|
(208)
|
(213)
|
(216)
|
(216)
|
(279)
|
(286)
|
(269)
|
(266)
|
(208)
|
(183)
|
(187)
|
(177)
|
(168)
|
(178)
|
(218)
|
(213)
|
(232)
|
(243)
|
(223)
|
(230)
|
(232)
|
(234)
|
(233)
|
(243)
|
(257)
|
(260)
|
(262)
|
(263)
|
(253)
|
(249)
|
(249)
|
|
| Other Items |
26
|
19
|
11
|
11
|
(241)
|
(43)
|
13
|
11
|
260
|
54
|
2
|
16
|
32
|
52
|
65
|
53
|
42
|
33
|
7
|
9
|
1
|
5
|
18
|
19
|
26
|
26
|
13
|
12
|
14
|
12
|
14
|
16
|
19
|
42
|
41
|
47
|
42
|
16
|
16
|
13
|
28
|
37
|
55
|
51
|
43
|
35
|
38
|
37
|
40
|
(34)
|
(69)
|
(29)
|
15
|
164
|
132
|
98
|
47
|
15
|
32
|
10
|
37
|
(98)
|
|
| Cash from Investing Activities |
(188)
N/A
|
(167)
+11%
|
(112)
+33%
|
(92)
+17%
|
(336)
-264%
|
(135)
+60%
|
(141)
-4%
|
(223)
-59%
|
(8)
+97%
|
(258)
-3 292%
|
(300)
-16%
|
(256)
+15%
|
(234)
+8%
|
(181)
+23%
|
(162)
+11%
|
(215)
-33%
|
(229)
-6%
|
(266)
-16%
|
(301)
-13%
|
(247)
+18%
|
(231)
+7%
|
(176)
+24%
|
(125)
+29%
|
(94)
+25%
|
(84)
+10%
|
(99)
-17%
|
(122)
-24%
|
(151)
-24%
|
(168)
-11%
|
(174)
-4%
|
(188)
-8%
|
(193)
-2%
|
(195)
-1%
|
(174)
+11%
|
(175)
-1%
|
(232)
-32%
|
(243)
-5%
|
(253)
-4%
|
(250)
+1%
|
(195)
+22%
|
(155)
+20%
|
(150)
+3%
|
(122)
+19%
|
(117)
+4%
|
(135)
-15%
|
(184)
-36%
|
(175)
+5%
|
(195)
-11%
|
(203)
-4%
|
(257)
-26%
|
(299)
-17%
|
(261)
+13%
|
(219)
+16%
|
(69)
+68%
|
(112)
-61%
|
(159)
-43%
|
(213)
-34%
|
(247)
-16%
|
(232)
+6%
|
(243)
-5%
|
(211)
+13%
|
(347)
-64%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(5)
|
(18)
|
(17)
|
(17)
|
(12)
|
1
|
1
|
1
|
1
|
1
|
0
|
(1)
|
(4)
|
(6)
|
(13)
|
(15)
|
(38)
|
(51)
|
(45)
|
(43)
|
(16)
|
(2)
|
0
|
(2)
|
(4)
|
(6)
|
(6)
|
(7)
|
(4)
|
(13)
|
(23)
|
(55)
|
(67)
|
(68)
|
(58)
|
(37)
|
(35)
|
(32)
|
(34)
|
(29)
|
(26)
|
(39)
|
(56)
|
(65)
|
(67)
|
(56)
|
(35)
|
(19)
|
|
| Net Issuance of Debt |
142
|
99
|
80
|
85
|
69
|
(57)
|
(28)
|
(3)
|
3
|
147
|
168
|
170
|
166
|
195
|
156
|
214
|
155
|
146
|
85
|
40
|
68
|
87
|
137
|
54
|
27
|
(76)
|
(125)
|
(22)
|
10
|
324
|
167
|
31
|
14
|
(279)
|
49
|
31
|
42
|
8
|
20
|
32
|
50
|
35
|
15
|
(12)
|
(101)
|
(71)
|
(182)
|
(102)
|
17
|
63
|
91
|
(2)
|
12
|
(17)
|
(92)
|
(141)
|
(242)
|
(248)
|
(148)
|
33
|
(6)
|
293
|
|
| Cash Paid for Dividends |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
(18)
|
(35)
|
0
|
(35)
|
(35)
|
(35)
|
0
|
(35)
|
(35)
|
(35)
|
0
|
(35)
|
(35)
|
|
| Other |
(26)
|
(26)
|
(33)
|
382
|
372
|
363
|
388
|
(33)
|
(28)
|
(10)
|
(35)
|
(33)
|
(38)
|
(56)
|
(46)
|
(51)
|
(7)
|
(6)
|
0
|
83
|
38
|
35
|
(45)
|
(44)
|
(47)
|
(49)
|
(52)
|
(57)
|
(64)
|
(62)
|
(59)
|
(68)
|
(53)
|
(60)
|
(54)
|
(54)
|
(58)
|
(59)
|
(53)
|
(52)
|
(51)
|
(55)
|
(64)
|
(61)
|
(60)
|
(57)
|
(55)
|
(51)
|
(48)
|
(38)
|
(45)
|
(44)
|
(52)
|
(49)
|
(56)
|
(55)
|
(39)
|
(43)
|
(25)
|
(28)
|
(43)
|
(50)
|
|
| Cash from Financing Activities |
185
N/A
|
73
-60%
|
47
-36%
|
466
+903%
|
440
-6%
|
306
-31%
|
361
+18%
|
(36)
N/A
|
(25)
+31%
|
137
N/A
|
134
-2%
|
137
+2%
|
128
-6%
|
139
+8%
|
105
-25%
|
146
+39%
|
130
-11%
|
124
-5%
|
73
-41%
|
124
+69%
|
107
-13%
|
122
+14%
|
92
-24%
|
10
-89%
|
(20)
N/A
|
(125)
-528%
|
(182)
-45%
|
(85)
+53%
|
(67)
+21%
|
247
N/A
|
70
-72%
|
(88)
N/A
|
(84)
+4%
|
(382)
-354%
|
(21)
+95%
|
(25)
-19%
|
(16)
+35%
|
(52)
-224%
|
(38)
+27%
|
(25)
+33%
|
(7)
+72%
|
(27)
-283%
|
(54)
-101%
|
(85)
-58%
|
(184)
-116%
|
(183)
+0%
|
(303)
-66%
|
(221)
+27%
|
(106)
+52%
|
(30)
+72%
|
(24)
+20%
|
(113)
-379%
|
(109)
+3%
|
(130)
-19%
|
(209)
-61%
|
(270)
-29%
|
(372)
-38%
|
(391)
-5%
|
(274)
+30%
|
(86)
+69%
|
(119)
-39%
|
189
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(8)
|
1
|
0
|
(9)
|
(9)
|
(27)
|
(17)
|
(13)
|
(21)
|
(2)
|
(13)
|
(17)
|
(16)
|
(22)
|
(32)
|
(21)
|
4
|
(25)
|
(11)
|
(46)
|
(51)
|
(25)
|
(27)
|
(2)
|
(2)
|
3
|
8
|
3
|
(9)
|
(5)
|
(8)
|
(8)
|
(14)
|
(26)
|
(18)
|
(26)
|
(13)
|
(15)
|
(18)
|
(41)
|
(52)
|
(49)
|
(35)
|
(10)
|
2
|
10
|
(7)
|
1
|
(8)
|
(14)
|
(16)
|
(23)
|
(25)
|
(102)
|
(5)
|
30
|
18
|
144
|
49
|
25
|
47
|
(2)
|
|
| Net Change in Cash |
(42)
N/A
|
(39)
+7%
|
(5)
+88%
|
419
N/A
|
158
-62%
|
232
+47%
|
260
+12%
|
(169)
N/A
|
25
N/A
|
(69)
N/A
|
(112)
-62%
|
(75)
+33%
|
(30)
+61%
|
37
N/A
|
13
-64%
|
37
+177%
|
(5)
N/A
|
(64)
-1 283%
|
(118)
-86%
|
(49)
+58%
|
(36)
+27%
|
28
N/A
|
85
+209%
|
25
-70%
|
4
-84%
|
(88)
N/A
|
(40)
+54%
|
8
N/A
|
52
+589%
|
387
+638%
|
111
-71%
|
(48)
N/A
|
(75)
-58%
|
(342)
-355%
|
4
N/A
|
(27)
N/A
|
(7)
+75%
|
(35)
-422%
|
17
N/A
|
79
+373%
|
98
+25%
|
68
-31%
|
46
-32%
|
(27)
N/A
|
(51)
-89%
|
(24)
+53%
|
(136)
-471%
|
(65)
+52%
|
3
N/A
|
(30)
N/A
|
31
N/A
|
(57)
N/A
|
8
N/A
|
190
+2 250%
|
109
-43%
|
50
-55%
|
(56)
N/A
|
(152)
-169%
|
(129)
+15%
|
44
N/A
|
40
-8%
|
142
+252%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(245)
N/A
|
(131)
+46%
|
(63)
+52%
|
(50)
+20%
|
(33)
+34%
|
(5)
+85%
|
(97)
-1 923%
|
(130)
-34%
|
(189)
-45%
|
(259)
-37%
|
(234)
+10%
|
(211)
+10%
|
(173)
+18%
|
(132)
+24%
|
(125)
+6%
|
(141)
-13%
|
(180)
-28%
|
(196)
-9%
|
(188)
+4%
|
(136)
+27%
|
(93)
+32%
|
(75)
+20%
|
2
N/A
|
(1)
N/A
|
0
N/A
|
8
+2 500%
|
120
+1 440%
|
77
-36%
|
115
+49%
|
133
+16%
|
35
-74%
|
33
-6%
|
5
-86%
|
24
+427%
|
2
-90%
|
(23)
N/A
|
(20)
+15%
|
17
N/A
|
56
+236%
|
132
+135%
|
129
-2%
|
106
-18%
|
80
-24%
|
17
-79%
|
88
+428%
|
114
+30%
|
136
+19%
|
117
-14%
|
78
-34%
|
47
-39%
|
140
+196%
|
108
-23%
|
127
+18%
|
258
+103%
|
191
-26%
|
192
+0%
|
251
+31%
|
81
-68%
|
65
-19%
|
95
+46%
|
75
-21%
|
53
-29%
|
|