Aroundtown SA
OTC:AANNF
Cash Flow Statement
Cash Flow Statement
Aroundtown SA
| 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 |
898
|
1 089
|
1 242
|
1 420
|
921
|
866
|
926
|
885
|
901
|
918
|
1 168
|
1 267
|
1 539
|
1 663
|
1 732
|
1 845
|
1 828
|
1 894
|
1 827
|
1 917
|
1 709
|
1 518
|
1 366
|
1 044
|
906
|
807
|
642
|
744
|
1 078
|
1 056
|
1 187
|
1 006
|
(457)
|
(603)
|
(2 240)
|
(2 405)
|
(2 426)
|
(2 303)
|
(1 445)
|
(1 210)
|
309
|
526
|
1 217
|
1 346
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
6
|
2
|
2
|
2
|
(3)
|
2
|
2
|
3
|
3
|
4
|
5
|
6
|
7
|
16
|
20
|
22
|
24
|
21
|
20
|
21
|
21
|
18
|
17
|
17
|
15
|
20
|
20
|
18
|
18
|
|
| Change in Deffered Taxes |
53
|
64
|
75
|
110
|
108
|
131
|
145
|
123
|
123
|
143
|
214
|
245
|
297
|
317
|
306
|
323
|
257
|
232
|
255
|
284
|
351
|
452
|
401
|
410
|
377
|
241
|
205
|
177
|
316
|
335
|
437
|
397
|
35
|
10
|
(327)
|
(354)
|
(423)
|
(385)
|
(221)
|
(210)
|
137
|
141
|
281
|
(38)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
5
|
1
|
3
|
2
|
3
|
4
|
3
|
5
|
6
|
6
|
6
|
6
|
5
|
6
|
4
|
3
|
5
|
3
|
4
|
5
|
5
|
5
|
5
|
4
|
|
| Other Non-Cash Items |
(818)
|
(1 032)
|
(1 206)
|
(1 430)
|
(936)
|
(886)
|
(936)
|
(847)
|
(831)
|
(824)
|
(1 101)
|
(1 189)
|
(1 469)
|
(1 578)
|
(1 601)
|
(1 696)
|
(1 576)
|
(1 582)
|
(1 511)
|
(1 597)
|
(1 416)
|
(1 281)
|
(1 044)
|
(720)
|
(594)
|
(397)
|
(238)
|
(255)
|
(655)
|
(593)
|
(745)
|
(538)
|
1 280
|
1 453
|
3 427
|
3 635
|
3 754
|
3 609
|
2 594
|
2 355
|
485
|
267
|
(563)
|
(372)
|
|
| Cash Taxes Paid |
13
|
13
|
10
|
7
|
8
|
11
|
14
|
17
|
16
|
24
|
29
|
30
|
33
|
30
|
31
|
39
|
46
|
49
|
51
|
53
|
57
|
68
|
79
|
85
|
83
|
80
|
80
|
91
|
93
|
96
|
93
|
97
|
97
|
95
|
103
|
100
|
111
|
112
|
110
|
111
|
113
|
116
|
120
|
114
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
66
|
0
|
0
|
0
|
97
|
57
|
72
|
117
|
161
|
170
|
190
|
207
|
212
|
207
|
198
|
203
|
201
|
211
|
218
|
208
|
204
|
207
|
220
|
207
|
214
|
233
|
227
|
244
|
233
|
241
|
237
|
257
|
|
| Change in Working Capital |
(269)
|
(282)
|
(265)
|
(259)
|
2
|
(2)
|
(22)
|
(2)
|
(18)
|
(32)
|
(43)
|
(20)
|
(12)
|
(14)
|
(16)
|
(33)
|
(32)
|
(40)
|
(43)
|
(22)
|
(36)
|
478
|
423
|
377
|
427
|
(98)
|
(53)
|
970
|
938
|
941
|
961
|
(95)
|
(97)
|
(83)
|
(119)
|
(118)
|
(142)
|
(155)
|
(138)
|
(127)
|
(132)
|
(131)
|
(137)
|
(149)
|
|
| Cash from Operating Activities |
(135)
N/A
|
(160)
-18%
|
(153)
+4%
|
(157)
-3%
|
94
N/A
|
110
+17%
|
114
+4%
|
160
+40%
|
176
+10%
|
207
+17%
|
241
+17%
|
306
+27%
|
357
+17%
|
389
+9%
|
423
+9%
|
446
+5%
|
479
+7%
|
506
+6%
|
530
+5%
|
580
+10%
|
610
+5%
|
1 170
+92%
|
1 149
-2%
|
1 113
-3%
|
1 121
+1%
|
557
-50%
|
562
+1%
|
1 643
+192%
|
1 694
+3%
|
1 759
+4%
|
1 863
+6%
|
794
-57%
|
783
-1%
|
797
+2%
|
762
-4%
|
779
+2%
|
781
+0%
|
784
+0%
|
807
+3%
|
822
+2%
|
820
0%
|
822
+0%
|
815
-1%
|
804
-1%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(2)
|
(7)
|
(7)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(12)
|
(5)
|
(4)
|
(3)
|
(0)
|
(3)
|
(5)
|
(6)
|
(20)
|
(36)
|
(39)
|
(38)
|
(27)
|
0
|
(8)
|
(12)
|
(11)
|
(26)
|
(25)
|
(29)
|
(31)
|
(16)
|
(18)
|
(12)
|
(14)
|
(19)
|
(19)
|
(20)
|
(20)
|
|
| Other Items |
(627)
|
(600)
|
(938)
|
(1 262)
|
(1 418)
|
(1 477)
|
(1 726)
|
(1 745)
|
(1 894)
|
(1 968)
|
(2 277)
|
(2 660)
|
(2 745)
|
(3 820)
|
(3 638)
|
(3 559)
|
(2 920)
|
(2 242)
|
(2 183)
|
(2 580)
|
(2 887)
|
(2 410)
|
(1 684)
|
(248)
|
1 050
|
1 473
|
1 923
|
1 203
|
1 078
|
793
|
442
|
1 134
|
435
|
700
|
839
|
587
|
624
|
432
|
386
|
264
|
172
|
332
|
319
|
102
|
|
| Cash from Investing Activities |
(629)
N/A
|
(601)
+4%
|
(939)
-56%
|
(1 263)
-35%
|
(1 419)
-12%
|
(1 480)
-4%
|
(1 729)
-17%
|
(1 748)
-1%
|
(1 900)
-9%
|
(1 975)
-4%
|
(2 286)
-16%
|
(2 669)
-17%
|
(2 754)
-3%
|
(3 829)
-39%
|
(3 647)
+5%
|
(3 571)
+2%
|
(2 924)
+18%
|
(2 246)
+23%
|
(2 186)
+3%
|
(2 580)
-18%
|
(2 890)
-12%
|
(2 415)
+16%
|
(1 690)
+30%
|
(268)
+84%
|
1 014
N/A
|
1 434
+41%
|
1 885
+31%
|
1 177
-38%
|
1 078
-8%
|
795
-26%
|
439
-45%
|
1 133
+158%
|
409
-64%
|
674
+65%
|
809
+20%
|
556
-31%
|
608
+9%
|
414
-32%
|
374
-9%
|
250
-33%
|
153
-39%
|
313
+105%
|
299
-5%
|
81
-73%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
320
|
320
|
0
|
584
|
263
|
263
|
0
|
418
|
420
|
866
|
1 467
|
1 046
|
1 047
|
601
|
(0)
|
0
|
596
|
596
|
0
|
584
|
(288)
|
(1 001)
|
(1 164)
|
(1 271)
|
(1 206)
|
(714)
|
(688)
|
(602)
|
(424)
|
(255)
|
(118)
|
(83)
|
(50)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
621
|
620
|
919
|
1 042
|
1 230
|
1 214
|
1 262
|
1 640
|
2 264
|
2 494
|
2 121
|
2 465
|
1 974
|
2 915
|
3 279
|
3 336
|
2 940
|
2 635
|
2 940
|
3 335
|
2 148
|
2 104
|
947
|
(957)
|
(493)
|
(1 084)
|
(924)
|
(725)
|
(1 320)
|
(1 598)
|
(1 453)
|
(1 055)
|
(629)
|
263
|
(477)
|
(250)
|
(338)
|
(506)
|
132
|
304
|
204
|
(152)
|
(229)
|
(936)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(155)
|
0
|
0
|
(155)
|
(226)
|
0
|
0
|
(209)
|
(209)
|
0
|
0
|
0
|
0
|
(102)
|
(102)
|
(252)
|
(252)
|
(150)
|
(150)
|
(169)
|
(169)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
37
|
32
|
42
|
(59)
|
(132)
|
(149)
|
(210)
|
(280)
|
(249)
|
(272)
|
(313)
|
(219)
|
(194)
|
(363)
|
(266)
|
(264)
|
(362)
|
(233)
|
(207)
|
(298)
|
693
|
(124)
|
(228)
|
4
|
(140)
|
113
|
134
|
(197)
|
(321)
|
(849)
|
(869)
|
(794)
|
(710)
|
(552)
|
(604)
|
(584)
|
(713)
|
(773)
|
(1 027)
|
(1 044)
|
(700)
|
(631)
|
(401)
|
(464)
|
|
| Cash from Financing Activities |
658
N/A
|
652
-1%
|
960
+47%
|
1 302
+36%
|
1 418
+9%
|
1 385
-2%
|
1 637
+18%
|
1 623
-1%
|
2 244
+38%
|
2 450
+9%
|
2 192
-11%
|
2 631
+20%
|
2 492
-5%
|
3 865
+55%
|
3 905
+1%
|
3 740
-4%
|
2 953
-21%
|
2 176
-26%
|
2 507
+15%
|
3 422
+37%
|
3 228
-6%
|
2 367
-27%
|
1 094
-54%
|
(1 241)
N/A
|
(1 634)
-32%
|
(2 238)
-37%
|
(2 163)
+3%
|
(2 380)
-10%
|
(2 607)
-10%
|
(3 285)
-26%
|
(3 074)
+6%
|
(2 442)
+21%
|
(1 764)
+28%
|
(576)
+67%
|
(1 334)
-132%
|
(884)
+34%
|
(1 052)
-19%
|
(1 279)
-22%
|
(895)
+30%
|
(740)
+17%
|
(496)
+33%
|
(783)
-58%
|
(630)
+20%
|
(1 400)
-122%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
(3)
|
(1)
|
1
|
(1)
|
2
|
0
|
(1)
|
11
|
10
|
11
|
16
|
9
|
17
|
17
|
5
|
3
|
(1)
|
(3)
|
(2)
|
2
|
0
|
(4)
|
11
|
9
|
6
|
11
|
|
| Net Change in Cash |
(106)
N/A
|
(109)
-3%
|
(132)
-21%
|
(119)
+10%
|
93
N/A
|
16
-83%
|
22
+41%
|
35
+60%
|
520
+1 374%
|
682
+31%
|
147
-78%
|
268
+82%
|
95
-65%
|
425
+347%
|
681
+60%
|
614
-10%
|
506
-18%
|
435
-14%
|
847
+95%
|
1 421
+68%
|
949
-33%
|
1 121
+18%
|
554
-51%
|
(396)
N/A
|
500
N/A
|
(235)
N/A
|
295
N/A
|
452
+53%
|
181
-60%
|
(723)
N/A
|
(755)
-4%
|
(498)
+34%
|
(568)
-14%
|
898
N/A
|
237
-74%
|
449
+89%
|
336
-25%
|
(80)
N/A
|
287
N/A
|
329
+15%
|
487
+48%
|
361
-26%
|
490
+36%
|
(504)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(137)
N/A
|
(161)
-17%
|
(154)
+4%
|
(159)
-3%
|
93
N/A
|
107
+15%
|
111
+3%
|
158
+42%
|
170
+8%
|
200
+18%
|
233
+16%
|
297
+28%
|
348
+17%
|
380
+9%
|
414
+9%
|
434
+5%
|
474
+9%
|
502
+6%
|
527
+5%
|
580
+10%
|
606
+5%
|
1 165
+92%
|
1 143
-2%
|
1 094
-4%
|
1 085
-1%
|
519
-52%
|
525
+1%
|
1 617
+208%
|
1 694
+5%
|
1 751
+3%
|
1 851
+6%
|
783
-58%
|
756
-3%
|
772
+2%
|
733
-5%
|
749
+2%
|
765
+2%
|
766
+0%
|
795
+4%
|
808
+2%
|
800
-1%
|
803
+0%
|
795
-1%
|
784
-1%
|
|