Distribuidora Internacional de Alimentacion SA
OTC:DIDAF
Cash Flow Statement
Cash Flow Statement
Distribuidora Internacional de Alimentacion SA
| Mar-2011 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2018 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||
| Net Income |
146
|
124
|
182
|
230
|
(160)
|
(642)
|
(743)
|
(677)
|
0
|
(457)
|
0
|
(352)
|
0
|
(442)
|
(243)
|
(231)
|
(92)
|
(87)
|
(85)
|
5
|
38
|
37
|
|
| Depreciation & Amortization |
292
|
306
|
277
|
278
|
246
|
370
|
497
|
518
|
0
|
477
|
0
|
427
|
0
|
619
|
393
|
361
|
317
|
319
|
314
|
300
|
305
|
307
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
|
| Other Non-Cash Items |
70
|
49
|
30
|
(11)
|
197
|
0
|
399
|
320
|
275
|
0
|
368
|
297
|
367
|
361
|
197
|
218
|
186
|
145
|
149
|
71
|
0
|
107
|
|
| Cash Taxes Paid |
0
|
11
|
89
|
99
|
20
|
(18)
|
0
|
(1)
|
0
|
3
|
0
|
7
|
0
|
7
|
1
|
5
|
12
|
27
|
38
|
29
|
(5)
|
(43)
|
|
| Cash Interest Paid |
8
|
12
|
42
|
53
|
84
|
0
|
186
|
93
|
145
|
0
|
53
|
48
|
61
|
71
|
65
|
58
|
36
|
40
|
44
|
58
|
65
|
71
|
|
| Change in Working Capital |
(24)
|
(43)
|
(20)
|
(90)
|
(419)
|
0
|
(337)
|
(101)
|
2
|
0
|
99
|
19
|
(10)
|
(14)
|
8
|
109
|
34
|
(45)
|
(51)
|
48
|
159
|
81
|
|
| Cash from Operating Activities |
484
N/A
|
437
-10%
|
470
+8%
|
407
-13%
|
(136)
N/A
|
0
N/A
|
(184)
N/A
|
60
N/A
|
165
+174%
|
0
N/A
|
467
N/A
|
391
-16%
|
431
+10%
|
523
+21%
|
354
-32%
|
457
+29%
|
464
+2%
|
352
-24%
|
327
-7%
|
423
+29%
|
502
+19%
|
532
+6%
|
|
| Investing Cash Flow | |||||||||||||||||||||||
| Capital Expenditures |
(272)
|
(303)
|
(350)
|
(342)
|
(326)
|
0
|
(298)
|
(156)
|
(173)
|
0
|
(93)
|
(77)
|
(95)
|
(133)
|
(182)
|
(270)
|
(291)
|
(273)
|
(180)
|
(100)
|
(113)
|
(130)
|
|
| Other Items |
89
|
40
|
6
|
60
|
58
|
0
|
80
|
48
|
42
|
0
|
61
|
53
|
0
|
55
|
11
|
21
|
33
|
267
|
269
|
16
|
4
|
13
|
|
| Cash from Investing Activities |
(183)
N/A
|
(263)
-44%
|
(344)
-31%
|
(282)
+18%
|
(268)
+5%
|
0
N/A
|
(218)
N/A
|
(109)
+50%
|
(131)
-21%
|
0
N/A
|
(32)
N/A
|
(24)
+27%
|
(47)
-98%
|
(78)
-67%
|
(172)
-119%
|
(249)
-45%
|
(259)
-4%
|
(6)
+98%
|
89
N/A
|
(84)
N/A
|
(109)
-29%
|
(117)
-7%
|
|
| Financing Cash Flow | |||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
(39)
|
(56)
|
0
|
22
|
0
|
605
|
0
|
605
|
0
|
0
|
0
|
0
|
257
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Net Issuance of Debt |
194
|
688
|
288
|
(20)
|
426
|
0
|
(55)
|
(543)
|
(475)
|
0
|
(75)
|
(144)
|
(262)
|
(301)
|
(363)
|
(279)
|
(224)
|
(403)
|
(408)
|
(349)
|
(153)
|
(103)
|
|
| Cash Paid for Dividends |
0
|
(901)
|
(369)
|
0
|
(110)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
6
|
35
|
(52)
|
(103)
|
(86)
|
0
|
345
|
(91)
|
387
|
0
|
(25)
|
(20)
|
(31)
|
(34)
|
(51)
|
(77)
|
(89)
|
(88)
|
(37)
|
(25)
|
(64)
|
(54)
|
|
| Cash from Financing Activities |
(332)
N/A
|
(178)
+46%
|
(172)
+3%
|
(180)
-4%
|
230
N/A
|
0
N/A
|
196
N/A
|
(29)
N/A
|
(88)
-206%
|
0
N/A
|
(100)
N/A
|
(164)
-64%
|
(293)
-79%
|
(335)
-14%
|
(157)
+53%
|
(99)
+37%
|
(314)
-216%
|
(491)
-57%
|
(445)
+10%
|
(374)
+16%
|
(217)
+42%
|
(157)
+27%
|
|
| Change in Cash | |||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(9)
|
14
|
20
|
21
|
68
|
53
|
71
|
1
|
0
|
0
|
(15)
|
(20)
|
0
|
(28)
|
(11)
|
(26)
|
(37)
|
6
|
(56)
|
(81)
|
(9)
|
(22)
|
|
| Net Change in Cash |
(40)
N/A
|
10
N/A
|
(27)
N/A
|
(34)
-28%
|
(107)
-210%
|
0
N/A
|
(135)
N/A
|
(76)
+44%
|
(54)
+29%
|
0
N/A
|
319
N/A
|
183
-43%
|
91
-51%
|
82
-10%
|
14
-83%
|
82
+485%
|
(145)
N/A
|
(139)
+4%
|
(85)
+39%
|
(116)
-37%
|
168
N/A
|
236
+40%
|
|
| Free Cash Flow | |||||||||||||||||||||||
| Free Cash Flow |
212
N/A
|
134
-37%
|
120
-10%
|
65
-46%
|
(462)
N/A
|
0
N/A
|
(483)
N/A
|
(96)
+80%
|
(7)
+92%
|
0
N/A
|
374
N/A
|
314
-16%
|
336
+7%
|
390
+16%
|
172
-56%
|
186
+8%
|
173
-7%
|
80
-54%
|
147
+84%
|
324
+121%
|
389
+20%
|
402
+3%
|
|