Altarea SCA
PAR:ALTA
Cash Flow Statement
Cash Flow Statement
Altarea SCA
| Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | 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 |
133
|
269
|
303
|
440
|
355
|
(384)
|
(533)
|
(117)
|
(9)
|
152
|
238
|
94
|
10
|
60
|
198
|
220
|
141
|
285
|
322
|
257
|
184
|
267
|
479
|
476
|
296
|
285
|
273
|
236
|
(86)
|
(524)
|
(160)
|
262
|
403
|
425
|
188
|
(509)
|
(462)
|
86
|
66
|
|
| Depreciation & Amortization |
13
|
16
|
7
|
27
|
68
|
381
|
349
|
50
|
48
|
38
|
14
|
4
|
5
|
13
|
15
|
53
|
51
|
5
|
4
|
5
|
8
|
11
|
12
|
11
|
11
|
13
|
22
|
33
|
38
|
35
|
40
|
48
|
36
|
31
|
30
|
126
|
127
|
47
|
54
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
7
|
12
|
8
|
10
|
11
|
8
|
7
|
6
|
5
|
4
|
4
|
4
|
4
|
0
|
2
|
0
|
16
|
0
|
17
|
0
|
20
|
0
|
15
|
22
|
13
|
16
|
23
|
27
|
25
|
24
|
22
|
19
|
16
|
13
|
|
| Other Non-Cash Items |
(110)
|
(228)
|
(223)
|
(420)
|
(270)
|
257
|
328
|
275
|
133
|
(274)
|
(45)
|
113
|
194
|
163
|
(8)
|
(83)
|
(16)
|
(108)
|
(137)
|
(102)
|
(4)
|
(53)
|
(240)
|
(208)
|
(28)
|
(28)
|
(29)
|
61
|
382
|
803
|
427
|
15
|
(79)
|
(118)
|
41
|
317
|
296
|
125
|
154
|
|
| Cash Taxes Paid |
9
|
8
|
5
|
18
|
19
|
8
|
10
|
(2)
|
(3)
|
3
|
4
|
3
|
1
|
2
|
4
|
12
|
14
|
15
|
22
|
11
|
2
|
15
|
10
|
1
|
18
|
19
|
8
|
1
|
4
|
14
|
29
|
35
|
39
|
35
|
28
|
26
|
8
|
(14)
|
(13)
|
|
| Cash Interest Paid |
26
|
24
|
39
|
50
|
76
|
101
|
101
|
86
|
82
|
84
|
81
|
82
|
83
|
78
|
53
|
55
|
51
|
41
|
45
|
48
|
58
|
51
|
46
|
55
|
52
|
59
|
62
|
88
|
82
|
86
|
102
|
90
|
79
|
68
|
85
|
110
|
130
|
153
|
161
|
|
| Change in Working Capital |
(30)
|
(62)
|
(49)
|
15
|
(39)
|
(17)
|
95
|
17
|
4
|
228
|
(24)
|
3
|
7
|
(47)
|
39
|
(73)
|
(116)
|
25
|
0
|
(119)
|
(132)
|
(85)
|
(192)
|
(72)
|
(18)
|
(58)
|
30
|
9
|
57
|
130
|
(94)
|
(111)
|
(81)
|
(141)
|
34
|
396
|
165
|
174
|
197
|
|
| Cash from Operating Activities |
6
N/A
|
(5)
N/A
|
39
N/A
|
62
+60%
|
114
+85%
|
237
+108%
|
239
+1%
|
225
-6%
|
175
-22%
|
143
-18%
|
184
+28%
|
214
+16%
|
216
+1%
|
189
-12%
|
244
+29%
|
116
-52%
|
60
-49%
|
206
+247%
|
190
-8%
|
41
-79%
|
56
+37%
|
141
+152%
|
59
-58%
|
207
+251%
|
260
+26%
|
211
-19%
|
296
+40%
|
338
+14%
|
392
+16%
|
445
+14%
|
213
-52%
|
214
+0%
|
278
+30%
|
197
-29%
|
293
+49%
|
331
+13%
|
127
-62%
|
432
+240%
|
471
+9%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(134)
|
(309)
|
(435)
|
(490)
|
(472)
|
(337)
|
(256)
|
(235)
|
(403)
|
(331)
|
(65)
|
(4)
|
(4)
|
(129)
|
(127)
|
(134)
|
(129)
|
(123)
|
(154)
|
(238)
|
(277)
|
(246)
|
(186)
|
(143)
|
(226)
|
(214)
|
(171)
|
(192)
|
(172)
|
(126)
|
(94)
|
(107)
|
(94)
|
(43)
|
(30)
|
(41)
|
(45)
|
(70)
|
(113)
|
|
| Other Items |
(6)
|
7
|
(55)
|
(398)
|
(334)
|
(210)
|
(214)
|
8
|
185
|
324
|
97
|
(50)
|
23
|
(95)
|
(62)
|
191
|
108
|
2
|
(104)
|
(184)
|
(146)
|
(55)
|
20
|
(14)
|
62
|
377
|
211
|
37
|
162
|
159
|
248
|
238
|
276
|
173
|
38
|
89
|
46
|
49
|
122
|
|
| Cash from Investing Activities |
(139)
N/A
|
(301)
-116%
|
(490)
-63%
|
(889)
-81%
|
(806)
+9%
|
(547)
+32%
|
(470)
+14%
|
(226)
+52%
|
(218)
+4%
|
(6)
+97%
|
32
N/A
|
(54)
N/A
|
19
N/A
|
(224)
N/A
|
(190)
+15%
|
57
N/A
|
(21)
N/A
|
(121)
-470%
|
(258)
-113%
|
(422)
-63%
|
(422)
0%
|
(301)
+29%
|
(166)
+45%
|
(156)
+6%
|
(164)
-5%
|
163
N/A
|
40
-75%
|
(155)
N/A
|
(11)
+93%
|
33
N/A
|
154
+363%
|
131
-15%
|
182
+39%
|
130
-29%
|
9
-93%
|
49
+440%
|
2
-97%
|
(21)
N/A
|
8
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
71
|
0
|
2
|
18
|
17
|
370
|
365
|
(5)
|
(1)
|
(22)
|
(24)
|
(14)
|
(13)
|
(4)
|
(8)
|
(7)
|
(2)
|
(2)
|
(2)
|
(6)
|
225
|
223
|
(20)
|
(38)
|
(37)
|
(17)
|
(5)
|
6
|
1
|
2
|
0
|
327
|
318
|
(17)
|
(4)
|
29
|
30
|
91
|
93
|
|
| Net Issuance of Debt |
140
|
397
|
467
|
925
|
866
|
285
|
145
|
79
|
150
|
88
|
(46)
|
17
|
21
|
55
|
(88)
|
(337)
|
18
|
69
|
(26)
|
442
|
576
|
164
|
239
|
784
|
513
|
(557)
|
(416)
|
210
|
273
|
153
|
(329)
|
(366)
|
(749)
|
(843)
|
(606)
|
(283)
|
97
|
(27)
|
(319)
|
|
| Cash Paid for Dividends |
(16)
|
(16)
|
0
|
(31)
|
(79)
|
(48)
|
0
|
(72)
|
(72)
|
(74)
|
(74)
|
(81)
|
(81)
|
(22)
|
(22)
|
(53)
|
(70)
|
(16)
|
0
|
(126)
|
(139)
|
(14)
|
(17)
|
(17)
|
(201)
|
(201)
|
0
|
(112)
|
0
|
(90)
|
(90)
|
(91)
|
(291)
|
(200)
|
0
|
(206)
|
0
|
(169)
|
0
|
|
| Other |
(19)
|
(24)
|
(41)
|
(50)
|
(75)
|
(100)
|
(99)
|
(83)
|
(79)
|
(81)
|
(79)
|
(81)
|
(83)
|
68
|
84
|
129
|
125
|
24
|
65
|
(25)
|
(40)
|
2
|
(38)
|
(87)
|
(87)
|
(93)
|
(95)
|
(136)
|
(108)
|
(97)
|
(58)
|
124
|
199
|
49
|
(127)
|
(181)
|
(147)
|
(196)
|
(218)
|
|
| Cash from Financing Activities |
177
N/A
|
357
+102%
|
428
+20%
|
862
+101%
|
729
-15%
|
508
-30%
|
411
-19%
|
(80)
N/A
|
(2)
+98%
|
(90)
-4 872%
|
(223)
-149%
|
(159)
+29%
|
(157)
+1%
|
96
N/A
|
(34)
N/A
|
(269)
-694%
|
71
N/A
|
75
+6%
|
37
-51%
|
286
+677%
|
622
+117%
|
375
-40%
|
164
-56%
|
642
+290%
|
189
-71%
|
(868)
N/A
|
(516)
+41%
|
(31)
+94%
|
55
N/A
|
(32)
N/A
|
(477)
-1 389%
|
(7)
+99%
|
(522)
-7 470%
|
(1 011)
-93%
|
(735)
+27%
|
(642)
+13%
|
(228)
+64%
|
(302)
-32%
|
(615)
-104%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
44
N/A
|
50
+16%
|
(23)
N/A
|
34
N/A
|
37
+7%
|
198
+439%
|
180
-9%
|
(82)
N/A
|
(45)
+45%
|
48
N/A
|
(8)
N/A
|
1
N/A
|
77
+8 489%
|
61
-21%
|
20
-67%
|
(96)
N/A
|
109
N/A
|
161
+47%
|
(32)
N/A
|
(95)
-201%
|
256
N/A
|
215
-16%
|
57
-73%
|
692
+1 106%
|
284
-59%
|
(493)
N/A
|
(180)
+64%
|
152
N/A
|
436
+186%
|
446
+2%
|
(110)
N/A
|
338
N/A
|
(62)
N/A
|
(684)
-1 003%
|
(434)
+37%
|
(263)
+39%
|
(100)
+62%
|
110
N/A
|
(136)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(127)
N/A
|
(314)
-146%
|
(396)
-26%
|
(429)
-8%
|
(358)
+16%
|
(100)
+72%
|
(17)
+83%
|
(10)
+45%
|
(229)
-2 306%
|
(187)
+18%
|
119
N/A
|
210
+77%
|
212
+1%
|
60
-72%
|
116
+95%
|
(18)
N/A
|
(70)
-298%
|
83
N/A
|
36
-57%
|
(197)
N/A
|
(221)
-12%
|
(105)
+52%
|
(127)
-21%
|
64
N/A
|
34
-48%
|
(3)
N/A
|
125
N/A
|
146
+17%
|
219
+50%
|
319
+46%
|
119
-63%
|
107
-10%
|
185
+72%
|
154
-17%
|
263
+71%
|
290
+10%
|
82
-72%
|
363
+342%
|
357
-1%
|
|