Altareit SCA
PAR:AREIT
Cash Flow Statement
Cash Flow Statement
Altareit SCA
| 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 |
(14)
|
(24)
|
5
|
46
|
42
|
33
|
55
|
51
|
24
|
91
|
112
|
57
|
70
|
64
|
40
|
53
|
88
|
109
|
284
|
259
|
95
|
97
|
90
|
91
|
90
|
102
|
89
|
38
|
(326)
|
(324)
|
(50)
|
(49)
|
|
| Depreciation & Amortization |
18
|
19
|
20
|
16
|
3
|
3
|
10
|
12
|
50
|
47
|
4
|
3
|
4
|
5
|
8
|
9
|
9
|
9
|
7
|
14
|
26
|
29
|
25
|
25
|
27
|
25
|
27
|
29
|
124
|
120
|
40
|
45
|
|
| Stock-Based Compensation |
4
|
0
|
4
|
6
|
2
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
43
|
44
|
30
|
8
|
26
|
38
|
28
|
3
|
(23)
|
(101)
|
(80)
|
(22)
|
(55)
|
(31)
|
20
|
16
|
8
|
6
|
(165)
|
(164)
|
30
|
41
|
45
|
48
|
53
|
50
|
19
|
7
|
(56)
|
(44)
|
54
|
67
|
|
| Cash Taxes Paid |
(3)
|
2
|
2
|
2
|
2
|
0
|
0
|
1
|
2
|
4
|
5
|
12
|
0
|
(7)
|
5
|
1
|
0
|
6
|
10
|
9
|
(0)
|
(1)
|
7
|
17
|
18
|
23
|
26
|
24
|
21
|
6
|
(15)
|
(14)
|
|
| Cash Interest Paid |
26
|
19
|
17
|
18
|
16
|
17
|
16
|
14
|
12
|
12
|
13
|
13
|
14
|
18
|
19
|
20
|
21
|
17
|
17
|
16
|
26
|
24
|
27
|
31
|
35
|
32
|
27
|
31
|
43
|
52
|
62
|
69
|
|
| Change in Working Capital |
80
|
21
|
(23)
|
(15)
|
(32)
|
(0)
|
(25)
|
38
|
(73)
|
(96)
|
50
|
14
|
(76)
|
(84)
|
(99)
|
(199)
|
(83)
|
(31)
|
(71)
|
14
|
24
|
89
|
152
|
(79)
|
(119)
|
(121)
|
(152)
|
33
|
371
|
231
|
212
|
176
|
|
| Cash from Operating Activities |
127
N/A
|
59
-54%
|
33
-44%
|
55
+68%
|
38
-30%
|
74
+92%
|
68
-8%
|
104
+54%
|
(22)
N/A
|
(60)
-168%
|
86
N/A
|
52
-40%
|
(58)
N/A
|
(46)
+19%
|
(31)
+33%
|
(121)
-293%
|
22
N/A
|
93
+328%
|
55
-41%
|
123
+125%
|
176
+43%
|
256
+46%
|
313
+22%
|
86
-73%
|
52
-40%
|
55
+7%
|
(17)
N/A
|
106
N/A
|
113
+7%
|
(17)
N/A
|
256
N/A
|
240
-7%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||
| Capital Expenditures |
(13)
|
(4)
|
(2)
|
(3)
|
(3)
|
(4)
|
(9)
|
(10)
|
(22)
|
(13)
|
(1)
|
3
|
(2)
|
(3)
|
(5)
|
(6)
|
(8)
|
(9)
|
(8)
|
(5)
|
(6)
|
(14)
|
(18)
|
(15)
|
(10)
|
(3)
|
(2)
|
(4)
|
(1)
|
(1)
|
(29)
|
(59)
|
|
| Other Items |
(10)
|
24
|
22
|
(36)
|
(20)
|
(35)
|
(57)
|
(7)
|
2
|
(8)
|
(20)
|
(35)
|
(9)
|
(93)
|
(54)
|
29
|
(48)
|
8
|
219
|
154
|
2
|
4
|
58
|
86
|
17
|
26
|
(19)
|
13
|
65
|
(19)
|
15
|
74
|
|
| Cash from Investing Activities |
(23)
N/A
|
20
N/A
|
20
N/A
|
(39)
N/A
|
(23)
+43%
|
(39)
-72%
|
(66)
-70%
|
(16)
+75%
|
(20)
-19%
|
(21)
-7%
|
(22)
-5%
|
(32)
-46%
|
(12)
+63%
|
(96)
-710%
|
(59)
+38%
|
22
N/A
|
(56)
N/A
|
(2)
+97%
|
211
N/A
|
149
-29%
|
(5)
N/A
|
(9)
-107%
|
40
N/A
|
71
+80%
|
7
-90%
|
23
+218%
|
(21)
N/A
|
10
N/A
|
64
+524%
|
(20)
N/A
|
(14)
+31%
|
15
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(1)
|
(1)
|
(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 Issuance of Debt |
(73)
|
(39)
|
(0)
|
44
|
43
|
48
|
5
|
(47)
|
16
|
113
|
48
|
(23)
|
42
|
138
|
164
|
228
|
258
|
114
|
(185)
|
(151)
|
31
|
187
|
179
|
(224)
|
155
|
(37)
|
(482)
|
(508)
|
(382)
|
(4)
|
(34)
|
(333)
|
|
| 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
|
|
| Other |
(28)
|
(18)
|
(19)
|
(18)
|
(17)
|
(17)
|
(16)
|
(14)
|
(12)
|
(19)
|
(20)
|
(17)
|
(17)
|
(27)
|
(29)
|
(23)
|
(23)
|
(15)
|
(14)
|
(13)
|
(38)
|
(36)
|
(33)
|
(37)
|
(52)
|
(70)
|
(49)
|
(32)
|
(56)
|
(64)
|
(68)
|
(77)
|
|
| Cash from Financing Activities |
(102)
N/A
|
(57)
+44%
|
(20)
+65%
|
25
N/A
|
27
+7%
|
31
+17%
|
(12)
N/A
|
(61)
-433%
|
4
N/A
|
94
+2 143%
|
28
-71%
|
(40)
N/A
|
26
N/A
|
111
+333%
|
135
+22%
|
206
+52%
|
235
+14%
|
99
-58%
|
(199)
N/A
|
(164)
+18%
|
(7)
+96%
|
151
N/A
|
146
-3%
|
(261)
N/A
|
103
N/A
|
(106)
N/A
|
(531)
-399%
|
(540)
-2%
|
(439)
+19%
|
(68)
+84%
|
(103)
-50%
|
(410)
-300%
|
|
| 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
|
|
| Net Change in Cash |
3
N/A
|
21
+634%
|
33
+55%
|
41
+24%
|
43
+4%
|
66
+55%
|
(10)
N/A
|
27
N/A
|
(38)
N/A
|
14
N/A
|
92
+578%
|
(20)
N/A
|
(44)
-116%
|
(31)
+29%
|
45
N/A
|
107
+137%
|
201
+88%
|
190
-5%
|
66
-65%
|
108
+63%
|
164
+52%
|
398
+142%
|
498
+25%
|
(104)
N/A
|
162
N/A
|
(28)
N/A
|
(568)
-1 930%
|
(424)
+25%
|
(263)
+38%
|
(105)
+60%
|
140
N/A
|
(156)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||
| Free Cash Flow |
115
N/A
|
55
-52%
|
31
-43%
|
52
+68%
|
36
-32%
|
70
+96%
|
58
-16%
|
95
+62%
|
(44)
N/A
|
(73)
-66%
|
85
N/A
|
54
-36%
|
(60)
N/A
|
(49)
+18%
|
(36)
+27%
|
(127)
-254%
|
14
N/A
|
84
+493%
|
47
-44%
|
118
+150%
|
170
+44%
|
243
+43%
|
295
+22%
|
71
-76%
|
42
-41%
|
52
+25%
|
(18)
N/A
|
102
N/A
|
112
+10%
|
(17)
N/A
|
228
N/A
|
180
-21%
|
|