Infotel SA
PAR:INF
Cash Flow Statement
Cash Flow Statement
Infotel SA
| Dec-2005 | 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 |
3
|
2
|
3
|
5
|
3
|
3
|
7
|
6
|
5
|
7
|
7
|
7
|
8
|
7
|
5
|
6
|
10
|
10
|
11
|
12
|
13
|
14
|
14
|
14
|
16
|
16
|
15
|
13
|
13
|
13
|
10
|
11
|
14
|
18
|
21
|
21
|
19
|
17
|
19
|
13
|
|
| Depreciation & Amortization |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
6
|
8
|
8
|
8
|
8
|
9
|
10
|
10
|
10
|
10
|
11
|
|
| Change in Deffered Taxes |
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
|
|
| Stock-Based Compensation |
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
|
|
| Other Non-Cash Items |
0
|
2
|
2
|
(0)
|
2
|
3
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
2
|
3
|
3
|
4
|
4
|
3
|
1
|
1
|
1
|
2
|
1
|
1
|
6
|
|
| Cash Taxes Paid |
1
|
1
|
2
|
3
|
3
|
4
|
4
|
2
|
2
|
0
|
1
|
3
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
7
|
7
|
8
|
11
|
9
|
6
|
4
|
8
|
10
|
8
|
9
|
10
|
6
|
2
|
5
|
8
|
8
|
9
|
8
|
5
|
5
|
|
| Change in Working Capital |
(1)
|
(1)
|
1
|
0
|
(1)
|
(1)
|
1
|
1
|
(3)
|
(2)
|
0
|
(5)
|
(2)
|
(1)
|
(2)
|
1
|
1
|
2
|
6
|
(1)
|
1
|
2
|
(3)
|
(4)
|
3
|
7
|
5
|
1
|
(1)
|
5
|
17
|
6
|
2
|
1
|
(5)
|
(13)
|
(5)
|
9
|
6
|
7
|
|
| Cash from Operating Activities |
2
N/A
|
3
+80%
|
6
+83%
|
6
+6%
|
6
-6%
|
6
-5%
|
9
+51%
|
8
-12%
|
3
-56%
|
7
+105%
|
8
+16%
|
3
-61%
|
7
+126%
|
9
+23%
|
5
-44%
|
9
+90%
|
13
+48%
|
14
+5%
|
20
+39%
|
14
-28%
|
16
+15%
|
19
+18%
|
14
-27%
|
13
-6%
|
22
+65%
|
26
+17%
|
23
-12%
|
20
-10%
|
21
+2%
|
28
+34%
|
39
+40%
|
29
-25%
|
27
-7%
|
28
+4%
|
26
-6%
|
19
-29%
|
26
+40%
|
38
+44%
|
36
-5%
|
37
+5%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(5)
|
(4)
|
(4)
|
(6)
|
(4)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
|
| Other Items |
(1)
|
(4)
|
(3)
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(4)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(2)
|
(3)
|
(2)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(15)
|
(1)
|
(4)
|
(4)
|
(1)
|
15
|
|
| Cash from Investing Activities |
(1)
N/A
|
(4)
-286%
|
(4)
+1%
|
(1)
+73%
|
(1)
+24%
|
(2)
-75%
|
(2)
-19%
|
(2)
+11%
|
(1)
+10%
|
(5)
-260%
|
(6)
-5%
|
(4)
+33%
|
(5)
-24%
|
(4)
+8%
|
(4)
+9%
|
(2)
+45%
|
(2)
+5%
|
(3)
-54%
|
(3)
-3%
|
(3)
+20%
|
(3)
-3%
|
(3)
-26%
|
(3)
+1%
|
(3)
+17%
|
(2)
+20%
|
(4)
-65%
|
(7)
-82%
|
(7)
-12%
|
(6)
+17%
|
(6)
0%
|
(4)
+28%
|
(3)
+36%
|
(4)
-27%
|
(4)
-17%
|
(20)
-370%
|
(6)
+70%
|
(8)
-45%
|
(7)
+12%
|
(5)
+30%
|
10
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
1
|
1
|
0
|
0
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
1
|
1
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(3)
|
|
| Net Issuance of Debt |
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
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(0)
|
|
| Cash Paid for Dividends |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(5)
|
(5)
|
(5)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(11)
|
(11)
|
(7)
|
(7)
|
(11)
|
(11)
|
(11)
|
(11)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
|
| Other |
(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)
|
(2)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
1
|
(5)
|
|
| Cash from Financing Activities |
(0)
N/A
|
(0)
+65%
|
(0)
-27%
|
(1)
-379%
|
(1)
+5%
|
(4)
-335%
|
(4)
-5%
|
(4)
+3%
|
(4)
+4%
|
(2)
+36%
|
(2)
-7%
|
(3)
-30%
|
(3)
+2%
|
(3)
+9%
|
(3)
+6%
|
(2)
+9%
|
(3)
-8%
|
(4)
-49%
|
(4)
+2%
|
(5)
-35%
|
(5)
+4%
|
(6)
-27%
|
(7)
-3%
|
(7)
-1%
|
(7)
-1%
|
(9)
-37%
|
(8)
+18%
|
(10)
-34%
|
(13)
-29%
|
(10)
+25%
|
(10)
-4%
|
(14)
-41%
|
(15)
-4%
|
(16)
-4%
|
(16)
-5%
|
(19)
-15%
|
(19)
+2%
|
(19)
-2%
|
(18)
+8%
|
(22)
-25%
|
|
| 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
|
(0)
|
|
| Net Change in Cash |
0
N/A
|
(1)
N/A
|
1
N/A
|
4
+189%
|
4
-2%
|
0
-92%
|
3
+742%
|
2
-25%
|
(2)
N/A
|
(1)
+53%
|
(0)
+73%
|
(4)
-1 626%
|
(1)
+78%
|
1
N/A
|
(2)
N/A
|
5
N/A
|
9
+92%
|
7
-19%
|
13
+78%
|
6
-48%
|
9
+35%
|
10
+10%
|
4
-55%
|
4
-10%
|
13
+233%
|
13
-2%
|
9
-33%
|
3
-64%
|
2
-43%
|
12
+593%
|
25
+103%
|
12
-51%
|
9
-28%
|
8
-5%
|
(10)
N/A
|
(6)
+38%
|
(1)
+86%
|
11
N/A
|
13
+15%
|
25
+92%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
1
N/A
|
3
+102%
|
5
+76%
|
5
-7%
|
4
-7%
|
4
-6%
|
7
+67%
|
6
-13%
|
2
-69%
|
5
+189%
|
7
+21%
|
1
-78%
|
4
+163%
|
5
+28%
|
2
-60%
|
7
+242%
|
11
+65%
|
11
+2%
|
16
+47%
|
11
-31%
|
14
+23%
|
16
+19%
|
11
-32%
|
11
-4%
|
20
+86%
|
22
+12%
|
18
-19%
|
17
-7%
|
17
+1%
|
22
+32%
|
35
+58%
|
26
-24%
|
24
-10%
|
24
+2%
|
22
-9%
|
14
-36%
|
22
+57%
|
34
+56%
|
32
-7%
|
32
+2%
|
|