Pcas SA
PAR:PCA
Cash Flow Statement
Cash Flow Statement
Pcas 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||
| Net Income |
(3)
|
(1)
|
1
|
2
|
3
|
4
|
(1)
|
(10)
|
(1)
|
9
|
(4)
|
(5)
|
(3)
|
(1)
|
3
|
3
|
3
|
2
|
3
|
5
|
9
|
8
|
7
|
6
|
6
|
0
|
(0)
|
(6)
|
(14)
|
(11)
|
(15)
|
(14)
|
(40)
|
(67)
|
(49)
|
9
|
|
| Depreciation & Amortization |
14
|
10
|
13
|
13
|
13
|
13
|
13
|
16
|
13
|
8
|
12
|
11
|
8
|
10
|
10
|
9
|
9
|
9
|
9
|
9
|
10
|
10
|
10
|
10
|
11
|
17
|
12
|
12
|
17
|
14
|
16
|
17
|
19
|
35
|
35
|
25
|
|
| Other Non-Cash Items |
6
|
6
|
4
|
8
|
9
|
6
|
5
|
3
|
1
|
2
|
4
|
3
|
7
|
7
|
6
|
7
|
4
|
4
|
4
|
8
|
7
|
5
|
8
|
6
|
8
|
7
|
9
|
10
|
4
|
4
|
3
|
4
|
13
|
12
|
6
|
(39)
|
|
| Cash Taxes Paid |
2
|
1
|
0
|
0
|
1
|
0
|
1
|
0
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
2
|
3
|
3
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
|
| Change in Working Capital |
(6)
|
(6)
|
0
|
(3)
|
(1)
|
0
|
0
|
11
|
12
|
6
|
(0)
|
(2)
|
(7)
|
(11)
|
(5)
|
0
|
0
|
(6)
|
(4)
|
2
|
7
|
5
|
(20)
|
(2)
|
(11)
|
(19)
|
10
|
16
|
25
|
15
|
(7)
|
(8)
|
4
|
(15)
|
(11)
|
2
|
|
| Cash from Operating Activities |
11
N/A
|
8
-31%
|
18
+143%
|
19
+5%
|
23
+20%
|
23
-1%
|
18
-24%
|
21
+17%
|
25
+20%
|
25
0%
|
12
-50%
|
8
-37%
|
6
-29%
|
6
+9%
|
14
+129%
|
18
+35%
|
17
-10%
|
9
-43%
|
12
+24%
|
24
+103%
|
33
+39%
|
28
-16%
|
5
-82%
|
20
+302%
|
14
-30%
|
4
-69%
|
30
+608%
|
33
+7%
|
32
-1%
|
22
-31%
|
(3)
N/A
|
(1)
+55%
|
(5)
-279%
|
(36)
-664%
|
(18)
+48%
|
(3)
+85%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(7)
|
(5)
|
(9)
|
(10)
|
(10)
|
(10)
|
(7)
|
(5)
|
(5)
|
(5)
|
(8)
|
(9)
|
(8)
|
(9)
|
(9)
|
(11)
|
(12)
|
(11)
|
(10)
|
(9)
|
(16)
|
(19)
|
(17)
|
(17)
|
(16)
|
(18)
|
(30)
|
(36)
|
(36)
|
(33)
|
(31)
|
(31)
|
(31)
|
(28)
|
(34)
|
(42)
|
|
| Other Items |
(2)
|
10
|
1
|
(2)
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(2)
|
(3)
|
(2)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
2
|
(1)
|
0
|
1
|
1
|
0
|
2
|
2
|
(0)
|
(0)
|
(0)
|
0
|
0
|
66
|
|
| Cash from Investing Activities |
(8)
N/A
|
5
N/A
|
(8)
N/A
|
(12)
-56%
|
(11)
+7%
|
(10)
+7%
|
(6)
+41%
|
(6)
+11%
|
(6)
-5%
|
(7)
-13%
|
(11)
-63%
|
(11)
-6%
|
(8)
+27%
|
(9)
-9%
|
(9)
-2%
|
(10)
-11%
|
(11)
-10%
|
(11)
+4%
|
(10)
+10%
|
(9)
+4%
|
(16)
-68%
|
(16)
-4%
|
(16)
+4%
|
(18)
-15%
|
(16)
+9%
|
(17)
-6%
|
(29)
-69%
|
(36)
-23%
|
(33)
+8%
|
(30)
+10%
|
(31)
-2%
|
(31)
-1%
|
(32)
-2%
|
(28)
+13%
|
(34)
-24%
|
25
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
5
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
0
|
0
|
0
|
2
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
6
|
(13)
|
(2)
|
(6)
|
(6)
|
(5)
|
(8)
|
(8)
|
(8)
|
(4)
|
(4)
|
(5)
|
(1)
|
3
|
0
|
(2)
|
(1)
|
(0)
|
15
|
16
|
(1)
|
(9)
|
2
|
8
|
2
|
3
|
1
|
(0)
|
(1)
|
(1)
|
1
|
(1)
|
3
|
13
|
2
|
(4)
|
|
| 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
|
0
|
0
|
0
|
0
|
|
| Other |
(4)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(3)
|
(2)
|
(2)
|
(2)
|
13
|
33
|
35
|
41
|
44
|
43
|
(20)
|
|
| Cash from Financing Activities |
7
N/A
|
(11)
N/A
|
(6)
+44%
|
(11)
-79%
|
(11)
+1%
|
(10)
+6%
|
(13)
-28%
|
(11)
+12%
|
(11)
+2%
|
(7)
+37%
|
(7)
+1%
|
(8)
-19%
|
(4)
+52%
|
(0)
+92%
|
(3)
-803%
|
(1)
+58%
|
(0)
+77%
|
(3)
-908%
|
12
N/A
|
12
-3%
|
(4)
N/A
|
(11)
-151%
|
(1)
+86%
|
2
N/A
|
(3)
N/A
|
(0)
+88%
|
(1)
-222%
|
(3)
-111%
|
(3)
-30%
|
12
N/A
|
34
+178%
|
33
-2%
|
44
+33%
|
57
+28%
|
46
-20%
|
(24)
N/A
|
|
| 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)
|
(1)
|
(0)
|
1
|
|
| Net Change in Cash |
10
N/A
|
2
-80%
|
5
+137%
|
(3)
N/A
|
2
N/A
|
3
+78%
|
(1)
N/A
|
4
N/A
|
8
+95%
|
11
+41%
|
(5)
N/A
|
(12)
-128%
|
(7)
+45%
|
(3)
+54%
|
2
N/A
|
7
+317%
|
5
-30%
|
(4)
N/A
|
14
N/A
|
26
+83%
|
13
-50%
|
1
-92%
|
(12)
N/A
|
4
N/A
|
(5)
N/A
|
(14)
-154%
|
(0)
+98%
|
(6)
-2 991%
|
(4)
+30%
|
5
N/A
|
1
-87%
|
1
+85%
|
8
+660%
|
(7)
N/A
|
(7)
+2%
|
(1)
+82%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
4
N/A
|
2
-43%
|
9
+304%
|
10
+3%
|
13
+40%
|
13
-1%
|
11
-17%
|
15
+41%
|
20
+31%
|
20
-3%
|
4
-78%
|
(1)
N/A
|
(3)
-95%
|
(3)
-8%
|
4
N/A
|
8
+79%
|
5
-39%
|
(1)
N/A
|
2
N/A
|
14
+636%
|
17
+21%
|
9
-50%
|
(12)
N/A
|
3
N/A
|
(2)
N/A
|
(14)
-469%
|
0
N/A
|
(4)
N/A
|
(4)
+8%
|
(10)
-190%
|
(34)
-230%
|
(32)
+5%
|
(36)
-13%
|
(64)
-76%
|
(53)
+17%
|
(44)
+16%
|
|