Empresas CMPC SA
SGO:CMPC
Cash Flow Statement
Cash Flow Statement
Empresas CMPC SA
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Cash Taxes Paid |
(43)
|
(36)
|
(53)
|
(77)
|
(74)
|
(87)
|
(102)
|
(112)
|
(117)
|
(114)
|
(139)
|
(147)
|
(175)
|
(182)
|
(115)
|
(98)
|
(69)
|
(60)
|
(129)
|
(164)
|
(228)
|
(296)
|
(405)
|
(425)
|
(403)
|
(356)
|
(105)
|
(27)
|
6
|
32
|
(30)
|
(61)
|
(69)
|
(116)
|
(241)
|
(316)
|
(375)
|
(396)
|
(441)
|
(408)
|
(360)
|
|
Change in Working Capital |
(646)
|
(622)
|
(583)
|
(629)
|
(641)
|
(630)
|
(623)
|
(555)
|
(559)
|
(547)
|
(599)
|
(606)
|
(676)
|
(690)
|
(694)
|
(718)
|
(742)
|
(786)
|
(919)
|
(899)
|
(862)
|
(852)
|
(693)
|
(696)
|
(689)
|
(701)
|
(718)
|
(706)
|
(710)
|
(726)
|
(734)
|
(751)
|
(768)
|
(799)
|
(867)
|
(888)
|
(939)
|
(996)
|
(1 033)
|
(1 104)
|
(1 150)
|
|
Cash from Operating Activities |
829
N/A
|
852
+3%
|
887
+4%
|
917
+3%
|
861
-6%
|
855
-1%
|
790
-8%
|
710
-10%
|
838
+18%
|
835
0%
|
820
-2%
|
829
+1%
|
726
-12%
|
792
+9%
|
901
+14%
|
1 032
+15%
|
1 073
+4%
|
1 022
-5%
|
851
-17%
|
1 013
+19%
|
1 006
-1%
|
913
-9%
|
843
-8%
|
740
-12%
|
669
-10%
|
698
+4%
|
905
+30%
|
723
-20%
|
753
+4%
|
774
+3%
|
823
+6%
|
1 009
+23%
|
1 156
+15%
|
1 165
+1%
|
999
-14%
|
901
-10%
|
769
-15%
|
945
+23%
|
891
-6%
|
916
+3%
|
855
-7%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(800)
|
(977)
|
(1 131)
|
(1 385)
|
(1 511)
|
(1 488)
|
(1 363)
|
(1 001)
|
(723)
|
(535)
|
(420)
|
(426)
|
(440)
|
(429)
|
(389)
|
(386)
|
(405)
|
(403)
|
(395)
|
(370)
|
(299)
|
(276)
|
(276)
|
(252)
|
(252)
|
(243)
|
(204)
|
(187)
|
(167)
|
(160)
|
(170)
|
(203)
|
(225)
|
(250)
|
(282)
|
(333)
|
(393)
|
(434)
|
(469)
|
(499)
|
(567)
|
|
Other Items |
256
|
337
|
191
|
156
|
(2)
|
(36)
|
(49)
|
(89)
|
(146)
|
(145)
|
(114)
|
(69)
|
(20)
|
(77)
|
(86)
|
(78)
|
(69)
|
(70)
|
(74)
|
(72)
|
(62)
|
(55)
|
(112)
|
(137)
|
(461)
|
(471)
|
(422)
|
(411)
|
(164)
|
(181)
|
(180)
|
(234)
|
(194)
|
(153)
|
(501)
|
(464)
|
(433)
|
(442)
|
(384)
|
(410)
|
(410)
|
|
Cash from Investing Activities |
(543)
N/A
|
(639)
-18%
|
(940)
-47%
|
(1 229)
-31%
|
(1 513)
-23%
|
(1 524)
-1%
|
(1 412)
+7%
|
(1 090)
+23%
|
(869)
+20%
|
(680)
+22%
|
(534)
+21%
|
(495)
+7%
|
(460)
+7%
|
(506)
-10%
|
(475)
+6%
|
(464)
+2%
|
(474)
-2%
|
(472)
+0%
|
(469)
+1%
|
(442)
+6%
|
(361)
+18%
|
(332)
+8%
|
(388)
-17%
|
(389)
0%
|
(713)
-83%
|
(714)
0%
|
(626)
+12%
|
(597)
+5%
|
(332)
+44%
|
(341)
-3%
|
(350)
-3%
|
(437)
-25%
|
(419)
+4%
|
(403)
+4%
|
(783)
-95%
|
(797)
-2%
|
(825)
-4%
|
(876)
-6%
|
(853)
+3%
|
(910)
-7%
|
(977)
-7%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
461
|
0
|
24
|
270
|
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 Issuance of Debt |
18
|
60
|
343
|
1 106
|
872
|
595
|
217
|
(409)
|
(306)
|
(47)
|
7
|
(51)
|
47
|
7
|
413
|
413
|
(125)
|
(175)
|
(706)
|
(654)
|
(162)
|
(157)
|
(142)
|
19
|
91
|
792
|
575
|
191
|
47
|
(629)
|
123
|
244
|
238
|
395
|
(97)
|
(7)
|
364
|
502
|
799
|
650
|
598
|
|
Cash Paid for Dividends |
(73)
|
(73)
|
(66)
|
(63)
|
(57)
|
(57)
|
(53)
|
(46)
|
(30)
|
(30)
|
(50)
|
(36)
|
(36)
|
(36)
|
(5)
|
(5)
|
(5)
|
(5)
|
(67)
|
(119)
|
(119)
|
(170)
|
(228)
|
(202)
|
(203)
|
(152)
|
(44)
|
(18)
|
(17)
|
(17)
|
(43)
|
(363)
|
(492)
|
(492)
|
(552)
|
(417)
|
(483)
|
(483)
|
(585)
|
(400)
|
(205)
|
|
Other |
(169)
|
(167)
|
(170)
|
(166)
|
(171)
|
(176)
|
(177)
|
(185)
|
(179)
|
(180)
|
(183)
|
(183)
|
(196)
|
(205)
|
(210)
|
(211)
|
(246)
|
(221)
|
(230)
|
(243)
|
(207)
|
(216)
|
(207)
|
(188)
|
(189)
|
(186)
|
(183)
|
(200)
|
(179)
|
(205)
|
(209)
|
(202)
|
(194)
|
(213)
|
(226)
|
(228)
|
(224)
|
(179)
|
(227)
|
(173)
|
(183)
|
|
Cash from Financing Activities |
237
N/A
|
281
+19%
|
131
-53%
|
1 147
+773%
|
891
-22%
|
608
-32%
|
234
-62%
|
(640)
N/A
|
(515)
+20%
|
(257)
+50%
|
(226)
+12%
|
(270)
-19%
|
(185)
+31%
|
(235)
-27%
|
198
N/A
|
197
0%
|
(375)
N/A
|
(401)
-7%
|
(1 003)
-150%
|
(1 017)
-1%
|
(487)
+52%
|
(543)
-11%
|
(577)
-6%
|
(371)
+36%
|
(301)
+19%
|
454
N/A
|
348
-23%
|
(28)
N/A
|
(149)
-439%
|
(851)
-472%
|
(129)
+85%
|
(321)
-149%
|
(448)
-40%
|
(311)
+31%
|
(875)
-182%
|
(652)
+26%
|
(342)
+47%
|
(160)
+53%
|
(13)
+92%
|
77
N/A
|
209
+173%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(27)
|
(40)
|
(20)
|
(78)
|
(69)
|
(80)
|
(77)
|
(40)
|
(40)
|
(11)
|
(18)
|
3
|
5
|
(7)
|
(9)
|
2
|
12
|
18
|
(0)
|
1
|
(24)
|
(23)
|
3
|
(30)
|
(7)
|
(36)
|
(35)
|
(9)
|
4
|
21
|
20
|
(3)
|
(24)
|
4
|
(41)
|
(20)
|
3
|
5
|
34
|
12
|
1
|
|
Net Change in Cash |
496
N/A
|
453
-9%
|
58
-87%
|
757
+1 209%
|
170
-78%
|
(141)
N/A
|
(466)
-231%
|
(1 061)
-128%
|
(587)
+45%
|
(113)
+81%
|
41
N/A
|
67
+61%
|
85
+28%
|
43
-49%
|
614
+1 315%
|
768
+25%
|
237
-69%
|
166
-30%
|
(620)
N/A
|
(444)
+28%
|
135
N/A
|
15
-89%
|
(119)
N/A
|
(50)
+58%
|
(352)
-600%
|
402
N/A
|
592
+47%
|
89
-85%
|
276
+209%
|
(397)
N/A
|
363
N/A
|
248
-32%
|
264
+7%
|
456
+73%
|
(699)
N/A
|
(568)
+19%
|
(396)
+30%
|
(85)
+79%
|
59
N/A
|
95
+62%
|
88
-8%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
30
N/A
|
(125)
N/A
|
(244)
-95%
|
(468)
-92%
|
(650)
-39%
|
(633)
+2%
|
(573)
+10%
|
(292)
+49%
|
115
N/A
|
301
+162%
|
400
+33%
|
403
+1%
|
286
-29%
|
363
+27%
|
511
+41%
|
646
+26%
|
668
+3%
|
620
-7%
|
457
-26%
|
643
+41%
|
707
+10%
|
637
-10%
|
567
-11%
|
488
-14%
|
417
-14%
|
456
+9%
|
701
+54%
|
536
-23%
|
585
+9%
|
614
+5%
|
653
+6%
|
806
+23%
|
931
+16%
|
915
-2%
|
716
-22%
|
568
-21%
|
376
-34%
|
511
+36%
|
421
-18%
|
417
-1%
|
288
-31%
|