Grupo Empresas Navieras SA
SGO:NAVIERA
Cash Flow Statement
Cash Flow Statement
Grupo Empresas Navieras SA
| Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||
| Cash Taxes Paid |
(19)
|
(24)
|
(24)
|
(23)
|
(14)
|
(9)
|
(6)
|
(11)
|
(5)
|
(4)
|
(4)
|
(1)
|
(6)
|
(6)
|
(8)
|
|
| Cash Interest Paid |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
| Change in Working Capital |
(179)
|
(195)
|
(235)
|
(246)
|
(209)
|
(228)
|
(202)
|
(186)
|
(233)
|
(213)
|
(220)
|
(240)
|
(237)
|
(242)
|
(251)
|
|
| Cash from Operating Activities |
119
N/A
|
104
-12%
|
91
-12%
|
104
+14%
|
95
-9%
|
106
+12%
|
122
+16%
|
88
-28%
|
95
+8%
|
89
-6%
|
113
+27%
|
132
+17%
|
137
+3%
|
181
+32%
|
156
-14%
|
|
| Investing Cash Flow | ||||||||||||||||
| Capital Expenditures |
(18)
|
(21)
|
(29)
|
(38)
|
(41)
|
(43)
|
(42)
|
(39)
|
(46)
|
(51)
|
(49)
|
(56)
|
(131)
|
(134)
|
(134)
|
|
| Other Items |
17
|
26
|
25
|
21
|
18
|
8
|
11
|
3
|
15
|
11
|
(12)
|
0
|
(8)
|
(6)
|
24
|
|
| Cash from Investing Activities |
(2)
N/A
|
4
N/A
|
(4)
N/A
|
(17)
-338%
|
(23)
-35%
|
(34)
-50%
|
(31)
+10%
|
(37)
-19%
|
(31)
+16%
|
(39)
-28%
|
(61)
-54%
|
(56)
+8%
|
(139)
-149%
|
(139)
0%
|
(111)
+21%
|
|
| Financing Cash Flow | ||||||||||||||||
| Net Issuance of Common Stock |
(2)
|
(2)
|
(2)
|
(2)
|
2
|
2
|
2
|
2
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Net Issuance of Debt |
(49)
|
(39)
|
(39)
|
16
|
(46)
|
(38)
|
(31)
|
(86)
|
(40)
|
(24)
|
(26)
|
(13)
|
69
|
46
|
61
|
|
| Cash Paid for Dividends |
(19)
|
(18)
|
(22)
|
(24)
|
(26)
|
(25)
|
(32)
|
(30)
|
(27)
|
(30)
|
(22)
|
(19)
|
(21)
|
(21)
|
(20)
|
|
| Other |
(8)
|
(13)
|
(10)
|
(12)
|
(20)
|
(18)
|
(21)
|
(27)
|
(29)
|
(30)
|
(31)
|
(36)
|
(31)
|
(37)
|
(42)
|
|
| Cash from Financing Activities |
(78)
N/A
|
(73)
+7%
|
(73)
-1%
|
(22)
+71%
|
(90)
-318%
|
(80)
+11%
|
(83)
-3%
|
(142)
-72%
|
(97)
+32%
|
(86)
+12%
|
(81)
+6%
|
(69)
+15%
|
16
N/A
|
(14)
N/A
|
(3)
+78%
|
|
| Change in Cash | ||||||||||||||||
| Effect of Foreign Exchange Rates |
(2)
|
(2)
|
(4)
|
1
|
(1)
|
(1)
|
1
|
(5)
|
(2)
|
(4)
|
(4)
|
4
|
3
|
6
|
5
|
|
| Net Change in Cash |
38
N/A
|
34
-10%
|
10
-70%
|
67
+553%
|
(19)
N/A
|
(10)
+49%
|
10
N/A
|
(95)
N/A
|
(35)
+64%
|
(40)
-15%
|
(32)
+19%
|
12
N/A
|
16
+37%
|
34
+108%
|
48
+42%
|
|
| Free Cash Flow | ||||||||||||||||
| Free Cash Flow |
101
N/A
|
83
-18%
|
63
-24%
|
66
+6%
|
54
-19%
|
63
+17%
|
80
+27%
|
48
-39%
|
49
+1%
|
38
-22%
|
64
+67%
|
76
+19%
|
6
-92%
|
47
+671%
|
22
-54%
|
|