Forestal Constructora y Comercial del Pacifico Sur SA
SGO:PASUR
Cash Flow Statement
Cash Flow Statement
Forestal Constructora y Comercial del Pacifico Sur SA
| Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | 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 | Jun-2023 | Sep-2023 | Dec-2023 | Sep-2024 | Dec-2024 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
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)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
0
|
1
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
(3)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
1
|
1
|
1
|
0
|
|
| Cash Interest Paid |
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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
11
|
11
|
15
|
16
|
23
|
27
|
31
|
33
|
27
|
31
|
36
|
38
|
48
|
41
|
36
|
36
|
35
|
44
|
44
|
48
|
46
|
69
|
101
|
85
|
66
|
63
|
29
|
33
|
15
|
17
|
25
|
30
|
43
|
40
|
51
|
55
|
68
|
68
|
58
|
54
|
45
|
44
|
42
|
38
|
26
|
27
|
21
|
25
|
23
|
23
|
21
|
23
|
18
|
18
|
23
|
17
|
30
|
26
|
21
|
17
|
10
|
20
|
35
|
47
|
71
|
76
|
90
|
83
|
69
|
56
|
26
|
29
|
13
|
15
|
26
|
84
|
160
|
159
|
176
|
155
|
127
|
156
|
110
|
64
|
63
|
70
|
101
|
41
|
|
| Cash from Operating Activities |
11
N/A
|
11
-2%
|
15
+35%
|
16
+5%
|
23
+47%
|
27
+17%
|
31
+14%
|
33
+8%
|
27
-19%
|
31
+14%
|
36
+17%
|
38
+6%
|
48
+25%
|
41
-14%
|
36
-12%
|
36
0%
|
35
-2%
|
44
+23%
|
44
0%
|
48
+11%
|
46
-4%
|
68
+47%
|
99
+46%
|
84
-16%
|
66
-21%
|
60
-9%
|
24
-60%
|
28
+16%
|
11
-60%
|
14
+26%
|
24
+71%
|
29
+19%
|
42
+45%
|
38
-8%
|
49
+28%
|
53
+7%
|
66
+25%
|
65
-1%
|
55
-15%
|
52
-5%
|
43
-19%
|
42
-2%
|
39
-5%
|
36
-9%
|
25
-31%
|
26
+4%
|
20
-23%
|
24
+19%
|
22
-7%
|
22
-2%
|
20
-6%
|
22
+7%
|
17
-20%
|
18
+2%
|
23
+27%
|
17
-26%
|
30
+80%
|
26
-13%
|
21
-18%
|
18
-17%
|
10
-46%
|
20
+109%
|
35
+74%
|
47
+34%
|
71
+51%
|
75
+7%
|
89
+18%
|
82
-8%
|
68
-17%
|
55
-19%
|
26
-52%
|
30
+15%
|
14
-54%
|
15
+10%
|
26
+70%
|
84
+223%
|
159
+89%
|
159
0%
|
171
+7%
|
149
-13%
|
121
-19%
|
150
+23%
|
104
-31%
|
58
-44%
|
62
+6%
|
69
+12%
|
100
+44%
|
40
-60%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Items |
(12)
|
14
|
4
|
(11)
|
(0)
|
(18)
|
(13)
|
(18)
|
(22)
|
6
|
(9)
|
(4)
|
(19)
|
(36)
|
4
|
7
|
50
|
19
|
(36)
|
(16)
|
(68)
|
71
|
(28)
|
(42)
|
(9)
|
(118)
|
47
|
9
|
6
|
33
|
(31)
|
5
|
11
|
(15)
|
15
|
13
|
(5)
|
(17)
|
(18)
|
(19)
|
(6)
|
32
|
(22)
|
(16)
|
(13)
|
(48)
|
2
|
(46)
|
(45)
|
(47)
|
(40)
|
3
|
7
|
7
|
3
|
2
|
(7)
|
(7)
|
(4)
|
1
|
15
|
15
|
7
|
9
|
(13)
|
(20)
|
(30)
|
(20)
|
3
|
(2)
|
23
|
24
|
2
|
19
|
44
|
43
|
50
|
46
|
8
|
(4)
|
1
|
2
|
1
|
(1)
|
28
|
31
|
20
|
(16)
|
|
| Cash from Investing Activities |
(12)
N/A
|
14
N/A
|
4
-73%
|
(11)
N/A
|
(0)
+96%
|
(18)
-3 905%
|
(13)
+29%
|
(18)
-42%
|
(22)
-21%
|
6
N/A
|
(9)
N/A
|
(4)
+49%
|
(19)
-330%
|
(36)
-91%
|
4
N/A
|
7
+82%
|
50
+598%
|
19
-63%
|
(36)
N/A
|
(16)
+56%
|
(68)
-338%
|
71
N/A
|
(28)
N/A
|
(42)
-52%
|
(9)
+79%
|
(118)
-1 218%
|
47
N/A
|
9
-80%
|
6
-33%
|
33
+422%
|
(31)
N/A
|
5
N/A
|
11
+112%
|
(15)
N/A
|
15
N/A
|
13
-11%
|
(5)
N/A
|
(17)
-242%
|
(18)
-3%
|
(19)
-8%
|
(6)
+67%
|
32
N/A
|
(22)
N/A
|
(16)
+25%
|
(13)
+20%
|
(48)
-269%
|
2
N/A
|
(46)
N/A
|
(45)
+3%
|
(47)
-4%
|
(40)
+13%
|
3
N/A
|
7
+98%
|
7
+3%
|
3
-65%
|
2
-5%
|
(7)
N/A
|
(7)
0%
|
(4)
+50%
|
1
N/A
|
15
+2 508%
|
15
-3%
|
7
-52%
|
9
+23%
|
(13)
N/A
|
(20)
-55%
|
(30)
-54%
|
(20)
+32%
|
3
N/A
|
(2)
N/A
|
23
N/A
|
24
+5%
|
2
-94%
|
19
+1 128%
|
44
+137%
|
43
-3%
|
50
+16%
|
46
-8%
|
8
-83%
|
(4)
N/A
|
1
N/A
|
2
+139%
|
1
-54%
|
(1)
N/A
|
28
N/A
|
31
+10%
|
20
-37%
|
(16)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
20
|
17
|
0
|
0
|
35
|
35
|
0
|
0
|
(10)
|
(7)
|
(8)
|
(8)
|
(7)
|
(7)
|
0
|
(6)
|
(6)
|
(6)
|
(27)
|
(27)
|
(25)
|
(25)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
134
|
134
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(32)
|
(33)
|
(33)
|
(0)
|
|
| Cash Paid for Dividends |
(22)
|
(18)
|
(9)
|
(10)
|
(10)
|
(13)
|
(17)
|
(17)
|
(16)
|
(21)
|
(25)
|
(26)
|
(38)
|
(29)
|
(38)
|
(38)
|
(24)
|
(37)
|
(35)
|
(36)
|
(34)
|
(50)
|
(42)
|
(47)
|
(41)
|
(40)
|
(54)
|
(47)
|
(42)
|
(46)
|
(50)
|
(50)
|
(72)
|
(55)
|
(52)
|
(52)
|
(49)
|
(49)
|
(50)
|
(50)
|
(48)
|
(48)
|
(36)
|
(36)
|
(19)
|
(19)
|
(9)
|
(9)
|
(17)
|
(17)
|
(19)
|
(19)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(19)
|
(30)
|
(48)
|
(48)
|
(53)
|
(61)
|
(56)
|
(56)
|
(47)
|
(29)
|
(15)
|
(15)
|
(60)
|
(59)
|
(334)
|
(335)
|
(311)
|
(312)
|
(111)
|
(137)
|
(137)
|
(63)
|
(40)
|
(40)
|
(77)
|
(38)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(7)
|
(5)
|
|
| Cash from Financing Activities |
(22)
N/A
|
(18)
+21%
|
(9)
+48%
|
(10)
-8%
|
(10)
-5%
|
(13)
-21%
|
(17)
-37%
|
(17)
+1%
|
(16)
+4%
|
(21)
-25%
|
(25)
-24%
|
(26)
-3%
|
(38)
-47%
|
(29)
+24%
|
(38)
-33%
|
(38)
+0%
|
(24)
+38%
|
(37)
-55%
|
(35)
+4%
|
(36)
-3%
|
(34)
+7%
|
(50)
-48%
|
(42)
+16%
|
(47)
-13%
|
(41)
+13%
|
(40)
+3%
|
(54)
-35%
|
(47)
+13%
|
(42)
+10%
|
(46)
-9%
|
(50)
-9%
|
(50)
0%
|
(72)
-44%
|
(55)
+24%
|
(52)
+5%
|
(52)
+0%
|
(49)
+6%
|
(49)
0%
|
(50)
-1%
|
(50)
0%
|
(48)
+4%
|
(48)
0%
|
(17)
+65%
|
(17)
N/A
|
(3)
+82%
|
(3)
+3%
|
(13)
-357%
|
25
N/A
|
17
-31%
|
16
-7%
|
15
-6%
|
(31)
N/A
|
(20)
+36%
|
(20)
-3%
|
(21)
-3%
|
(19)
+6%
|
(19)
+0%
|
(18)
+6%
|
(18)
-1%
|
(18)
+1%
|
(18)
+0%
|
(39)
-115%
|
(46)
-19%
|
(55)
-19%
|
(73)
-33%
|
(52)
+29%
|
(57)
-10%
|
(61)
-6%
|
(56)
+8%
|
(56)
+0%
|
(47)
+15%
|
(29)
+40%
|
(15)
+47%
|
(15)
+0%
|
(60)
-294%
|
74
N/A
|
(202)
N/A
|
(202)
0%
|
(181)
+11%
|
(315)
-74%
|
(115)
+63%
|
(142)
-23%
|
(141)
+0%
|
(67)
+53%
|
(76)
-14%
|
(77)
-1%
|
(117)
-52%
|
(43)
+63%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
5
|
(2)
|
(4)
|
(4)
|
(14)
|
(5)
|
(3)
|
17
|
15
|
12
|
15
|
2
|
2
|
2
|
(2)
|
(2)
|
(1)
|
(2)
|
2
|
2
|
2
|
(1)
|
(3)
|
(3)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
2
|
3
|
2
|
(9)
|
(14)
|
(13)
|
(14)
|
(5)
|
1
|
1
|
3
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
| Net Change in Cash |
(22)
N/A
|
7
N/A
|
9
+27%
|
(5)
N/A
|
12
N/A
|
(3)
N/A
|
1
N/A
|
(2)
N/A
|
(12)
-524%
|
16
N/A
|
1
-92%
|
7
+430%
|
(10)
N/A
|
(25)
-145%
|
1
N/A
|
4
+606%
|
61
+1 507%
|
24
-60%
|
(28)
N/A
|
(4)
+85%
|
(57)
-1 288%
|
93
N/A
|
28
-70%
|
(10)
N/A
|
12
N/A
|
(111)
N/A
|
13
N/A
|
(13)
N/A
|
(8)
+37%
|
16
N/A
|
(45)
N/A
|
(1)
+97%
|
(18)
-1 343%
|
(30)
-69%
|
15
N/A
|
13
-14%
|
10
-20%
|
(3)
N/A
|
(14)
-399%
|
(14)
-2%
|
(9)
+37%
|
28
N/A
|
(0)
N/A
|
0
N/A
|
5
+4 475%
|
(29)
N/A
|
8
N/A
|
1
-89%
|
(6)
N/A
|
(10)
-49%
|
(6)
+43%
|
(6)
-3%
|
4
N/A
|
5
+7%
|
5
-4%
|
0
-98%
|
4
+3 374%
|
1
-77%
|
(0)
N/A
|
0
N/A
|
7
+1 463%
|
(3)
N/A
|
(5)
-31%
|
(0)
+99%
|
(16)
-61 519%
|
3
N/A
|
1
-62%
|
(0)
N/A
|
13
N/A
|
(4)
N/A
|
2
N/A
|
26
+1 293%
|
3
-89%
|
22
+678%
|
13
-40%
|
193
+1 380%
|
(7)
N/A
|
(11)
-43%
|
(16)
-52%
|
(175)
-977%
|
8
N/A
|
11
+31%
|
(33)
N/A
|
(9)
+73%
|
15
N/A
|
24
+62%
|
3
-89%
|
(20)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
11
N/A
|
11
-2%
|
15
+35%
|
16
+5%
|
23
+47%
|
27
+17%
|
31
+14%
|
33
+8%
|
27
-19%
|
31
+14%
|
36
+17%
|
38
+6%
|
48
+25%
|
41
-14%
|
36
-12%
|
36
0%
|
35
-2%
|
44
+23%
|
44
0%
|
48
+11%
|
46
-4%
|
68
+47%
|
99
+46%
|
84
-16%
|
66
-21%
|
60
-9%
|
24
-60%
|
28
+16%
|
11
-60%
|
14
+26%
|
24
+71%
|
29
+19%
|
42
+45%
|
38
-8%
|
49
+28%
|
53
+7%
|
66
+25%
|
65
-1%
|
55
-15%
|
52
-5%
|
43
-19%
|
42
-2%
|
39
-5%
|
36
-9%
|
25
-31%
|
26
+4%
|
20
-23%
|
24
+19%
|
22
-7%
|
22
-2%
|
20
-6%
|
22
+7%
|
17
-20%
|
18
+2%
|
23
+27%
|
17
-26%
|
30
+80%
|
26
-13%
|
21
-18%
|
18
-17%
|
10
-46%
|
20
+109%
|
35
+74%
|
47
+34%
|
71
+51%
|
75
+7%
|
89
+18%
|
82
-8%
|
68
-17%
|
55
-19%
|
26
-52%
|
30
+15%
|
14
-54%
|
15
+10%
|
26
+70%
|
84
+223%
|
159
+89%
|
159
0%
|
171
+7%
|
149
-13%
|
121
-19%
|
150
+23%
|
104
-31%
|
58
-44%
|
62
+6%
|
69
+12%
|
100
+44%
|
40
-60%
|
|