Socovesa SA
SGO:SOCOVESA
Cash Flow Statement
Cash Flow Statement
Socovesa SA
| 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 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(2 814)
|
(1 364)
|
(1 575)
|
(212)
|
464
|
(1 676)
|
2 528
|
2 296
|
2 060
|
6 834
|
5 175
|
4 492
|
4 959
|
621
|
(178)
|
46
|
800
|
1 767
|
674
|
626
|
(1 190)
|
(155)
|
186
|
2 566
|
2 269
|
534
|
1 379
|
92
|
2 305
|
2 985
|
1 664
|
2 213
|
3 143
|
(1 283)
|
(2 100)
|
(3 398)
|
(6 225)
|
(3 127)
|
(4 238)
|
(5 947)
|
(6 546)
|
(6 818)
|
(6 412)
|
(6 692)
|
(5 066)
|
(4 149)
|
(1 625)
|
428
|
524
|
675
|
3 218
|
3 631
|
1 646
|
6 447
|
4 652
|
3 486
|
4 922
|
(1 564)
|
(3 946)
|
(4 422)
|
(4 409)
|
(6 324)
|
(5 846)
|
(2 446)
|
69
|
14 460
|
17 715
|
17 739
|
18 469
|
13 160
|
11 645
|
10 816
|
7 951
|
1 850
|
(1 851)
|
|
| Cash Interest Paid |
(10 283)
|
(11 486)
|
(14 222)
|
(22 708)
|
(27 780)
|
(28 431)
|
(30 064)
|
(32 333)
|
(32 432)
|
(32 754)
|
(30 327)
|
(15 523)
|
(10 755)
|
(8 402)
|
(7 523)
|
(8 066)
|
(9 470)
|
(10 047)
|
(13 424)
|
(17 255)
|
(19 688)
|
(21 407)
|
(22 468)
|
(22 134)
|
(24 139)
|
(27 265)
|
(25 501)
|
(26 991)
|
(26 688)
|
(26 274)
|
(28 532)
|
(29 852)
|
(27 396)
|
(25 950)
|
(21 366)
|
(13 363)
|
(12 061)
|
(4 983)
|
(5 608)
|
(10 023)
|
(11 215)
|
(19 470)
|
(18 482)
|
(22 389)
|
(19 506)
|
(30 653)
|
(31 785)
|
(26 056)
|
(26 881)
|
(14 638)
|
(15 575)
|
(18 169)
|
(19 342)
|
(18 595)
|
(16 352)
|
(15 663)
|
(14 576)
|
(12 228)
|
(13 801)
|
(14 662)
|
(19 434)
|
(26 413)
|
(35 705)
|
(42 119)
|
(50 233)
|
(62 587)
|
(67 155)
|
(76 113)
|
(74 545)
|
(67 557)
|
(60 762)
|
(52 365)
|
(48 823)
|
(42 679)
|
(37 286)
|
|
| Change in Working Capital |
5 052
|
5 964
|
6 025
|
11 809
|
11 976
|
4 828
|
4 132
|
11 592
|
2 903
|
(6 693)
|
(15 925)
|
(2 931)
|
(46 131)
|
(52 480)
|
(60 846)
|
(61 787)
|
(68 797)
|
(77 456)
|
(80 207)
|
(81 506)
|
(81 765)
|
(83 454)
|
(84 994)
|
(92 207)
|
(95 894)
|
(98 445)
|
(105 082)
|
(105 765)
|
(108 345)
|
(106 820)
|
(98 605)
|
(93 741)
|
(97 253)
|
(99 892)
|
(100 100)
|
(99 621)
|
(90 712)
|
(98 120)
|
(96 318)
|
(98 512)
|
(99 111)
|
(96 067)
|
(97 996)
|
(94 725)
|
(102 163)
|
(110 163)
|
(112 388)
|
(117 766)
|
(114 918)
|
(113 268)
|
(116 895)
|
(116 643)
|
(122 338)
|
(110 805)
|
(99 833)
|
(95 927)
|
(88 142)
|
(90 868)
|
(102 396)
|
(112 885)
|
(116 970)
|
(130 445)
|
(128 583)
|
(123 503)
|
(125 040)
|
(108 279)
|
(109 623)
|
(108 533)
|
(106 747)
|
(99 923)
|
(97 136)
|
(92 038)
|
(86 181)
|
(82 764)
|
(77 264)
|
|
| Cash from Operating Activities |
(33 994)
N/A
|
(25 536)
+25%
|
3 672
N/A
|
5 111
+39%
|
(5 018)
N/A
|
(22 529)
-349%
|
(29 872)
-33%
|
(34 039)
-14%
|
(37 647)
-11%
|
(18 002)
+52%
|
(14 284)
+21%
|
1 627
N/A
|
14 437
+787%
|
15 933
+10%
|
21 926
+38%
|
14 112
-36%
|
6 296
-55%
|
(30 435)
N/A
|
(52 567)
-73%
|
(45 175)
+14%
|
(44 395)
+2%
|
(41 829)
+6%
|
(52 685)
-26%
|
(85 523)
-62%
|
(69 868)
+18%
|
(81 222)
-16%
|
(91 420)
-13%
|
(55 236)
+40%
|
(55 377)
0%
|
(11 705)
+79%
|
22 504
N/A
|
48 685
+116%
|
68 884
+41%
|
41 415
-40%
|
60 419
+46%
|
73 044
+21%
|
55 288
-24%
|
73 937
+34%
|
60 658
-18%
|
(1 337)
N/A
|
13 185
N/A
|
(11 948)
N/A
|
(26 539)
-122%
|
14 644
N/A
|
8 807
-40%
|
(11 788)
N/A
|
3 756
N/A
|
(72 696)
N/A
|
(63 943)
+12%
|
(62 579)
+2%
|
(90 092)
-44%
|
(65 487)
+27%
|
(102 323)
-56%
|
(44 351)
+57%
|
11 395
N/A
|
48 255
+323%
|
32 996
-32%
|
33 407
+1%
|
25 144
-25%
|
57 087
+127%
|
73 643
+29%
|
13 467
-82%
|
(60 574)
N/A
|
(137 369)
-127%
|
(163 175)
-19%
|
(154 790)
+5%
|
(136 668)
+12%
|
(116 746)
+15%
|
(83 786)
+28%
|
(12 745)
+85%
|
72 878
N/A
|
130 285
+79%
|
160 166
+23%
|
160 010
0%
|
142 857
-11%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(5 554)
|
(1 638)
|
(2 902)
|
(2 083)
|
(2 604)
|
(3 631)
|
(3 393)
|
(3 910)
|
(3 235)
|
(2 720)
|
(1 341)
|
(1 416)
|
(1 679)
|
(908)
|
(2 883)
|
(4 803)
|
(5 257)
|
(6 605)
|
(5 416)
|
(5 155)
|
(5 279)
|
(5 082)
|
(4 345)
|
(3 479)
|
(3 195)
|
(3 121)
|
(3 516)
|
(3 155)
|
(3 130)
|
(2 567)
|
(3 331)
|
(4 089)
|
(3 893)
|
(3 768)
|
(5 806)
|
(4 557)
|
(4 703)
|
(5 399)
|
(2 911)
|
(6 137)
|
(6 257)
|
(5 534)
|
(5 867)
|
(5 685)
|
(5 455)
|
(5 326)
|
(4 916)
|
(4 529)
|
(4 340)
|
(4 475)
|
(4 309)
|
(4 579)
|
(4 860)
|
(4 545)
|
(4 366)
|
(4 062)
|
(3 789)
|
(3 899)
|
(4 006)
|
(4 330)
|
(4 884)
|
(5 020)
|
(4 910)
|
(1 704)
|
(1 072)
|
(773)
|
(695)
|
(318)
|
(147)
|
(130)
|
(142)
|
(186)
|
(167)
|
(298)
|
(392)
|
|
| Other Items |
(10 198)
|
(108 113)
|
(101 245)
|
(84 139)
|
(89 980)
|
4 737
|
(5 051)
|
(5 829)
|
(5 858)
|
(5 302)
|
(5 562)
|
393
|
2 851
|
1 202
|
(5 345)
|
4 980
|
2 047
|
15
|
13 357
|
(847)
|
(691)
|
4 354
|
3 916
|
(982)
|
(1 121)
|
(732)
|
(4 129)
|
(280)
|
(183)
|
(834)
|
(143)
|
(260)
|
(79)
|
158
|
504
|
1 640
|
1 502
|
945
|
1 486
|
535
|
504
|
640
|
(331)
|
(544)
|
(1 227)
|
545
|
268
|
7 990
|
8 896
|
7 396
|
10 643
|
23 779
|
21 902
|
21 620
|
18 604
|
(1 606)
|
9
|
(90)
|
(512)
|
(220)
|
(653)
|
(578)
|
(831)
|
(1 111)
|
(559)
|
(338)
|
267
|
164
|
113
|
93
|
68
|
101
|
111
|
184
|
(1 316)
|
|
| Cash from Investing Activities |
(15 753)
N/A
|
(109 752)
-597%
|
(104 147)
+5%
|
(86 222)
+17%
|
(92 583)
-7%
|
1 106
N/A
|
(8 445)
N/A
|
(9 739)
-15%
|
(9 093)
+7%
|
(8 021)
+12%
|
(6 903)
+14%
|
(1 023)
+85%
|
1 171
N/A
|
293
-75%
|
(8 228)
N/A
|
176
N/A
|
(3 210)
N/A
|
(6 592)
-105%
|
7 941
N/A
|
(6 002)
N/A
|
(5 971)
+1%
|
(727)
+88%
|
(430)
+41%
|
(4 460)
-937%
|
(4 316)
+3%
|
(3 852)
+11%
|
(7 644)
-98%
|
(3 435)
+55%
|
(3 312)
+4%
|
(3 401)
-3%
|
(3 474)
-2%
|
(4 349)
-25%
|
(3 972)
+9%
|
(3 610)
+9%
|
(5 302)
-47%
|
(2 917)
+45%
|
(3 201)
-10%
|
(4 454)
-39%
|
(1 425)
+68%
|
(5 602)
-293%
|
(5 753)
-3%
|
(4 894)
+15%
|
(6 198)
-27%
|
(6 229)
0%
|
(6 682)
-7%
|
(4 781)
+28%
|
(4 648)
+3%
|
3 462
N/A
|
4 556
+32%
|
2 921
-36%
|
6 334
+117%
|
19 200
+203%
|
17 041
-11%
|
17 075
+0%
|
14 238
-17%
|
(5 668)
N/A
|
(3 780)
+33%
|
(3 988)
-6%
|
(4 518)
-13%
|
(4 550)
-1%
|
(5 537)
-22%
|
(5 597)
-1%
|
(5 742)
-3%
|
(2 815)
+51%
|
(1 631)
+42%
|
(1 111)
+32%
|
(428)
+62%
|
(153)
+64%
|
(34)
+78%
|
(37)
-11%
|
(74)
-99%
|
(85)
-14%
|
(56)
+34%
|
(114)
-106%
|
(1 708)
-1 392%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
83
|
(138)
|
(145)
|
81 767
|
89 045
|
89 266
|
89 273
|
5 312
|
0
|
0
|
0
|
857
|
0
|
4 952
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
55 249
|
139 534
|
109 580
|
14 627
|
23 300
|
(56 364)
|
(45 971)
|
44 643
|
49 601
|
19 895
|
18 510
|
(1 002)
|
(10 550)
|
(9 324)
|
(11 445)
|
(9 831)
|
(478)
|
39 135
|
54 770
|
59 149
|
57 806
|
48 122
|
53 481
|
91 827
|
76 442
|
84 933
|
98 793
|
69 994
|
74 622
|
29 408
|
(4 046)
|
(36 495)
|
(54 465)
|
(29 024)
|
(45 287)
|
(62 560)
|
(50 292)
|
(68 654)
|
(58 421)
|
(2 132)
|
(18 215)
|
7 383
|
21 098
|
(7 042)
|
4 822
|
20 476
|
9 852
|
64 815
|
77 166
|
72 862
|
91 392
|
67 528
|
114 810
|
84 740
|
51 733
|
9 899
|
(42 308)
|
(66 146)
|
(66 797)
|
(78 770)
|
(65 898)
|
(2 268)
|
61 681
|
137 576
|
167 682
|
153 552
|
125 691
|
99 818
|
56 271
|
(507)
|
(62 426)
|
(123 397)
|
(147 584)
|
(155 336)
|
(138 719)
|
|
| Cash Paid for Dividends |
(7 412)
|
(4 396)
|
(4 825)
|
(8 528)
|
(9 287)
|
(5 326)
|
(4 560)
|
(8 687)
|
(8 498)
|
(4 259)
|
(4 954)
|
(4 075)
|
(4 131)
|
0
|
0
|
0
|
(216)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
0
|
0
|
(541)
|
(2 762)
|
(3 263)
|
(3 007)
|
(2 722)
|
(263)
|
0
|
1 571
|
2 530
|
2 525
|
0
|
(8 591)
|
(9 434)
|
(751)
|
(761)
|
(463)
|
(2 917)
|
(2 989)
|
(3 679)
|
(5 168)
|
(6 029)
|
0
|
(8 929)
|
(12 113)
|
(6 093)
|
(14 903)
|
(12 246)
|
(7 219)
|
(10 281)
|
0
|
(5 286)
|
(4 942)
|
(2 250)
|
(1 865)
|
(107)
|
1 337
|
(1 945)
|
(544)
|
2 677
|
(82)
|
2 007
|
0
|
0
|
0
|
0
|
0
|
(10 447)
|
(10 447)
|
(9 851)
|
(10 367)
|
(5 381)
|
(5 279)
|
(6 136)
|
(5 401)
|
(276)
|
(7 780)
|
(8 344)
|
(8 562)
|
(9 333)
|
(1 930)
|
(1 712)
|
(2 718)
|
(2 490)
|
(3 155)
|
(2 887)
|
(3 770)
|
(3 723)
|
(4 317)
|
(7 583)
|
(7 256)
|
(6 454)
|
(6 196)
|
(2 591)
|
|
| Cash from Financing Activities |
47 920
N/A
|
135 001
+182%
|
104 069
-23%
|
85 104
-18%
|
99 794
+17%
|
24 567
-75%
|
36 022
+47%
|
41 005
+14%
|
46 292
+13%
|
22 397
-52%
|
21 274
-5%
|
(1 694)
N/A
|
(11 668)
-589%
|
(9 640)
+17%
|
(11 786)
-22%
|
(10 582)
+10%
|
(1 455)
+86%
|
38 672
N/A
|
51 853
+34%
|
56 159
+8%
|
54 342
-3%
|
42 953
-21%
|
47 451
+10%
|
91 827
+94%
|
73 542
-20%
|
78 849
+7%
|
98 729
+25%
|
55 090
-44%
|
62 375
+13%
|
22 188
-64%
|
(14 327)
N/A
|
(37 744)
-163%
|
(59 750)
-58%
|
(33 965)
+43%
|
(47 537)
-40%
|
(64 425)
-36%
|
(50 399)
+22%
|
(67 317)
-34%
|
(60 366)
+10%
|
(2 676)
+96%
|
(15 538)
-481%
|
7 301
N/A
|
23 105
+216%
|
(7 042)
N/A
|
4 822
N/A
|
21 478
+345%
|
9 852
-54%
|
64 815
+558%
|
66 719
+3%
|
62 415
-6%
|
81 541
+31%
|
57 160
-30%
|
109 430
+91%
|
79 461
-27%
|
45 597
-43%
|
4 498
-90%
|
(42 584)
N/A
|
(73 926)
-74%
|
(75 141)
-2%
|
(87 332)
-16%
|
(75 231)
+14%
|
(4 198)
+94%
|
59 969
N/A
|
134 858
+125%
|
165 192
+22%
|
150 397
-9%
|
122 804
-18%
|
96 048
-22%
|
52 548
-45%
|
(4 824)
N/A
|
(70 009)
-1 351%
|
(130 653)
-87%
|
(154 039)
-18%
|
(161 532)
-5%
|
(141 310)
+13%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(74)
|
(82)
|
(418)
|
(351)
|
(375)
|
(512)
|
(237)
|
(347)
|
(346)
|
0
|
0
|
51
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(1 901)
N/A
|
(369)
+81%
|
3 176
N/A
|
3 642
+15%
|
1 818
-50%
|
2 632
+45%
|
(2 532)
N/A
|
(3 120)
-23%
|
(794)
+75%
|
(3 626)
-357%
|
87
N/A
|
(1 039)
N/A
|
3 940
N/A
|
6 586
+67%
|
1 912
-71%
|
3 706
+94%
|
1 631
-56%
|
1 645
+1%
|
7 227
+339%
|
4 982
-31%
|
3 976
-20%
|
397
-90%
|
(5 664)
N/A
|
1 844
N/A
|
(642)
N/A
|
(6 225)
-870%
|
(335)
+95%
|
(3 581)
-969%
|
3 686
N/A
|
7 082
+92%
|
4 703
-34%
|
6 592
+40%
|
5 162
-22%
|
3 840
-26%
|
7 580
+97%
|
5 702
-25%
|
1 688
-70%
|
2 166
+28%
|
(1 133)
N/A
|
(9 615)
-749%
|
(8 106)
+16%
|
(9 541)
-18%
|
(9 632)
-1%
|
1 374
N/A
|
6 947
+406%
|
4 909
-29%
|
8 960
+83%
|
(4 419)
N/A
|
7 332
N/A
|
2 757
-62%
|
(2 218)
N/A
|
10 873
N/A
|
24 148
+122%
|
52 184
+116%
|
71 229
+36%
|
47 086
-34%
|
(13 368)
N/A
|
(44 507)
-233%
|
(54 515)
-22%
|
(34 795)
+36%
|
(7 125)
+80%
|
3 672
N/A
|
(6 347)
N/A
|
(5 326)
+16%
|
386
N/A
|
(5 504)
N/A
|
(14 291)
-160%
|
(20 851)
-46%
|
(31 271)
-50%
|
(17 606)
+44%
|
2 795
N/A
|
(453)
N/A
|
6 071
N/A
|
(1 637)
N/A
|
(161)
+90%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(39 548)
N/A
|
(27 174)
+31%
|
770
N/A
|
3 028
+293%
|
(7 622)
N/A
|
(26 160)
-243%
|
(33 265)
-27%
|
(37 949)
-14%
|
(40 882)
-8%
|
(20 722)
+49%
|
(15 625)
+25%
|
211
N/A
|
12 758
+5 946%
|
15 025
+18%
|
19 043
+27%
|
9 309
-51%
|
1 039
-89%
|
(37 040)
N/A
|
(57 983)
-57%
|
(50 330)
+13%
|
(49 674)
+1%
|
(46 911)
+6%
|
(57 030)
-22%
|
(89 002)
-56%
|
(73 063)
+18%
|
(84 343)
-15%
|
(94 936)
-13%
|
(58 391)
+38%
|
(58 507)
0%
|
(14 272)
+76%
|
19 173
N/A
|
44 596
+133%
|
64 991
+46%
|
37 647
-42%
|
54 613
+45%
|
68 488
+25%
|
50 585
-26%
|
68 538
+35%
|
57 747
-16%
|
(7 474)
N/A
|
6 928
N/A
|
(17 482)
N/A
|
(32 406)
-85%
|
8 959
N/A
|
3 352
-63%
|
(17 114)
N/A
|
(1 160)
+93%
|
(77 224)
-6 556%
|
(68 283)
+12%
|
(67 054)
+2%
|
(94 401)
-41%
|
(70 066)
+26%
|
(107 183)
-53%
|
(48 896)
+54%
|
7 029
N/A
|
44 194
+529%
|
29 207
-34%
|
29 509
+1%
|
21 138
-28%
|
52 757
+150%
|
68 759
+30%
|
8 447
-88%
|
(65 484)
N/A
|
(139 073)
-112%
|
(164 247)
-18%
|
(155 563)
+5%
|
(137 362)
+12%
|
(117 064)
+15%
|
(83 933)
+28%
|
(12 876)
+85%
|
72 736
N/A
|
130 100
+79%
|
159 999
+23%
|
159 711
0%
|
142 465
-11%
|
|