Puerto Ventanas SA
SGO:VENTANAS
Cash Flow Statement
Cash Flow Statement
Puerto Ventanas 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 | 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(7)
|
(1)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(10)
|
(11)
|
(12)
|
(11)
|
(10)
|
(9)
|
(7)
|
(6)
|
(4)
|
(4)
|
(5)
|
(5)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(7)
|
(7)
|
(7)
|
(5)
|
(6)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| 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)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(2)
|
0
|
(0)
|
(1)
|
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 |
14
|
9
|
8
|
2
|
9
|
12
|
12
|
20
|
23
|
22
|
24
|
17
|
18
|
17
|
14
|
18
|
20
|
23
|
28
|
30
|
27
|
36
|
39
|
26
|
30
|
31
|
25
|
38
|
27
|
24
|
17
|
17
|
27
|
21
|
30
|
29
|
57
|
59
|
57
|
65
|
46
|
19
|
7
|
(18)
|
(39)
|
(36)
|
(39)
|
(36)
|
(35)
|
(34)
|
(34)
|
(29)
|
(31)
|
(31)
|
(31)
|
(36)
|
(33)
|
(34)
|
(32)
|
(32)
|
(35)
|
(38)
|
(40)
|
(40)
|
(38)
|
(38)
|
(38)
|
(38)
|
(38)
|
(36)
|
(36)
|
(36)
|
(40)
|
(42)
|
(42)
|
(40)
|
(35)
|
(35)
|
(34)
|
(36)
|
(42)
|
(45)
|
(46)
|
(44)
|
(43)
|
(38)
|
(40)
|
(43)
|
(45)
|
(47)
|
(46)
|
|
| Cash from Operating Activities |
14
N/A
|
9
-36%
|
8
-4%
|
2
-71%
|
9
+272%
|
12
+29%
|
12
+4%
|
20
+61%
|
23
+18%
|
22
-5%
|
24
+9%
|
17
-28%
|
18
+1%
|
17
-4%
|
14
-18%
|
18
+31%
|
20
+13%
|
23
+14%
|
28
+23%
|
30
+5%
|
27
-10%
|
36
+32%
|
39
+10%
|
26
-34%
|
30
+18%
|
31
+1%
|
25
-18%
|
38
+50%
|
27
-29%
|
24
-11%
|
17
-28%
|
17
+1%
|
26
+47%
|
21
-19%
|
30
+45%
|
29
-4%
|
56
+94%
|
60
+7%
|
57
-4%
|
65
+13%
|
39
-40%
|
41
+6%
|
43
+3%
|
40
-6%
|
41
+3%
|
36
-14%
|
39
+9%
|
37
-5%
|
31
-14%
|
41
+29%
|
42
+4%
|
38
-11%
|
38
+0%
|
30
-20%
|
29
-4%
|
29
+2%
|
29
-2%
|
29
+1%
|
27
-5%
|
26
-4%
|
50
+90%
|
45
-11%
|
40
-11%
|
50
+25%
|
24
-51%
|
29
+22%
|
34
+16%
|
31
-10%
|
33
+9%
|
39
+18%
|
41
+5%
|
39
-7%
|
50
+29%
|
42
-16%
|
44
+5%
|
44
+1%
|
35
-21%
|
44
+24%
|
42
-5%
|
(7)
N/A
|
40
N/A
|
194
+378%
|
14
-93%
|
60
+324%
|
(1)
N/A
|
(164)
-26 318%
|
(1)
+99%
|
(1)
+24%
|
23
N/A
|
60
+159%
|
72
+20%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(3)
|
(5)
|
(4)
|
(10)
|
(10)
|
(10)
|
(10)
|
(8)
|
(9)
|
(8)
|
(8)
|
(6)
|
(5)
|
(5)
|
(8)
|
(10)
|
(15)
|
(19)
|
(19)
|
(15)
|
(16)
|
(14)
|
(13)
|
(13)
|
(9)
|
(6)
|
(6)
|
(4)
|
(5)
|
(5)
|
(3)
|
(7)
|
(7)
|
(13)
|
(15)
|
(17)
|
(26)
|
(29)
|
(31)
|
(28)
|
(23)
|
(17)
|
(16)
|
(15)
|
(12)
|
(11)
|
(8)
|
(8)
|
(9)
|
(12)
|
(16)
|
(21)
|
(24)
|
(34)
|
(43)
|
(46)
|
(53)
|
(42)
|
(41)
|
(39)
|
(35)
|
(35)
|
(24)
|
(18)
|
(11)
|
(10)
|
(11)
|
(12)
|
(13)
|
(15)
|
(12)
|
(15)
|
(16)
|
(18)
|
(18)
|
(18)
|
(17)
|
(15)
|
(16)
|
(17)
|
(19)
|
(22)
|
(21)
|
(18)
|
(15)
|
(12)
|
(17)
|
(57)
|
(70)
|
(84)
|
|
| Other Items |
18
|
(10)
|
(11)
|
(18)
|
(30)
|
(3)
|
(2)
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
4
|
0
|
1
|
2
|
1
|
0
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
17
N/A
|
(13)
N/A
|
(16)
-19%
|
(23)
-45%
|
(40)
-75%
|
(13)
+66%
|
(12)
+13%
|
(5)
+60%
|
(8)
-78%
|
(9)
-2%
|
(8)
+6%
|
(8)
+4%
|
(6)
+24%
|
(5)
+22%
|
(5)
-15%
|
(8)
-48%
|
(10)
-30%
|
(14)
-41%
|
(18)
-28%
|
(18)
+0%
|
(15)
+16%
|
(16)
-2%
|
(14)
+11%
|
(13)
+9%
|
(12)
+6%
|
(9)
+28%
|
(5)
+43%
|
(6)
-12%
|
(4)
+24%
|
(5)
-16%
|
(5)
+2%
|
(3)
+30%
|
(2)
+29%
|
(3)
-35%
|
(8)
-158%
|
(11)
-27%
|
(17)
-58%
|
(25)
-50%
|
(27)
-9%
|
(30)
-9%
|
(28)
+5%
|
(23)
+19%
|
(18)
+21%
|
(17)
+7%
|
(15)
+12%
|
(12)
+21%
|
(11)
+6%
|
(8)
+27%
|
(8)
+1%
|
(9)
-16%
|
(12)
-30%
|
(16)
-36%
|
(21)
-27%
|
(24)
-16%
|
(34)
-41%
|
(42)
-25%
|
(45)
-7%
|
(52)
-15%
|
(41)
+21%
|
(41)
+1%
|
(39)
+4%
|
(35)
+10%
|
(35)
+0%
|
(24)
+32%
|
(18)
+25%
|
(11)
+41%
|
(10)
+10%
|
(11)
-19%
|
(12)
-2%
|
(13)
-16%
|
(15)
-9%
|
(12)
+15%
|
(15)
-26%
|
(16)
-6%
|
(18)
-9%
|
(18)
0%
|
(17)
+4%
|
(16)
+5%
|
(13)
+17%
|
(15)
-13%
|
(17)
-10%
|
(19)
-12%
|
(22)
-17%
|
(21)
+6%
|
(18)
+14%
|
(15)
+16%
|
(12)
+17%
|
(17)
-34%
|
(57)
-247%
|
(70)
-22%
|
(84)
-21%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(12)
|
3
|
13
|
(12)
|
28
|
(47)
|
(58)
|
(29)
|
(9)
|
(5)
|
(8)
|
(4)
|
(3)
|
(4)
|
(1)
|
(6)
|
(5)
|
(3)
|
(2)
|
(2)
|
(5)
|
(7)
|
(10)
|
(4)
|
(8)
|
(10)
|
(14)
|
(18)
|
(7)
|
(9)
|
(1)
|
(6)
|
(15)
|
6
|
(3)
|
1
|
4
|
(13)
|
(3)
|
(6)
|
1
|
(0)
|
(2)
|
(1)
|
(5)
|
(5)
|
(8)
|
(9)
|
(8)
|
(8)
|
(5)
|
(5)
|
4
|
4
|
18
|
53
|
47
|
52
|
38
|
6
|
7
|
3
|
0
|
(1)
|
(4)
|
(4)
|
(2)
|
(2)
|
(1)
|
(1)
|
(7)
|
3
|
(0)
|
(1)
|
(8)
|
(18)
|
(8)
|
(8)
|
0
|
3
|
12
|
15
|
28
|
28
|
25
|
48
|
38
|
38
|
49
|
23
|
24
|
|
| Cash Paid for Dividends |
(12)
|
0
|
(10)
|
(17)
|
(6)
|
(6)
|
(3)
|
(4)
|
(5)
|
0
|
(7)
|
(9)
|
(10)
|
(10)
|
(11)
|
(11)
|
(8)
|
(9)
|
(8)
|
(9)
|
(9)
|
(10)
|
(9)
|
(11)
|
(10)
|
(10)
|
(13)
|
(11)
|
(10)
|
(10)
|
(9)
|
(7)
|
(8)
|
(8)
|
(14)
|
(11)
|
(35)
|
(35)
|
(33)
|
(35)
|
(13)
|
(13)
|
(17)
|
(18)
|
(20)
|
0
|
(18)
|
(19)
|
(18)
|
(18)
|
(22)
|
(21)
|
(21)
|
0
|
(19)
|
(18)
|
(18)
|
0
|
(16)
|
(17)
|
(17)
|
(17)
|
(13)
|
(4)
|
(14)
|
0
|
(4)
|
(13)
|
(17)
|
0
|
(16)
|
(15)
|
(15)
|
(15)
|
(17)
|
(18)
|
(17)
|
0
|
(20)
|
(18)
|
(16)
|
(16)
|
(12)
|
(11)
|
(12)
|
0
|
(9)
|
(8)
|
(6)
|
0
|
(5)
|
|
| Other |
0
|
0
|
0
|
28
|
0
|
57
|
57
|
30
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
(3)
|
(5)
|
(5)
|
(7)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(7)
|
(7)
|
(8)
|
(9)
|
(13)
|
(17)
|
(15)
|
(15)
|
(12)
|
|
| Cash from Financing Activities |
(23)
N/A
|
(9)
+61%
|
3
N/A
|
6
+130%
|
22
+266%
|
5
-79%
|
(4)
N/A
|
(10)
-175%
|
(14)
-43%
|
(11)
+22%
|
(15)
-41%
|
(13)
+13%
|
(13)
N/A
|
(14)
-2%
|
(12)
+9%
|
(17)
-34%
|
(13)
+22%
|
(12)
+6%
|
(10)
+16%
|
(11)
-3%
|
(14)
-32%
|
(17)
-22%
|
(19)
-14%
|
(15)
+23%
|
(18)
-22%
|
(21)
-13%
|
(27)
-29%
|
(29)
-10%
|
(20)
+30%
|
(22)
-9%
|
(14)
+38%
|
(15)
-12%
|
(23)
-49%
|
(2)
+92%
|
(16)
-717%
|
(10)
+34%
|
(31)
-202%
|
(48)
-54%
|
(36)
+25%
|
(42)
-15%
|
(12)
+71%
|
(14)
-14%
|
(19)
-42%
|
(20)
-2%
|
(25)
-25%
|
(25)
-1%
|
(27)
-7%
|
(27)
-2%
|
(27)
+2%
|
(27)
0%
|
(26)
+1%
|
(27)
-1%
|
(18)
+33%
|
(18)
+0%
|
(1)
+93%
|
35
N/A
|
29
-16%
|
34
+18%
|
22
-37%
|
(10)
N/A
|
(10)
+6%
|
(13)
-37%
|
(13)
+3%
|
(16)
-28%
|
(22)
-36%
|
(22)
0%
|
(23)
-4%
|
(25)
-6%
|
(23)
+5%
|
(23)
0%
|
(30)
-26%
|
(17)
+44%
|
(19)
-17%
|
(21)
-7%
|
(28)
-36%
|
(39)
-40%
|
(29)
+27%
|
(29)
+1%
|
(23)
+19%
|
(18)
+21%
|
(9)
+54%
|
(6)
+28%
|
9
N/A
|
9
+5%
|
5
-49%
|
27
+465%
|
15
-43%
|
13
-18%
|
28
+124%
|
3
-91%
|
6
+141%
|
|
| 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)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
(0)
|
(0)
|
0
|
(1)
|
1
|
1
|
1
|
(1)
|
(2)
|
(1)
|
(2)
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
|
| Net Change in Cash |
7
N/A
|
(13)
N/A
|
(5)
+64%
|
(14)
-199%
|
(9)
+39%
|
3
N/A
|
(3)
N/A
|
5
N/A
|
1
-78%
|
3
+152%
|
1
-70%
|
(4)
N/A
|
(2)
+50%
|
(2)
+13%
|
(4)
-143%
|
(6)
-59%
|
(3)
+55%
|
(3)
-16%
|
(0)
+94%
|
1
N/A
|
(2)
N/A
|
3
N/A
|
5
+103%
|
(3)
N/A
|
(1)
+80%
|
1
N/A
|
(6)
N/A
|
4
N/A
|
2
-43%
|
(3)
N/A
|
(1)
+59%
|
(2)
-41%
|
1
N/A
|
17
+1 030%
|
7
-55%
|
7
-6%
|
6
-14%
|
(14)
N/A
|
(8)
+47%
|
(5)
+36%
|
(0)
+92%
|
5
N/A
|
6
+8%
|
3
-47%
|
1
-57%
|
(2)
N/A
|
1
N/A
|
1
+28%
|
(4)
N/A
|
4
N/A
|
3
-25%
|
(6)
N/A
|
(1)
+78%
|
(12)
-802%
|
(7)
+45%
|
22
N/A
|
13
-42%
|
11
-12%
|
8
-30%
|
(24)
N/A
|
2
N/A
|
(3)
N/A
|
(8)
-144%
|
10
N/A
|
(16)
N/A
|
(4)
+76%
|
1
N/A
|
(5)
N/A
|
(2)
+64%
|
2
N/A
|
(4)
N/A
|
9
N/A
|
14
+64%
|
5
-66%
|
(2)
N/A
|
(14)
-678%
|
(13)
+10%
|
(3)
+79%
|
3
N/A
|
(43)
N/A
|
14
N/A
|
168
+1 091%
|
1
-99%
|
49
+5 542%
|
(14)
N/A
|
(153)
-1 015%
|
1
N/A
|
(5)
N/A
|
(7)
-27%
|
(7)
-4%
|
(6)
+8%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
13
N/A
|
6
-57%
|
4
-33%
|
(2)
N/A
|
(0)
+74%
|
1
N/A
|
3
+77%
|
10
+284%
|
15
+51%
|
13
-9%
|
16
+19%
|
10
-39%
|
12
+20%
|
12
+5%
|
8
-31%
|
10
+20%
|
10
-4%
|
8
-14%
|
10
+16%
|
11
+15%
|
12
+3%
|
20
+71%
|
25
+27%
|
13
-48%
|
18
+36%
|
21
+21%
|
19
-9%
|
31
+62%
|
23
-28%
|
19
-16%
|
12
-35%
|
14
+14%
|
19
+37%
|
13
-30%
|
18
+32%
|
14
-21%
|
39
+179%
|
34
-12%
|
29
-16%
|
34
+21%
|
10
-70%
|
19
+79%
|
26
+38%
|
24
-7%
|
26
+10%
|
24
-10%
|
27
+17%
|
28
+3%
|
23
-18%
|
31
+35%
|
30
-4%
|
21
-30%
|
17
-20%
|
6
-65%
|
(5)
N/A
|
(14)
-157%
|
(17)
-26%
|
(24)
-38%
|
(14)
+40%
|
(14)
+0%
|
11
N/A
|
9
-13%
|
5
-49%
|
26
+434%
|
6
-76%
|
19
+201%
|
25
+31%
|
19
-22%
|
22
+13%
|
26
+20%
|
27
+3%
|
26
-2%
|
34
+30%
|
26
-25%
|
26
+3%
|
26
-1%
|
17
-35%
|
26
+54%
|
27
+3%
|
(23)
N/A
|
23
N/A
|
174
+642%
|
(8)
N/A
|
40
N/A
|
(18)
N/A
|
(179)
-874%
|
(13)
+92%
|
(17)
-29%
|
(34)
-96%
|
(9)
+73%
|
(12)
-30%
|
|