Nexa Resources SA
TSX:NEXA
Cash Flow Statement
Cash Flow Statement
Nexa Resources SA
| 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 | |||||||||||||||||||||||||||||||||||||
| Net Income |
209
|
204
|
97
|
158
|
272
|
285
|
218
|
106
|
132
|
40
|
128
|
(116)
|
(216)
|
(891)
|
(987)
|
(789)
|
(677)
|
44
|
313
|
380
|
309
|
397
|
359
|
315
|
227
|
103
|
(198)
|
(248)
|
(293)
|
(315)
|
(271)
|
(161)
|
(72)
|
(2)
|
127
|
218
|
|
| Depreciation & Amortization |
275
|
276
|
274
|
268
|
271
|
272
|
274
|
275
|
267
|
278
|
283
|
310
|
318
|
304
|
283
|
251
|
244
|
236
|
246
|
253
|
259
|
265
|
278
|
282
|
291
|
297
|
294
|
293
|
310
|
299
|
297
|
316
|
330
|
323
|
330
|
321
|
|
| Other Non-Cash Items |
(4)
|
(14)
|
168
|
227
|
81
|
151
|
134
|
159
|
121
|
125
|
59
|
185
|
217
|
837
|
859
|
785
|
739
|
124
|
80
|
17
|
132
|
125
|
121
|
118
|
184
|
181
|
295
|
292
|
316
|
306
|
346
|
386
|
256
|
269
|
175
|
81
|
|
| Cash Taxes Paid |
39
|
55
|
67
|
73
|
100
|
118
|
126
|
129
|
108
|
90
|
70
|
57
|
49
|
39
|
33
|
28
|
21
|
27
|
31
|
39
|
46
|
82
|
97
|
114
|
119
|
85
|
77
|
60
|
56
|
46
|
44
|
45
|
36
|
66
|
75
|
87
|
|
| Cash Interest Paid |
37
|
42
|
41
|
47
|
59
|
58
|
75
|
70
|
75
|
71
|
74
|
75
|
75
|
75
|
77
|
74
|
71
|
96
|
98
|
119
|
123
|
118
|
118
|
117
|
110
|
111
|
110
|
110
|
119
|
113
|
112
|
114
|
140
|
140
|
157
|
151
|
|
| Change in Working Capital |
105
|
(37)
|
(35)
|
(14)
|
(244)
|
(206)
|
(150)
|
(223)
|
(172)
|
(201)
|
(344)
|
(154)
|
(196)
|
(157)
|
(70)
|
(99)
|
(14)
|
50
|
(9)
|
(112)
|
(207)
|
(411)
|
(414)
|
(432)
|
(435)
|
(348)
|
(232)
|
(96)
|
(74)
|
(78)
|
(176)
|
(323)
|
(164)
|
(334)
|
(354)
|
(293)
|
|
| Cash from Operating Activities |
585
N/A
|
429
-27%
|
504
+17%
|
638
+27%
|
379
-41%
|
502
+32%
|
476
-5%
|
317
-33%
|
348
+10%
|
243
-30%
|
127
-48%
|
225
+77%
|
123
-45%
|
95
-23%
|
86
-9%
|
149
+74%
|
292
+96%
|
453
+55%
|
630
+39%
|
538
-15%
|
493
-8%
|
376
-24%
|
344
-8%
|
282
-18%
|
267
-6%
|
234
-12%
|
159
-32%
|
241
+52%
|
256
+6%
|
213
-17%
|
196
-8%
|
218
+11%
|
350
+60%
|
256
-27%
|
278
+9%
|
326
+17%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(183)
|
(175)
|
(187)
|
(199)
|
(198)
|
(200)
|
(203)
|
(230)
|
(300)
|
(334)
|
(368)
|
(401)
|
(397)
|
(415)
|
(382)
|
(357)
|
(324)
|
(321)
|
(369)
|
(426)
|
(485)
|
(486)
|
(477)
|
(430)
|
(387)
|
(360)
|
(322)
|
(316)
|
(313)
|
(332)
|
(339)
|
(309)
|
(265)
|
(240)
|
(261)
|
(297)
|
|
| Other Items |
(18)
|
(17)
|
121
|
321
|
(131)
|
(55)
|
(76)
|
29
|
142
|
113
|
136
|
72
|
61
|
(151)
|
(33)
|
(67)
|
(46)
|
121
|
58
|
54
|
16
|
17
|
4
|
9
|
8
|
15
|
27
|
39
|
43
|
35
|
43
|
30
|
27
|
43
|
49
|
47
|
|
| Cash from Investing Activities |
(201)
N/A
|
(192)
+5%
|
(66)
+66%
|
122
N/A
|
(328)
N/A
|
(255)
+22%
|
(280)
-10%
|
(201)
+28%
|
(158)
+21%
|
(221)
-40%
|
(233)
-5%
|
(329)
-42%
|
(335)
-2%
|
(566)
-69%
|
(415)
+27%
|
(424)
-2%
|
(369)
+13%
|
(200)
+46%
|
(310)
-55%
|
(372)
-20%
|
(469)
-26%
|
(469)
+0%
|
(474)
-1%
|
(422)
+11%
|
(379)
+10%
|
(345)
+9%
|
(294)
+15%
|
(277)
+6%
|
(270)
+2%
|
(297)
-10%
|
(295)
+1%
|
(279)
+5%
|
(238)
+15%
|
(197)
+17%
|
(212)
-7%
|
(250)
-18%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
139
|
0
|
0
|
0
|
21
|
21
|
0
|
21
|
(1)
|
(5)
|
(10)
|
(10)
|
(8)
|
(4)
|
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 |
68
|
102
|
333
|
360
|
293
|
202
|
16
|
8
|
(2)
|
61
|
21
|
(3)
|
73
|
205
|
542
|
553
|
530
|
354
|
(51)
|
(232)
|
(292)
|
(287)
|
(229)
|
(67)
|
(75)
|
(36)
|
(37)
|
(27)
|
14
|
52
|
205
|
194
|
86
|
49
|
(79)
|
(79)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
(62)
|
(62)
|
(62)
|
(62)
|
(4)
|
(106)
|
(106)
|
(108)
|
(113)
|
(61)
|
(67)
|
(65)
|
(56)
|
(39)
|
(39)
|
(48)
|
(52)
|
(63)
|
(66)
|
(60)
|
(69)
|
(25)
|
(16)
|
(26)
|
(30)
|
(30)
|
(35)
|
(28)
|
(16)
|
(16)
|
(38)
|
(46)
|
|
| Other |
(299)
|
(248)
|
(403)
|
(588)
|
(199)
|
(279)
|
(80)
|
105
|
(170)
|
(90)
|
(90)
|
(90)
|
(71)
|
0
|
(73)
|
(14)
|
7
|
7
|
9
|
(50)
|
(0)
|
(6)
|
(6)
|
(6)
|
(6)
|
(25)
|
(25)
|
(25)
|
(18)
|
0
|
(1)
|
(1)
|
(8)
|
(7)
|
(4)
|
(4)
|
|
| Cash from Financing Activities |
(92)
N/A
|
(7)
+92%
|
(102)
-1 351%
|
(260)
-156%
|
53
N/A
|
(118)
N/A
|
(106)
+11%
|
71
N/A
|
(177)
N/A
|
(140)
+21%
|
(185)
-31%
|
(212)
-15%
|
(119)
+44%
|
68
N/A
|
402
+488%
|
475
+18%
|
481
+1%
|
323
-33%
|
(82)
N/A
|
(330)
-305%
|
(344)
-4%
|
(357)
-4%
|
(301)
+16%
|
(134)
+55%
|
(149)
-11%
|
(86)
+43%
|
(78)
+9%
|
(77)
+1%
|
(35)
+55%
|
28
N/A
|
170
+503%
|
165
-3%
|
62
-62%
|
26
-57%
|
(121)
N/A
|
(130)
-7%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
3
|
2
|
4
|
1
|
0
|
(0)
|
(6)
|
(0)
|
2
|
2
|
8
|
5
|
(3)
|
(9)
|
(28)
|
(32)
|
(16)
|
(21)
|
13
|
(4)
|
(22)
|
20
|
(11)
|
5
|
16
|
(13)
|
9
|
10
|
8
|
3
|
(9)
|
(5)
|
(11)
|
(4)
|
5
|
5
|
|
| Net Change in Cash |
294
N/A
|
232
-21%
|
340
+46%
|
502
+48%
|
103
-79%
|
129
+25%
|
85
-34%
|
187
+121%
|
14
-93%
|
(116)
N/A
|
(282)
-143%
|
(311)
-10%
|
(334)
-7%
|
(412)
-23%
|
44
N/A
|
168
+277%
|
388
+131%
|
554
+43%
|
251
-55%
|
(168)
N/A
|
(342)
-103%
|
(430)
-26%
|
(441)
-3%
|
(268)
+39%
|
(246)
+8%
|
(210)
+15%
|
(204)
+3%
|
(104)
+49%
|
(41)
+61%
|
(53)
-30%
|
61
N/A
|
99
+62%
|
163
+65%
|
82
-50%
|
(50)
N/A
|
(49)
+2%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
402
N/A
|
255
-37%
|
317
+25%
|
439
+38%
|
181
-59%
|
302
+66%
|
273
-10%
|
88
-68%
|
48
-46%
|
(91)
N/A
|
(241)
-166%
|
(176)
+27%
|
(274)
-55%
|
(320)
-17%
|
(296)
+7%
|
(208)
+30%
|
(32)
+85%
|
132
N/A
|
261
+98%
|
112
-57%
|
8
-93%
|
(110)
N/A
|
(134)
-21%
|
(148)
-11%
|
(121)
+19%
|
(127)
-5%
|
(163)
-29%
|
(75)
+54%
|
(57)
+24%
|
(119)
-109%
|
(142)
-20%
|
(91)
+36%
|
85
N/A
|
16
-81%
|
17
+10%
|
30
+72%
|
|