APS Energia SA
WSE:APE
Cash Flow Statement
Cash Flow Statement
APS Energia SA
| 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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
9
|
8
|
2
|
4
|
7
|
7
|
10
|
10
|
11
|
11
|
11
|
8
|
4
|
3
|
(0)
|
(1)
|
3
|
4
|
5
|
2
|
(2)
|
5
|
6
|
8
|
10
|
4
|
2
|
5
|
12
|
9
|
9
|
6
|
(5)
|
(2)
|
(3)
|
(1)
|
10
|
9
|
12
|
16
|
3
|
1
|
(4)
|
(9)
|
(7)
|
(8)
|
(4)
|
(9)
|
(39)
|
(34)
|
(34)
|
(29)
|
|
| Depreciation & Amortization |
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
|
| Other Non-Cash Items |
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
1
|
2
|
0
|
(0)
|
(2)
|
(3)
|
(2)
|
(1)
|
1
|
1
|
1
|
3
|
3
|
(1)
|
(0)
|
(3)
|
(3)
|
(1)
|
(0)
|
(2)
|
(2)
|
26
|
25
|
25
|
24
|
|
| Cash Taxes Paid |
1
|
0
|
0
|
2
|
1
|
2
|
2
|
3
|
3
|
2
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
2
|
1
|
1
|
2
|
1
|
2
|
1
|
(0)
|
1
|
1
|
1
|
2
|
2
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Cash Interest Paid |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
(2)
|
(6)
|
3
|
(1)
|
(4)
|
(2)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
2
|
4
|
6
|
6
|
(11)
|
(7)
|
(9)
|
(6)
|
0
|
(12)
|
0
|
(8)
|
(9)
|
(4)
|
(10)
|
(7)
|
(8)
|
(1)
|
(4)
|
(2)
|
7
|
(0)
|
1
|
(5)
|
(10)
|
(11)
|
(13)
|
(8)
|
10
|
16
|
9
|
13
|
(4)
|
(4)
|
4
|
8
|
13
|
11
|
12
|
(0)
|
|
| Cash from Operating Activities |
8
N/A
|
4
-51%
|
7
+60%
|
4
-31%
|
5
+1%
|
7
+51%
|
5
-20%
|
6
+4%
|
6
-3%
|
6
+7%
|
6
+8%
|
4
-38%
|
9
+116%
|
9
+3%
|
8
-12%
|
7
-9%
|
(3)
N/A
|
1
N/A
|
(1)
N/A
|
0
N/A
|
0
+239%
|
(5)
N/A
|
9
N/A
|
2
-80%
|
3
+97%
|
2
-41%
|
(5)
N/A
|
2
N/A
|
9
+419%
|
11
+31%
|
8
-32%
|
5
-36%
|
2
-59%
|
(0)
N/A
|
1
N/A
|
(2)
N/A
|
4
N/A
|
2
-49%
|
6
+171%
|
15
+148%
|
16
+4%
|
20
+27%
|
7
-66%
|
5
-26%
|
(8)
N/A
|
(9)
-8%
|
1
N/A
|
(0)
N/A
|
3
N/A
|
4
+52%
|
6
+35%
|
(3)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(5)
|
(4)
|
(4)
|
(4)
|
(6)
|
(6)
|
(5)
|
(5)
|
(1)
|
(1)
|
(2)
|
(6)
|
(9)
|
(14)
|
(20)
|
(18)
|
(17)
|
(12)
|
(6)
|
(5)
|
(3)
|
(3)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(5)
|
(5)
|
(4)
|
(5)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(1)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
1
|
0
|
0
|
22
|
21
|
23
|
23
|
2
|
2
|
1
|
1
|
(0)
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(5)
N/A
|
(4)
+25%
|
(4)
-16%
|
(4)
+7%
|
(6)
-42%
|
(6)
-7%
|
(5)
+14%
|
(5)
-3%
|
(2)
+63%
|
(1)
+45%
|
(2)
-114%
|
(6)
-146%
|
(9)
-56%
|
(14)
-58%
|
(20)
-41%
|
(19)
+7%
|
(17)
+8%
|
(12)
+29%
|
(5)
+58%
|
(4)
+23%
|
(3)
+26%
|
(3)
-19%
|
18
N/A
|
18
+1%
|
21
+12%
|
21
-1%
|
0
-99%
|
1
+626%
|
(0)
N/A
|
(4)
-987%
|
(5)
-26%
|
(4)
+20%
|
(4)
-4%
|
(0)
+92%
|
(1)
-184%
|
(2)
-66%
|
(2)
-9%
|
(2)
-41%
|
(3)
-11%
|
(3)
-9%
|
(2)
+30%
|
(1)
+29%
|
(0)
+74%
|
(0)
+23%
|
(1)
-184%
|
(1)
-28%
|
(1)
-20%
|
(2)
-64%
|
(3)
-34%
|
(3)
-12%
|
(4)
-34%
|
(5)
-5%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
4
|
4
|
4
|
4
|
(0)
|
0
|
0
|
0
|
0
|
8
|
7
|
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
|
|
| Net Issuance of Debt |
(3)
|
(2)
|
(2)
|
(2)
|
3
|
3
|
1
|
1
|
(0)
|
(0)
|
(1)
|
1
|
(2)
|
(3)
|
2
|
4
|
8
|
7
|
6
|
2
|
5
|
5
|
(17)
|
(17)
|
(24)
|
(21)
|
(0)
|
0
|
(0)
|
0
|
3
|
0
|
(2)
|
(1)
|
(3)
|
4
|
1
|
4
|
2
|
(2)
|
(6)
|
(7)
|
(5)
|
(7)
|
4
|
3
|
(2)
|
1
|
0
|
(3)
|
(1)
|
6
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(1)
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
1
|
1
|
1
|
1
|
(2)
|
(1)
|
|
| Cash from Financing Activities |
(2)
N/A
|
(2)
+34%
|
3
N/A
|
3
+2%
|
7
+144%
|
7
-1%
|
0
-94%
|
0
-3%
|
(2)
N/A
|
(2)
-17%
|
(4)
-112%
|
7
N/A
|
4
-46%
|
3
-23%
|
8
+204%
|
2
-78%
|
8
+321%
|
7
-9%
|
6
-20%
|
2
-65%
|
5
+180%
|
5
-10%
|
(17)
N/A
|
(17)
+2%
|
(25)
-45%
|
(22)
+10%
|
(4)
+81%
|
(4)
+15%
|
(4)
-20%
|
(4)
+5%
|
(0)
+100%
|
(2)
-40 250%
|
(3)
-41%
|
(2)
+36%
|
(3)
-34%
|
4
N/A
|
(1)
N/A
|
2
N/A
|
(0)
N/A
|
(5)
-1 859%
|
(8)
-57%
|
(10)
-15%
|
(7)
+31%
|
(9)
-31%
|
3
N/A
|
1
-57%
|
(1)
N/A
|
2
N/A
|
1
-48%
|
(3)
N/A
|
(2)
+9%
|
5
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
1
N/A
|
(1)
N/A
|
5
N/A
|
3
-34%
|
6
+72%
|
7
+33%
|
1
-92%
|
1
+10%
|
2
+178%
|
3
+52%
|
0
-99%
|
5
+15 900%
|
3
-37%
|
(3)
N/A
|
(4)
-50%
|
(10)
-142%
|
(13)
-30%
|
(5)
+65%
|
(1)
+84%
|
(2)
-159%
|
3
N/A
|
(3)
N/A
|
9
N/A
|
3
-68%
|
(1)
N/A
|
0
N/A
|
(9)
N/A
|
(1)
+89%
|
4
N/A
|
3
-20%
|
3
-21%
|
(2)
N/A
|
(6)
-253%
|
(3)
+53%
|
(3)
-22%
|
0
N/A
|
2
+389%
|
2
+22%
|
3
+45%
|
7
+119%
|
5
-24%
|
9
+68%
|
(0)
N/A
|
(4)
-1 121%
|
(7)
-60%
|
(9)
-38%
|
(1)
+85%
|
(1)
+35%
|
1
N/A
|
(2)
N/A
|
(1)
+33%
|
(2)
-86%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
3
N/A
|
0
-94%
|
2
+984%
|
0
-86%
|
(1)
N/A
|
1
N/A
|
0
-77%
|
0
+26%
|
4
+1 590%
|
5
+16%
|
4
-15%
|
(2)
N/A
|
(1)
+49%
|
(5)
-528%
|
(12)
-123%
|
(11)
+3%
|
(20)
-78%
|
(12)
+43%
|
(7)
+41%
|
(4)
+36%
|
(3)
+34%
|
(8)
-181%
|
5
N/A
|
(1)
N/A
|
1
N/A
|
(0)
N/A
|
(7)
-3 336%
|
0
N/A
|
8
+5 110%
|
6
-15%
|
3
-55%
|
1
-78%
|
(3)
N/A
|
(1)
+69%
|
(0)
+64%
|
(4)
-1 070%
|
3
N/A
|
(0)
N/A
|
3
N/A
|
12
+267%
|
13
+7%
|
18
+37%
|
5
-70%
|
4
-28%
|
(10)
N/A
|
(10)
-8%
|
(1)
+92%
|
(3)
-214%
|
(0)
+90%
|
1
N/A
|
1
+60%
|
(7)
N/A
|
|