Atende SA
WSE:ATD
Cash Flow Statement
Cash Flow Statement
Atende SA
| 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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
10
|
7
|
7
|
6
|
4
|
8
|
6
|
8
|
13
|
15
|
17
|
13
|
9
|
12
|
10
|
10
|
13
|
12
|
11
|
18
|
17
|
13
|
16
|
7
|
5
|
18
|
18
|
19
|
23
|
15
|
17
|
18
|
11
|
18
|
15
|
18
|
22
|
51
|
51
|
48
|
44
|
(1)
|
(3)
|
0
|
(3)
|
2
|
11
|
10
|
18
|
10
|
4
|
1
|
(0)
|
(14)
|
(11)
|
(10)
|
(13)
|
|
| Depreciation & Amortization |
3
|
3
|
3
|
3
|
4
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
8
|
8
|
10
|
11
|
13
|
14
|
14
|
14
|
13
|
13
|
12
|
11
|
11
|
10
|
10
|
10
|
10
|
10
|
10
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
12
|
12
|
|
| Other Non-Cash Items |
2
|
0
|
2
|
(1)
|
(2)
|
(2)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
1
|
0
|
0
|
1
|
(4)
|
(5)
|
(4)
|
(6)
|
(4)
|
(3)
|
(2)
|
(3)
|
(42)
|
(43)
|
(45)
|
(44)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
0
|
1
|
(0)
|
(1)
|
(2)
|
(2)
|
1
|
2
|
4
|
5
|
3
|
|
| Cash Taxes Paid |
2
|
2
|
2
|
1
|
2
|
2
|
3
|
1
|
2
|
2
|
4
|
5
|
4
|
4
|
2
|
2
|
2
|
2
|
5
|
4
|
5
|
5
|
2
|
2
|
2
|
1
|
3
|
4
|
4
|
3
|
2
|
2
|
2
|
4
|
5
|
5
|
5
|
4
|
13
|
13
|
12
|
12
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
3
|
5
|
3
|
3
|
2
|
1
|
4
|
4
|
|
| Cash Interest Paid |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
9
|
(1)
|
0
|
(2)
|
(10)
|
(14)
|
(4)
|
8
|
6
|
(0)
|
(2)
|
(3)
|
(7)
|
3
|
(13)
|
(11)
|
(2)
|
32
|
7
|
(3)
|
(19)
|
(49)
|
(8)
|
(6)
|
2
|
68
|
(15)
|
(13)
|
7
|
(75)
|
(4)
|
(11)
|
(24)
|
(11)
|
(2)
|
(4)
|
(0)
|
6
|
(31)
|
(26)
|
(25)
|
(30)
|
5
|
1
|
4
|
4
|
(12)
|
6
|
(6)
|
4
|
4
|
(13)
|
(4)
|
46
|
6
|
9
|
(12)
|
|
| Cash from Operating Activities |
23
N/A
|
8
-64%
|
12
+43%
|
6
-46%
|
(3)
N/A
|
(4)
-23%
|
4
N/A
|
20
+456%
|
23
+15%
|
18
-22%
|
19
+7%
|
14
-27%
|
7
-52%
|
20
+205%
|
2
-88%
|
4
+78%
|
16
+257%
|
48
+209%
|
22
-54%
|
19
-14%
|
2
-89%
|
(30)
N/A
|
14
N/A
|
9
-38%
|
14
+64%
|
93
+552%
|
11
-89%
|
14
+28%
|
38
+179%
|
(56)
N/A
|
17
N/A
|
13
-25%
|
(6)
N/A
|
18
N/A
|
23
+32%
|
26
+13%
|
32
+22%
|
27
-15%
|
(11)
N/A
|
(11)
0%
|
(14)
-25%
|
(25)
-75%
|
9
N/A
|
8
-3%
|
8
+1%
|
15
+80%
|
9
-42%
|
28
+217%
|
22
-20%
|
23
+2%
|
17
-26%
|
(3)
N/A
|
9
N/A
|
45
+420%
|
11
-76%
|
15
+40%
|
(10)
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(1)
|
(7)
|
(10)
|
(11)
|
(13)
|
(8)
|
(6)
|
(6)
|
(7)
|
(7)
|
(9)
|
(10)
|
(8)
|
(8)
|
(6)
|
(6)
|
(8)
|
(8)
|
(10)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(15)
|
(15)
|
(16)
|
(15)
|
(10)
|
(9)
|
(8)
|
(10)
|
(11)
|
(11)
|
(11)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(6)
|
(8)
|
(6)
|
(7)
|
(6)
|
(7)
|
|
| Other Items |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
3
|
3
|
3
|
3
|
(2)
|
(2)
|
(1)
|
(2)
|
(0)
|
(0)
|
(0)
|
1
|
2
|
2
|
3
|
2
|
2
|
1
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
11
|
10
|
59
|
60
|
52
|
51
|
2
|
1
|
0
|
1
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
0
|
0
|
0
|
0
|
1
|
|
| Cash from Investing Activities |
(1)
N/A
|
(0)
+74%
|
(6)
-1 586%
|
(10)
-57%
|
(11)
-14%
|
(13)
-15%
|
(8)
+36%
|
(3)
+69%
|
(2)
+3%
|
(4)
-53%
|
(4)
+7%
|
(12)
-230%
|
(12)
0%
|
(10)
+16%
|
(10)
-5%
|
(6)
+45%
|
(6)
-13%
|
(8)
-24%
|
(7)
+6%
|
(8)
-12%
|
(6)
+27%
|
(6)
+7%
|
(6)
-8%
|
(6)
+6%
|
(8)
-44%
|
(10)
-20%
|
(10)
-2%
|
(10)
+3%
|
(9)
+10%
|
(8)
+9%
|
(13)
-55%
|
(13)
-5%
|
(14)
-5%
|
(12)
+15%
|
(8)
+35%
|
2
N/A
|
2
+42%
|
48
+1 921%
|
49
+2%
|
42
-16%
|
41
-2%
|
(6)
N/A
|
(5)
+11%
|
(5)
-8%
|
(5)
+12%
|
(6)
-15%
|
(5)
+4%
|
(8)
-42%
|
(8)
+1%
|
(8)
-11%
|
(9)
-2%
|
(6)
+33%
|
(8)
-33%
|
(5)
+28%
|
(6)
-15%
|
(6)
-1%
|
(6)
0%
|
|
| 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
|
1
|
1
|
1
|
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
|
0
|
0
|
|
| Net Issuance of Debt |
(9)
|
(4)
|
(3)
|
3
|
8
|
6
|
(2)
|
(11)
|
(11)
|
(9)
|
(4)
|
(2)
|
(1)
|
(2)
|
(3)
|
3
|
(0)
|
(3)
|
(3)
|
(1)
|
5
|
6
|
5
|
(2)
|
1
|
(5)
|
2
|
3
|
(2)
|
0
|
(8)
|
(3)
|
(3)
|
(10)
|
(5)
|
(17)
|
(16)
|
9
|
6
|
10
|
0
|
(14)
|
(11)
|
(5)
|
(2)
|
(1)
|
(6)
|
(10)
|
(7)
|
4
|
5
|
14
|
5
|
(6)
|
(4)
|
(7)
|
16
|
|
| Cash Paid for Dividends |
(4)
|
(4)
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
(5)
|
(5)
|
0
|
(11)
|
(5)
|
(5)
|
0
|
0
|
(7)
|
(7)
|
0
|
0
|
(7)
|
(7)
|
0
|
(9)
|
0
|
(10)
|
0
|
0
|
(10)
|
(10)
|
0
|
(8)
|
(8)
|
(8)
|
0
|
(44)
|
(36)
|
(36)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
0
|
0
|
0
|
|
| Other |
(2)
|
(1)
|
(2)
|
3
|
3
|
3
|
6
|
3
|
3
|
3
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
2
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
3
|
3
|
3
|
4
|
10
|
11
|
11
|
11
|
3
|
3
|
9
|
9
|
(1)
|
(3)
|
(9)
|
(10)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Cash from Financing Activities |
(14)
N/A
|
(9)
+35%
|
(8)
+10%
|
2
N/A
|
9
+415%
|
7
-22%
|
2
-68%
|
(10)
N/A
|
(11)
-6%
|
(9)
+19%
|
(6)
+34%
|
(4)
+35%
|
(5)
-40%
|
(7)
-24%
|
(6)
+16%
|
(6)
0%
|
(2)
+58%
|
(6)
-177%
|
(7)
-13%
|
(1)
+80%
|
(2)
-52%
|
(1)
+63%
|
(1)
-79%
|
(8)
-481%
|
(6)
+30%
|
(9)
-61%
|
(2)
+76%
|
(2)
-9%
|
(8)
-232%
|
1
N/A
|
(6)
N/A
|
(2)
+76%
|
(2)
-10%
|
(17)
-889%
|
(12)
+29%
|
(17)
-39%
|
(15)
+10%
|
(0)
+99%
|
(5)
-2 120%
|
(44)
-848%
|
(46)
-6%
|
(51)
-10%
|
(48)
+6%
|
(5)
+89%
|
(2)
+63%
|
(2)
-7%
|
(6)
-202%
|
(11)
-76%
|
(8)
+28%
|
3
N/A
|
4
+59%
|
13
+197%
|
(1)
N/A
|
(12)
-768%
|
(11)
+13%
|
(14)
-29%
|
14
N/A
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
7
N/A
|
(1)
N/A
|
(3)
-96%
|
(2)
+41%
|
(6)
-253%
|
(10)
-76%
|
(2)
+76%
|
7
N/A
|
9
+35%
|
5
-46%
|
9
+93%
|
(2)
N/A
|
(10)
-498%
|
4
N/A
|
(13)
N/A
|
(7)
+49%
|
7
N/A
|
34
+389%
|
8
-77%
|
10
+25%
|
(6)
N/A
|
(37)
-497%
|
7
N/A
|
(5)
N/A
|
0
N/A
|
74
+73 677%
|
(2)
N/A
|
1
N/A
|
21
+1 709%
|
(63)
N/A
|
(2)
+97%
|
(2)
-7%
|
(21)
-923%
|
(11)
+46%
|
3
N/A
|
11
+225%
|
19
+74%
|
75
+291%
|
33
-56%
|
(13)
N/A
|
(20)
-49%
|
(81)
-311%
|
(44)
+45%
|
(3)
+94%
|
2
N/A
|
8
+360%
|
(3)
N/A
|
9
N/A
|
7
-26%
|
17
+161%
|
13
-26%
|
4
-68%
|
(0)
N/A
|
27
N/A
|
(6)
N/A
|
(5)
+18%
|
(3)
+47%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
21
N/A
|
8
-64%
|
5
-31%
|
(3)
N/A
|
(14)
-352%
|
(17)
-17%
|
(5)
+71%
|
14
N/A
|
17
+20%
|
11
-36%
|
12
+10%
|
4
-64%
|
(3)
N/A
|
12
N/A
|
(5)
N/A
|
(1)
+78%
|
10
N/A
|
41
+323%
|
14
-65%
|
10
-33%
|
(6)
N/A
|
(38)
-533%
|
6
N/A
|
1
-81%
|
5
+316%
|
83
+1 574%
|
(1)
N/A
|
2
N/A
|
27
+1 126%
|
(66)
N/A
|
2
N/A
|
(3)
N/A
|
(21)
-704%
|
3
N/A
|
13
+370%
|
17
+31%
|
24
+41%
|
17
-30%
|
(22)
N/A
|
(22)
+0%
|
(25)
-14%
|
(32)
-28%
|
2
N/A
|
2
+2%
|
2
+5%
|
9
+277%
|
3
-67%
|
21
+590%
|
16
-26%
|
15
-4%
|
9
-40%
|
(9)
N/A
|
1
N/A
|
39
+4 028%
|
4
-89%
|
9
+105%
|
(17)
N/A
|
|