Capital Park SA
WSE:CPG
Cash Flow Statement
Cash Flow Statement
Capital Park SA
| Sep-2014 | Mar-2015 | Sep-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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||
| Net Income |
(22)
|
(46)
|
(47)
|
48
|
51
|
32
|
0
|
(51)
|
(48)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
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 Non-Cash Items |
34
|
46
|
31
|
(36)
|
5
|
20
|
117
|
125
|
104
|
66
|
206
|
0
|
0
|
0
|
251
|
0
|
0
|
0
|
181
|
0
|
0
|
0
|
74
|
0
|
0
|
66
|
93
|
118
|
151
|
116
|
121
|
146
|
174
|
|
| Cash Taxes Paid |
(2)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
2
|
3
|
4
|
4
|
4
|
4
|
4
|
3
|
2
|
1
|
0
|
(0)
|
0
|
6
|
6
|
6
|
6
|
1
|
1
|
3
|
7
|
|
| Cash Interest Paid |
0
|
10
|
16
|
0
|
15
|
9
|
72
|
69
|
66
|
70
|
55
|
54
|
53
|
48
|
42
|
41
|
47
|
46
|
39
|
36
|
28
|
24
|
19
|
20
|
16
|
15
|
15
|
15
|
15
|
16
|
26
|
34
|
42
|
|
| Change in Working Capital |
(2)
|
6
|
11
|
(4)
|
(22)
|
(18)
|
(40)
|
76
|
91
|
96
|
(120)
|
102
|
140
|
171
|
(145)
|
120
|
107
|
95
|
(95)
|
61
|
44
|
34
|
(56)
|
20
|
16
|
(30)
|
(54)
|
(75)
|
(118)
|
(102)
|
(99)
|
(111)
|
(113)
|
|
| Cash from Operating Activities |
11
N/A
|
5
-50%
|
(4)
N/A
|
8
N/A
|
34
+307%
|
34
+1%
|
77
+125%
|
79
+3%
|
76
-4%
|
82
+7%
|
86
+6%
|
87
+0%
|
98
+14%
|
114
+16%
|
106
-7%
|
120
+13%
|
107
-11%
|
95
-11%
|
86
-10%
|
61
-29%
|
44
-27%
|
34
-23%
|
18
-46%
|
20
+8%
|
16
-20%
|
36
+126%
|
39
+8%
|
43
+9%
|
33
-23%
|
15
-55%
|
22
+52%
|
35
+56%
|
61
+77%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
0
|
(1)
|
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
|
|
| Other Items |
(215)
|
(3)
|
(9)
|
26
|
4
|
171
|
(104)
|
(57)
|
(79)
|
(102)
|
(89)
|
(132)
|
(110)
|
(101)
|
(115)
|
(107)
|
(104)
|
(117)
|
386
|
368
|
330
|
312
|
(249)
|
(270)
|
(278)
|
(230)
|
(207)
|
(185)
|
(138)
|
(141)
|
(88)
|
(37)
|
(23)
|
|
| Cash from Investing Activities |
(215)
N/A
|
(3)
+99%
|
(10)
-265%
|
26
N/A
|
4
-86%
|
172
+4 543%
|
(105)
N/A
|
(57)
+45%
|
(79)
-38%
|
(102)
-30%
|
(89)
+13%
|
(132)
-48%
|
(110)
+16%
|
(101)
+8%
|
(115)
-14%
|
(107)
+7%
|
(104)
+2%
|
(117)
-12%
|
386
N/A
|
368
-5%
|
330
-10%
|
312
-5%
|
(249)
N/A
|
(270)
-8%
|
(278)
-3%
|
(230)
+17%
|
(207)
+10%
|
(185)
+11%
|
(138)
+25%
|
(141)
-2%
|
(88)
+38%
|
(37)
+58%
|
(23)
+37%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
188
|
(121)
|
(141)
|
0
|
0
|
0
|
0
|
0
|
75
|
97
|
153
|
156
|
108
|
86
|
30
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
|
| Net Issuance of Debt |
30
|
(44)
|
12
|
37
|
67
|
(44)
|
147
|
131
|
58
|
25
|
(52)
|
(81)
|
(79)
|
(25)
|
(57)
|
(41)
|
29
|
17
|
62
|
96
|
(76)
|
(42)
|
10
|
43
|
222
|
193
|
191
|
161
|
134
|
118
|
124
|
83
|
68
|
|
| Cash Paid for Dividends |
(4)
|
(2)
|
(0)
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
0
|
(2)
|
0
|
0
|
0
|
(228)
|
(228)
|
(228)
|
0
|
0
|
0
|
0
|
0
|
0
|
(47)
|
(107)
|
0
|
0
|
|
| Other |
(0)
|
(10)
|
(16)
|
0
|
(15)
|
(9)
|
(72)
|
(69)
|
(66)
|
(70)
|
(55)
|
(54)
|
(53)
|
(48)
|
(42)
|
(41)
|
(47)
|
(46)
|
(39)
|
(36)
|
(28)
|
(24)
|
(19)
|
(20)
|
(16)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(26)
|
(34)
|
(42)
|
|
| Cash from Financing Activities |
213
N/A
|
(178)
N/A
|
(145)
+18%
|
26
N/A
|
41
+57%
|
(99)
N/A
|
71
N/A
|
57
-19%
|
62
+9%
|
47
-25%
|
40
-15%
|
14
-64%
|
(30)
N/A
|
8
N/A
|
(74)
N/A
|
(57)
+23%
|
(20)
+65%
|
(29)
-44%
|
22
N/A
|
61
+169%
|
(332)
N/A
|
(293)
+12%
|
(237)
+19%
|
(205)
+13%
|
206
N/A
|
178
-13%
|
177
-1%
|
145
-18%
|
119
-18%
|
56
-53%
|
(9)
N/A
|
(58)
-513%
|
(91)
-58%
|
|
| 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
|
37
|
25
|
26
|
28
|
(8)
|
2
|
2
|
(1)
|
(1)
|
2
|
3
|
2
|
1
|
(3)
|
|
| Net Change in Cash |
9
N/A
|
(175)
N/A
|
(159)
+9%
|
61
N/A
|
79
+29%
|
107
+36%
|
43
-60%
|
79
+84%
|
60
-24%
|
26
-57%
|
37
+42%
|
(31)
N/A
|
(42)
-36%
|
20
N/A
|
(83)
N/A
|
(44)
+47%
|
(17)
+61%
|
(50)
-195%
|
494
N/A
|
526
+6%
|
67
-87%
|
80
+18%
|
(439)
N/A
|
(463)
-5%
|
(55)
+88%
|
(14)
+74%
|
7
N/A
|
2
-75%
|
16
+728%
|
(68)
N/A
|
(73)
-7%
|
(59)
+19%
|
(56)
+5%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||
| Free Cash Flow |
10
N/A
|
5
-50%
|
(5)
N/A
|
8
N/A
|
34
+307%
|
35
+4%
|
77
+119%
|
79
+3%
|
76
-4%
|
82
+7%
|
86
+5%
|
86
+0%
|
98
+14%
|
114
+16%
|
106
-7%
|
120
+13%
|
107
-11%
|
95
-11%
|
86
-10%
|
61
-29%
|
44
-27%
|
34
-23%
|
18
-46%
|
20
+8%
|
16
-20%
|
36
+126%
|
39
+8%
|
43
+9%
|
33
-23%
|
15
-55%
|
22
+52%
|
35
+56%
|
61
+77%
|
|