Nitratos de Chile SA
SGO:NITRATOS
Cash Flow Statement
Cash Flow Statement
Nitratos de Chile SA
| 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 | Mar-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-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
|
4
|
4
|
5
|
0
|
2
|
2
|
2
|
0
|
4
|
4
|
4
|
0
|
0
|
4
|
8
|
0
|
13
|
9
|
5
|
5
|
7
|
8
|
8
|
8
|
(5)
|
(5)
|
(4)
|
(4)
|
1
|
0
|
0
|
|
| Cash Interest Paid |
(11)
|
(14)
|
(16)
|
(13)
|
(12)
|
(10)
|
(8)
|
(8)
|
(11)
|
(11)
|
(11)
|
(13)
|
(11)
|
(11)
|
(10)
|
(11)
|
(10)
|
(12)
|
(11)
|
(13)
|
(10)
|
1
|
(1)
|
0
|
(9)
|
(11)
|
(14)
|
(15)
|
0
|
(9)
|
(8)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
8
|
19
|
17
|
34
|
27
|
27
|
26
|
10
|
8
|
8
|
17
|
17
|
27
|
27
|
26
|
33
|
25
|
25
|
37
|
45
|
37
|
(1)
|
0
|
0
|
13
|
12
|
16
|
21
|
34
|
53
|
132
|
126
|
191
|
174
|
139
|
138
|
148
|
148
|
10
|
9
|
(1)
|
|
| Cash from Operating Activities |
(2)
N/A
|
5
N/A
|
1
-80%
|
20
+1 867%
|
15
-24%
|
18
+15%
|
18
+1%
|
2
-89%
|
(2)
N/A
|
(2)
-6%
|
10
N/A
|
8
-17%
|
21
+153%
|
20
-2%
|
18
-11%
|
25
+36%
|
17
-31%
|
15
-11%
|
30
+100%
|
36
+18%
|
31
-14%
|
1
-98%
|
(1)
N/A
|
0
N/A
|
12
N/A
|
9
-21%
|
16
+68%
|
19
+23%
|
39
+103%
|
49
+26%
|
131
+167%
|
127
-3%
|
200
+57%
|
184
-8%
|
134
-27%
|
133
-1%
|
144
+8%
|
144
0%
|
10
-93%
|
10
-3%
|
(1)
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Other Items |
(0)
|
0
|
14
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(5)
|
0
|
0
|
10
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
0
N/A
|
14
N/A
|
(1)
N/A
|
(1)
N/A
|
(1)
N/A
|
(0)
+99%
|
(0)
N/A
|
(0)
-100%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(10)
N/A
|
(5)
+50%
|
0
N/A
|
0
N/A
|
10
+47 619%
|
5
-50%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
23
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Net Issuance of Debt |
0
|
0
|
(100)
|
(130)
|
(130)
|
(130)
|
(30)
|
0
|
0
|
0
|
0
|
(24)
|
(24)
|
(34)
|
(34)
|
(10)
|
(10)
|
(11)
|
(7)
|
(7)
|
(17)
|
0
|
0
|
0
|
(10)
|
(9)
|
(16)
|
(16)
|
(28)
|
(37)
|
(91)
|
(100)
|
(108)
|
0
|
(23)
|
(23)
|
(8)
|
(8)
|
15
|
15
|
0
|
|
| Cash Paid for Dividends |
(2)
|
0
|
(22)
|
(8)
|
(8)
|
(8)
|
(2)
|
(2)
|
(2)
|
0
|
(0)
|
(0)
|
(1)
|
0
|
(2)
|
(3)
|
(4)
|
0
|
(5)
|
(6)
|
(6)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(9)
|
(38)
|
(38)
|
(38)
|
0
|
(162)
|
0
|
(205)
|
(205)
|
(43)
|
0
|
0
|
|
| Other |
4
|
(3)
|
94
|
115
|
115
|
112
|
11
|
(0)
|
4
|
3
|
3
|
20
|
15
|
19
|
8
|
(10)
|
(15)
|
(5)
|
(14)
|
(16)
|
(12)
|
(10)
|
0
|
0
|
(2)
|
(3)
|
(3)
|
(3)
|
(9)
|
(1)
|
14
|
0
|
(6)
|
8
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
|
| Cash from Financing Activities |
2
N/A
|
(18)
N/A
|
(29)
-55%
|
(24)
+17%
|
(23)
+5%
|
(26)
-15%
|
(21)
+21%
|
(2)
+89%
|
2
N/A
|
1
-61%
|
3
+304%
|
(5)
N/A
|
(9)
-98%
|
(16)
-68%
|
(28)
-83%
|
(24)
+16%
|
(30)
-26%
|
(20)
+33%
|
(26)
-28%
|
(39)
-53%
|
(34)
+13%
|
1
N/A
|
0
-58%
|
0
N/A
|
10
N/A
|
11
+1%
|
4
-62%
|
4
+8%
|
(36)
N/A
|
(47)
-29%
|
(115)
-146%
|
(143)
-25%
|
(152)
-6%
|
(134)
+12%
|
(187)
-40%
|
(187)
0%
|
(215)
-15%
|
(215)
0%
|
(29)
+86%
|
(29)
+0%
|
(1)
+96%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(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
|
2
|
0
|
0
|
1
|
(1)
|
(2)
|
(3)
|
(1)
|
(1)
|
1
|
1
|
(0)
|
|
| Net Change in Cash |
(1)
N/A
|
(14)
-2 674%
|
(14)
+2%
|
(5)
+66%
|
(9)
-77%
|
(10)
-13%
|
(3)
+71%
|
(1)
+82%
|
(1)
-2%
|
(2)
-234%
|
13
N/A
|
3
-73%
|
11
+230%
|
5
-59%
|
(9)
N/A
|
1
N/A
|
(13)
N/A
|
(5)
+62%
|
4
N/A
|
(3)
N/A
|
(3)
+4%
|
1
N/A
|
(0)
N/A
|
0
N/A
|
12
N/A
|
15
+23%
|
19
+32%
|
23
+20%
|
13
-45%
|
9
-27%
|
16
+73%
|
(16)
N/A
|
48
N/A
|
49
+3%
|
(55)
N/A
|
(56)
-2%
|
(72)
-28%
|
(73)
-1%
|
(18)
+76%
|
(18)
-2%
|
(3)
+85%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(2)
N/A
|
5
N/A
|
1
-80%
|
20
+1 867%
|
15
-24%
|
18
+15%
|
18
+1%
|
2
-89%
|
(2)
N/A
|
(2)
-6%
|
10
N/A
|
8
-17%
|
21
+153%
|
20
-2%
|
18
-11%
|
25
+36%
|
17
-31%
|
15
-11%
|
30
+100%
|
36
+18%
|
31
-14%
|
1
-98%
|
(1)
N/A
|
0
N/A
|
12
N/A
|
9
-21%
|
16
+68%
|
19
+23%
|
39
+103%
|
49
+26%
|
131
+167%
|
127
-3%
|
200
+57%
|
184
-8%
|
134
-27%
|
133
-1%
|
144
+8%
|
144
0%
|
10
-93%
|
10
-3%
|
(1)
N/A
|
|