Aalberts NV
AEX:AALB
Cash Flow Statement
Cash Flow Statement
Aalberts NV
| Dec-2002 | Jun-2003 | Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
75
|
79
|
77
|
89
|
92
|
109
|
116
|
137
|
161
|
177
|
184
|
191
|
169
|
102
|
86
|
129
|
167
|
194
|
195
|
197
|
202
|
196
|
207
|
216
|
226
|
241
|
247
|
261
|
268
|
286
|
302
|
311
|
329
|
334
|
321
|
254
|
187
|
291
|
506
|
527
|
445
|
457
|
463
|
442
|
292
|
258
|
261
|
|
| Depreciation & Amortization |
48
|
53
|
53
|
47
|
54
|
45
|
51
|
58
|
61
|
66
|
70
|
75
|
82
|
84
|
83
|
80
|
81
|
83
|
85
|
91
|
94
|
96
|
97
|
99
|
105
|
116
|
120
|
122
|
124
|
127
|
121
|
120
|
133
|
153
|
173
|
159
|
192
|
191
|
200
|
201
|
188
|
193
|
199
|
205
|
219
|
224
|
226
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
0
|
6
|
1
|
0
|
2
|
2
|
(0)
|
0
|
|
| Other Non-Cash Items |
(24)
|
(22)
|
(12)
|
(7)
|
(13)
|
(8)
|
(11)
|
(24)
|
(25)
|
(22)
|
(33)
|
(51)
|
(39)
|
(22)
|
(4)
|
(12)
|
(13)
|
(7)
|
(19)
|
(36)
|
(70)
|
(83)
|
(81)
|
(83)
|
(89)
|
(100)
|
(102)
|
(96)
|
(88)
|
(92)
|
(94)
|
(100)
|
(125)
|
(123)
|
(100)
|
(81)
|
13
|
(92)
|
(183)
|
(261)
|
(38)
|
(41)
|
(39)
|
(35)
|
75
|
59
|
(24)
|
|
| Cash Taxes Paid |
22
|
21
|
9
|
4
|
11
|
9
|
14
|
27
|
30
|
29
|
32
|
40
|
45
|
27
|
6
|
14
|
22
|
20
|
27
|
44
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
54
|
0
|
120
|
47
|
89
|
87
|
103
|
113
|
104
|
89
|
85
|
|
| Cash Interest Paid |
19
|
20
|
17
|
16
|
15
|
8
|
21
|
25
|
32
|
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
|
22
|
0
|
15
|
5
|
16
|
29
|
38
|
32
|
32
|
35
|
42
|
|
| Change in Working Capital |
(21)
|
(13)
|
0
|
(23)
|
(34)
|
(37)
|
(10)
|
(44)
|
(69)
|
(121)
|
(50)
|
(51)
|
(48)
|
46
|
32
|
(15)
|
(49)
|
(103)
|
(63)
|
(46)
|
(23)
|
(24)
|
(11)
|
(14)
|
(7)
|
(7)
|
(21)
|
11
|
2
|
(23)
|
8
|
(40)
|
(14)
|
(12)
|
(15)
|
37
|
(14)
|
60
|
(232)
|
(249)
|
(348)
|
(243)
|
(132)
|
(162)
|
(153)
|
(123)
|
(88)
|
|
| Cash from Operating Activities |
80
N/A
|
97
+22%
|
118
+22%
|
106
-10%
|
98
-8%
|
110
+12%
|
146
+33%
|
127
-13%
|
129
+2%
|
100
-22%
|
171
+71%
|
165
-4%
|
165
0%
|
209
+27%
|
196
-6%
|
182
-7%
|
185
+2%
|
168
-9%
|
198
+18%
|
206
+4%
|
202
-2%
|
184
-9%
|
213
+15%
|
217
+2%
|
236
+8%
|
251
+7%
|
244
-3%
|
298
+22%
|
306
+3%
|
297
-3%
|
336
+13%
|
291
-14%
|
322
+11%
|
352
+9%
|
378
+7%
|
389
+3%
|
378
-3%
|
450
+19%
|
292
-35%
|
218
-25%
|
247
+13%
|
367
+48%
|
492
+34%
|
450
-9%
|
433
-4%
|
417
-4%
|
375
-10%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(34)
|
(29)
|
(31)
|
(30)
|
(42)
|
(50)
|
(62)
|
(75)
|
(78)
|
(87)
|
(108)
|
(119)
|
(113)
|
(87)
|
(52)
|
(46)
|
(61)
|
(77)
|
(84)
|
(93)
|
(107)
|
(121)
|
(114)
|
(89)
|
(90)
|
(90)
|
(100)
|
(119)
|
(116)
|
(116)
|
(120)
|
(122)
|
(136)
|
(150)
|
(158)
|
(152)
|
(118)
|
(109)
|
(157)
|
(189)
|
(202)
|
(239)
|
(235)
|
(244)
|
(263)
|
(243)
|
(224)
|
|
| Other Items |
(141)
|
(108)
|
(14)
|
(17)
|
(65)
|
(79)
|
(94)
|
(187)
|
(121)
|
(115)
|
(102)
|
(256)
|
(275)
|
(9)
|
2
|
3
|
(69)
|
(142)
|
(107)
|
(35)
|
(15)
|
(34)
|
(23)
|
(24)
|
(242)
|
(202)
|
(81)
|
(162)
|
(105)
|
(72)
|
(38)
|
(33)
|
(110)
|
(133)
|
(106)
|
(65)
|
(5)
|
(51)
|
109
|
94
|
(110)
|
(34)
|
102
|
104
|
35
|
(155)
|
(287)
|
|
| Cash from Investing Activities |
(174)
N/A
|
(137)
+22%
|
(44)
+68%
|
(47)
-7%
|
(107)
-126%
|
(129)
-21%
|
(156)
-21%
|
(262)
-67%
|
(199)
+24%
|
(202)
-2%
|
(210)
-4%
|
(375)
-79%
|
(387)
-3%
|
(96)
+75%
|
(51)
+47%
|
(44)
+14%
|
(130)
-199%
|
(219)
-68%
|
(192)
+13%
|
(128)
+33%
|
(122)
+5%
|
(156)
-28%
|
(137)
+12%
|
(113)
+17%
|
(332)
-193%
|
(292)
+12%
|
(181)
+38%
|
(281)
-56%
|
(221)
+22%
|
(188)
+15%
|
(158)
+16%
|
(155)
+2%
|
(246)
-59%
|
(283)
-15%
|
(264)
+7%
|
(217)
+18%
|
(123)
+43%
|
(160)
-30%
|
(47)
+70%
|
(95)
-100%
|
(312)
-229%
|
(273)
+12%
|
(133)
+51%
|
(139)
-5%
|
(228)
-64%
|
(398)
-74%
|
(511)
-28%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
60
|
24
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
55
|
55
|
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
|
(60)
|
(76)
|
|
| Net Issuance of Debt |
2
|
(1)
|
(31)
|
(55)
|
(6)
|
50
|
35
|
112
|
59
|
17
|
21
|
232
|
230
|
(81)
|
(83)
|
(86)
|
(46)
|
33
|
(32)
|
(142)
|
(129)
|
(108)
|
(118)
|
(95)
|
203
|
210
|
78
|
77
|
(64)
|
32
|
15
|
(125)
|
30
|
73
|
(41)
|
(97)
|
(170)
|
(182)
|
(199)
|
175
|
214
|
(109)
|
(86)
|
(91)
|
(123)
|
378
|
383
|
|
| Cash Paid for Dividends |
(6)
|
(7)
|
(7)
|
(6)
|
(5)
|
(10)
|
(10)
|
(12)
|
(12)
|
(13)
|
(13)
|
(16)
|
(15)
|
(10)
|
(11)
|
(7)
|
(7)
|
(9)
|
(9)
|
(20)
|
(20)
|
(17)
|
(17)
|
(45)
|
(45)
|
(51)
|
(51)
|
(58)
|
(58)
|
(64)
|
(64)
|
(72)
|
(72)
|
(83)
|
(83)
|
0
|
(89)
|
0
|
(66)
|
0
|
(183)
|
0
|
(123)
|
(231)
|
(125)
|
(141)
|
(124)
|
|
| Other |
(4)
|
(6)
|
(11)
|
(3)
|
(4)
|
3
|
13
|
(7)
|
(6)
|
3
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(7)
|
(24)
|
(20)
|
(3)
|
(0)
|
(0)
|
(8)
|
(7)
|
(0)
|
(0)
|
(0)
|
(4)
|
(4)
|
0
|
(8)
|
(9)
|
(3)
|
(4)
|
(6)
|
(5)
|
0
|
(12)
|
|
| Cash from Financing Activities |
53
N/A
|
10
-80%
|
(49)
N/A
|
(64)
-32%
|
(15)
+77%
|
42
N/A
|
38
-10%
|
93
+146%
|
41
-56%
|
61
+50%
|
63
+4%
|
216
+241%
|
215
-1%
|
(91)
N/A
|
(94)
-3%
|
(93)
+1%
|
(53)
+43%
|
24
N/A
|
(40)
N/A
|
(162)
-304%
|
(149)
+8%
|
(126)
+15%
|
(135)
-8%
|
(142)
-5%
|
155
N/A
|
152
-2%
|
3
-98%
|
(1)
N/A
|
(124)
-24 720%
|
(33)
+74%
|
(50)
-52%
|
(204)
-311%
|
(49)
+76%
|
(10)
+80%
|
(124)
-1 175%
|
(98)
+21%
|
(262)
-169%
|
(275)
-5%
|
(266)
+3%
|
100
N/A
|
23
-77%
|
(295)
N/A
|
(213)
+28%
|
(327)
-53%
|
(253)
+23%
|
177
N/A
|
172
-3%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(6)
|
(4)
|
2
|
(1)
|
2
|
5
|
(1)
|
(5)
|
2
|
2
|
1
|
2
|
(9)
|
(13)
|
(11)
|
(7)
|
(19)
|
(7)
|
13
|
(4)
|
(6)
|
(1)
|
2
|
(4)
|
(2)
|
8
|
5
|
(3)
|
(9)
|
(6)
|
1
|
2
|
(9)
|
(17)
|
1
|
|
| Net Change in Cash |
(42)
N/A
|
(30)
+30%
|
25
N/A
|
(5)
N/A
|
(24)
-352%
|
23
N/A
|
28
+18%
|
(42)
N/A
|
(29)
+30%
|
(41)
-40%
|
24
N/A
|
5
-79%
|
(14)
N/A
|
19
N/A
|
54
+187%
|
44
-18%
|
4
-90%
|
(22)
N/A
|
(35)
-62%
|
(89)
-156%
|
(66)
+27%
|
(94)
-44%
|
(58)
+39%
|
(36)
+38%
|
50
N/A
|
98
+98%
|
55
-44%
|
9
-84%
|
(58)
N/A
|
70
N/A
|
142
+103%
|
(73)
N/A
|
21
N/A
|
58
+171%
|
(8)
N/A
|
71
N/A
|
(9)
N/A
|
23
N/A
|
(17)
N/A
|
220
N/A
|
(50)
N/A
|
(208)
-315%
|
147
N/A
|
(15)
N/A
|
(58)
-273%
|
179
N/A
|
37
-79%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
46
N/A
|
68
+48%
|
87
+28%
|
76
-12%
|
56
-26%
|
60
+7%
|
84
+39%
|
52
-39%
|
51
-1%
|
13
-74%
|
64
+378%
|
46
-28%
|
52
+13%
|
122
+135%
|
144
+18%
|
136
-6%
|
125
-8%
|
91
-27%
|
114
+25%
|
113
-1%
|
96
-15%
|
63
-34%
|
99
+57%
|
128
+29%
|
146
+14%
|
161
+11%
|
144
-10%
|
178
+23%
|
190
+7%
|
182
-4%
|
216
+19%
|
169
-22%
|
186
+10%
|
202
+9%
|
220
+9%
|
237
+8%
|
260
+10%
|
341
+31%
|
135
-60%
|
29
-78%
|
45
+54%
|
128
+183%
|
258
+101%
|
206
-20%
|
170
-18%
|
174
+3%
|
151
-13%
|
|