Sligro Food Group NV
AEX:SLIGR
Cash Flow Statement
Cash Flow Statement
Sligro Food Group NV
| Dec-2002 | Jun-2003 | Dec-2003 | Jun-2004 | Jan-2005 | Jul-2005 | Dec-2005 | Jul-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Jan-2010 | Jul-2010 | Jan-2011 | Jul-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Jan-2016 | Jul-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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||
| Stock-Based Compensation |
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
|
|
| Cash Taxes Paid |
(19)
|
(23)
|
(29)
|
(28)
|
(27)
|
(39)
|
(22)
|
(10)
|
(23)
|
(25)
|
(16)
|
(13)
|
(16)
|
(18)
|
(24)
|
(35)
|
(21)
|
(20)
|
(17)
|
(5)
|
(18)
|
(31)
|
(22)
|
(21)
|
(23)
|
(23)
|
(22)
|
(27)
|
(29)
|
(27)
|
(25)
|
(25)
|
(34)
|
(17)
|
(1)
|
8
|
5
|
4
|
(1)
|
(6)
|
(12)
|
(13)
|
(9)
|
(9)
|
(8)
|
(7)
|
|
| Cash Interest Paid |
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(8)
|
(10)
|
(11)
|
(13)
|
(12)
|
(11)
|
(7)
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(3)
|
(3)
|
(7)
|
(8)
|
(5)
|
(3)
|
(2)
|
(2)
|
(3)
|
(7)
|
(9)
|
(9)
|
(11)
|
(11)
|
|
| Change in Working Capital |
(110)
|
108
|
(130)
|
79
|
(142)
|
(147)
|
(169)
|
(147)
|
(180)
|
(186)
|
(236)
|
(214)
|
(288)
|
(273)
|
(296)
|
(318)
|
(309)
|
(308)
|
(315)
|
(312)
|
(324)
|
(321)
|
(340)
|
(341)
|
(348)
|
(340)
|
(348)
|
180
|
(359)
|
185
|
(371)
|
192
|
(331)
|
64
|
(285)
|
106
|
(275)
|
142
|
(284)
|
57
|
(325)
|
151
|
(372)
|
98
|
(353)
|
116
|
|
| Cash from Operating Activities |
74
N/A
|
80
+7%
|
63
-21%
|
45
-28%
|
68
+51%
|
51
-24%
|
48
-6%
|
82
+70%
|
79
-4%
|
68
-13%
|
83
+22%
|
108
+29%
|
103
-4%
|
118
+14%
|
123
+5%
|
92
-25%
|
107
+16%
|
107
+0%
|
124
+15%
|
139
+12%
|
129
-7%
|
120
-7%
|
133
+11%
|
133
+0%
|
147
+11%
|
156
+6%
|
140
-10%
|
149
+6%
|
153
+3%
|
154
+1%
|
172
+12%
|
162
-6%
|
45
-72%
|
44
-2%
|
132
+200%
|
106
-20%
|
101
-5%
|
143
+42%
|
73
-49%
|
49
-33%
|
91
+86%
|
131
+44%
|
142
+8%
|
80
-44%
|
97
+21%
|
98
+1%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(33)
|
(31)
|
(29)
|
(30)
|
(34)
|
(39)
|
(43)
|
(38)
|
(45)
|
(74)
|
(91)
|
(73)
|
(48)
|
(41)
|
(51)
|
(53)
|
(46)
|
(55)
|
(54)
|
(47)
|
(41)
|
(35)
|
(39)
|
(70)
|
(76)
|
(61)
|
(62)
|
(64)
|
(86)
|
(98)
|
(87)
|
(85)
|
(100)
|
(117)
|
(125)
|
(105)
|
(72)
|
(44)
|
(44)
|
(59)
|
(61)
|
(68)
|
(83)
|
(61)
|
(52)
|
(76)
|
|
| Other Items |
(46)
|
1
|
(1)
|
(1)
|
(63)
|
(52)
|
4
|
(85)
|
(152)
|
(53)
|
15
|
10
|
18
|
8
|
2
|
2
|
(36)
|
(27)
|
6
|
0
|
7
|
(12)
|
(12)
|
(9)
|
(15)
|
(2)
|
(11)
|
(61)
|
(44)
|
(23)
|
(103)
|
(74)
|
431
|
383
|
(2)
|
108
|
62
|
7
|
9
|
20
|
20
|
(42)
|
(36)
|
(1)
|
11
|
14
|
|
| Cash from Investing Activities |
(78)
N/A
|
(30)
+62%
|
(30)
-2%
|
(31)
-3%
|
(96)
-209%
|
(91)
+6%
|
(39)
+57%
|
(122)
-212%
|
(197)
-61%
|
(127)
+36%
|
(76)
+40%
|
(63)
+17%
|
(30)
+52%
|
(33)
-10%
|
(49)
-48%
|
(51)
-4%
|
(82)
-61%
|
(82)
0%
|
(48)
+42%
|
(47)
+2%
|
(34)
+26%
|
(47)
-37%
|
(51)
-8%
|
(80)
-58%
|
(91)
-14%
|
(62)
+31%
|
(73)
-17%
|
(125)
-71%
|
(130)
-4%
|
(121)
+7%
|
(190)
-57%
|
(159)
+16%
|
331
N/A
|
266
-20%
|
(127)
N/A
|
3
N/A
|
(10)
N/A
|
(37)
-270%
|
(35)
+5%
|
(39)
-11%
|
(41)
-5%
|
(110)
-168%
|
(119)
-8%
|
(62)
+48%
|
(41)
+34%
|
(62)
-51%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
1
|
2
|
2
|
2
|
1
|
1
|
2
|
3
|
3
|
2
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
(4)
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
2
|
1
|
0
|
1
|
2
|
2
|
6
|
5
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
|
| Net Issuance of Debt |
5
|
(44)
|
(26)
|
(7)
|
55
|
53
|
(17)
|
44
|
112
|
52
|
(26)
|
(29)
|
(28)
|
(30)
|
(31)
|
(29)
|
65
|
80
|
(53)
|
(53)
|
0
|
0
|
0
|
0
|
(53)
|
(53)
|
0
|
30
|
29
|
(2)
|
43
|
44
|
(11)
|
22
|
18
|
(24)
|
(90)
|
(93)
|
(23)
|
(43)
|
(45)
|
28
|
28
|
(22)
|
4
|
(9)
|
|
| Cash Paid for Dividends |
(2)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(18)
|
(18)
|
(10)
|
(10)
|
(14)
|
(14)
|
(19)
|
(19)
|
(44)
|
(44)
|
(31)
|
(31)
|
(46)
|
(46)
|
(46)
|
(46)
|
(46)
|
(63)
|
(48)
|
(48)
|
(52)
|
(55)
|
(57)
|
(59)
|
(62)
|
(397)
|
(394)
|
(62)
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(24)
|
(24)
|
(13)
|
(13)
|
(18)
|
|
| Other |
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
10
|
0
|
(4)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(3)
|
(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
|
|
| Cash from Financing Activities |
4
N/A
|
(49)
N/A
|
(30)
+38%
|
(13)
+57%
|
49
N/A
|
45
-8%
|
(23)
N/A
|
28
N/A
|
106
+280%
|
55
-48%
|
(38)
N/A
|
(47)
-24%
|
(43)
+9%
|
(49)
-15%
|
(51)
-2%
|
(78)
-54%
|
18
N/A
|
46
+161%
|
(87)
N/A
|
(103)
-17%
|
(50)
+52%
|
(49)
+1%
|
(49)
N/A
|
(46)
+6%
|
(117)
-153%
|
(99)
+16%
|
(47)
+52%
|
(22)
+53%
|
(25)
-14%
|
(57)
-128%
|
(14)
+75%
|
(12)
+14%
|
(403)
-3 258%
|
(373)
+7%
|
(45)
+88%
|
(50)
-11%
|
(89)
-78%
|
(92)
-3%
|
(22)
+76%
|
(43)
-95%
|
(57)
-33%
|
5
N/A
|
5
N/A
|
(35)
N/A
|
(10)
+71%
|
(28)
-180%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
0
N/A
|
1
+1 000%
|
2
+82%
|
1
-70%
|
20
+3 300%
|
6
-72%
|
(14)
N/A
|
(12)
+13%
|
(12)
-1%
|
(3)
+75%
|
(31)
-890%
|
(2)
+93%
|
30
N/A
|
35
+17%
|
24
-33%
|
(36)
N/A
|
43
N/A
|
72
+67%
|
(11)
N/A
|
(10)
+11%
|
45
N/A
|
24
-47%
|
33
+38%
|
7
-79%
|
(61)
N/A
|
(6)
+91%
|
20
N/A
|
2
-90%
|
(2)
N/A
|
(24)
-1 100%
|
(32)
-33%
|
(9)
+72%
|
(27)
-200%
|
(63)
-133%
|
(40)
+37%
|
59
N/A
|
2
-97%
|
14
+600%
|
16
+14%
|
(33)
N/A
|
(7)
+79%
|
26
N/A
|
28
+8%
|
(17)
N/A
|
46
N/A
|
8
-83%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
42
N/A
|
49
+17%
|
33
-32%
|
15
-55%
|
34
+127%
|
12
-65%
|
5
-58%
|
44
+771%
|
34
-23%
|
(6)
N/A
|
(8)
-34%
|
35
N/A
|
54
+57%
|
77
+41%
|
73
-5%
|
40
-45%
|
61
+55%
|
53
-14%
|
70
+34%
|
93
+32%
|
88
-5%
|
85
-4%
|
94
+11%
|
63
-33%
|
71
+14%
|
95
+34%
|
78
-18%
|
85
+9%
|
67
-21%
|
56
-16%
|
85
+52%
|
77
-9%
|
(55)
N/A
|
(73)
-33%
|
7
N/A
|
1
-86%
|
29
+2 800%
|
99
+241%
|
29
-71%
|
(10)
N/A
|
30
N/A
|
63
+110%
|
59
-6%
|
19
-68%
|
45
+137%
|
22
-51%
|
|