Europcar Mobility Group SA
F:E7CD
Cash Flow Statement
Cash Flow Statement
Europcar Mobility Group SA
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||
| Net Income |
(95)
|
(111)
|
(167)
|
(95)
|
(6)
|
46
|
162
|
164
|
142
|
174
|
99
|
97
|
83
|
74
|
136
|
200
|
193
|
99
|
74
|
47
|
62
|
19
|
(209)
|
(412)
|
(686)
|
(633)
|
(454)
|
(275)
|
21
|
79
|
|
| Depreciation & Amortization |
49
|
48
|
47
|
46
|
33
|
33
|
33
|
32
|
32
|
30
|
30
|
32
|
29
|
32
|
35
|
39
|
44
|
72
|
98
|
126
|
151
|
149
|
155
|
158
|
153
|
155
|
145
|
136
|
144
|
148
|
|
| Other Non-Cash Items |
270
|
284
|
354
|
323
|
230
|
175
|
63
|
76
|
83
|
52
|
130
|
125
|
105
|
93
|
37
|
48
|
90
|
164
|
189
|
188
|
169
|
163
|
145
|
130
|
303
|
259
|
260
|
283
|
146
|
199
|
|
| Cash Taxes Paid |
31
|
33
|
35
|
48
|
40
|
36
|
19
|
25
|
23
|
28
|
40
|
30
|
35
|
32
|
35
|
37
|
46
|
42
|
39
|
48
|
30
|
34
|
17
|
13
|
17
|
17
|
33
|
25
|
21
|
19
|
|
| Change in Working Capital |
(314)
|
(259)
|
(439)
|
(419)
|
(424)
|
(427)
|
(262)
|
(326)
|
(264)
|
(180)
|
(254)
|
(228)
|
(266)
|
(317)
|
(404)
|
(490)
|
(355)
|
(258)
|
(290)
|
(591)
|
(515)
|
(355)
|
472
|
1 410
|
1 051
|
748
|
(82)
|
(861)
|
(1 081)
|
(901)
|
|
| Cash from Operating Activities |
(90)
N/A
|
(38)
+58%
|
(205)
-448%
|
(145)
+29%
|
(166)
-14%
|
(173)
-4%
|
(5)
+97%
|
(55)
-1 095%
|
(7)
+87%
|
76
N/A
|
5
-94%
|
26
+426%
|
(50)
N/A
|
(119)
-140%
|
(196)
-65%
|
(202)
-3%
|
(28)
+86%
|
77
N/A
|
71
-7%
|
(230)
N/A
|
(132)
+42%
|
(24)
+82%
|
562
N/A
|
1 286
+129%
|
822
-36%
|
529
-36%
|
(131)
N/A
|
(717)
-448%
|
(770)
-7%
|
(475)
+38%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||
| Capital Expenditures |
(24)
|
(27)
|
(24)
|
(26)
|
(29)
|
(28)
|
(33)
|
(33)
|
(37)
|
(46)
|
(43)
|
(46)
|
(55)
|
(52)
|
(66)
|
(73)
|
(73)
|
(81)
|
(81)
|
(86)
|
(84)
|
(78)
|
(69)
|
(54)
|
(49)
|
(48)
|
(51)
|
(56)
|
(61)
|
(62)
|
|
| Other Items |
(53)
|
(51)
|
(59)
|
(52)
|
(26)
|
(28)
|
(8)
|
(33)
|
(67)
|
(67)
|
(149)
|
(278)
|
(718)
|
(714)
|
(579)
|
(429)
|
56
|
52
|
(48)
|
(58)
|
(96)
|
(94)
|
(52)
|
(42)
|
19
|
19
|
27
|
33
|
16
|
5
|
|
| Cash from Investing Activities |
(77)
N/A
|
(77)
-1%
|
(82)
-6%
|
(78)
+5%
|
(55)
+30%
|
(55)
0%
|
(41)
+26%
|
(66)
-59%
|
(104)
-58%
|
(113)
-9%
|
(191)
-69%
|
(323)
-69%
|
(772)
-139%
|
(766)
+1%
|
(646)
+16%
|
(502)
+22%
|
(17)
+97%
|
(28)
-63%
|
(129)
-354%
|
(144)
-12%
|
(181)
-25%
|
(172)
+5%
|
(121)
+30%
|
(97)
+20%
|
(30)
+69%
|
(29)
+4%
|
(25)
+15%
|
(23)
+7%
|
(45)
-96%
|
(58)
-29%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
464
|
461
|
448
|
0
|
(19)
|
(19)
|
(5)
|
16
|
190
|
193
|
190
|
169
|
(29)
|
(30)
|
(30)
|
(57)
|
(43)
|
(28)
|
(31)
|
(3)
|
11
|
(4)
|
1
|
247
|
248
|
248
|
247
|
0
|
|
| Net Issuance of Debt |
123
|
138
|
(165)
|
(235)
|
(185)
|
0
|
176
|
234
|
142
|
142
|
103
|
83
|
784
|
784
|
907
|
880
|
228
|
(65)
|
272
|
462
|
594
|
298
|
(381)
|
(1 010)
|
(1 320)
|
(1 000)
|
(534)
|
52
|
567
|
598
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(59)
|
(59)
|
(59)
|
0
|
(24)
|
(24)
|
(24)
|
0
|
(39)
|
(40)
|
(39)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(19)
|
(16)
|
(28)
|
(26)
|
(20)
|
(128)
|
(10)
|
(8)
|
(6)
|
(86)
|
(6)
|
(12)
|
(26)
|
41
|
(39)
|
(27)
|
(15)
|
105
|
(6)
|
(14)
|
(9)
|
(9)
|
(5)
|
(6)
|
347
|
344
|
342
|
341
|
(24)
|
(24)
|
|
| Cash from Financing Activities |
103
N/A
|
123
+19%
|
271
+121%
|
200
-26%
|
243
+22%
|
208
-14%
|
148
-29%
|
207
+40%
|
131
-37%
|
72
-45%
|
228
+215%
|
205
-10%
|
889
+333%
|
934
+5%
|
815
-13%
|
799
-2%
|
159
-80%
|
(40)
N/A
|
184
N/A
|
381
+108%
|
515
+35%
|
247
-52%
|
(375)
N/A
|
(1 020)
-172%
|
(972)
+5%
|
(409)
+58%
|
56
N/A
|
641
+1 052%
|
790
+23%
|
574
-27%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
2
|
4
|
2
|
(1)
|
1
|
(2)
|
(1)
|
0
|
(0)
|
1
|
0
|
(0)
|
(3)
|
(5)
|
(3)
|
(3)
|
(1)
|
1
|
(1)
|
0
|
2
|
(4)
|
(1)
|
(2)
|
(4)
|
4
|
2
|
2
|
6
|
3
|
|
| Net Change in Cash |
(61)
N/A
|
12
N/A
|
(15)
N/A
|
(24)
-61%
|
23
N/A
|
(22)
N/A
|
101
N/A
|
86
-15%
|
19
-78%
|
36
+90%
|
42
+15%
|
(92)
N/A
|
65
N/A
|
45
-30%
|
(30)
N/A
|
92
N/A
|
112
+22%
|
9
-92%
|
125
+1 267%
|
7
-94%
|
203
+2 768%
|
46
-77%
|
65
+39%
|
167
+158%
|
(184)
N/A
|
95
N/A
|
(98)
N/A
|
(97)
+1%
|
(18)
+81%
|
44
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||
| Free Cash Flow |
(113)
N/A
|
(64)
+44%
|
(229)
-258%
|
(172)
+25%
|
(195)
-14%
|
(200)
-3%
|
(38)
+81%
|
(88)
-133%
|
(44)
+50%
|
30
N/A
|
(38)
N/A
|
(20)
+48%
|
(104)
-428%
|
(171)
-64%
|
(262)
-54%
|
(275)
-5%
|
(101)
+63%
|
(4)
+96%
|
(10)
-152%
|
(316)
-3 097%
|
(217)
+31%
|
(102)
+53%
|
493
N/A
|
1 231
+150%
|
773
-37%
|
481
-38%
|
(182)
N/A
|
(773)
-324%
|
(831)
-8%
|
(538)
+35%
|
|