Home Invest Belgium SA
F:H5V
Cash Flow Statement
Cash Flow Statement
Home Invest Belgium SA
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Income |
7
|
4
|
10
|
13
|
15
|
19
|
19
|
18
|
18
|
18
|
27
|
31
|
23
|
17
|
18
|
19
|
23
|
23
|
15
|
33
|
75
|
88
|
64
|
30
|
25
|
42
|
47
|
32
|
26
|
8
|
2
|
75
|
94
|
57
|
|
| 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
|
0
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
4
|
(1)
|
(2)
|
(6)
|
(10)
|
(9)
|
(5)
|
(7)
|
(10)
|
(15)
|
(18)
|
(11)
|
(3)
|
(7)
|
(13)
|
(12)
|
(7)
|
(1)
|
(21)
|
(55)
|
(65)
|
(44)
|
(9)
|
(2)
|
(17)
|
(22)
|
(5)
|
3
|
22
|
30
|
(41)
|
(61)
|
(24)
|
|
| Cash Taxes Paid |
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
|
1
|
1
|
|
| Cash Interest Paid |
3
|
3
|
3
|
3
|
2
|
2
|
3
|
5
|
3
|
0
|
4
|
6
|
4
|
4
|
3
|
3
|
3
|
3
|
4
|
4
|
9
|
12
|
9
|
8
|
9
|
9
|
9
|
10
|
10
|
10
|
10
|
11
|
12
|
11
|
|
| Change in Working Capital |
(1)
|
(2)
|
(1)
|
(3)
|
(4)
|
(2)
|
1
|
(3)
|
(8)
|
(4)
|
(2)
|
(6)
|
(7)
|
(7)
|
(9)
|
2
|
7
|
(3)
|
(7)
|
(4)
|
(10)
|
(11)
|
(5)
|
(6)
|
(6)
|
(8)
|
(8)
|
(3)
|
(3)
|
(5)
|
(6)
|
(7)
|
(11)
|
(10)
|
|
| Cash from Operating Activities |
7
N/A
|
6
-9%
|
8
+32%
|
8
-6%
|
5
-29%
|
6
+14%
|
11
+83%
|
10
-12%
|
3
-73%
|
4
+65%
|
11
+148%
|
7
-34%
|
6
-22%
|
8
+40%
|
2
-75%
|
9
+343%
|
19
+117%
|
13
-33%
|
7
-42%
|
9
+23%
|
10
+16%
|
13
+21%
|
15
+17%
|
15
-1%
|
17
+16%
|
17
+3%
|
18
+6%
|
25
+38%
|
25
-2%
|
24
-3%
|
26
+7%
|
26
+2%
|
22
-17%
|
23
+4%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(0)
|
(34)
|
(34)
|
(5)
|
(4)
|
(7)
|
(15)
|
(20)
|
(16)
|
(20)
|
(29)
|
(16)
|
(9)
|
(11)
|
(13)
|
(15)
|
(15)
|
(7)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(17)
|
(36)
|
(32)
|
|
| Other Items |
(10)
|
(10)
|
(13)
|
(12)
|
(1)
|
1
|
(3)
|
1
|
11
|
15
|
(7)
|
(5)
|
22
|
4
|
(4)
|
4
|
(34)
|
(34)
|
(3)
|
(2)
|
(15)
|
(5)
|
3
|
(2)
|
11
|
1
|
(51)
|
(62)
|
(39)
|
(41)
|
(33)
|
(10)
|
2
|
25
|
|
| Cash from Investing Activities |
(10)
N/A
|
(10)
-4%
|
(13)
-27%
|
(12)
+7%
|
(1)
+91%
|
1
N/A
|
(3)
N/A
|
(2)
+34%
|
11
N/A
|
(19)
N/A
|
(41)
-117%
|
(10)
+76%
|
18
N/A
|
(3)
N/A
|
(19)
-633%
|
(16)
+15%
|
(50)
-209%
|
(54)
-8%
|
(33)
+39%
|
(18)
+46%
|
(24)
-34%
|
(16)
+30%
|
(9)
+43%
|
(17)
-78%
|
(4)
+78%
|
(7)
-83%
|
(51)
-653%
|
(62)
-21%
|
(39)
+37%
|
(41)
-6%
|
(33)
+19%
|
(27)
+20%
|
(34)
-27%
|
(8)
+78%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(0)
|
(0)
|
(0)
|
(4)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
30
|
0
|
26
|
0
|
(1)
|
(4)
|
|
| Net Issuance of Debt |
9
|
9
|
11
|
15
|
2
|
1
|
0
|
2
|
(4)
|
28
|
42
|
11
|
(12)
|
5
|
38
|
21
|
45
|
56
|
43
|
22
|
29
|
28
|
26
|
32
|
9
|
12
|
55
|
31
|
9
|
44
|
(13)
|
(14)
|
29
|
13
|
|
| Cash Paid for Dividends |
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(12)
|
(23)
|
(13)
|
(13)
|
(13)
|
(14)
|
(14)
|
(15)
|
(16)
|
(15)
|
(16)
|
(18)
|
(16)
|
(16)
|
(16)
|
(17)
|
(18)
|
(3)
|
(11)
|
(11)
|
(20)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(7)
|
(15)
|
(15)
|
(4)
|
(5)
|
(5)
|
23
|
(7)
|
(35)
|
(5)
|
(5)
|
(6)
|
(6)
|
|
| Cash from Financing Activities |
4
N/A
|
4
-5%
|
5
+41%
|
5
-6%
|
(5)
N/A
|
(7)
-33%
|
(7)
-8%
|
(7)
+6%
|
(12)
-75%
|
18
N/A
|
32
+78%
|
0
-100%
|
(23)
N/A
|
(6)
+72%
|
15
N/A
|
8
-42%
|
32
+278%
|
42
+32%
|
29
-31%
|
7
-75%
|
9
+28%
|
5
-48%
|
(4)
N/A
|
1
N/A
|
(14)
N/A
|
(9)
+36%
|
34
N/A
|
38
+12%
|
14
-62%
|
20
+44%
|
6
-71%
|
(4)
N/A
|
11
N/A
|
(17)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||
| Net Change in Cash |
1
N/A
|
(0)
N/A
|
0
N/A
|
1
+19%
|
(1)
N/A
|
(0)
+71%
|
1
N/A
|
1
+28%
|
1
+9%
|
3
+236%
|
1
-61%
|
(3)
N/A
|
1
N/A
|
(1)
N/A
|
(2)
-110%
|
1
N/A
|
1
-4%
|
1
+17%
|
4
+237%
|
(1)
N/A
|
(4)
-182%
|
1
N/A
|
1
+4%
|
(1)
N/A
|
(1)
+1%
|
2
N/A
|
1
-47%
|
1
+35%
|
0
-91%
|
3
+3 337%
|
(2)
N/A
|
(5)
-178%
|
(1)
+71%
|
(2)
-73%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||
| Free Cash Flow |
7
N/A
|
6
-9%
|
8
+32%
|
8
-6%
|
5
-29%
|
6
+14%
|
11
+81%
|
7
-37%
|
3
-63%
|
(30)
N/A
|
(24)
+22%
|
3
N/A
|
1
-41%
|
1
-14%
|
(13)
N/A
|
(12)
+9%
|
3
N/A
|
(7)
N/A
|
(22)
-221%
|
(7)
+69%
|
2
N/A
|
1
-35%
|
2
+81%
|
(0)
N/A
|
2
N/A
|
10
+406%
|
18
+83%
|
25
+38%
|
25
-1%
|
24
-3%
|
25
+7%
|
10
-62%
|
(14)
N/A
|
(10)
+33%
|
|