Jensen Group NV
LSE:0EX6
Cash Flow Statement
Cash Flow Statement
Jensen Group NV
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Net Income |
5
|
0
|
10
|
0
|
12
|
0
|
5
|
0
|
9
|
0
|
5
|
0
|
11
|
0
|
10
|
0
|
13
|
0
|
18
|
33
|
17
|
21
|
21
|
22
|
19
|
11
|
16
|
5
|
8
|
13
|
15
|
17
|
16
|
24
|
31
|
36
|
41
|
52
|
|
| Depreciation & Amortization |
3
|
0
|
3
|
0
|
3
|
0
|
4
|
0
|
5
|
0
|
4
|
0
|
3
|
0
|
3
|
0
|
3
|
0
|
4
|
0
|
4
|
0
|
4
|
0
|
6
|
4
|
7
|
3
|
7
|
3
|
7
|
6
|
6
|
7
|
6
|
6
|
9
|
10
|
|
| Change in Deffered Taxes |
5
|
0
|
7
|
0
|
5
|
0
|
2
|
0
|
4
|
0
|
3
|
0
|
5
|
0
|
4
|
0
|
4
|
0
|
6
|
0
|
7
|
0
|
10
|
0
|
9
|
4
|
4
|
(1)
|
4
|
3
|
6
|
6
|
5
|
7
|
10
|
12
|
13
|
15
|
|
| Other Non-Cash Items |
4
|
(3)
|
2
|
(0)
|
3
|
(0)
|
5
|
(0)
|
6
|
(0)
|
2
|
(6)
|
3
|
5
|
2
|
(0)
|
2
|
(0)
|
4
|
(0)
|
1
|
1
|
0
|
(0)
|
2
|
1
|
4
|
3
|
1
|
(4)
|
2
|
0
|
(1)
|
0
|
3
|
5
|
3
|
(3)
|
|
| Cash Taxes Paid |
1
|
4
|
2
|
5
|
7
|
4
|
2
|
1
|
3
|
5
|
5
|
6
|
5
|
2
|
3
|
4
|
4
|
5
|
5
|
8
|
7
|
6
|
6
|
9
|
11
|
7
|
5
|
0
|
2
|
5
|
7
|
7
|
3
|
4
|
5
|
6
|
18
|
20
|
|
| Cash Interest Paid |
1
|
0
|
2
|
0
|
2
|
0
|
2
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
2
|
0
|
2
|
2
|
2
|
0
|
2
|
0
|
2
|
0
|
2
|
0
|
2
|
2
|
2
|
0
|
2
|
2
|
|
| Change in Working Capital |
6
|
17
|
(23)
|
19
|
(15)
|
15
|
8
|
(4)
|
(17)
|
24
|
(8)
|
(6)
|
(4)
|
25
|
4
|
25
|
(12)
|
(7)
|
(26)
|
(13)
|
(10)
|
(12)
|
(3)
|
(17)
|
(37)
|
(3)
|
(4)
|
39
|
19
|
28
|
3
|
(19)
|
(45)
|
(46)
|
(29)
|
(28)
|
(35)
|
(23)
|
|
| Cash from Operating Activities |
23
N/A
|
14
-39%
|
(1)
N/A
|
19
N/A
|
9
-53%
|
15
+66%
|
23
+56%
|
(4)
N/A
|
6
N/A
|
24
+279%
|
5
-79%
|
(11)
N/A
|
17
N/A
|
30
+81%
|
24
-22%
|
25
+6%
|
10
-61%
|
(8)
N/A
|
5
N/A
|
20
+261%
|
19
-3%
|
21
+12%
|
33
+55%
|
5
-85%
|
(1)
N/A
|
16
N/A
|
26
+62%
|
42
+59%
|
39
-6%
|
41
+4%
|
33
-20%
|
10
-70%
|
(18)
N/A
|
(8)
+57%
|
22
N/A
|
30
+41%
|
31
+0%
|
52
+68%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
0
|
(2)
|
0
|
(5)
|
0
|
(2)
|
0
|
(2)
|
0
|
(5)
|
0
|
0
|
0
|
(3)
|
(5)
|
(3)
|
0
|
(8)
|
0
|
(7)
|
0
|
(3)
|
0
|
(3)
|
0
|
(9)
|
0
|
(3)
|
0
|
(10)
|
0
|
(6)
|
(5)
|
(8)
|
(6)
|
(12)
|
(12)
|
|
| Other Items |
55
|
55
|
0
|
(4)
|
(7)
|
(11)
|
(1)
|
(5)
|
(2)
|
(2)
|
0
|
1
|
4
|
(2)
|
(2)
|
0
|
(1)
|
(5)
|
(1)
|
(3)
|
(3)
|
2
|
(1)
|
(6)
|
(3)
|
(8)
|
(0)
|
(4)
|
0
|
(14)
|
(12)
|
(2)
|
0
|
(2)
|
(5)
|
(4)
|
(30)
|
(28)
|
|
| Cash from Investing Activities |
54
N/A
|
55
+1%
|
(2)
N/A
|
(4)
-81%
|
(12)
-219%
|
(11)
+10%
|
(3)
+75%
|
(5)
-73%
|
(4)
+14%
|
(2)
+44%
|
(5)
-108%
|
1
N/A
|
4
+427%
|
(2)
N/A
|
(5)
-174%
|
(5)
+0%
|
(3)
+41%
|
(6)
-89%
|
(9)
-53%
|
(11)
-22%
|
(10)
+6%
|
(5)
+46%
|
(3)
+37%
|
(6)
-76%
|
(6)
+8%
|
(8)
-47%
|
(9)
-11%
|
(4)
+61%
|
(3)
+22%
|
(14)
-408%
|
(22)
-56%
|
(12)
+46%
|
(6)
+53%
|
(7)
-34%
|
(13)
-72%
|
(11)
+17%
|
(41)
-289%
|
(40)
+4%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(47)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
0
|
(20)
|
0
|
(0)
|
25
|
25
|
(5)
|
(5)
|
(5)
|
|
| Net Issuance of Debt |
(11)
|
0
|
6
|
0
|
(4)
|
0
|
(12)
|
0
|
(1)
|
0
|
(2)
|
0
|
(4)
|
0
|
(2)
|
0
|
(3)
|
0
|
7
|
0
|
2
|
0
|
(1)
|
(1)
|
9
|
0
|
3
|
0
|
12
|
0
|
6
|
0
|
(3)
|
(1)
|
(15)
|
(14)
|
16
|
1
|
|
| Cash Paid for Dividends |
0
|
0
|
(2)
|
0
|
(2)
|
0
|
(2)
|
0
|
(2)
|
0
|
(2)
|
0
|
(2)
|
0
|
(2)
|
0
|
(2)
|
0
|
(3)
|
0
|
(3)
|
0
|
(4)
|
(4)
|
(8)
|
0
|
(8)
|
0
|
0
|
0
|
(2)
|
0
|
(4)
|
(4)
|
(4)
|
(7)
|
(7)
|
(10)
|
|
| Other |
(3)
|
(62)
|
(3)
|
(6)
|
(2)
|
(2)
|
(4)
|
(15)
|
(3)
|
(6)
|
(1)
|
3
|
(3)
|
(25)
|
(1)
|
(9)
|
(1)
|
8
|
(2)
|
(4)
|
(2)
|
(6)
|
(2)
|
(8)
|
(3)
|
3
|
(3)
|
(4)
|
(3)
|
(18)
|
(3)
|
(16)
|
(2)
|
(4)
|
(3)
|
(1)
|
(2)
|
(2)
|
|
| Cash from Financing Activities |
(61)
N/A
|
(62)
-2%
|
1
N/A
|
(6)
N/A
|
(8)
-41%
|
(2)
+75%
|
(18)
-735%
|
(15)
+14%
|
(6)
+63%
|
(6)
-1%
|
(5)
+6%
|
3
N/A
|
(21)
N/A
|
(25)
-18%
|
(5)
+80%
|
(13)
-162%
|
(8)
+37%
|
1
N/A
|
2
+20%
|
(0)
N/A
|
(3)
-808%
|
(7)
-134%
|
(7)
-5%
|
(14)
-85%
|
(2)
+84%
|
4
N/A
|
(8)
N/A
|
(4)
+56%
|
(6)
-75%
|
(18)
-179%
|
(18)
-2%
|
(16)
+15%
|
(10)
+37%
|
16
N/A
|
3
-83%
|
(27)
N/A
|
2
N/A
|
(16)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
1
|
4
|
2
|
(2)
|
1
|
3
|
0
|
(1)
|
(1)
|
(1)
|
2
|
4
|
2
|
(1)
|
(0)
|
(1)
|
(4)
|
(2)
|
0
|
0
|
1
|
0
|
(1)
|
0
|
2
|
4
|
3
|
(0)
|
(0)
|
0
|
1
|
(3)
|
|
| Net Change in Cash |
15
N/A
|
6
-62%
|
(3)
N/A
|
8
N/A
|
(11)
N/A
|
2
N/A
|
4
+70%
|
(19)
N/A
|
(1)
+94%
|
14
N/A
|
(4)
N/A
|
(5)
-38%
|
(1)
+87%
|
3
N/A
|
12
+352%
|
6
-50%
|
1
-91%
|
(8)
N/A
|
1
N/A
|
7
+1 203%
|
6
-22%
|
8
+34%
|
19
+142%
|
(16)
N/A
|
(9)
+47%
|
12
N/A
|
10
-22%
|
35
+256%
|
29
-16%
|
9
-70%
|
(6)
N/A
|
(13)
-130%
|
(31)
-133%
|
1
N/A
|
12
+871%
|
(7)
N/A
|
(8)
-10%
|
(7)
+4%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
22
N/A
|
14
-35%
|
(3)
N/A
|
19
N/A
|
4
-78%
|
15
+253%
|
21
+43%
|
(4)
N/A
|
4
N/A
|
24
+474%
|
1
-98%
|
(11)
N/A
|
17
N/A
|
30
+81%
|
20
-33%
|
20
-3%
|
7
-67%
|
(8)
N/A
|
(2)
+72%
|
20
N/A
|
12
-39%
|
21
+78%
|
30
+42%
|
5
-84%
|
(4)
N/A
|
16
N/A
|
17
+8%
|
42
+139%
|
36
-13%
|
41
+13%
|
23
-44%
|
10
-56%
|
(24)
N/A
|
(13)
+45%
|
14
N/A
|
24
+78%
|
19
-22%
|
40
+111%
|
|