Constellium SE
NYSE:CSTM
Cash Flow Statement
Cash Flow Statement
Constellium SE
| Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | 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 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(100)
|
(51)
|
149
|
92
|
135
|
131
|
96
|
128
|
132
|
99
|
54
|
(7)
|
(82)
|
(139)
|
(552)
|
(529)
|
(473)
|
(413)
|
(4)
|
17
|
23
|
29
|
(31)
|
(68)
|
(28)
|
168
|
190
|
238
|
200
|
(16)
|
64
|
9
|
(40)
|
(21)
|
(17)
|
62
|
202
|
281
|
262
|
393
|
253
|
285
|
308
|
151
|
215
|
148
|
129
|
124
|
163
|
102
|
60
|
81
|
46
|
131
|
275
|
|
| Depreciation & Amortization |
4
|
9
|
14
|
17
|
21
|
26
|
32
|
0
|
43
|
0
|
49
|
101
|
132
|
148
|
140
|
142
|
129
|
150
|
155
|
164
|
167
|
171
|
171
|
172
|
177
|
186
|
197
|
210
|
224
|
240
|
256
|
265
|
276
|
283
|
259
|
256
|
250
|
244
|
267
|
270
|
275
|
281
|
287
|
293
|
295
|
299
|
300
|
303
|
315
|
300
|
304
|
301
|
299
|
321
|
330
|
|
| Stock-Based Compensation |
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
22
|
6
|
13
|
18
|
25
|
18
|
18
|
20
|
22
|
|
| Other Non-Cash Items |
238
|
212
|
36
|
106
|
30
|
56
|
84
|
55
|
70
|
159
|
180
|
224
|
240
|
215
|
646
|
592
|
591
|
599
|
167
|
184
|
203
|
170
|
301
|
352
|
345
|
133
|
70
|
(10)
|
(4)
|
224
|
152
|
224
|
162
|
135
|
225
|
178
|
229
|
241
|
257
|
235
|
357
|
207
|
62
|
105
|
4
|
118
|
223
|
221
|
214
|
244
|
267
|
280
|
236
|
271
|
267
|
|
| Cash Taxes Paid |
26
|
34
|
28
|
27
|
27
|
25
|
29
|
31
|
30
|
31
|
27
|
32
|
38
|
26
|
9
|
2
|
1
|
11
|
14
|
14
|
15
|
4
|
18
|
17
|
22
|
34
|
23
|
28
|
23
|
9
|
6
|
3
|
(23)
|
(8)
|
(9)
|
(17)
|
4
|
(2)
|
(3)
|
6
|
25
|
14
|
17
|
19
|
1
|
21
|
33
|
31
|
48
|
51
|
47
|
50
|
28
|
27
|
50
|
|
| Cash Interest Paid |
44
|
50
|
28
|
36
|
33
|
35
|
36
|
29
|
31
|
25
|
39
|
36
|
80
|
110
|
143
|
167
|
161
|
156
|
174
|
185
|
179
|
200
|
185
|
182
|
165
|
165
|
129
|
145
|
147
|
153
|
158
|
156
|
153
|
144
|
140
|
134
|
139
|
121
|
128
|
113
|
110
|
114
|
113
|
118
|
122
|
124
|
102
|
123
|
124
|
99
|
93
|
88
|
82
|
104
|
104
|
|
| Change in Working Capital |
(121)
|
(56)
|
47
|
22
|
93
|
53
|
(28)
|
16
|
(14)
|
(44)
|
(71)
|
(70)
|
60
|
110
|
277
|
207
|
148
|
121
|
(230)
|
(154)
|
(272)
|
(315)
|
(281)
|
(356)
|
(421)
|
(444)
|
(391)
|
(216)
|
(88)
|
(82)
|
(25)
|
(39)
|
(59)
|
(27)
|
(133)
|
(231)
|
(351)
|
(456)
|
(429)
|
(558)
|
(507)
|
(332)
|
(207)
|
(123)
|
(67)
|
(116)
|
(247)
|
(117)
|
(130)
|
(238)
|
(330)
|
(362)
|
(330)
|
(375)
|
(383)
|
|
| Cash from Operating Activities |
21
N/A
|
114
+443%
|
246
+116%
|
237
-4%
|
279
+18%
|
266
-5%
|
184
-31%
|
227
+23%
|
231
+2%
|
227
-2%
|
212
-7%
|
228
+8%
|
330
+45%
|
334
+1%
|
511
+53%
|
412
-19%
|
395
-4%
|
457
+16%
|
88
-81%
|
211
+140%
|
121
-43%
|
55
-55%
|
160
+191%
|
100
-38%
|
73
-27%
|
43
-41%
|
66
+53%
|
222
+236%
|
332
+50%
|
366
+10%
|
447
+22%
|
459
+3%
|
339
-26%
|
370
+9%
|
334
-10%
|
265
-21%
|
330
+25%
|
310
-6%
|
357
+15%
|
340
-5%
|
378
+11%
|
441
+17%
|
450
+2%
|
426
-5%
|
447
+5%
|
449
+0%
|
433
-4%
|
533
+23%
|
575
+8%
|
424
-26%
|
301
-29%
|
298
-1%
|
238
-20%
|
332
+39%
|
489
+47%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(104)
|
(127)
|
(126)
|
(117)
|
(134)
|
(148)
|
(144)
|
(154)
|
(159)
|
(179)
|
(199)
|
(250)
|
(292)
|
(320)
|
(350)
|
(344)
|
(343)
|
(332)
|
(355)
|
(337)
|
(319)
|
(300)
|
(276)
|
(263)
|
(253)
|
(261)
|
(277)
|
(289)
|
(310)
|
(297)
|
(271)
|
(269)
|
(239)
|
(225)
|
(182)
|
(157)
|
(158)
|
(176)
|
(232)
|
(233)
|
(242)
|
(268)
|
(273)
|
(309)
|
(323)
|
(319)
|
(366)
|
(345)
|
(369)
|
(389)
|
(413)
|
(405)
|
(393)
|
(372)
|
(330)
|
|
| Other Items |
30
|
24
|
(5)
|
(6)
|
7
|
14
|
12
|
13
|
0
|
(3)
|
(17)
|
(375)
|
(369)
|
(376)
|
(372)
|
(36)
|
(39)
|
(12)
|
(10)
|
2
|
(4)
|
(8)
|
(16)
|
(4)
|
(8)
|
177
|
186
|
100
|
107
|
(91)
|
(82)
|
1
|
5
|
4
|
6
|
9
|
12
|
15
|
11
|
9
|
5
|
2
|
3
|
3
|
3
|
51
|
150
|
55
|
56
|
74
|
100
|
103
|
107
|
47
|
21
|
|
| Cash from Investing Activities |
(74)
N/A
|
(103)
-39%
|
(131)
-27%
|
(123)
+6%
|
(127)
-3%
|
(134)
-6%
|
(132)
+1%
|
(141)
-7%
|
(159)
-13%
|
(182)
-14%
|
(216)
-19%
|
(625)
-189%
|
(661)
-6%
|
(696)
-5%
|
(722)
-4%
|
(380)
+47%
|
(382)
-1%
|
(344)
+10%
|
(365)
-6%
|
(335)
+8%
|
(323)
+4%
|
(308)
+5%
|
(292)
+5%
|
(267)
+9%
|
(261)
+2%
|
(84)
+68%
|
(91)
-8%
|
(189)
-108%
|
(203)
-7%
|
(388)
-91%
|
(353)
+9%
|
(268)
+24%
|
(234)
+13%
|
(221)
+6%
|
(176)
+20%
|
(148)
+16%
|
(146)
+1%
|
(161)
-10%
|
(221)
-37%
|
(224)
-1%
|
(237)
-6%
|
(266)
-12%
|
(270)
-2%
|
(306)
-13%
|
(320)
-5%
|
(268)
+16%
|
(216)
+19%
|
(291)
-35%
|
(313)
-8%
|
(315)
-1%
|
(313)
+1%
|
(301)
+4%
|
(286)
+5%
|
(325)
-14%
|
(309)
+5%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
1
|
0
|
0
|
162
|
162
|
162
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
375
|
375
|
0
|
0
|
0
|
259
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(42)
|
(60)
|
(79)
|
(87)
|
(87)
|
(94)
|
(115)
|
|
| Net Issuance of Debt |
69
|
(11)
|
(37)
|
169
|
47
|
135
|
197
|
(18)
|
256
|
255
|
835
|
638
|
358
|
344
|
(211)
|
329
|
295
|
(57)
|
(217)
|
(549)
|
(487)
|
(139)
|
(90)
|
(93)
|
(98)
|
(163)
|
(68)
|
(6)
|
(72)
|
(93)
|
(77)
|
(150)
|
64
|
145
|
118
|
(9)
|
(204)
|
(197)
|
(377)
|
(259)
|
(284)
|
(341)
|
(157)
|
(79)
|
(89)
|
(172)
|
(166)
|
(245)
|
(178)
|
(31)
|
28
|
38
|
69
|
56
|
(67)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
(147)
|
(147)
|
(147)
|
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
|
0
|
0
|
|
| Other |
(44)
|
(53)
|
(49)
|
(158)
|
(167)
|
(168)
|
(169)
|
(64)
|
(82)
|
(75)
|
(82)
|
(82)
|
(72)
|
(90)
|
(97)
|
(86)
|
(59)
|
(145)
|
(13)
|
(22)
|
(19)
|
79
|
(108)
|
(91)
|
(91)
|
(75)
|
(14)
|
(20)
|
(13)
|
(17)
|
1
|
7
|
(4)
|
(9)
|
(17)
|
(34)
|
(67)
|
(65)
|
(58)
|
(45)
|
2
|
6
|
(6)
|
(9)
|
(14)
|
(17)
|
(11)
|
(7)
|
(6)
|
(30)
|
(10)
|
(22)
|
(42)
|
(20)
|
(33)
|
|
| Cash from Financing Activities |
26
N/A
|
(63)
N/A
|
(86)
-37%
|
11
N/A
|
(105)
N/A
|
(18)
+83%
|
43
N/A
|
(67)
N/A
|
174
N/A
|
180
+3%
|
753
+318%
|
556
-26%
|
286
-49%
|
254
-11%
|
(308)
N/A
|
243
N/A
|
236
-3%
|
173
-27%
|
145
-16%
|
(196)
N/A
|
(131)
+33%
|
(60)
+54%
|
61
N/A
|
75
+23%
|
70
-7%
|
21
-70%
|
(82)
N/A
|
(26)
+68%
|
(85)
-227%
|
(110)
-29%
|
(76)
+31%
|
(143)
-88%
|
60
N/A
|
136
+127%
|
101
-26%
|
(43)
N/A
|
(271)
-530%
|
(262)
+3%
|
(435)
-66%
|
(304)
+30%
|
(282)
+7%
|
(335)
-19%
|
(163)
+51%
|
(88)
+46%
|
(103)
-17%
|
(189)
-83%
|
(177)
+6%
|
(259)
-46%
|
(227)
+12%
|
(121)
+47%
|
(61)
+50%
|
(71)
-16%
|
(59)
+17%
|
(58)
+2%
|
(215)
-271%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
12
|
10
|
0
|
1
|
2
|
2
|
(1)
|
(2)
|
(2)
|
1
|
6
|
13
|
11
|
11
|
4
|
(4)
|
0
|
0
|
3
|
4
|
(3)
|
(5)
|
(7)
|
(6)
|
(2)
|
(1)
|
2
|
4
|
3
|
5
|
2
|
0
|
0
|
(5)
|
(4)
|
(2)
|
(1)
|
4
|
7
|
6
|
7
|
8
|
2
|
0
|
(2)
|
(4)
|
7
|
0
|
1
|
1
|
(9)
|
(5)
|
4
|
3
|
14
|
|
| Net Change in Cash |
(15)
N/A
|
(42)
-180%
|
29
N/A
|
126
+334%
|
49
-61%
|
116
+137%
|
94
-19%
|
17
-82%
|
244
+1 335%
|
226
-7%
|
755
+234%
|
172
-77%
|
(34)
N/A
|
(97)
-185%
|
(515)
-431%
|
271
N/A
|
249
-8%
|
286
+15%
|
(129)
N/A
|
(316)
-145%
|
(336)
-6%
|
(318)
+5%
|
(78)
+75%
|
(98)
-26%
|
(120)
-22%
|
(21)
+83%
|
(105)
-400%
|
11
N/A
|
47
+327%
|
(127)
N/A
|
20
N/A
|
48
+140%
|
165
+244%
|
280
+70%
|
255
-9%
|
72
-72%
|
(88)
N/A
|
(109)
-24%
|
(292)
-168%
|
(182)
+38%
|
(134)
+26%
|
(152)
-13%
|
19
N/A
|
32
+68%
|
22
-31%
|
(12)
N/A
|
47
N/A
|
(16)
N/A
|
36
N/A
|
(11)
N/A
|
(82)
-645%
|
(80)
+2%
|
(103)
-28%
|
(48)
+53%
|
(21)
+56%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(83)
N/A
|
(13)
+84%
|
120
N/A
|
120
N/A
|
145
+21%
|
118
-19%
|
40
-66%
|
73
+83%
|
72
-1%
|
48
-33%
|
13
-73%
|
(22)
N/A
|
38
N/A
|
14
-63%
|
161
+1 050%
|
68
-58%
|
52
-24%
|
125
+140%
|
(267)
N/A
|
(126)
+53%
|
(198)
-57%
|
(245)
-24%
|
(116)
+53%
|
(163)
-41%
|
(180)
-10%
|
(218)
-21%
|
(211)
+3%
|
(67)
+68%
|
22
N/A
|
69
+214%
|
176
+155%
|
190
+8%
|
100
-47%
|
145
+45%
|
152
+5%
|
108
-29%
|
172
+59%
|
134
-22%
|
125
-7%
|
107
-14%
|
136
+27%
|
173
+27%
|
177
+2%
|
117
-34%
|
124
+6%
|
130
+5%
|
67
-48%
|
188
+181%
|
205
+9%
|
35
-83%
|
(112)
N/A
|
(107)
+4%
|
(154)
-44%
|
(40)
+74%
|
159
N/A
|
|