Corbion NV
OTC:CSNVY
Cash Flow Statement
Cash Flow Statement
Corbion NV
| Sep-2002 | Dec-2002 | Jun-2003 | Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | 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 |
302
|
0
|
286
|
253
|
218
|
224
|
437
|
423
|
97
|
105
|
241
|
203
|
93
|
90
|
61
|
87
|
104
|
99
|
75
|
(174)
|
17
|
27
|
24
|
7
|
(6)
|
(18)
|
15
|
80
|
106
|
104
|
92
|
85
|
69
|
54
|
48
|
26
|
45
|
104
|
129
|
82
|
71
|
111
|
105
|
117
|
97
|
77
|
107
|
|
| Depreciation & Amortization |
96
|
0
|
110
|
144
|
132
|
145
|
78
|
76
|
69
|
69
|
70
|
66
|
63
|
66
|
66
|
69
|
82
|
107
|
113
|
103
|
6
|
43
|
42
|
41
|
42
|
44
|
46
|
46
|
47
|
50
|
46
|
45
|
44
|
42
|
51
|
62
|
64
|
60
|
60
|
64
|
70
|
76
|
80
|
85
|
90
|
87
|
85
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
2
|
0
|
1
|
0
|
2
|
0
|
3
|
0
|
2
|
0
|
4
|
2
|
4
|
4
|
4
|
4
|
5
|
5
|
4
|
4
|
5
|
6
|
|
| Other Non-Cash Items |
(60)
|
0
|
(90)
|
(59)
|
(44)
|
(30)
|
(328)
|
(305)
|
35
|
77
|
(122)
|
(76)
|
71
|
24
|
27
|
23
|
26
|
31
|
28
|
272
|
64
|
146
|
151
|
(9)
|
20
|
77
|
59
|
18
|
7
|
11
|
29
|
32
|
32
|
33
|
29
|
50
|
36
|
(9)
|
(36)
|
(7)
|
14
|
(3)
|
1
|
(22)
|
(2)
|
17
|
2
|
|
| Cash Taxes Paid |
56
|
0
|
0
|
20
|
0
|
30
|
25
|
23
|
(5)
|
16
|
32
|
6
|
(6)
|
(7)
|
(5)
|
0
|
23
|
34
|
29
|
20
|
(48)
|
(2)
|
33
|
12
|
9
|
7
|
14
|
23
|
29
|
23
|
18
|
17
|
9
|
10
|
8
|
4
|
1
|
11
|
22
|
26
|
18
|
18
|
20
|
12
|
18
|
16
|
13
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
73
|
52
|
42
|
46
|
45
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
31
|
31
|
26
|
23
|
15
|
9
|
7
|
6
|
6
|
7
|
7
|
8
|
7
|
8
|
9
|
9
|
10
|
11
|
11
|
12
|
13
|
14
|
18
|
24
|
27
|
31
|
25
|
16
|
|
| Change in Working Capital |
(98)
|
(35)
|
(46)
|
(5)
|
(18)
|
(75)
|
(114)
|
(115)
|
(7)
|
(73)
|
(82)
|
(55)
|
(142)
|
(81)
|
44
|
99
|
31
|
(49)
|
(100)
|
(53)
|
140
|
(19)
|
(78)
|
(29)
|
(22)
|
(36)
|
(44)
|
(34)
|
(34)
|
(42)
|
(65)
|
(45)
|
(25)
|
(29)
|
(24)
|
(23)
|
(39)
|
(47)
|
(56)
|
(116)
|
(130)
|
(145)
|
(110)
|
(15)
|
(14)
|
3
|
(25)
|
|
| Cash from Operating Activities |
240
N/A
|
(35)
N/A
|
260
N/A
|
333
+28%
|
310
-7%
|
263
-15%
|
73
-72%
|
79
+9%
|
194
+145%
|
178
-8%
|
108
-39%
|
139
+29%
|
86
-38%
|
99
+15%
|
200
+103%
|
277
+39%
|
243
-12%
|
189
-22%
|
117
-38%
|
148
+27%
|
227
+53%
|
197
-13%
|
138
-30%
|
10
-93%
|
34
+247%
|
67
+94%
|
75
+12%
|
110
+47%
|
126
+14%
|
123
-3%
|
101
-18%
|
118
+17%
|
119
+1%
|
100
-17%
|
105
+5%
|
114
+9%
|
107
-7%
|
109
+2%
|
97
-11%
|
22
-77%
|
25
+11%
|
39
+57%
|
77
+97%
|
165
+115%
|
170
+3%
|
184
+8%
|
169
-8%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(115)
|
0
|
(137)
|
(141)
|
(107)
|
(123)
|
(83)
|
(88)
|
(109)
|
(125)
|
(128)
|
(117)
|
(85)
|
(64)
|
(62)
|
(48)
|
(51)
|
(75)
|
(93)
|
(95)
|
(31)
|
(53)
|
(52)
|
(66)
|
(80)
|
(68)
|
(56)
|
(60)
|
(57)
|
(56)
|
(56)
|
(46)
|
(46)
|
(60)
|
(65)
|
(76)
|
(87)
|
(89)
|
(101)
|
(149)
|
(209)
|
(236)
|
(216)
|
(149)
|
(104)
|
(84)
|
(68)
|
|
| Other Items |
(69)
|
(68)
|
(389)
|
(329)
|
3
|
68
|
895
|
799
|
(18)
|
(56)
|
130
|
184
|
(9)
|
(9)
|
2
|
1
|
(374)
|
(380)
|
(26)
|
(8)
|
(42)
|
(28)
|
(28)
|
863
|
867
|
(6)
|
4
|
5
|
(0)
|
5
|
3
|
(48)
|
(68)
|
(28)
|
(41)
|
(29)
|
0
|
12
|
36
|
29
|
32
|
37
|
10
|
3
|
326
|
250
|
(74)
|
|
| Cash from Investing Activities |
(184)
N/A
|
(68)
+63%
|
(526)
-677%
|
(470)
+11%
|
(104)
+78%
|
(55)
+47%
|
812
N/A
|
711
-12%
|
(127)
N/A
|
(181)
-43%
|
2
N/A
|
67
+3 841%
|
(95)
N/A
|
(72)
+24%
|
(60)
+17%
|
(47)
+22%
|
(426)
-804%
|
(454)
-7%
|
(119)
+74%
|
(103)
+13%
|
(73)
+29%
|
(81)
-11%
|
(80)
+1%
|
797
N/A
|
787
-1%
|
(74)
N/A
|
(52)
+30%
|
(55)
-6%
|
(58)
-5%
|
(51)
+12%
|
(52)
-4%
|
(94)
-78%
|
(114)
-21%
|
(88)
+23%
|
(106)
-21%
|
(105)
+1%
|
(80)
+23%
|
(77)
+4%
|
(65)
+15%
|
(119)
-83%
|
(177)
-48%
|
(199)
-13%
|
(206)
-3%
|
(147)
+29%
|
221
N/A
|
166
-25%
|
(143)
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(15)
|
0
|
10
|
(23)
|
16
|
(36)
|
(107)
|
(112)
|
(13)
|
(155)
|
(177)
|
(101)
|
(100)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(201)
|
0
|
0
|
(32)
|
(50)
|
(40)
|
(50)
|
(41)
|
(25)
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
(20)
|
0
|
|
| Net Issuance of Debt |
(5)
|
0
|
230
|
296
|
(153)
|
(147)
|
(582)
|
(612)
|
(147)
|
221
|
103
|
(92)
|
164
|
77
|
(34)
|
(162)
|
230
|
293
|
(17)
|
(26)
|
(112)
|
(101)
|
(18)
|
(515)
|
(586)
|
(1)
|
(0)
|
36
|
36
|
(0)
|
40
|
43
|
36
|
29
|
48
|
21
|
15
|
9
|
(4)
|
119
|
232
|
222
|
147
|
28
|
(338)
|
(310)
|
3
|
|
| Cash Paid for Dividends |
(26)
|
0
|
(48)
|
(48)
|
(31)
|
(31)
|
(67)
|
(67)
|
(58)
|
(58)
|
(53)
|
(53)
|
(57)
|
(57)
|
(32)
|
(32)
|
(36)
|
(36)
|
(23)
|
(23)
|
(22)
|
(22)
|
(19)
|
(70)
|
(56)
|
(6)
|
(52)
|
(58)
|
(60)
|
(53)
|
(60)
|
(61)
|
(34)
|
(33)
|
(33)
|
(33)
|
0
|
(33)
|
(66)
|
(33)
|
(33)
|
(33)
|
(33)
|
(33)
|
(42)
|
(42)
|
(37)
|
|
| Other |
0
|
43
|
36
|
(8)
|
(4)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(15)
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(46)
N/A
|
43
N/A
|
227
+426%
|
218
-4%
|
(172)
N/A
|
(217)
-26%
|
(752)
-246%
|
(791)
-5%
|
(218)
+73%
|
8
N/A
|
(127)
N/A
|
(246)
-94%
|
7
N/A
|
20
+191%
|
(65)
N/A
|
(193)
-197%
|
194
N/A
|
257
+32%
|
(41)
N/A
|
(49)
-22%
|
(134)
-171%
|
(123)
+8%
|
(37)
+70%
|
(786)
-2 008%
|
(842)
-7%
|
(7)
+99%
|
(84)
-1 154%
|
(73)
+13%
|
(64)
+12%
|
(103)
-61%
|
(61)
+41%
|
(42)
+31%
|
(10)
+77%
|
(4)
+56%
|
15
N/A
|
(12)
N/A
|
15
N/A
|
(24)
N/A
|
(70)
-193%
|
86
N/A
|
184
+114%
|
174
-5%
|
113
-35%
|
(5)
N/A
|
(395)
-7 358%
|
(372)
+6%
|
(39)
+90%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(2)
|
(1)
|
(7)
|
(4)
|
(1)
|
(2)
|
0
|
3
|
(1)
|
(3)
|
(2)
|
(3)
|
(4)
|
0
|
1
|
0
|
9
|
7
|
(4)
|
2
|
5
|
(3)
|
(6)
|
(3)
|
0
|
(3)
|
3
|
(2)
|
(5)
|
0
|
(2)
|
(6)
|
(5)
|
1
|
2
|
1
|
(1)
|
(2)
|
1
|
2
|
4
|
2
|
(1)
|
(1)
|
(0)
|
1
|
(2)
|
|
| Net Change in Cash |
8
N/A
|
(61)
N/A
|
(46)
+25%
|
77
N/A
|
33
-57%
|
(12)
N/A
|
133
N/A
|
2
-98%
|
(152)
N/A
|
2
N/A
|
(19)
N/A
|
(43)
-127%
|
(6)
+87%
|
46
N/A
|
75
+64%
|
37
-51%
|
20
-46%
|
(2)
N/A
|
(47)
-2 635%
|
(3)
+94%
|
26
N/A
|
(9)
N/A
|
15
N/A
|
17
+15%
|
(21)
N/A
|
(17)
+19%
|
(58)
-251%
|
(19)
+67%
|
0
N/A
|
(31)
N/A
|
(14)
+54%
|
(23)
-67%
|
(9)
+63%
|
9
N/A
|
15
+71%
|
(1)
N/A
|
40
N/A
|
6
-85%
|
(38)
N/A
|
(9)
+75%
|
35
N/A
|
16
-55%
|
(16)
N/A
|
12
N/A
|
(5)
N/A
|
(21)
-345%
|
(14)
+32%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
125
N/A
|
(35)
N/A
|
123
N/A
|
193
+57%
|
204
+6%
|
140
-31%
|
(10)
N/A
|
(9)
+14%
|
85
N/A
|
53
-37%
|
(20)
N/A
|
22
N/A
|
1
-98%
|
35
+6 860%
|
137
+294%
|
230
+67%
|
191
-17%
|
114
-40%
|
24
-79%
|
53
+123%
|
196
+271%
|
144
-26%
|
86
-40%
|
(56)
N/A
|
(46)
+19%
|
(1)
+98%
|
19
N/A
|
50
+159%
|
69
+37%
|
67
-3%
|
45
-32%
|
72
+59%
|
74
+2%
|
39
-46%
|
40
+1%
|
38
-4%
|
19
-49%
|
20
+4%
|
(4)
N/A
|
(126)
-2 770%
|
(184)
-46%
|
(197)
-7%
|
(139)
+29%
|
16
N/A
|
66
+310%
|
100
+51%
|
100
+1%
|
|