Cofidur SA
PAR:ALCOF
Cash Flow Statement
Cash Flow Statement
Cofidur SA
| 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 |
2
|
3
|
0
|
(1)
|
0
|
1
|
1
|
2
|
2
|
1
|
(1)
|
(4)
|
(2)
|
1
|
3
|
3
|
2
|
4
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
1
|
(0)
|
(1)
|
0
|
1
|
(0)
|
1
|
2
|
2
|
2
|
2
|
1
|
|
| Depreciation & Amortization |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
2
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
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
|
(1)
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Other Non-Cash Items |
(1)
|
(1)
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
2
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(3)
|
1
|
(0)
|
(9)
|
(10)
|
(6)
|
(2)
|
(5)
|
0
|
12
|
16
|
8
|
(7)
|
(6)
|
0
|
2
|
1
|
3
|
5
|
(1)
|
0
|
3
|
(3)
|
(3)
|
3
|
1
|
(3)
|
(3)
|
1
|
3
|
5
|
1
|
3
|
5
|
(3)
|
(7)
|
(2)
|
(2)
|
(6)
|
(4)
|
5
|
4
|
|
| Cash from Operating Activities |
(1)
N/A
|
5
N/A
|
3
-26%
|
(7)
N/A
|
(8)
-14%
|
(2)
+73%
|
2
N/A
|
(1)
N/A
|
5
N/A
|
16
+215%
|
17
+5%
|
5
-68%
|
(8)
N/A
|
(4)
+49%
|
3
N/A
|
6
+72%
|
4
-26%
|
6
+36%
|
8
+32%
|
2
-70%
|
4
+57%
|
6
+74%
|
(1)
N/A
|
0
N/A
|
6
+2 466%
|
4
-36%
|
(0)
N/A
|
(0)
+73%
|
3
N/A
|
4
+69%
|
8
+80%
|
2
-71%
|
2
0%
|
5
+127%
|
(2)
N/A
|
(7)
-236%
|
(1)
+84%
|
1
N/A
|
(3)
N/A
|
0
N/A
|
8
+10 700%
|
7
-8%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(4)
|
(5)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
(0)
|
3
|
8
|
5
|
3
|
2
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
4
|
4
|
0
|
0
|
0
|
(1)
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(5)
|
(5)
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
-105%
|
(1)
+17%
|
(2)
-50%
|
(1)
+15%
|
(1)
+39%
|
(1)
-18%
|
(1)
+6%
|
(1)
-53%
|
(1)
+9%
|
(1)
+57%
|
3
N/A
|
7
+100%
|
3
-58%
|
1
-46%
|
1
N/A
|
(0)
N/A
|
(1)
-67%
|
(1)
-29%
|
(2)
-148%
|
(3)
-11%
|
(1)
+64%
|
(0)
+78%
|
(1)
-363%
|
(2)
-120%
|
(2)
-3%
|
(1)
+33%
|
(1)
+55%
|
3
N/A
|
3
-14%
|
(1)
N/A
|
(1)
+18%
|
(1)
-14%
|
(1)
-38%
|
(0)
+84%
|
0
N/A
|
(1)
N/A
|
(2)
-55%
|
(2)
-41%
|
(2)
+14%
|
(9)
-311%
|
(10)
-15%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
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
|
|
| Net Issuance of Debt |
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
5
|
4
|
(4)
|
(3)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
4
|
7
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other |
(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
|
|
| Cash from Financing Activities |
(1)
N/A
|
(1)
+23%
|
(0)
+70%
|
(0)
-26%
|
(0)
+17%
|
(0)
+30%
|
(1)
-679%
|
(1)
-9%
|
(2)
-48%
|
(3)
-76%
|
(2)
+38%
|
(3)
-51%
|
(3)
-18%
|
(2)
+32%
|
(2)
+16%
|
(1)
+33%
|
(1)
+30%
|
(2)
-105%
|
(2)
+9%
|
1
N/A
|
0
-58%
|
(2)
N/A
|
(1)
+23%
|
(1)
+18%
|
(2)
-68%
|
(1)
+44%
|
(1)
-8%
|
(2)
-108%
|
(2)
+19%
|
(2)
-1%
|
(2)
+8%
|
4
N/A
|
4
-8%
|
(4)
N/A
|
(3)
+25%
|
(1)
+51%
|
(1)
-7%
|
(1)
+24%
|
(1)
-20%
|
(1)
+22%
|
3
N/A
|
7
+99%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(9)
|
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
|
|
| Net Change in Cash |
(11)
N/A
|
3
N/A
|
2
-20%
|
(9)
N/A
|
(10)
-8%
|
(3)
+67%
|
(0)
+96%
|
(3)
-2 125%
|
2
N/A
|
12
+493%
|
15
+23%
|
6
-60%
|
(5)
N/A
|
(4)
+26%
|
3
N/A
|
6
+106%
|
3
-50%
|
3
+10%
|
5
+57%
|
1
-82%
|
2
+61%
|
4
+163%
|
(2)
N/A
|
(2)
+18%
|
2
N/A
|
1
-64%
|
(3)
N/A
|
(3)
-3%
|
4
N/A
|
5
+34%
|
6
+4%
|
6
+5%
|
5
-7%
|
0
-91%
|
(5)
N/A
|
(8)
-62%
|
(4)
+55%
|
(2)
+49%
|
(6)
-231%
|
(3)
+52%
|
2
N/A
|
4
+61%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(2)
N/A
|
3
N/A
|
2
-30%
|
(9)
N/A
|
(10)
-9%
|
(3)
+68%
|
1
N/A
|
(2)
N/A
|
3
N/A
|
15
+408%
|
17
+15%
|
5
-69%
|
(10)
N/A
|
(7)
+31%
|
2
N/A
|
5
+149%
|
4
-33%
|
5
+37%
|
7
+43%
|
0
-98%
|
1
+982%
|
6
+366%
|
(1)
N/A
|
(1)
+50%
|
5
N/A
|
2
-61%
|
(2)
N/A
|
(1)
+54%
|
2
N/A
|
3
+72%
|
7
+109%
|
2
-77%
|
1
-9%
|
5
+226%
|
(3)
N/A
|
(8)
-178%
|
(2)
+72%
|
(1)
+54%
|
(5)
-373%
|
(2)
+63%
|
4
N/A
|
2
-53%
|
|