Exacompta Clairefontaine SA
PAR:ALEXA
Cash Flow Statement
Cash Flow Statement
Exacompta Clairefontaine SA
| Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||
| Net Income |
23
|
21
|
23
|
27
|
56
|
43
|
21
|
31
|
21
|
|
| Depreciation & Amortization |
46
|
44
|
46
|
53
|
56
|
65
|
65
|
54
|
54
|
|
| Change in Deffered Taxes |
(3)
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
7
|
10
|
13
|
14
|
6
|
6
|
15
|
15
|
14
|
|
| Cash Taxes Paid |
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
1
|
1
|
1
|
1
|
2
|
3
|
3
|
4
|
4
|
|
| Change in Working Capital |
(10)
|
(7)
|
(47)
|
(72)
|
(41)
|
12
|
21
|
(13)
|
(21)
|
|
| Cash from Operating Activities |
62
N/A
|
69
+10%
|
34
-50%
|
23
-34%
|
76
+236%
|
126
+67%
|
122
-3%
|
88
-28%
|
69
-21%
|
|
| Investing Cash Flow | ||||||||||
| Capital Expenditures |
(37)
|
(32)
|
(27)
|
(30)
|
(45)
|
(53)
|
(52)
|
(49)
|
(40)
|
|
| Other Items |
1
|
(2)
|
(3)
|
(11)
|
9
|
22
|
(1)
|
(1)
|
2
|
|
| Cash from Investing Activities |
(37)
N/A
|
(34)
+6%
|
(30)
+13%
|
(42)
-40%
|
(36)
+15%
|
(31)
+12%
|
(53)
-70%
|
(50)
+5%
|
(38)
+24%
|
|
| Financing Cash Flow | ||||||||||
| Net Issuance of Debt |
(45)
|
(41)
|
(44)
|
(29)
|
(21)
|
(20)
|
(21)
|
(3)
|
(8)
|
|
| Cash Paid for Dividends |
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(8)
|
(8)
|
(8)
|
|
| Other |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
|
| Cash from Financing Activities |
(49)
N/A
|
(45)
+8%
|
(50)
-11%
|
(35)
+31%
|
(27)
+21%
|
(28)
-2%
|
(33)
-17%
|
(14)
+57%
|
(20)
-43%
|
|
| Change in Cash | ||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
1
|
(0)
|
(0)
|
1
|
0
|
(0)
|
0
|
|
| Net Change in Cash |
(23)
N/A
|
(11)
+53%
|
(44)
-311%
|
(54)
-21%
|
13
N/A
|
69
+425%
|
37
-46%
|
23
-37%
|
11
-53%
|
|
| Free Cash Flow | ||||||||||
| Free Cash Flow |
25
N/A
|
37
+46%
|
7
-80%
|
(8)
N/A
|
31
N/A
|
73
+137%
|
70
-5%
|
39
-45%
|
29
-24%
|
|