Fountaine Pajot SA
PAR:ALFPC
Cash Flow Statement
Cash Flow Statement
Fountaine Pajot SA
| Aug-2007 | Feb-2008 | Aug-2008 | Feb-2009 | Aug-2009 | Feb-2010 | Aug-2010 | Feb-2011 | Aug-2011 | Feb-2012 | Aug-2012 | Feb-2013 | Aug-2013 | Feb-2014 | Aug-2014 | Feb-2015 | Aug-2015 | Feb-2016 | Aug-2016 | Feb-2017 | Aug-2017 | Feb-2019 | Aug-2019 | Feb-2020 | Aug-2020 | Feb-2021 | Aug-2021 | Feb-2022 | Aug-2022 | Feb-2023 | Aug-2023 | Feb-2024 | Aug-2024 | Feb-2025 | Aug-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||
| Net Income |
2
|
2
|
2
|
1
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
1
|
1
|
1
|
1
|
2
|
4
|
4
|
4
|
6
|
7
|
6
|
1
|
11
|
14
|
7
|
3
|
11
|
16
|
16
|
18
|
11
|
18
|
35
|
33
|
24
|
|
| Depreciation & Amortization |
4
|
3
|
5
|
5
|
4
|
5
|
5
|
5
|
5
|
5
|
4
|
3
|
3
|
4
|
5
|
5
|
6
|
6
|
5
|
4
|
4
|
5
|
9
|
9
|
9
|
9
|
9
|
9
|
10
|
9
|
21
|
29
|
18
|
17
|
19
|
|
| Change in Deffered Taxes |
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)
|
(1)
|
(0)
|
|
| Other Non-Cash Items |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
2
|
4
|
8
|
5
|
(0)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
|
| Change in Working Capital |
(4)
|
5
|
6
|
(14)
|
(11)
|
3
|
3
|
1
|
2
|
(1)
|
(0)
|
4
|
1
|
1
|
4
|
7
|
5
|
3
|
3
|
6
|
4
|
11
|
8
|
3
|
6
|
25
|
38
|
41
|
30
|
8
|
(4)
|
(34)
|
(44)
|
(22)
|
(26)
|
|
| Cash from Operating Activities |
0
N/A
|
9
+93 300%
|
12
+30%
|
(9)
N/A
|
(9)
-5%
|
4
N/A
|
4
+11%
|
3
-28%
|
4
+52%
|
2
-63%
|
2
+45%
|
6
+172%
|
3
-59%
|
3
+23%
|
8
+155%
|
13
+56%
|
13
+4%
|
12
-11%
|
13
+7%
|
16
+29%
|
13
-17%
|
17
+25%
|
28
+69%
|
29
+0%
|
27
-4%
|
45
+63%
|
62
+39%
|
66
+7%
|
55
-17%
|
34
-38%
|
29
-16%
|
13
-55%
|
8
-39%
|
26
+231%
|
15
-43%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(4)
|
(3)
|
(5)
|
(8)
|
(6)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(8)
|
(9)
|
(6)
|
(6)
|
(13)
|
(18)
|
(14)
|
(9)
|
(11)
|
(10)
|
(8)
|
(9)
|
(10)
|
(9)
|
(18)
|
(40)
|
(29)
|
|
| Other Items |
0
|
0
|
(0)
|
(0)
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
(4)
|
(4)
|
5
|
5
|
0
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
(0)
|
4
|
4
|
|
| Cash from Investing Activities |
(4)
N/A
|
(3)
+27%
|
(5)
-68%
|
(8)
-64%
|
(4)
+48%
|
(0)
+90%
|
(2)
-290%
|
(2)
-4%
|
(2)
-11%
|
(2)
-13%
|
(2)
+25%
|
(1)
+22%
|
(2)
-30%
|
(2)
-23%
|
(2)
-15%
|
(3)
-42%
|
(4)
-27%
|
(4)
-1%
|
(8)
-86%
|
(6)
+22%
|
(3)
+53%
|
(10)
-241%
|
(17)
-73%
|
(13)
+25%
|
(10)
+24%
|
(9)
+5%
|
(10)
-9%
|
(10)
+4%
|
(11)
-17%
|
(12)
-3%
|
(9)
+22%
|
(8)
+9%
|
(18)
-113%
|
(37)
-106%
|
(24)
+33%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
1
|
1
|
0
|
0
|
1
|
0
|
(5)
|
(5)
|
(0)
|
2
|
(4)
|
|
| Net Issuance of Debt |
(1)
|
(1)
|
(1)
|
2
|
4
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
0
|
(1)
|
(0)
|
1
|
(2)
|
(8)
|
(8)
|
(5)
|
(6)
|
(5)
|
(3)
|
5
|
6
|
3
|
|
| Cash Paid for Dividends |
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| 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
|
(1)
|
(0)
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
3
N/A
|
2
-25%
|
(2)
N/A
|
2
N/A
|
3
+36%
|
(1)
N/A
|
(1)
-135%
|
(1)
-5%
|
(0)
+65%
|
(0)
+43%
|
(1)
-212%
|
(0)
+79%
|
(1)
-269%
|
(1)
-102%
|
(0)
+74%
|
(0)
+20%
|
(0)
+63%
|
(0)
-338%
|
0
N/A
|
(0)
N/A
|
1
N/A
|
(2)
N/A
|
(4)
-65%
|
(4)
-8%
|
(2)
+61%
|
(5)
-187%
|
(10)
-127%
|
(11)
-5%
|
(8)
+29%
|
(9)
-16%
|
(14)
-51%
|
(12)
+10%
|
2
N/A
|
4
+132%
|
(5)
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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 |
(1)
N/A
|
9
N/A
|
6
-34%
|
(14)
N/A
|
(10)
+29%
|
3
N/A
|
1
-57%
|
(0)
N/A
|
2
N/A
|
(1)
N/A
|
(0)
+97%
|
5
N/A
|
0
-92%
|
0
-93%
|
6
+18 547%
|
9
+67%
|
9
-3%
|
7
-20%
|
5
-32%
|
10
+104%
|
12
+15%
|
5
-59%
|
8
+62%
|
12
+53%
|
16
+37%
|
31
+92%
|
41
+34%
|
45
+10%
|
35
-22%
|
13
-63%
|
6
-56%
|
(8)
N/A
|
(8)
-6%
|
(6)
+25%
|
(15)
-144%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(4)
N/A
|
6
N/A
|
8
+16%
|
(17)
N/A
|
(16)
+7%
|
1
N/A
|
2
+126%
|
1
-51%
|
2
+114%
|
(1)
N/A
|
1
N/A
|
5
+639%
|
1
-81%
|
1
+23%
|
6
+384%
|
10
+62%
|
9
-4%
|
8
-16%
|
5
-37%
|
7
+46%
|
8
+7%
|
11
+43%
|
15
+41%
|
11
-28%
|
13
+19%
|
35
+170%
|
51
+45%
|
56
+9%
|
46
-17%
|
26
-45%
|
19
-25%
|
4
-78%
|
(10)
N/A
|
(14)
-47%
|
(14)
+3%
|
|