Les Hotels Baverez SA
PAR:ALLHB
Cash Flow Statement
Cash Flow Statement
Les Hotels Baverez SA
| 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
|
3
|
2
|
2
|
2
|
1
|
(0)
|
(1)
|
0
|
1
|
1
|
1
|
2
|
1
|
(2)
|
(1)
|
(2)
|
(2)
|
(0)
|
(0)
|
0
|
2
|
2
|
3
|
2
|
1
|
(4)
|
(10)
|
(5)
|
1
|
2
|
7
|
10
|
8
|
5
|
4
|
4
|
|
| Depreciation & Amortization |
1
|
1
|
2
|
2
|
2
|
2
|
1
|
2
|
3
|
2
|
2
|
3
|
3
|
3
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
5
|
5
|
4
|
|
| Other Non-Cash Items |
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
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
1
|
0
|
0
|
0
|
(1)
|
1
|
0
|
1
|
2
|
0
|
1
|
(0)
|
0
|
1
|
(2)
|
0
|
(0)
|
(0)
|
1
|
1
|
0
|
(1)
|
(0)
|
(0)
|
1
|
0
|
1
|
0
|
(2)
|
(0)
|
1
|
2
|
4
|
4
|
3
|
3
|
(2)
|
(6)
|
|
| Cash from Operating Activities |
5
N/A
|
4
-14%
|
5
+23%
|
5
-4%
|
3
-41%
|
5
+51%
|
3
-44%
|
2
-27%
|
4
+111%
|
3
-25%
|
4
+37%
|
3
-14%
|
4
+23%
|
5
+15%
|
1
-82%
|
1
-28%
|
1
+116%
|
1
-20%
|
2
+122%
|
3
+38%
|
3
-6%
|
3
-13%
|
4
+54%
|
5
+20%
|
7
+47%
|
6
-11%
|
5
-20%
|
0
-95%
|
(8)
N/A
|
(5)
+31%
|
1
N/A
|
8
+444%
|
14
+90%
|
17
+18%
|
15
-14%
|
13
-13%
|
7
-43%
|
2
-66%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(4)
|
(8)
|
(9)
|
(9)
|
(9)
|
(10)
|
(6)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(6)
|
(12)
|
(9)
|
(7)
|
(5)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(1)
|
0
|
(1)
|
(2)
|
(3)
|
(3)
|
(5)
|
(6)
|
(7)
|
|
| Other Items |
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
(2)
|
(0)
|
(0)
|
0
|
0
|
0
|
3
|
2
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
(0)
|
(1)
|
(0)
|
0
|
1
|
5
|
5
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
|
| Cash from Investing Activities |
(2)
N/A
|
(4)
-156%
|
(8)
-86%
|
(9)
-22%
|
(9)
+5%
|
(9)
0%
|
(10)
-10%
|
(7)
+33%
|
(3)
+58%
|
(1)
+70%
|
(1)
+1%
|
(1)
-44%
|
(2)
-58%
|
(2)
-12%
|
(4)
-71%
|
(10)
-170%
|
(10)
+0%
|
(7)
+32%
|
(6)
+5%
|
(4)
+43%
|
(2)
+44%
|
(2)
+18%
|
(2)
-22%
|
(4)
-71%
|
(5)
-35%
|
(4)
+8%
|
(4)
+13%
|
(4)
+7%
|
(2)
+31%
|
(1)
+79%
|
5
N/A
|
4
-16%
|
(2)
N/A
|
(3)
-43%
|
(3)
-23%
|
(5)
-50%
|
(5)
-11%
|
(8)
-45%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
0
|
2
|
5
|
4
|
2
|
3
|
2
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
1
|
1
|
0
|
8
|
6
|
1
|
0
|
(3)
|
(2)
|
0
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
6
|
11
|
7
|
3
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(0)
|
0
|
|
| Cash Paid for Dividends |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(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
|
|
| Cash from Financing Activities |
(1)
N/A
|
2
N/A
|
4
+121%
|
3
-19%
|
1
-62%
|
2
+64%
|
1
-49%
|
(2)
N/A
|
(2)
+6%
|
(2)
0%
|
(2)
+5%
|
(2)
0%
|
1
N/A
|
0
-82%
|
(0)
N/A
|
8
N/A
|
6
-31%
|
1
-88%
|
0
-47%
|
(2)
N/A
|
(3)
-10%
|
(0)
+87%
|
1
N/A
|
(1)
N/A
|
(1)
+0%
|
(2)
-9%
|
(2)
-1%
|
6
N/A
|
11
+72%
|
7
-37%
|
3
-57%
|
(1)
N/A
|
(2)
-274%
|
(4)
-107%
|
(5)
-17%
|
(5)
-4%
|
(1)
+81%
|
(1)
+43%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
3
N/A
|
2
-29%
|
2
-20%
|
(1)
N/A
|
(5)
-327%
|
(2)
+48%
|
(6)
-157%
|
(7)
-12%
|
(1)
+85%
|
(0)
+90%
|
1
N/A
|
0
-84%
|
3
+1 682%
|
3
-6%
|
(3)
N/A
|
(1)
+59%
|
(3)
-155%
|
(5)
-70%
|
(4)
+27%
|
(3)
+26%
|
(2)
+44%
|
1
N/A
|
3
+313%
|
(0)
N/A
|
1
N/A
|
0
-54%
|
(0)
N/A
|
3
N/A
|
0
-88%
|
1
+132%
|
9
+1 128%
|
11
+21%
|
10
-8%
|
10
-4%
|
6
-36%
|
3
-58%
|
1
-73%
|
(6)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
3
N/A
|
0
-97%
|
(2)
N/A
|
(4)
-46%
|
(6)
-66%
|
(5)
+18%
|
(8)
-54%
|
(4)
+47%
|
3
N/A
|
2
-22%
|
3
+42%
|
2
-38%
|
2
+16%
|
2
+5%
|
(6)
N/A
|
(11)
-99%
|
(8)
+27%
|
(6)
+32%
|
(3)
+53%
|
1
N/A
|
1
+35%
|
1
-8%
|
2
+88%
|
2
-36%
|
2
+20%
|
2
+15%
|
2
+14%
|
(3)
N/A
|
(10)
-260%
|
(6)
+38%
|
1
N/A
|
7
+390%
|
13
+86%
|
14
+13%
|
11
-20%
|
8
-30%
|
2
-80%
|
(5)
N/A
|
|