Moulinvest SA
PAR:ALMOU
Cash Flow Statement
Cash Flow Statement
Moulinvest SA
| Aug-2012 | Feb-2013 | Aug-2013 | Feb-2014 | Aug-2014 | Feb-2015 | Aug-2015 | Feb-2016 | Aug-2016 | Feb-2017 | Aug-2017 | Feb-2018 | Aug-2018 | 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 |
(0)
|
0
|
1
|
2
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
3
|
3
|
2
|
3
|
5
|
4
|
5
|
11
|
17
|
19
|
16
|
10
|
2
|
(0)
|
2
|
4
|
|
| Depreciation & Amortization |
3
|
3
|
2
|
1
|
2
|
2
|
2
|
2
|
3
|
4
|
4
|
5
|
5
|
5
|
6
|
6
|
7
|
9
|
9
|
10
|
10
|
10
|
10
|
10
|
11
|
11
|
11
|
|
| Change in Deffered Taxes |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
|
| 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)
|
|
| Change in Working Capital |
(2)
|
(0)
|
(1)
|
(1)
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
2
|
2
|
2
|
(2)
|
(0)
|
2
|
2
|
0
|
(6)
|
(14)
|
(8)
|
3
|
2
|
(10)
|
6
|
15
|
(2)
|
|
| Cash from Operating Activities |
0
N/A
|
3
+581%
|
2
-35%
|
2
+27%
|
6
+145%
|
6
+3%
|
4
-27%
|
5
+8%
|
6
+18%
|
6
+6%
|
9
+58%
|
11
+19%
|
10
-9%
|
5
-48%
|
9
+70%
|
12
+36%
|
13
+8%
|
16
+19%
|
15
-4%
|
15
-4%
|
22
+54%
|
29
+31%
|
22
-25%
|
2
-90%
|
16
+624%
|
28
+72%
|
12
-55%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||
| Capital Expenditures |
(5)
|
(2)
|
(4)
|
(7)
|
(7)
|
(3)
|
(2)
|
(3)
|
(3)
|
(6)
|
(10)
|
(9)
|
(17)
|
(18)
|
(17)
|
(19)
|
(7)
|
(5)
|
(6)
|
(6)
|
(8)
|
(11)
|
(14)
|
(12)
|
(9)
|
(8)
|
(5)
|
|
| Other Items |
0
|
0
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
1
|
0
|
2
|
2
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(5)
N/A
|
(2)
+52%
|
(3)
-38%
|
(6)
-93%
|
(6)
-5%
|
(3)
+57%
|
(1)
+55%
|
(2)
-42%
|
(3)
-65%
|
(6)
-94%
|
(9)
-58%
|
(8)
+15%
|
(17)
-115%
|
(17)
-3%
|
(17)
+1%
|
(17)
0%
|
(5)
+71%
|
(4)
+11%
|
(6)
-40%
|
(6)
+10%
|
(8)
-40%
|
(11)
-36%
|
(14)
-32%
|
(12)
+15%
|
(9)
+26%
|
(8)
+11%
|
(5)
+37%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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
|
|
| Net Issuance of Debt |
3
|
(4)
|
(1)
|
2
|
1
|
(4)
|
(3)
|
(3)
|
(4)
|
(1)
|
1
|
(2)
|
10
|
12
|
6
|
9
|
1
|
(4)
|
(4)
|
(5)
|
(3)
|
7
|
(0)
|
2
|
(7)
|
(18)
|
(16)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(3)
|
(3)
|
(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
|
|
| Cash from Financing Activities |
7
N/A
|
(0)
N/A
|
(1)
-359%
|
2
N/A
|
1
-76%
|
(4)
N/A
|
(3)
+9%
|
(3)
+15%
|
(4)
-32%
|
(1)
+63%
|
1
N/A
|
(2)
N/A
|
10
N/A
|
12
+16%
|
6
-49%
|
8
+41%
|
1
-89%
|
(4)
N/A
|
(4)
-2%
|
(7)
-94%
|
(5)
+29%
|
4
N/A
|
(3)
N/A
|
1
N/A
|
(8)
N/A
|
(19)
-135%
|
(16)
+12%
|
|
| 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
|
|
| Net Change in Cash |
3
N/A
|
0
-87%
|
(2)
N/A
|
(1)
+43%
|
0
N/A
|
(0)
N/A
|
(0)
+49%
|
0
N/A
|
(1)
N/A
|
(1)
-2%
|
2
N/A
|
1
-7%
|
4
+173%
|
0
-98%
|
(2)
N/A
|
4
N/A
|
9
+141%
|
8
-15%
|
5
-33%
|
2
-64%
|
9
+402%
|
23
+138%
|
5
-80%
|
(8)
N/A
|
(1)
+91%
|
1
N/A
|
(9)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||
| Free Cash Flow |
(5)
N/A
|
1
N/A
|
(2)
N/A
|
(5)
-112%
|
(1)
+79%
|
3
N/A
|
2
-26%
|
2
-15%
|
2
+28%
|
(0)
N/A
|
(0)
-31%
|
3
N/A
|
(7)
N/A
|
(12)
-84%
|
(8)
+33%
|
(7)
+18%
|
6
N/A
|
11
+93%
|
9
-24%
|
8
-6%
|
14
+70%
|
18
+32%
|
8
-58%
|
(10)
N/A
|
7
N/A
|
20
+190%
|
7
-63%
|
|