Piscines Desjoyaux SA
PAR:ALPDX
Cash Flow Statement
Cash Flow Statement
Piscines Desjoyaux SA
| Aug-2003 | Feb-2004 | Aug-2004 | Feb-2005 | Aug-2005 | Feb-2006 | Aug-2006 | Feb-2007 | 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-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 |
5
|
7
|
8
|
8
|
10
|
12
|
11
|
10
|
11
|
10
|
6
|
4
|
4
|
3
|
4
|
4
|
5
|
4
|
3
|
2
|
2
|
3
|
4
|
2
|
3
|
4
|
5
|
6
|
6
|
5
|
5
|
8
|
10
|
11
|
14
|
20
|
26
|
27
|
21
|
17
|
16
|
12
|
11
|
8
|
6
|
|
| Depreciation & Amortization |
2
|
3
|
5
|
5
|
4
|
3
|
4
|
4
|
4
|
4
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
6
|
6
|
6
|
6
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
8
|
8
|
|
| Change in Deffered Taxes |
(0)
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
6
|
8
|
5
|
5
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
3
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
3
|
4
|
5
|
5
|
6
|
9
|
10
|
10
|
7
|
5
|
5
|
5
|
3
|
2
|
1
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
5
|
7
|
5
|
6
|
5
|
5
|
3
|
2
|
2
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
2
|
3
|
4
|
4
|
5
|
4
|
3
|
3
|
5
|
5
|
6
|
9
|
11
|
12
|
6
|
5
|
5
|
5
|
3
|
2
|
|
| Cash Interest 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
|
1
|
0
|
1
|
0
|
1
|
|
| Change in Working Capital |
(3)
|
1
|
3
|
(5)
|
(7)
|
(4)
|
(7)
|
(6)
|
(7)
|
(14)
|
(11)
|
(3)
|
(1)
|
3
|
0
|
(3)
|
(2)
|
(5)
|
(3)
|
1
|
1
|
2
|
(1)
|
(5)
|
(3)
|
(1)
|
(1)
|
(5)
|
(3)
|
(0)
|
(2)
|
(4)
|
(1)
|
(5)
|
(4)
|
(6)
|
(10)
|
(17)
|
(20)
|
(8)
|
(6)
|
(5)
|
(7)
|
(9)
|
(4)
|
|
| Cash from Operating Activities |
5
N/A
|
11
+108%
|
18
+63%
|
9
-50%
|
12
+41%
|
18
+47%
|
12
-32%
|
14
+10%
|
12
-15%
|
4
-65%
|
4
+6%
|
11
+158%
|
12
+14%
|
15
+19%
|
14
-4%
|
10
-28%
|
12
+19%
|
9
-26%
|
9
+4%
|
12
+32%
|
12
-4%
|
14
+14%
|
11
-19%
|
5
-53%
|
7
+39%
|
12
+62%
|
12
+2%
|
10
-13%
|
13
+23%
|
14
+9%
|
12
-15%
|
13
+13%
|
19
+46%
|
16
-17%
|
22
+33%
|
29
+33%
|
31
+8%
|
25
-18%
|
15
-41%
|
20
+35%
|
21
+5%
|
18
-16%
|
15
-17%
|
9
-39%
|
11
+16%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(4)
|
(7)
|
(6)
|
(4)
|
(3)
|
(1)
|
(10)
|
(17)
|
(17)
|
(21)
|
(21)
|
(14)
|
(5)
|
(6)
|
(6)
|
(6)
|
(9)
|
(9)
|
(8)
|
(7)
|
(5)
|
(6)
|
(5)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(7)
|
(6)
|
(5)
|
(6)
|
(8)
|
(10)
|
(9)
|
(6)
|
(10)
|
(13)
|
(12)
|
(16)
|
(16)
|
(8)
|
(14)
|
|
| Other Items |
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(5)
|
(5)
|
(2)
|
(0)
|
8
|
14
|
7
|
(0)
|
(0)
|
0
|
3
|
2
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(1)
|
(2)
|
(1)
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
1
|
(0)
|
4
|
5
|
1
|
2
|
1
|
(0)
|
|
| Cash from Investing Activities |
(5)
N/A
|
(8)
-51%
|
(6)
+17%
|
(4)
+38%
|
(3)
+35%
|
(6)
-136%
|
(15)
-158%
|
(19)
-23%
|
(17)
+9%
|
(12)
+28%
|
(7)
+41%
|
(7)
+5%
|
(5)
+23%
|
(6)
-15%
|
(6)
+5%
|
(3)
+40%
|
(7)
-94%
|
(9)
-30%
|
(8)
+12%
|
(7)
+13%
|
(5)
+29%
|
(6)
-19%
|
(5)
+4%
|
(3)
+40%
|
(2)
+34%
|
(2)
+16%
|
(3)
-49%
|
(5)
-84%
|
(7)
-31%
|
(5)
+19%
|
(6)
-10%
|
(5)
+6%
|
(5)
+16%
|
(5)
-8%
|
(7)
-35%
|
(10)
-44%
|
(9)
+12%
|
(5)
+40%
|
(10)
-86%
|
(9)
+10%
|
(7)
+17%
|
(15)
-113%
|
(14)
+8%
|
(7)
+50%
|
(15)
-114%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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)
|
(0)
|
0
|
0
|
|
| Net Issuance of Debt |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
2
|
3
|
5
|
7
|
5
|
3
|
10
|
6
|
(3)
|
(3)
|
3
|
5
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
1
|
(1)
|
(5)
|
(6)
|
(4)
|
(3)
|
1
|
(0)
|
(4)
|
(3)
|
(3)
|
1
|
4
|
10
|
5
|
12
|
10
|
2
|
2
|
(9)
|
(1)
|
5
|
|
| Cash Paid for Dividends |
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
0
|
(3)
|
(6)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
0
|
(5)
|
0
|
(9)
|
0
|
(9)
|
0
|
(9)
|
0
|
(9)
|
|
| Other |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
|
| Cash from Financing Activities |
(2)
N/A
|
(2)
+1%
|
(2)
N/A
|
(4)
-49%
|
(4)
-3%
|
(2)
+56%
|
(1)
+56%
|
0
N/A
|
3
+28 000%
|
0
-96%
|
(1)
N/A
|
10
N/A
|
3
-72%
|
(10)
N/A
|
(6)
+34%
|
(1)
+83%
|
0
N/A
|
(7)
N/A
|
(8)
-13%
|
(8)
+2%
|
(6)
+25%
|
(7)
-11%
|
(7)
0%
|
(3)
+48%
|
(6)
-62%
|
(10)
-75%
|
(11)
-6%
|
(9)
+13%
|
(8)
+15%
|
(3)
+57%
|
(5)
-42%
|
(8)
-74%
|
(8)
+5%
|
(8)
0%
|
(3)
+58%
|
4
N/A
|
6
+55%
|
0
-94%
|
3
+669%
|
1
-59%
|
(7)
N/A
|
(7)
+3%
|
(17)
-160%
|
(9)
+46%
|
(4)
+56%
|
|
| 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)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
|
| Net Change in Cash |
(2)
N/A
|
1
N/A
|
9
+967%
|
1
-84%
|
6
+345%
|
11
+69%
|
(4)
N/A
|
(5)
-41%
|
(3)
+47%
|
(8)
-191%
|
(4)
+48%
|
14
N/A
|
10
-30%
|
(1)
N/A
|
2
N/A
|
6
+186%
|
6
0%
|
(7)
N/A
|
(7)
+6%
|
(3)
+62%
|
1
N/A
|
1
+24%
|
(1)
N/A
|
(1)
-24%
|
(1)
+59%
|
(0)
+75%
|
(1)
-821%
|
(4)
-177%
|
(2)
+57%
|
5
N/A
|
1
-77%
|
(0)
N/A
|
7
N/A
|
3
-53%
|
11
+253%
|
23
+97%
|
28
+25%
|
21
-27%
|
8
-60%
|
13
+53%
|
7
-44%
|
(4)
N/A
|
(16)
-308%
|
(7)
+57%
|
(9)
-21%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
1
N/A
|
4
+275%
|
11
+193%
|
5
-56%
|
10
+96%
|
17
+73%
|
2
-87%
|
(3)
N/A
|
(5)
-64%
|
(17)
-224%
|
(17)
-2%
|
(3)
+83%
|
7
N/A
|
9
+25%
|
8
-12%
|
4
-49%
|
3
-18%
|
0
-98%
|
2
+2 257%
|
6
+247%
|
7
+21%
|
8
+13%
|
6
-29%
|
2
-65%
|
5
+153%
|
10
+93%
|
9
-7%
|
6
-30%
|
8
+28%
|
9
+14%
|
5
-43%
|
7
+35%
|
15
+108%
|
10
-30%
|
13
+32%
|
18
+35%
|
22
+21%
|
19
-12%
|
5
-72%
|
8
+40%
|
9
+19%
|
2
-81%
|
(1)
N/A
|
1
N/A
|
(4)
N/A
|
|