Rougier SA
PAR:ALRGR
Cash Flow Statement
Cash Flow Statement
Rougier SA
| Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | 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-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||
| Net Income |
1
|
1
|
3
|
3
|
6
|
8
|
12
|
13
|
9
|
(3)
|
(20)
|
(16)
|
(2)
|
5
|
6
|
4
|
(8)
|
(5)
|
(14)
|
(9)
|
1
|
(1)
|
(1)
|
(3)
|
(7)
|
(6)
|
(2)
|
(21)
|
2
|
5
|
6
|
4
|
(0)
|
|
| Depreciation & Amortization |
7
|
7
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
8
|
9
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
16
|
4
|
7
|
7
|
8
|
8
|
|
| 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
|
|
| Other Non-Cash Items |
2
|
(0)
|
3
|
2
|
5
|
(1)
|
2
|
1
|
6
|
5
|
8
|
7
|
(1)
|
(0)
|
(0)
|
(0)
|
4
|
4
|
9
|
7
|
4
|
7
|
7
|
6
|
6
|
6
|
2
|
6
|
1
|
1
|
2
|
1
|
0
|
|
| Cash Taxes Paid |
0
|
0
|
2
|
1
|
2
|
2
|
3
|
2
|
5
|
5
|
1
|
1
|
1
|
0
|
(0)
|
0
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
0
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
(4)
|
(4)
|
(4)
|
1
|
0
|
(3)
|
(11)
|
(12)
|
(15)
|
(1)
|
8
|
5
|
8
|
(4)
|
(12)
|
(10)
|
1
|
(2)
|
2
|
1
|
(8)
|
(12)
|
(5)
|
6
|
8
|
7
|
8
|
12
|
(4)
|
(6)
|
(7)
|
(10)
|
(7)
|
|
| Cash from Operating Activities |
5
N/A
|
4
-29%
|
9
+128%
|
13
+53%
|
16
+24%
|
10
-39%
|
9
-12%
|
8
-4%
|
7
-11%
|
9
+14%
|
3
-61%
|
3
-6%
|
12
+284%
|
8
-34%
|
2
-79%
|
2
+5%
|
5
+197%
|
5
-3%
|
5
+1%
|
7
+40%
|
4
-37%
|
1
-67%
|
9
+503%
|
17
+88%
|
15
-8%
|
15
-4%
|
16
+9%
|
13
-17%
|
3
-77%
|
8
+150%
|
7
-6%
|
2
-68%
|
1
-41%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(5)
|
(6)
|
(9)
|
(8)
|
(8)
|
(9)
|
(11)
|
(12)
|
(13)
|
(12)
|
(7)
|
(4)
|
(4)
|
(7)
|
(9)
|
(11)
|
(13)
|
(11)
|
(7)
|
(6)
|
(7)
|
(9)
|
(9)
|
(11)
|
(12)
|
(12)
|
(11)
|
(11)
|
(4)
|
(9)
|
(9)
|
(5)
|
(3)
|
|
| Other Items |
0
|
0
|
0
|
0
|
2
|
6
|
6
|
1
|
(1)
|
0
|
1
|
1
|
2
|
1
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
1
|
7
|
4
|
0
|
(12)
|
(12)
|
(0)
|
0
|
|
| Cash from Investing Activities |
(4)
N/A
|
(6)
-40%
|
(9)
-51%
|
(8)
+16%
|
(6)
+18%
|
(3)
+47%
|
(5)
-56%
|
(11)
-108%
|
(14)
-28%
|
(12)
+16%
|
(5)
+54%
|
(3)
+42%
|
(2)
+36%
|
(5)
-171%
|
(9)
-57%
|
(11)
-31%
|
(13)
-16%
|
(11)
+17%
|
(7)
+32%
|
(6)
+13%
|
(7)
-8%
|
(8)
-20%
|
(10)
-22%
|
(12)
-20%
|
(13)
-6%
|
(10)
+19%
|
(5)
+53%
|
(7)
-39%
|
(4)
+38%
|
(22)
-417%
|
(22)
+0%
|
(5)
+78%
|
(3)
+35%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
(2)
|
(2)
|
1
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(12)
|
(12)
|
(12)
|
0
|
(0)
|
0
|
0
|
2
|
2
|
0
|
0
|
(0)
|
0
|
12
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
1
|
(1)
|
(0)
|
(1)
|
(4)
|
(0)
|
3
|
1
|
2
|
1
|
(0)
|
(1)
|
(3)
|
(1)
|
0
|
4
|
0
|
1
|
(1)
|
(5)
|
(1)
|
(2)
|
3
|
10
|
2
|
(3)
|
(6)
|
(1)
|
1
|
2
|
3
|
1
|
(0)
|
|
| Cash Paid for Dividends |
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(3)
|
(1)
|
(2)
|
(2)
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(1)
|
0
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
22
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
(2)
N/A
|
(4)
-133%
|
(4)
-16%
|
(4)
+1%
|
(8)
-75%
|
(4)
+54%
|
(2)
+54%
|
(2)
-32%
|
(3)
-16%
|
(4)
-56%
|
(3)
+23%
|
(3)
+5%
|
(5)
-59%
|
(4)
+20%
|
(4)
-2%
|
25
N/A
|
(16)
N/A
|
(15)
+6%
|
(16)
-6%
|
(8)
+53%
|
(4)
+49%
|
(5)
-16%
|
0
N/A
|
8
+3 828%
|
(0)
N/A
|
(6)
-11 491%
|
(9)
-44%
|
(4)
+52%
|
0
N/A
|
13
+5 462%
|
13
0%
|
(0)
N/A
|
(1)
-2 052%
|
|
| 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
|
|
| Net Change in Cash |
(1)
N/A
|
(6)
-843%
|
(5)
+18%
|
1
N/A
|
2
+121%
|
3
+31%
|
2
-38%
|
(5)
N/A
|
(9)
-92%
|
(7)
+22%
|
(5)
+28%
|
(3)
+43%
|
5
N/A
|
(1)
N/A
|
(11)
-751%
|
15
N/A
|
(24)
N/A
|
(21)
+13%
|
(19)
+12%
|
(7)
+62%
|
(6)
+9%
|
(11)
-79%
|
(1)
+91%
|
13
N/A
|
2
-81%
|
(2)
N/A
|
2
N/A
|
2
+14%
|
(1)
N/A
|
(0)
+48%
|
(1)
-119%
|
(2)
-151%
|
(3)
-10%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||
| Free Cash Flow |
1
N/A
|
(2)
N/A
|
(1)
+65%
|
5
N/A
|
8
+55%
|
1
-88%
|
(2)
N/A
|
(4)
-54%
|
(6)
-49%
|
(3)
+41%
|
(3)
+2%
|
(1)
+67%
|
8
N/A
|
1
-86%
|
(7)
N/A
|
(9)
-35%
|
(8)
+16%
|
(6)
+28%
|
(2)
+63%
|
1
N/A
|
(2)
N/A
|
(7)
-200%
|
0
N/A
|
6
+2 674%
|
3
-45%
|
3
+3%
|
5
+45%
|
3
-43%
|
(1)
N/A
|
(1)
-23%
|
(2)
-44%
|
(2)
-14%
|
(2)
+20%
|
|