Societe Industrielle et Financiere de l'Artois SA
PAR:ARTO
Cash Flow Statement
Cash Flow Statement
Societe Industrielle et Financiere de l'Artois SA
| 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-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 |
49
|
46
|
9
|
67
|
60
|
(23)
|
(6)
|
17
|
11
|
23
|
20
|
11
|
38
|
74
|
49
|
12
|
12
|
11
|
277
|
276
|
11
|
9
|
12
|
174
|
176
|
13
|
12
|
13
|
25
|
43
|
37
|
18
|
19
|
21
|
22
|
30
|
20
|
20
|
17
|
|
| Depreciation & Amortization |
1
|
4
|
5
|
4
|
4
|
6
|
6
|
3
|
2
|
0
|
1
|
4
|
5
|
2
|
1
|
4
|
4
|
0
|
4
|
5
|
6
|
5
|
5
|
0
|
3
|
8
|
6
|
5
|
8
|
7
|
5
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Change in Deffered Taxes |
0
|
(1)
|
(1)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
18
|
13
|
(5)
|
(1)
|
(0)
|
(13)
|
(13)
|
(0)
|
(1)
|
0
|
1
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(7)
|
(3)
|
0
|
(12)
|
(16)
|
(4)
|
(31)
|
(30)
|
(5)
|
(4)
|
(5)
|
(2)
|
(17)
|
(70)
|
(61)
|
(10)
|
(11)
|
(14)
|
(297)
|
(293)
|
(12)
|
(13)
|
(15)
|
(158)
|
(160)
|
(18)
|
(17)
|
(18)
|
(38)
|
(60)
|
(50)
|
(27)
|
(25)
|
(24)
|
(30)
|
(37)
|
(26)
|
(29)
|
(28)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
1
|
2
|
3
|
3
|
4
|
4
|
2
|
2
|
3
|
2
|
0
|
(1)
|
0
|
1
|
22
|
22
|
3
|
4
|
3
|
3
|
3
|
3
|
3
|
1
|
1
|
2
|
10
|
13
|
9
|
|
| 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
|
|
| Change in Working Capital |
(37)
|
(29)
|
37
|
46
|
8
|
14
|
33
|
8
|
(5)
|
(12)
|
15
|
27
|
(10)
|
7
|
27
|
5
|
4
|
4
|
11
|
11
|
8
|
19
|
17
|
17
|
(4)
|
(12)
|
9
|
17
|
41
|
96
|
85
|
22
|
10
|
9
|
15
|
11
|
(12)
|
(8)
|
0
|
|
| Cash from Operating Activities |
7
N/A
|
18
+149%
|
51
+183%
|
102
+102%
|
53
-48%
|
(6)
N/A
|
3
N/A
|
(1)
N/A
|
3
N/A
|
8
+172%
|
31
+289%
|
40
+30%
|
15
-62%
|
12
-22%
|
16
+32%
|
10
-35%
|
8
-18%
|
6
-26%
|
14
+121%
|
11
-18%
|
9
-20%
|
20
+117%
|
19
-4%
|
21
+12%
|
1
-96%
|
(8)
N/A
|
8
N/A
|
17
+106%
|
37
+112%
|
86
+135%
|
77
-11%
|
12
-84%
|
6
-54%
|
8
+32%
|
9
+20%
|
6
-34%
|
(15)
N/A
|
(14)
+9%
|
(9)
+35%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(5)
|
(5)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(3)
|
(4)
|
(3)
|
(4)
|
(6)
|
(10)
|
(10)
|
(12)
|
(12)
|
(9)
|
(8)
|
(11)
|
(11)
|
(8)
|
(9)
|
(5)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
|
| Other Items |
(55)
|
(55)
|
0
|
13
|
11
|
(7)
|
(6)
|
(0)
|
1
|
2
|
1
|
0
|
0
|
24
|
24
|
0
|
0
|
0
|
(6)
|
(6)
|
0
|
0
|
1
|
583
|
583
|
(0)
|
(0)
|
(0)
|
0
|
4
|
6
|
2
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
6
|
|
| Cash from Investing Activities |
(60)
N/A
|
(59)
+1%
|
(3)
+95%
|
10
N/A
|
9
-14%
|
(9)
N/A
|
(8)
+18%
|
(1)
+83%
|
(0)
+85%
|
0
N/A
|
(1)
N/A
|
(2)
-283%
|
(2)
+17%
|
23
N/A
|
23
0%
|
(3)
N/A
|
(4)
-36%
|
(3)
+22%
|
(10)
-235%
|
(12)
-23%
|
(10)
+21%
|
(10)
-3%
|
(11)
-14%
|
571
N/A
|
574
+1%
|
(8)
N/A
|
(11)
-52%
|
(11)
+3%
|
(8)
+26%
|
(5)
+36%
|
1
N/A
|
0
-72%
|
(2)
N/A
|
(3)
-47%
|
(3)
-8%
|
(2)
+32%
|
(2)
-7%
|
(3)
-13%
|
3
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
7
|
0
|
(2)
|
3
|
(3)
|
(7)
|
(7)
|
(3)
|
1
|
1
|
(1)
|
(1)
|
1
|
(5)
|
(4)
|
3
|
3
|
(5)
|
(4)
|
3
|
2
|
(0)
|
(1)
|
(2)
|
(0)
|
1
|
1
|
(1)
|
(1)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
1
|
(2)
|
(4)
|
(0)
|
(0)
|
|
| Cash Paid for Dividends |
(26)
|
(26)
|
(44)
|
(44)
|
(55)
|
(55)
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
2
|
3
|
3
|
2
|
2
|
2
|
2
|
3
|
2
|
2
|
11
|
21
|
25
|
32
|
28
|
|
| Cash from Financing Activities |
(19)
N/A
|
(25)
-33%
|
(46)
-84%
|
(41)
+11%
|
(57)
-39%
|
(62)
-7%
|
(9)
+86%
|
6
N/A
|
10
+69%
|
0
N/A
|
(6)
N/A
|
(7)
-8%
|
(8)
-17%
|
(14)
-74%
|
(13)
+6%
|
(6)
+53%
|
(6)
-2%
|
(14)
-123%
|
(13)
+8%
|
(7)
+49%
|
(7)
-13%
|
(10)
-30%
|
(11)
-9%
|
(10)
+8%
|
(7)
+29%
|
(6)
+15%
|
(6)
+2%
|
(8)
-33%
|
(8)
-9%
|
(9)
-8%
|
(9)
+4%
|
(6)
+24%
|
(8)
-22%
|
(0)
+98%
|
1
N/A
|
1
+32%
|
3
+249%
|
14
+357%
|
10
-33%
|
|
| 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)
|
|
| Net Change in Cash |
(72)
N/A
|
(67)
+7%
|
1
N/A
|
71
+6 960%
|
4
-94%
|
(76)
N/A
|
(14)
+82%
|
3
N/A
|
12
+300%
|
8
-34%
|
24
+190%
|
31
+29%
|
5
-82%
|
21
+280%
|
25
+22%
|
1
-96%
|
(2)
N/A
|
(11)
-489%
|
(9)
+17%
|
(7)
+16%
|
(8)
-8%
|
0
N/A
|
(3)
N/A
|
582
N/A
|
568
-2%
|
(21)
N/A
|
(9)
+59%
|
(1)
+86%
|
20
N/A
|
72
+255%
|
69
-4%
|
6
-91%
|
(4)
N/A
|
4
N/A
|
6
+44%
|
5
-27%
|
(15)
N/A
|
(2)
+85%
|
3
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
2
N/A
|
13
+565%
|
47
+256%
|
99
+108%
|
50
-49%
|
(8)
N/A
|
1
N/A
|
(2)
N/A
|
1
N/A
|
7
+364%
|
29
+351%
|
38
+28%
|
13
-64%
|
11
-19%
|
14
+31%
|
7
-50%
|
5
-35%
|
3
-31%
|
10
+218%
|
5
-47%
|
(1)
N/A
|
9
N/A
|
7
-22%
|
9
+23%
|
(8)
N/A
|
(15)
-91%
|
(3)
+82%
|
6
N/A
|
28
+350%
|
77
+172%
|
71
-7%
|
11
-85%
|
4
-66%
|
5
+29%
|
6
+27%
|
4
-36%
|
(18)
N/A
|
(17)
+4%
|
(12)
+27%
|
|