Soc Centrale Bois Scieries Manche SA
PAR:CBSM
Cash Flow Statement
Cash Flow Statement
Soc Centrale Bois Scieries Manche 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 |
8
|
15
|
1
|
3
|
(7)
|
(9)
|
0
|
8
|
15
|
10
|
11
|
8
|
2
|
3
|
5
|
7
|
7
|
8
|
9
|
10
|
11
|
11
|
10
|
11
|
11
|
19
|
18
|
23
|
26
|
16
|
18
|
34
|
32
|
9
|
(5)
|
0
|
15
|
13
|
|
| Depreciation & Amortization |
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
|
|
| Stock-Based Compensation |
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 |
(5)
|
(4)
|
5
|
13
|
21
|
29
|
18
|
5
|
(5)
|
5
|
0
|
5
|
6
|
5
|
5
|
3
|
3
|
3
|
2
|
0
|
(1)
|
(3)
|
(2)
|
(1)
|
(4)
|
(12)
|
(7)
|
(11)
|
(15)
|
(4)
|
(5)
|
(22)
|
(21)
|
4
|
20
|
16
|
3
|
5
|
|
| Cash Taxes Paid |
0
|
0
|
3
|
3
|
2
|
2
|
3
|
3
|
2
|
3
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
3
|
4
|
4
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
4
|
8
|
6
|
12
|
13
|
13
|
11
|
11
|
11
|
10
|
10
|
10
|
10
|
9
|
9
|
9
|
8
|
8
|
8
|
7
|
7
|
6
|
6
|
6
|
6
|
7
|
7
|
6
|
5
|
5
|
5
|
6
|
6
|
6
|
7
|
9
|
9
|
8
|
|
| Change in Working Capital |
3
|
0
|
(6)
|
(10)
|
(1)
|
(6)
|
(5)
|
(3)
|
1
|
(5)
|
(2)
|
(3)
|
(1)
|
1
|
1
|
4
|
1
|
(2)
|
(2)
|
1
|
4
|
(1)
|
(1)
|
5
|
2
|
(1)
|
(1)
|
(4)
|
1
|
1
|
(1)
|
(0)
|
(0)
|
1
|
2
|
(0)
|
(1)
|
(1)
|
|
| Cash from Operating Activities |
6
N/A
|
10
+64%
|
(0)
N/A
|
6
N/A
|
13
+120%
|
14
+10%
|
13
-9%
|
10
-21%
|
11
+5%
|
10
-11%
|
9
-11%
|
10
+18%
|
8
-25%
|
9
+12%
|
11
+24%
|
13
+25%
|
11
-18%
|
9
-20%
|
10
+11%
|
12
+21%
|
13
+14%
|
7
-50%
|
8
+13%
|
14
+86%
|
9
-37%
|
6
-33%
|
10
+66%
|
8
-15%
|
12
+47%
|
14
+14%
|
12
-15%
|
11
-5%
|
11
-4%
|
15
+35%
|
17
+17%
|
16
-5%
|
16
+0%
|
17
+2%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(4)
|
(4)
|
(1)
|
(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
|
|
| Other Items |
(64)
|
(19)
|
7
|
(2)
|
(14)
|
(5)
|
(1)
|
13
|
17
|
0
|
16
|
35
|
21
|
8
|
(7)
|
(7)
|
2
|
(3)
|
(0)
|
2
|
2
|
11
|
27
|
10
|
(9)
|
0
|
(3)
|
(4)
|
(31)
|
(1)
|
31
|
(46)
|
(50)
|
10
|
11
|
(5)
|
(26)
|
(41)
|
|
| Cash from Investing Activities |
(64)
N/A
|
(19)
+70%
|
7
N/A
|
(6)
N/A
|
(19)
-190%
|
(6)
+68%
|
(2)
+65%
|
13
N/A
|
18
+33%
|
0
-100%
|
16
+52 800%
|
34
+116%
|
21
-40%
|
8
-60%
|
(7)
N/A
|
(8)
-15%
|
1
N/A
|
(3)
N/A
|
(0)
+92%
|
2
N/A
|
2
-29%
|
11
+534%
|
27
+151%
|
10
-65%
|
(9)
N/A
|
0
N/A
|
(3)
N/A
|
(4)
-57%
|
(31)
-652%
|
(1)
+95%
|
31
N/A
|
(46)
N/A
|
(50)
-10%
|
10
N/A
|
11
+4%
|
(5)
N/A
|
(26)
-456%
|
(41)
-59%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
17
|
13
|
0
|
11
|
11
|
(0)
|
(0)
|
7
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(3)
|
(3)
|
(1)
|
(1)
|
(0)
|
(1)
|
(4)
|
(3)
|
(1)
|
1
|
1
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(1)
|
|
| Net Issuance of Debt |
60
|
31
|
(9)
|
(0)
|
10
|
(2)
|
(3)
|
(22)
|
(14)
|
1
|
(14)
|
(27)
|
(16)
|
(7)
|
5
|
2
|
1
|
10
|
(4)
|
(7)
|
(13)
|
2
|
(6)
|
(16)
|
18
|
19
|
(24)
|
(26)
|
27
|
10
|
(19)
|
51
|
53
|
(16)
|
(16)
|
(16)
|
6
|
28
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(0)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
|
| Other |
(7)
|
(28)
|
(6)
|
(13)
|
(14)
|
(11)
|
(9)
|
(12)
|
(13)
|
(10)
|
(10)
|
(10)
|
(10)
|
(8)
|
(8)
|
(9)
|
(8)
|
(8)
|
(8)
|
(7)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(2)
|
|
| Cash from Financing Activities |
70
N/A
|
16
-77%
|
(15)
N/A
|
(3)
+81%
|
7
N/A
|
(13)
N/A
|
(12)
+9%
|
(28)
-136%
|
(27)
+4%
|
(9)
+65%
|
(24)
-156%
|
(37)
-53%
|
(27)
+28%
|
(18)
+33%
|
(5)
+71%
|
(7)
-38%
|
(10)
-44%
|
(1)
+89%
|
(13)
-987%
|
(15)
-15%
|
(20)
-32%
|
(6)
+68%
|
(17)
-177%
|
(27)
-56%
|
10
N/A
|
12
+18%
|
(31)
N/A
|
(32)
-4%
|
22
N/A
|
6
-75%
|
(23)
N/A
|
46
N/A
|
47
+2%
|
(24)
N/A
|
(23)
+1%
|
(22)
+4%
|
(2)
+92%
|
22
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
12
N/A
|
6
-47%
|
(8)
N/A
|
(4)
+57%
|
1
N/A
|
(5)
N/A
|
(1)
+83%
|
(4)
-444%
|
2
N/A
|
0
-84%
|
0
-14%
|
7
+2 929%
|
2
-79%
|
(1)
N/A
|
(1)
-19%
|
(2)
-28%
|
2
N/A
|
4
+137%
|
(4)
N/A
|
(1)
+79%
|
(4)
-501%
|
11
N/A
|
18
+56%
|
(3)
N/A
|
9
N/A
|
18
+88%
|
(23)
N/A
|
(27)
-18%
|
4
N/A
|
18
+400%
|
20
+11%
|
12
-43%
|
8
-33%
|
2
-79%
|
5
+196%
|
(11)
N/A
|
(11)
-3%
|
(3)
+76%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
6
N/A
|
9
+64%
|
(0)
N/A
|
2
N/A
|
9
+432%
|
14
+55%
|
12
-9%
|
11
-13%
|
11
+5%
|
10
-14%
|
8
-13%
|
10
+18%
|
7
-28%
|
9
+19%
|
11
+30%
|
13
+16%
|
10
-18%
|
9
-17%
|
10
+11%
|
12
+21%
|
13
+14%
|
7
-50%
|
8
+13%
|
14
+86%
|
9
-37%
|
6
-33%
|
10
+66%
|
8
-15%
|
12
+47%
|
14
+14%
|
12
-15%
|
11
-5%
|
11
-4%
|
15
+35%
|
17
+17%
|
16
-5%
|
16
+0%
|
17
+2%
|
|