Groupe Crit SA
PAR:CEN
Cash Flow Statement
Cash Flow Statement
Groupe Crit SA
| 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-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 |
25
|
26
|
26
|
37
|
38
|
36
|
26
|
8
|
9
|
11
|
16
|
18
|
22
|
21
|
14
|
24
|
46
|
54
|
65
|
75
|
77
|
72
|
75
|
78
|
83
|
92
|
91
|
83
|
73
|
30
|
0
|
22
|
44
|
63
|
71
|
71
|
75
|
72
|
75
|
67
|
|
| Depreciation & Amortization |
6
|
6
|
6
|
7
|
7
|
6
|
7
|
7
|
6
|
6
|
7
|
7
|
8
|
9
|
8
|
14
|
11
|
12
|
8
|
16
|
17
|
18
|
19
|
21
|
23
|
23
|
23
|
32
|
42
|
43
|
42
|
40
|
38
|
35
|
33
|
35
|
40
|
44
|
50
|
56
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
|
| Other Non-Cash Items |
19
|
19
|
17
|
25
|
26
|
20
|
19
|
10
|
7
|
15
|
23
|
26
|
31
|
30
|
32
|
17
|
5
|
(8)
|
(19)
|
(19)
|
(16)
|
(8)
|
(9)
|
(15)
|
12
|
7
|
30
|
74
|
97
|
125
|
75
|
66
|
65
|
30
|
73
|
66
|
21
|
23
|
24
|
22
|
|
| Cash Taxes Paid |
16
|
13
|
14
|
13
|
20
|
29
|
21
|
4
|
(1)
|
4
|
11
|
24
|
30
|
33
|
34
|
23
|
20
|
23
|
27
|
29
|
26
|
34
|
38
|
32
|
33
|
36
|
40
|
40
|
29
|
17
|
17
|
14
|
10
|
19
|
32
|
31
|
33
|
36
|
34
|
34
|
|
| Cash Interest Paid |
5
|
5
|
6
|
7
|
6
|
6
|
5
|
3
|
3
|
3
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
4
|
4
|
3
|
2
|
2
|
3
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(33)
|
(28)
|
(25)
|
(34)
|
(23)
|
(12)
|
5
|
73
|
46
|
(23)
|
(15)
|
(22)
|
(35)
|
(41)
|
(30)
|
(43)
|
(21)
|
6
|
(10)
|
(19)
|
(6)
|
(37)
|
(65)
|
(38)
|
(50)
|
(73)
|
(48)
|
(36)
|
(27)
|
73
|
3
|
(73)
|
(24)
|
(51)
|
(45)
|
(5)
|
(24)
|
(67)
|
(31)
|
(13)
|
|
| Cash from Operating Activities |
16
N/A
|
23
+41%
|
24
+3%
|
34
+44%
|
48
+40%
|
51
+7%
|
56
+9%
|
97
+75%
|
68
-31%
|
9
-86%
|
31
+226%
|
29
-6%
|
25
-11%
|
19
-27%
|
24
+30%
|
12
-50%
|
41
+240%
|
64
+57%
|
50
-22%
|
53
+6%
|
72
+37%
|
46
-37%
|
20
-55%
|
46
+124%
|
68
+50%
|
49
-28%
|
96
+96%
|
154
+60%
|
185
+20%
|
270
+46%
|
121
-55%
|
55
-54%
|
124
+124%
|
77
-38%
|
132
+72%
|
166
+26%
|
112
-33%
|
71
-37%
|
119
+67%
|
133
+12%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(6)
|
(5)
|
(7)
|
(7)
|
(6)
|
(9)
|
(8)
|
(7)
|
(8)
|
(9)
|
(7)
|
(5)
|
(6)
|
(7)
|
(12)
|
(18)
|
(18)
|
(25)
|
(38)
|
(44)
|
(34)
|
(15)
|
(11)
|
(16)
|
(12)
|
(8)
|
(16)
|
(16)
|
(10)
|
(9)
|
(6)
|
(6)
|
(7)
|
(7)
|
(11)
|
(14)
|
(18)
|
(22)
|
(23)
|
(24)
|
|
| Other Items |
0
|
(15)
|
(15)
|
0
|
1
|
2
|
1
|
2
|
4
|
3
|
0
|
0
|
(32)
|
(31)
|
(8)
|
(11)
|
(15)
|
(17)
|
(8)
|
0
|
4
|
0
|
(17)
|
(26)
|
(6)
|
2
|
(0)
|
1
|
2
|
1
|
1
|
3
|
3
|
1
|
(19)
|
(19)
|
(53)
|
(226)
|
(140)
|
44
|
|
| Cash from Investing Activities |
(6)
N/A
|
(20)
-263%
|
(22)
-7%
|
(7)
+69%
|
(6)
+18%
|
(7)
-25%
|
(7)
-4%
|
(6)
+25%
|
(5)
+15%
|
(6)
-17%
|
(7)
-24%
|
(5)
+25%
|
(38)
-647%
|
(38)
0%
|
(20)
+47%
|
(29)
-40%
|
(33)
-14%
|
(41)
-27%
|
(46)
-11%
|
(44)
+4%
|
(30)
+32%
|
(15)
+51%
|
(28)
-91%
|
(42)
-49%
|
(18)
+57%
|
(6)
+65%
|
(16)
-156%
|
(15)
+6%
|
(8)
+49%
|
(7)
+7%
|
(5)
+32%
|
(3)
+40%
|
(4)
-48%
|
(6)
-42%
|
(29)
-378%
|
(33)
-12%
|
(71)
-116%
|
(247)
-251%
|
(163)
+34%
|
20
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(40)
|
(40)
|
(0)
|
|
| Net Issuance of Debt |
(13)
|
(5)
|
2
|
3
|
(11)
|
(18)
|
(11)
|
(40)
|
(35)
|
(4)
|
(5)
|
(2)
|
(4)
|
(3)
|
1
|
1
|
5
|
8
|
15
|
23
|
21
|
(15)
|
(18)
|
3
|
(16)
|
(11)
|
(22)
|
(42)
|
(54)
|
(42)
|
(21)
|
(28)
|
(25)
|
(22)
|
(20)
|
(21)
|
(20)
|
(27)
|
(27)
|
(42)
|
|
| Cash Paid for Dividends |
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(7)
|
(5)
|
(5)
|
(6)
|
(8)
|
(7)
|
(6)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(49)
|
(49)
|
(12)
|
(12)
|
0
|
(0)
|
(6)
|
(6)
|
(0)
|
(11)
|
(12)
|
(39)
|
0
|
(11)
|
(11)
|
|
| Other |
(5)
|
(5)
|
(6)
|
(7)
|
(6)
|
(6)
|
(5)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(5)
|
(4)
|
(2)
|
(4)
|
(4)
|
(3)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
6
|
12
|
12
|
(51)
|
(55)
|
|
| Cash from Financing Activities |
(20)
N/A
|
(12)
+40%
|
(6)
+49%
|
(6)
-7%
|
(20)
-217%
|
(27)
-32%
|
(20)
+24%
|
(48)
-136%
|
(41)
+15%
|
(10)
+76%
|
(9)
+9%
|
(7)
+22%
|
(11)
-64%
|
(13)
-11%
|
(7)
+47%
|
(6)
+11%
|
(5)
+12%
|
(5)
+13%
|
6
N/A
|
14
+141%
|
12
-14%
|
(24)
N/A
|
(26)
-7%
|
(5)
+82%
|
(23)
-397%
|
(63)
-168%
|
(74)
-18%
|
(58)
+22%
|
(69)
-20%
|
(45)
+35%
|
(24)
+47%
|
(36)
-50%
|
(33)
+6%
|
(24)
+28%
|
(34)
-40%
|
(27)
+21%
|
(47)
-75%
|
(94)
-100%
|
(128)
-36%
|
(108)
+15%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
(0)
|
(1)
|
0
|
1
|
1
|
0
|
(0)
|
1
|
0
|
0
|
(0)
|
|
| Net Change in Cash |
(9)
N/A
|
(9)
-1%
|
(4)
+54%
|
21
N/A
|
22
+5%
|
17
-21%
|
28
+63%
|
44
+55%
|
22
-50%
|
(6)
N/A
|
15
N/A
|
17
+11%
|
(25)
N/A
|
(33)
-31%
|
(3)
+91%
|
(23)
-660%
|
3
N/A
|
18
+487%
|
10
-45%
|
23
+130%
|
54
+136%
|
7
-87%
|
(33)
N/A
|
(1)
+96%
|
26
N/A
|
(20)
N/A
|
6
N/A
|
81
+1 179%
|
108
+34%
|
217
+101%
|
91
-58%
|
17
-81%
|
87
+413%
|
47
-46%
|
69
+45%
|
106
+55%
|
(5)
N/A
|
(270)
-5 201%
|
(172)
+37%
|
45
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
10
N/A
|
18
+77%
|
17
-9%
|
27
+65%
|
42
+53%
|
43
+2%
|
48
+12%
|
90
+89%
|
59
-34%
|
1
-98%
|
24
+2 522%
|
24
0%
|
19
-17%
|
11
-42%
|
12
+4%
|
(6)
N/A
|
23
N/A
|
39
+70%
|
12
-70%
|
9
-28%
|
38
+348%
|
31
-19%
|
10
-69%
|
30
+206%
|
56
+91%
|
42
-26%
|
80
+93%
|
138
+71%
|
175
+27%
|
262
+49%
|
115
-56%
|
50
-57%
|
117
+136%
|
69
-41%
|
121
+74%
|
152
+26%
|
94
-38%
|
49
-48%
|
96
+97%
|
110
+15%
|
|