Caisse regionale de Credit Agricole Mutuel d'Ille-et-Vilaine
PAR:CIV
Cash Flow Statement
Cash Flow Statement
Caisse regionale de Credit Agricole Mutuel d'Ille-et-Vilaine
| 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 |
81
|
83
|
84
|
78
|
88
|
111
|
107
|
107
|
105
|
91
|
83
|
86
|
111
|
122
|
112
|
115
|
131
|
116
|
98
|
103
|
106
|
97
|
81
|
82
|
82
|
32
|
31
|
64
|
81
|
103
|
87
|
71
|
67
|
83
|
70
|
65
|
|
| Depreciation & Amortization |
7
|
7
|
7
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
8
|
9
|
12
|
13
|
11
|
11
|
10
|
10
|
10
|
10
|
10
|
9
|
10
|
10
|
|
| Other Non-Cash Items |
21
|
35
|
19
|
13
|
15
|
(0)
|
24
|
40
|
21
|
2
|
18
|
30
|
13
|
1
|
3
|
15
|
(14)
|
(7)
|
9
|
(1)
|
(14)
|
(7)
|
5
|
11
|
8
|
26
|
36
|
29
|
(10)
|
1
|
36
|
18
|
2
|
32
|
32
|
25
|
|
| Cash Taxes Paid |
18
|
17
|
14
|
8
|
19
|
44
|
27
|
27
|
36
|
35
|
40
|
41
|
46
|
52
|
56
|
34
|
30
|
34
|
29
|
25
|
22
|
16
|
15
|
13
|
11
|
27
|
28
|
20
|
24
|
27
|
19
|
18
|
19
|
14
|
13
|
6
|
|
| Change in Working Capital |
(328)
|
(636)
|
(309)
|
(23)
|
(127)
|
(114)
|
28
|
27
|
(337)
|
(257)
|
(66)
|
1
|
(158)
|
(230)
|
(92)
|
(143)
|
(90)
|
39
|
320
|
155
|
(94)
|
8
|
(12)
|
(46)
|
152
|
510
|
18
|
510
|
783
|
94
|
(355)
|
(1 112)
|
(701)
|
(372)
|
(96)
|
(129)
|
|
| Cash from Operating Activities |
(219)
N/A
|
(512)
-134%
|
(199)
+61%
|
74
N/A
|
(18)
N/A
|
2
N/A
|
165
+8 123%
|
181
+10%
|
(204)
N/A
|
(158)
+23%
|
42
N/A
|
124
+192%
|
(27)
N/A
|
(101)
-269%
|
28
N/A
|
(7)
N/A
|
33
N/A
|
155
+374%
|
433
+179%
|
264
-39%
|
5
-98%
|
106
+1 943%
|
82
-22%
|
55
-33%
|
255
+362%
|
581
+128%
|
96
-83%
|
614
+537%
|
864
+41%
|
208
-76%
|
(222)
N/A
|
(1 013)
-356%
|
(622)
+39%
|
(248)
+60%
|
16
N/A
|
(29)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(11)
|
(9)
|
(14)
|
(17)
|
(12)
|
(19)
|
(10)
|
1
|
0
|
(0)
|
(1)
|
(3)
|
(3)
|
(1)
|
(3)
|
(3)
|
(5)
|
(6)
|
(6)
|
(10)
|
(14)
|
(14)
|
(15)
|
(16)
|
(13)
|
(11)
|
(8)
|
(6)
|
(9)
|
(10)
|
(8)
|
(8)
|
(7)
|
(6)
|
(9)
|
(11)
|
|
| Other Items |
(51)
|
(1)
|
(74)
|
(74)
|
(10)
|
(10)
|
(3)
|
(2)
|
1
|
2
|
(0)
|
(1)
|
(3)
|
(4)
|
(1)
|
(0)
|
(0)
|
(0)
|
(340)
|
(343)
|
(5)
|
(4)
|
0
|
(0)
|
(2)
|
(2)
|
15
|
13
|
(3)
|
0
|
(5)
|
(5)
|
(7)
|
(13)
|
(11)
|
(18)
|
|
| Cash from Investing Activities |
(62)
N/A
|
(10)
+83%
|
(88)
-744%
|
(92)
-5%
|
(22)
+76%
|
(29)
-35%
|
(12)
+58%
|
(1)
+90%
|
1
N/A
|
4
+187%
|
(1)
N/A
|
(4)
-314%
|
(6)
-52%
|
(5)
+20%
|
(4)
+12%
|
(4)
+17%
|
(5)
-46%
|
(6)
-21%
|
(347)
-5 368%
|
(353)
-2%
|
(20)
+94%
|
(18)
+11%
|
(15)
+15%
|
(16)
-7%
|
(15)
+7%
|
(14)
+10%
|
7
N/A
|
7
-4%
|
(13)
N/A
|
(10)
+20%
|
(13)
-28%
|
(13)
-4%
|
(14)
-4%
|
(19)
-40%
|
(20)
-3%
|
(29)
-44%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(14)
|
(14)
|
(12)
|
(5)
|
11
|
19
|
12
|
1
|
(6)
|
20
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(16)
|
(3)
|
1
|
3
|
0
|
(1)
|
0
|
(4)
|
(5)
|
(6)
|
(4)
|
2
|
5
|
4
|
(1)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
2
|
3
|
2
|
5
|
3
|
(1)
|
1
|
(18)
|
(3)
|
15
|
14
|
16
|
(4)
|
(5)
|
13
|
14
|
(3)
|
(4)
|
8
|
8
|
(21)
|
(21)
|
11
|
10
|
(5)
|
|
| Cash from Financing Activities |
(15)
N/A
|
(15)
-1%
|
(13)
+13%
|
(6)
+56%
|
11
N/A
|
18
+71%
|
11
-41%
|
0
-96%
|
(7)
N/A
|
19
N/A
|
(11)
N/A
|
(38)
-243%
|
(8)
+80%
|
(8)
-10%
|
(5)
+39%
|
(7)
-43%
|
(12)
-61%
|
(9)
+23%
|
(29)
-213%
|
(13)
+54%
|
6
N/A
|
9
+47%
|
13
+44%
|
(3)
N/A
|
(2)
+33%
|
14
N/A
|
13
-1%
|
(3)
N/A
|
(7)
-178%
|
3
N/A
|
2
-22%
|
(24)
N/A
|
(19)
+23%
|
16
N/A
|
14
-13%
|
(6)
N/A
|
|
| 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
|
|
| Net Change in Cash |
(296)
N/A
|
(537)
-82%
|
(300)
+44%
|
(23)
+92%
|
(30)
-27%
|
(9)
+69%
|
163
N/A
|
180
+11%
|
(209)
N/A
|
(135)
+35%
|
30
N/A
|
82
+169%
|
(41)
N/A
|
(114)
-178%
|
19
N/A
|
(18)
N/A
|
16
N/A
|
140
+787%
|
58
-58%
|
(102)
N/A
|
(8)
+92%
|
97
N/A
|
80
-17%
|
36
-55%
|
238
+559%
|
581
+144%
|
117
-80%
|
618
+429%
|
845
+37%
|
201
-76%
|
(233)
N/A
|
(1 051)
-352%
|
(655)
+38%
|
(251)
+62%
|
10
N/A
|
(64)
N/A
|
|