Caisse Regionale de Credit Agricole Mutuel Atlantique Vendee SC
PAR:CRAV
Cash Flow Statement
Cash Flow Statement
Caisse Regionale de Credit Agricole Mutuel Atlantique Vendee SC
| 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 |
143
|
137
|
124
|
119
|
130
|
131
|
143
|
156
|
158
|
149
|
159
|
147
|
197
|
227
|
179
|
173
|
196
|
212
|
163
|
141
|
149
|
152
|
168
|
167
|
151
|
96
|
84
|
126
|
150
|
193
|
161
|
118
|
93
|
80
|
90
|
85
|
|
| Depreciation & Amortization |
10
|
10
|
9
|
10
|
10
|
11
|
11
|
10
|
10
|
9
|
10
|
9
|
9
|
9
|
9
|
9
|
9
|
10
|
9
|
10
|
11
|
12
|
14
|
15
|
14
|
15
|
20
|
22
|
19
|
19
|
20
|
21
|
21
|
21
|
22
|
22
|
|
| Other Non-Cash Items |
52
|
60
|
9
|
(7)
|
(7)
|
43
|
135
|
35
|
(78)
|
31
|
106
|
49
|
12
|
(1)
|
11
|
28
|
11
|
6
|
29
|
36
|
15
|
22
|
12
|
19
|
19
|
19
|
30
|
24
|
(15)
|
(15)
|
54
|
23
|
15
|
46
|
1
|
27
|
|
| Cash Taxes Paid |
55
|
41
|
40
|
19
|
15
|
47
|
41
|
54
|
63
|
31
|
36
|
60
|
67
|
80
|
87
|
47
|
36
|
55
|
51
|
40
|
31
|
33
|
27
|
40
|
41
|
47
|
46
|
31
|
28
|
36
|
36
|
24
|
14
|
2
|
5
|
18
|
|
| Change in Working Capital |
(350)
|
(360)
|
413
|
514
|
(23)
|
(394)
|
(292)
|
(182)
|
268
|
(138)
|
(444)
|
(49)
|
(248)
|
(193)
|
(174)
|
(368)
|
(140)
|
98
|
535
|
330
|
166
|
77
|
(504)
|
(242)
|
356
|
1 557
|
341
|
1
|
1 050
|
398
|
(346)
|
(1 344)
|
(989)
|
(128)
|
159
|
(516)
|
|
| Cash from Operating Activities |
(145)
N/A
|
(154)
-6%
|
556
N/A
|
635
+14%
|
110
-83%
|
(210)
N/A
|
(4)
+98%
|
19
N/A
|
358
+1 750%
|
52
-85%
|
(170)
N/A
|
157
N/A
|
(30)
N/A
|
42
N/A
|
25
-42%
|
(158)
N/A
|
76
N/A
|
326
+328%
|
737
+126%
|
518
-30%
|
340
-34%
|
264
-22%
|
(310)
N/A
|
(42)
+87%
|
541
N/A
|
1 687
+212%
|
475
-72%
|
174
-63%
|
1 204
+593%
|
595
-51%
|
(111)
N/A
|
(1 183)
-965%
|
(860)
+27%
|
19
N/A
|
272
+1 354%
|
(382)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(5)
|
(7)
|
(13)
|
(13)
|
(8)
|
(7)
|
(5)
|
(3)
|
(6)
|
(11)
|
(11)
|
(10)
|
(14)
|
(22)
|
(27)
|
(31)
|
(28)
|
(17)
|
(14)
|
(17)
|
(20)
|
(27)
|
(32)
|
(34)
|
(34)
|
(34)
|
(30)
|
(27)
|
(29)
|
(28)
|
(29)
|
(37)
|
(43)
|
(40)
|
(42)
|
(39)
|
|
| Other Items |
(75)
|
12
|
(105)
|
(112)
|
(20)
|
(6)
|
3
|
(4)
|
(5)
|
(4)
|
(3)
|
(3)
|
(5)
|
(6)
|
(5)
|
(3)
|
1
|
(2)
|
(558)
|
(556)
|
(3)
|
5
|
9
|
(4)
|
(4)
|
(10)
|
10
|
16
|
(8)
|
(4)
|
(10)
|
(9)
|
(8)
|
(18)
|
(18)
|
(22)
|
|
| Cash from Investing Activities |
(80)
N/A
|
5
N/A
|
(118)
N/A
|
(125)
-6%
|
(28)
+78%
|
(13)
+54%
|
(3)
+79%
|
(8)
-174%
|
(11)
-46%
|
(15)
-31%
|
(14)
+6%
|
(13)
+4%
|
(19)
-47%
|
(28)
-47%
|
(32)
-14%
|
(34)
-5%
|
(27)
+19%
|
(19)
+32%
|
(572)
-2 989%
|
(573)
0%
|
(23)
+96%
|
(22)
+5%
|
(23)
-5%
|
(38)
-63%
|
(37)
+1%
|
(44)
-18%
|
(20)
+54%
|
(11)
+45%
|
(36)
-223%
|
(33)
+10%
|
(38)
-18%
|
(46)
-20%
|
(51)
-10%
|
(57)
-13%
|
(60)
-5%
|
(61)
-1%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(25)
|
(26)
|
(25)
|
(16)
|
(11)
|
(13)
|
(15)
|
(16)
|
(9)
|
7
|
12
|
3
|
19
|
4
|
5
|
3
|
3
|
3
|
(2)
|
(1)
|
(2)
|
(3)
|
3
|
10
|
10
|
20
|
34
|
36
|
30
|
20
|
(0)
|
(19)
|
(32)
|
(33)
|
(20)
|
(15)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
32
|
28
|
32
|
31
|
(6)
|
(5)
|
28
|
22
|
(11)
|
(4)
|
16
|
18
|
(38)
|
(39)
|
14
|
13
|
(14)
|
|
| Cash from Financing Activities |
(25)
N/A
|
(26)
-3%
|
(25)
+3%
|
(16)
+35%
|
(11)
+31%
|
(13)
-16%
|
(15)
-18%
|
(16)
-6%
|
(10)
+41%
|
7
N/A
|
6
-15%
|
(4)
N/A
|
1
N/A
|
4
+639%
|
5
+18%
|
3
-35%
|
3
+3%
|
3
+7%
|
(2)
N/A
|
31
N/A
|
26
-16%
|
28
+8%
|
34
+22%
|
4
-89%
|
5
+31%
|
48
+842%
|
56
+16%
|
25
-56%
|
26
+6%
|
36
+37%
|
17
-51%
|
(57)
N/A
|
(71)
-24%
|
(20)
+72%
|
(7)
+62%
|
(29)
-285%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(250)
N/A
|
(175)
+30%
|
412
N/A
|
494
+20%
|
71
-86%
|
(235)
N/A
|
(22)
+91%
|
(4)
+80%
|
337
N/A
|
44
-87%
|
(178)
N/A
|
140
N/A
|
(49)
N/A
|
18
N/A
|
(3)
N/A
|
(189)
-6 159%
|
52
N/A
|
311
+499%
|
163
-48%
|
(24)
N/A
|
343
N/A
|
270
-21%
|
(299)
N/A
|
(76)
+75%
|
509
N/A
|
1 692
+233%
|
511
-70%
|
187
-63%
|
1 194
+538%
|
598
-50%
|
(132)
N/A
|
(1 286)
-874%
|
(982)
+24%
|
(58)
+94%
|
204
N/A
|
(471)
N/A
|
|