Caisse Regionale de Credit Agricole Mutuel Brie Picardie
PAR:CRBP2
Cash Flow Statement
Cash Flow Statement
Caisse Regionale de Credit Agricole Mutuel Brie Picardie
| 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 |
172
|
168
|
219
|
254
|
252
|
278
|
307
|
277
|
272
|
270
|
256
|
288
|
291
|
287
|
290
|
301
|
258
|
246
|
271
|
254
|
252
|
265
|
250
|
170
|
187
|
276
|
282
|
313
|
232
|
211
|
234
|
236
|
233
|
266
|
|
| Depreciation & Amortization |
13
|
13
|
13
|
13
|
13
|
12
|
11
|
10
|
11
|
11
|
10
|
10
|
11
|
11
|
11
|
11
|
11
|
12
|
13
|
13
|
13
|
14
|
16
|
17
|
18
|
19
|
21
|
21
|
21
|
20
|
20
|
20
|
20
|
21
|
|
| Other Non-Cash Items |
42
|
28
|
(21)
|
(39)
|
1
|
19
|
37
|
58
|
(19)
|
(21)
|
(2)
|
(21)
|
5
|
45
|
24
|
3
|
10
|
2
|
(37)
|
6
|
24
|
(4)
|
(30)
|
(15)
|
(175)
|
(361)
|
(180)
|
(13)
|
325
|
374
|
266
|
193
|
103
|
30
|
|
| Cash Taxes Paid |
126
|
23
|
41
|
96
|
49
|
92
|
134
|
101
|
116
|
112
|
110
|
84
|
84
|
92
|
106
|
108
|
90
|
83
|
89
|
41
|
37
|
57
|
82
|
90
|
71
|
69
|
73
|
69
|
55
|
41
|
18
|
38
|
47
|
29
|
|
| Change in Working Capital |
(176)
|
(570)
|
(88)
|
52
|
(388)
|
(363)
|
(80)
|
(324)
|
225
|
(171)
|
(663)
|
(145)
|
(175)
|
(12)
|
(274)
|
(314)
|
781
|
1 214
|
512
|
(201)
|
356
|
380
|
(803)
|
1 117
|
738
|
(5)
|
1 479
|
1 997
|
(727)
|
(3 040)
|
(1 747)
|
(1 749)
|
(2 301)
|
(748)
|
|
| Cash from Operating Activities |
51
N/A
|
(361)
N/A
|
122
N/A
|
279
+128%
|
(121)
N/A
|
(53)
+56%
|
275
N/A
|
22
-92%
|
489
+2 132%
|
90
-82%
|
(398)
N/A
|
132
N/A
|
132
+0%
|
331
+151%
|
51
-85%
|
1
-99%
|
1 060
+156 937%
|
1 474
+39%
|
759
-49%
|
72
-90%
|
646
+793%
|
655
+1%
|
(568)
N/A
|
1 288
N/A
|
769
-40%
|
(70)
N/A
|
1 601
N/A
|
2 318
+45%
|
(150)
N/A
|
(2 435)
-1 529%
|
(1 227)
+50%
|
(1 300)
-6%
|
(1 945)
-50%
|
(431)
+78%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(12)
|
(12)
|
(15)
|
(13)
|
(11)
|
(11)
|
(10)
|
(10)
|
(5)
|
(4)
|
(11)
|
(11)
|
(9)
|
(12)
|
(15)
|
(14)
|
(14)
|
(18)
|
(21)
|
(32)
|
(30)
|
(25)
|
(25)
|
(31)
|
(29)
|
(19)
|
(19)
|
(11)
|
(12)
|
(14)
|
(16)
|
(16)
|
(12)
|
(12)
|
|
| Other Items |
(118)
|
(95)
|
3
|
(19)
|
6
|
(1)
|
(11)
|
(3)
|
(7)
|
(7)
|
(3)
|
(5)
|
(7)
|
(3)
|
(2)
|
(3)
|
(869)
|
(868)
|
5
|
3
|
(2)
|
(3)
|
(5)
|
6
|
57
|
45
|
(11)
|
(11)
|
(7)
|
(5)
|
(6)
|
(25)
|
(22)
|
(19)
|
|
| Cash from Investing Activities |
(130)
N/A
|
(107)
+18%
|
(13)
+88%
|
(32)
-154%
|
(5)
+84%
|
(12)
-141%
|
(21)
-70%
|
(13)
+40%
|
(12)
+7%
|
(12)
+2%
|
(14)
-23%
|
(15)
-9%
|
(16)
-1%
|
(15)
+2%
|
(16)
-8%
|
(18)
-7%
|
(883)
-4 935%
|
(886)
0%
|
(16)
+98%
|
(29)
-74%
|
(33)
-14%
|
(28)
+13%
|
(30)
-6%
|
(25)
+17%
|
28
N/A
|
26
-9%
|
(30)
N/A
|
(22)
+27%
|
(19)
+14%
|
(19)
0%
|
(22)
-17%
|
(41)
-86%
|
(35)
+15%
|
(31)
+10%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(42)
|
0
|
0
|
(44)
|
(44)
|
(45)
|
(45)
|
(45)
|
(45)
|
(36)
|
(36)
|
(36)
|
(36)
|
0
|
(36)
|
0
|
(26)
|
0
|
(32)
|
0
|
(35)
|
0
|
(39)
|
(35)
|
|
| Other |
(90)
|
(92)
|
(60)
|
(57)
|
(54)
|
(61)
|
(57)
|
(46)
|
(53)
|
(56)
|
(18)
|
(15)
|
(31)
|
14
|
3
|
5
|
(115)
|
(67)
|
45
|
51
|
63
|
8
|
9
|
85
|
80
|
(61)
|
4
|
24
|
50
|
(107)
|
(76)
|
(42)
|
(4)
|
(90)
|
|
| Cash from Financing Activities |
(90)
N/A
|
(92)
-3%
|
(60)
+35%
|
(57)
+4%
|
(54)
+6%
|
(61)
-14%
|
(57)
+7%
|
(46)
+20%
|
(53)
-15%
|
(56)
-6%
|
(60)
-8%
|
(57)
+6%
|
(31)
+46%
|
(30)
+3%
|
(40)
-35%
|
(39)
+2%
|
(160)
-307%
|
(112)
+30%
|
0
N/A
|
16
+7 167%
|
28
+76%
|
(28)
N/A
|
(27)
+2%
|
85
N/A
|
44
-48%
|
(61)
N/A
|
(21)
+65%
|
24
N/A
|
18
-23%
|
(107)
N/A
|
(111)
-4%
|
(42)
+63%
|
(43)
-2%
|
(124)
-191%
|
|
| 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
|
|
| Net Change in Cash |
(168)
N/A
|
(561)
-233%
|
50
N/A
|
190
+279%
|
(180)
N/A
|
(127)
+30%
|
197
N/A
|
(37)
N/A
|
424
N/A
|
22
-95%
|
(473)
N/A
|
60
N/A
|
86
+44%
|
286
+233%
|
(6)
N/A
|
(56)
-845%
|
18
N/A
|
476
+2 616%
|
743
+56%
|
60
-92%
|
641
+975%
|
599
-7%
|
(625)
N/A
|
1 348
N/A
|
841
-38%
|
(105)
N/A
|
1 550
N/A
|
2 319
+50%
|
(150)
N/A
|
(2 561)
-1 606%
|
(1 361)
+47%
|
(1 383)
-2%
|
(2 022)
-46%
|
(587)
+71%
|
|