Eagle Football Group SA
PAR:EFG
Cash Flow Statement
Cash Flow Statement
Eagle Football Group SA
| 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 |
20
|
(4)
|
5
|
(1)
|
(35)
|
(33)
|
(28)
|
(26)
|
(28)
|
(32)
|
(20)
|
(25)
|
(26)
|
(22)
|
(21)
|
8
|
10
|
(12)
|
5
|
13
|
7
|
16
|
6
|
6
|
(37)
|
(102)
|
(107)
|
(84)
|
(55)
|
(88)
|
(99)
|
(99)
|
(26)
|
(82)
|
(201)
|
|
| Depreciation & Amortization |
28
|
33
|
36
|
39
|
46
|
47
|
45
|
41
|
39
|
33
|
27
|
23
|
17
|
12
|
11
|
17
|
23
|
29
|
31
|
38
|
41
|
45
|
52
|
63
|
76
|
81
|
79
|
72
|
66
|
58
|
62
|
61
|
56
|
79
|
91
|
|
| 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
|
|
| Other Non-Cash Items |
(35)
|
(29)
|
(39)
|
(40)
|
(22)
|
(19)
|
(21)
|
(24)
|
(18)
|
(21)
|
(26)
|
(18)
|
(3)
|
(2)
|
(8)
|
(20)
|
(37)
|
(18)
|
(42)
|
(94)
|
(91)
|
(62)
|
(60)
|
(93)
|
(70)
|
(48)
|
(34)
|
(19)
|
(42)
|
(49)
|
(61)
|
(97)
|
(94)
|
(32)
|
(46)
|
|
| Cash Taxes Paid |
32
|
8
|
(1)
|
(4)
|
(3)
|
(1)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
3
|
5
|
(0)
|
(1)
|
1
|
1
|
1
|
1
|
(1)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
2
|
3
|
2
|
2
|
3
|
2
|
8
|
11
|
31
|
30
|
13
|
13
|
10
|
11
|
6
|
9
|
12
|
9
|
10
|
12
|
13
|
23
|
33
|
35
|
24
|
|
| Change in Working Capital |
(24)
|
(6)
|
(17)
|
(4)
|
8
|
7
|
(6)
|
(14)
|
0
|
(0)
|
(3)
|
(8)
|
1
|
15
|
5
|
6
|
19
|
3
|
(10)
|
10
|
10
|
19
|
4
|
(10)
|
(13)
|
39
|
47
|
(13)
|
(22)
|
7
|
(16)
|
53
|
(34)
|
(43)
|
151
|
|
| Cash from Operating Activities |
(11)
N/A
|
(5)
+51%
|
(14)
-177%
|
(6)
+60%
|
(3)
+43%
|
1
N/A
|
(10)
N/A
|
(23)
-126%
|
(7)
+71%
|
(21)
-216%
|
(22)
-3%
|
(28)
-31%
|
(11)
+59%
|
2
N/A
|
(13)
N/A
|
10
N/A
|
15
+55%
|
3
-83%
|
(16)
N/A
|
(34)
-112%
|
(33)
+2%
|
18
N/A
|
3
-86%
|
(34)
N/A
|
(43)
-29%
|
(30)
+30%
|
(16)
+47%
|
(44)
-174%
|
(54)
-22%
|
(73)
-35%
|
(113)
-56%
|
(80)
+29%
|
(98)
-23%
|
(80)
+19%
|
(4)
+95%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(58)
|
(71)
|
(56)
|
(57)
|
(79)
|
(60)
|
(46)
|
(53)
|
(44)
|
(23)
|
(39)
|
(64)
|
(82)
|
(107)
|
(164)
|
(201)
|
(140)
|
(70)
|
(46)
|
(52)
|
(70)
|
(76)
|
(59)
|
(64)
|
(67)
|
(82)
|
(85)
|
(77)
|
(69)
|
(45)
|
(57)
|
(51)
|
(77)
|
(99)
|
(91)
|
|
| Other Items |
48
|
27
|
34
|
47
|
37
|
25
|
42
|
33
|
25
|
22
|
28
|
35
|
24
|
13
|
11
|
17
|
25
|
61
|
61
|
76
|
93
|
75
|
80
|
118
|
149
|
106
|
50
|
77
|
75
|
17
|
109
|
132
|
182
|
195
|
127
|
|
| Cash from Investing Activities |
(10)
N/A
|
(44)
-333%
|
(22)
+50%
|
(10)
+56%
|
(42)
-335%
|
(35)
+17%
|
(4)
+87%
|
(20)
-338%
|
(19)
+1%
|
(0)
+98%
|
(12)
-2 379%
|
(30)
-155%
|
(58)
-96%
|
(94)
-61%
|
(152)
-62%
|
(184)
-21%
|
(115)
+38%
|
(8)
+93%
|
15
N/A
|
24
+55%
|
24
+1%
|
(1)
N/A
|
20
N/A
|
54
+166%
|
82
+53%
|
24
-71%
|
(35)
N/A
|
(0)
+100%
|
6
N/A
|
(28)
N/A
|
52
N/A
|
82
+58%
|
106
+29%
|
96
-9%
|
36
-63%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(5)
|
(3)
|
(0)
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
78
|
78
|
0
|
51
|
51
|
0
|
29
|
97
|
68
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
10
|
115
|
83
|
(46)
|
(41)
|
(16)
|
(0)
|
|
| Net Issuance of Debt |
26
|
22
|
(8)
|
(10)
|
(10)
|
13
|
5
|
(2)
|
(8)
|
5
|
27
|
2
|
16
|
89
|
123
|
116
|
77
|
10
|
(80)
|
(60)
|
13
|
(3)
|
(8)
|
(3)
|
(10)
|
103
|
101
|
(13)
|
6
|
(22)
|
(23)
|
86
|
107
|
6
|
(36)
|
|
| Cash Paid for Dividends |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
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 |
(0)
|
(0)
|
(0)
|
(20)
|
(10)
|
9
|
9
|
8
|
18
|
19
|
(2)
|
(3)
|
(34)
|
(17)
|
25
|
19
|
16
|
1
|
(31)
|
(38)
|
(13)
|
(13)
|
(10)
|
(11)
|
(6)
|
(9)
|
(12)
|
(9)
|
(10)
|
(12)
|
8
|
(14)
|
21
|
(3)
|
(64)
|
|
| Cash from Financing Activities |
19
N/A
|
18
-7%
|
(10)
N/A
|
(30)
-206%
|
(21)
+31%
|
22
N/A
|
15
-33%
|
7
-53%
|
10
+47%
|
25
+143%
|
26
+4%
|
77
+199%
|
60
-22%
|
72
+20%
|
200
+177%
|
186
-7%
|
93
-50%
|
40
-57%
|
(13)
N/A
|
(31)
-129%
|
(0)
+99%
|
(17)
-5 270%
|
(20)
-20%
|
(17)
+16%
|
(18)
-4%
|
92
N/A
|
87
-5%
|
(24)
N/A
|
6
N/A
|
81
+1 233%
|
68
-15%
|
26
-61%
|
87
+229%
|
(14)
N/A
|
(100)
-614%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(2)
N/A
|
(31)
-1 845%
|
(46)
-47%
|
(46)
+1%
|
(66)
-45%
|
(12)
+82%
|
0
N/A
|
(35)
N/A
|
(16)
+55%
|
3
N/A
|
(8)
N/A
|
19
N/A
|
(10)
N/A
|
(19)
-102%
|
35
N/A
|
12
-67%
|
(6)
N/A
|
34
N/A
|
(14)
N/A
|
(41)
-190%
|
(10)
+77%
|
0
N/A
|
3
+849%
|
3
+14%
|
21
+545%
|
86
+310%
|
37
-57%
|
(68)
N/A
|
(42)
+38%
|
(20)
+53%
|
7
N/A
|
29
+294%
|
95
+228%
|
3
-97%
|
(68)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(69)
N/A
|
(76)
-11%
|
(70)
+8%
|
(62)
+11%
|
(82)
-32%
|
(59)
+28%
|
(56)
+5%
|
(76)
-35%
|
(51)
+32%
|
(44)
+15%
|
(61)
-40%
|
(93)
-52%
|
(93)
-1%
|
(104)
-12%
|
(176)
-69%
|
(191)
-9%
|
(124)
+35%
|
(67)
+46%
|
(62)
+8%
|
(86)
-38%
|
(103)
-20%
|
(58)
+44%
|
(57)
+2%
|
(98)
-72%
|
(110)
-13%
|
(113)
-2%
|
(101)
+10%
|
(121)
-20%
|
(123)
-1%
|
(117)
+4%
|
(170)
-45%
|
(131)
+23%
|
(175)
-34%
|
(179)
-2%
|
(95)
+47%
|
|