Electricite de Strasbourg SA
PAR:ELEC
Cash Flow Statement
Cash Flow Statement
Electricite de Strasbourg SA
| 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 |
58
|
43
|
65
|
74
|
73
|
73
|
79
|
78
|
85
|
91
|
92
|
90
|
89
|
107
|
71
|
32
|
62
|
63
|
55
|
57
|
73
|
76
|
65
|
60
|
54
|
51
|
54
|
58
|
36
|
44
|
60
|
40
|
55
|
72
|
92
|
136
|
148
|
156
|
|
| Depreciation & Amortization |
65
|
65
|
45
|
45
|
54
|
54
|
54
|
53
|
53
|
53
|
54
|
54
|
63
|
66
|
50
|
42
|
51
|
52
|
52
|
54
|
58
|
58
|
53
|
54
|
66
|
59
|
40
|
49
|
89
|
89
|
57
|
56
|
61
|
62
|
70
|
82
|
81
|
70
|
|
| Other Non-Cash Items |
(8)
|
(12)
|
(13)
|
(11)
|
(17)
|
(20)
|
(14)
|
(11)
|
(8)
|
(10)
|
(9)
|
(11)
|
(23)
|
(21)
|
43
|
67
|
35
|
35
|
32
|
30
|
39
|
42
|
35
|
34
|
30
|
25
|
33
|
34
|
31
|
33
|
30
|
22
|
16
|
13
|
23
|
46
|
45
|
51
|
|
| Cash Taxes Paid |
0
|
0
|
24
|
41
|
29
|
30
|
33
|
31
|
33
|
34
|
35
|
36
|
34
|
42
|
46
|
40
|
42
|
42
|
36
|
30
|
34
|
37
|
42
|
43
|
28
|
28
|
32
|
33
|
34
|
19
|
24
|
30
|
15
|
3
|
26
|
58
|
49
|
60
|
|
| Change in Working Capital |
(30)
|
44
|
15
|
(21)
|
(15)
|
(13)
|
(23)
|
(48)
|
(42)
|
(25)
|
(22)
|
0
|
(21)
|
(36)
|
(45)
|
(72)
|
(83)
|
(71)
|
(49)
|
(17)
|
(22)
|
(51)
|
(31)
|
(25)
|
(27)
|
(27)
|
(30)
|
(31)
|
(47)
|
(36)
|
(7)
|
2
|
(73)
|
(239)
|
(96)
|
83
|
(48)
|
(37)
|
|
| Cash from Operating Activities |
85
N/A
|
140
+64%
|
111
-20%
|
87
-21%
|
95
+9%
|
94
-1%
|
96
+2%
|
73
-24%
|
88
+20%
|
108
+23%
|
114
+5%
|
133
+17%
|
109
-19%
|
116
+7%
|
119
+2%
|
69
-42%
|
65
-7%
|
78
+21%
|
89
+14%
|
124
+40%
|
148
+19%
|
125
-16%
|
122
-2%
|
123
+1%
|
123
0%
|
108
-12%
|
98
-10%
|
109
+12%
|
109
0%
|
129
+19%
|
139
+8%
|
119
-15%
|
59
-50%
|
(92)
N/A
|
88
N/A
|
347
+296%
|
225
-35%
|
240
+7%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(38)
|
(45)
|
(50)
|
(49)
|
(50)
|
(48)
|
(49)
|
(48)
|
(47)
|
(48)
|
(53)
|
(60)
|
(60)
|
(60)
|
(61)
|
(66)
|
(65)
|
(61)
|
(60)
|
(61)
|
(61)
|
(56)
|
(59)
|
(62)
|
(67)
|
(83)
|
(79)
|
(62)
|
(58)
|
(65)
|
(80)
|
(82)
|
(75)
|
(74)
|
(80)
|
(85)
|
(87)
|
(93)
|
|
| Other Items |
14
|
9
|
(11)
|
(11)
|
(14)
|
39
|
100
|
34
|
(35)
|
(26)
|
127
|
13
|
(125)
|
(48)
|
(74)
|
84
|
102
|
(28)
|
(11)
|
49
|
77
|
27
|
(120)
|
(124)
|
(29)
|
(23)
|
13
|
5
|
(4)
|
12
|
6
|
(5)
|
84
|
131
|
(56)
|
(99)
|
(27)
|
(18)
|
|
| Cash from Investing Activities |
(25)
N/A
|
(36)
-46%
|
(61)
-68%
|
(60)
+2%
|
(64)
-7%
|
(9)
+85%
|
51
N/A
|
(14)
N/A
|
(81)
-494%
|
(74)
+10%
|
74
N/A
|
(47)
N/A
|
(185)
-291%
|
(108)
+42%
|
(135)
-25%
|
19
N/A
|
37
+100%
|
(90)
N/A
|
(71)
+21%
|
(12)
+83%
|
16
N/A
|
(29)
N/A
|
(179)
-517%
|
(186)
-4%
|
(96)
+48%
|
(105)
-10%
|
(65)
+38%
|
(57)
+12%
|
(63)
-9%
|
(53)
+16%
|
(73)
-39%
|
(88)
-19%
|
10
N/A
|
57
+476%
|
(137)
N/A
|
(186)
-36%
|
(114)
+39%
|
(111)
+2%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2
|
(0)
|
1
|
0
|
1
|
0
|
0
|
2
|
2
|
0
|
0
|
1
|
3
|
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
|
|
| Net Issuance of Debt |
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(1)
|
(2)
|
(0)
|
(0)
|
(0)
|
2
|
2
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
1
|
1
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
(25)
|
(34)
|
(34)
|
(37)
|
(37)
|
(42)
|
(42)
|
(44)
|
(44)
|
(42)
|
(42)
|
(44)
|
(44)
|
(40)
|
(40)
|
(49)
|
(49)
|
(41)
|
(41)
|
(38)
|
(38)
|
(43)
|
(43)
|
(46)
|
(46)
|
(36)
|
(36)
|
(39)
|
(39)
|
(34)
|
(34)
|
(42)
|
(42)
|
(19)
|
(19)
|
(62)
|
(62)
|
(79)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
3
|
4
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
0
|
2
|
4
|
4
|
6
|
6
|
6
|
|
| Cash from Financing Activities |
(23)
N/A
|
(35)
-50%
|
(34)
+4%
|
(37)
-11%
|
(37)
+0%
|
(41)
-11%
|
(42)
-2%
|
(43)
-1%
|
(43)
0%
|
(42)
+1%
|
(42)
+1%
|
(43)
-2%
|
(41)
+4%
|
(40)
+3%
|
(39)
+1%
|
(45)
-15%
|
(46)
-3%
|
(39)
+16%
|
(37)
+4%
|
(34)
+8%
|
(38)
-10%
|
(44)
-15%
|
(42)
+3%
|
(45)
-7%
|
(46)
-1%
|
(36)
+21%
|
(34)
+6%
|
(37)
-9%
|
(41)
-10%
|
(36)
+13%
|
(35)
+4%
|
(42)
-21%
|
(39)
+5%
|
(15)
+62%
|
(15)
+3%
|
(56)
-283%
|
(56)
+1%
|
(73)
-31%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
37
N/A
|
68
+84%
|
17
-76%
|
(10)
N/A
|
(6)
+40%
|
43
N/A
|
105
+142%
|
17
-84%
|
(37)
N/A
|
(8)
+78%
|
145
N/A
|
44
-70%
|
(117)
N/A
|
(31)
+74%
|
(55)
-77%
|
43
N/A
|
56
+29%
|
(51)
N/A
|
(19)
+62%
|
78
N/A
|
127
+62%
|
52
-59%
|
(99)
N/A
|
(108)
-9%
|
(19)
+82%
|
(34)
-73%
|
(2)
+94%
|
15
N/A
|
5
-65%
|
41
+688%
|
32
-22%
|
(11)
N/A
|
30
N/A
|
(50)
N/A
|
(64)
-27%
|
105
N/A
|
56
-47%
|
56
+1%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
47
N/A
|
94
+102%
|
61
-35%
|
38
-38%
|
46
+19%
|
46
+1%
|
47
+2%
|
25
-46%
|
41
+63%
|
60
+47%
|
60
0%
|
74
+22%
|
49
-33%
|
56
+14%
|
58
+3%
|
4
-93%
|
0
-97%
|
17
+16 600%
|
29
+73%
|
64
+119%
|
87
+37%
|
69
-21%
|
63
-9%
|
61
-3%
|
55
-10%
|
26
-53%
|
19
-27%
|
47
+151%
|
51
+8%
|
64
+27%
|
60
-7%
|
36
-40%
|
(15)
N/A
|
(166)
-994%
|
8
N/A
|
262
+3 376%
|
138
-47%
|
147
+6%
|
|