Fermiere du Casino Municipal Cannes SA
PAR:FCMC
Cash Flow Statement
Cash Flow Statement
Fermiere du Casino Municipal Cannes SA
| Oct-2004 | Oct-2005 | Apr-2006 | Oct-2006 | Apr-2007 | Oct-2007 | Apr-2008 | Oct-2008 | Apr-2009 | Oct-2009 | Apr-2010 | Oct-2010 | Apr-2011 | Oct-2011 | Apr-2012 | Oct-2012 | Apr-2013 | Oct-2013 | Apr-2014 | Oct-2014 | Apr-2015 | Oct-2015 | Apr-2016 | Oct-2016 | Apr-2017 | Oct-2017 | Apr-2018 | Oct-2018 | Apr-2019 | Oct-2019 | Apr-2022 | Oct-2022 | Apr-2023 | Oct-2023 | Apr-2024 | Oct-2024 | Apr-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Net Income |
(2)
|
1
|
(7)
|
(2)
|
2
|
4
|
0
|
(3)
|
20
|
20
|
(2)
|
4
|
7
|
9
|
9
|
9
|
8
|
8
|
9
|
11
|
12
|
16
|
15
|
16
|
32
|
30
|
20
|
22
|
16
|
15
|
(2)
|
28
|
15
|
11
|
23
|
24
|
26
|
|
| Depreciation & Amortization |
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
4
|
7
|
7
|
7
|
8
|
8
|
8
|
9
|
9
|
9
|
9
|
9
|
7
|
13
|
13
|
14
|
14
|
14
|
14
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(2)
|
(0)
|
0
|
(1)
|
(1)
|
(0)
|
(16)
|
(17)
|
(6)
|
(6)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(1)
|
6
|
3
|
10
|
14
|
9
|
9
|
9
|
(12)
|
(12)
|
9
|
12
|
14
|
15
|
15
|
15
|
14
|
8
|
14
|
7
|
7
|
11
|
11
|
10
|
11
|
10
|
9
|
11
|
10
|
9
|
(3)
|
12
|
27
|
22
|
9
|
11
|
11
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
1
|
1
|
0
|
0
|
7
|
9
|
2
|
3
|
7
|
8
|
8
|
8
|
6
|
5
|
7
|
8
|
11
|
13
|
9
|
9
|
11
|
9
|
9
|
12
|
1
|
8
|
18
|
18
|
10
|
9
|
11
|
|
| Change in Working Capital |
(3)
|
4
|
12
|
2
|
(5)
|
3
|
(7)
|
65
|
70
|
(3)
|
(9)
|
(7)
|
3
|
0
|
(4)
|
(9)
|
(6)
|
(8)
|
(6)
|
(7)
|
(6)
|
(5)
|
(8)
|
(20)
|
(8)
|
(2)
|
(12)
|
(14)
|
(12)
|
(12)
|
7
|
3
|
(8)
|
(19)
|
(9)
|
(6)
|
(9)
|
|
| Cash from Operating Activities |
2
N/A
|
12
+403%
|
9
-24%
|
10
+15%
|
11
+10%
|
16
+40%
|
2
-84%
|
71
+2 787%
|
78
+10%
|
5
-93%
|
(1)
N/A
|
10
N/A
|
24
+139%
|
24
+1%
|
20
-18%
|
16
-20%
|
16
+1%
|
16
-2%
|
18
+17%
|
19
+0%
|
20
+6%
|
29
+46%
|
24
-18%
|
13
-43%
|
27
+98%
|
30
+13%
|
20
-34%
|
21
+4%
|
23
+9%
|
21
-7%
|
8
-61%
|
54
+561%
|
46
-16%
|
28
-40%
|
36
+29%
|
42
+19%
|
40
-5%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(7)
|
(6)
|
(8)
|
(2)
|
(2)
|
(3)
|
(11)
|
(14)
|
(7)
|
(5)
|
(4)
|
(4)
|
(5)
|
(4)
|
(3)
|
(4)
|
(5)
|
(3)
|
(6)
|
(7)
|
(8)
|
(8)
|
(7)
|
(9)
|
(12)
|
(13)
|
(13)
|
(12)
|
(14)
|
(19)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(8)
|
(17)
|
|
| Other Items |
(0)
|
4
|
2
|
(2)
|
1
|
(28)
|
(26)
|
(4)
|
(12)
|
(9)
|
(14)
|
(17)
|
(6)
|
(3)
|
3
|
6
|
2
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(3)
|
(2)
|
1
|
1
|
0
|
(1)
|
1
|
1
|
2
|
1
|
(24)
|
(37)
|
(12)
|
2
|
|
| Cash from Investing Activities |
(7)
N/A
|
(2)
+75%
|
(6)
-211%
|
(4)
+25%
|
(2)
+62%
|
(30)
-1 721%
|
(37)
-23%
|
(17)
+53%
|
(19)
-11%
|
(14)
+28%
|
(18)
-29%
|
(21)
-17%
|
(11)
+48%
|
(7)
+36%
|
(0)
+94%
|
2
N/A
|
(3)
N/A
|
(4)
-37%
|
(5)
-50%
|
(7)
-21%
|
(8)
-18%
|
(8)
-3%
|
(7)
+11%
|
(12)
-68%
|
(14)
-12%
|
(12)
+14%
|
(12)
+0%
|
(12)
-3%
|
(15)
-24%
|
(19)
-25%
|
(0)
+98%
|
(1)
-281%
|
(2)
-46%
|
(28)
-1 299%
|
(43)
-53%
|
(20)
+54%
|
(15)
+24%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
5
|
(5)
|
(2)
|
(3)
|
(6)
|
16
|
31
|
(27)
|
(29)
|
(17)
|
(4)
|
14
|
(5)
|
(8)
|
(2)
|
(4)
|
(11)
|
(3)
|
(1)
|
(8)
|
(11)
|
(10)
|
(12)
|
0
|
(5)
|
(2)
|
(0)
|
0
|
0
|
0
|
(11)
|
(12)
|
(5)
|
(9)
|
(19)
|
(21)
|
(13)
|
|
| Cash Paid for Dividends |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(10)
|
(17)
|
(7)
|
(2)
|
(2)
|
(3)
|
(3)
|
(0)
|
(8)
|
(8)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(11)
|
0
|
0
|
(1)
|
(14)
|
(13)
|
0
|
0
|
|
| Other |
1
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(1)
|
8
|
13
|
4
|
(8)
|
(7)
|
(10)
|
(10)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
0
|
|
| Cash from Financing Activities |
6
N/A
|
(7)
N/A
|
(5)
+27%
|
(6)
-11%
|
(9)
-53%
|
13
N/A
|
28
+114%
|
(31)
N/A
|
(30)
+3%
|
(19)
+35%
|
(9)
+54%
|
11
N/A
|
(15)
N/A
|
(17)
-10%
|
(15)
+9%
|
(17)
-11%
|
(13)
+24%
|
(12)
+4%
|
(10)
+21%
|
(9)
+2%
|
(12)
-30%
|
(11)
+7%
|
(14)
-19%
|
(1)
+94%
|
(6)
-683%
|
(2)
+59%
|
(0)
+93%
|
(0)
+45%
|
(0)
-241%
|
(11)
-3 439%
|
(11)
-6%
|
(13)
-12%
|
(7)
+44%
|
(24)
-232%
|
(32)
-35%
|
(20)
+37%
|
(13)
+38%
|
|
| 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
|
0
|
|
| Net Change in Cash |
1
N/A
|
3
+156%
|
(2)
N/A
|
0
N/A
|
1
+1 320%
|
(1)
N/A
|
(6)
-401%
|
23
N/A
|
29
+26%
|
(28)
N/A
|
(28)
-1%
|
(0)
+99%
|
(2)
-800%
|
1
N/A
|
4
+535%
|
1
-72%
|
1
-47%
|
(0)
N/A
|
3
N/A
|
2
-25%
|
(0)
N/A
|
9
N/A
|
3
-70%
|
1
-77%
|
7
+996%
|
16
+121%
|
8
-49%
|
9
+6%
|
8
-13%
|
(8)
N/A
|
(3)
+57%
|
40
N/A
|
37
-9%
|
(24)
N/A
|
(39)
-64%
|
3
N/A
|
13
+395%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(5)
N/A
|
5
N/A
|
1
-78%
|
8
+536%
|
9
+14%
|
13
+47%
|
(9)
N/A
|
58
N/A
|
71
+23%
|
0
-100%
|
(5)
N/A
|
6
N/A
|
19
+212%
|
20
+5%
|
17
-16%
|
12
-28%
|
11
-5%
|
12
+8%
|
13
+3%
|
12
-6%
|
12
-1%
|
20
+72%
|
17
-18%
|
4
-74%
|
15
+242%
|
17
+17%
|
7
-60%
|
8
+22%
|
9
+6%
|
2
-79%
|
6
+244%
|
51
+697%
|
42
-17%
|
24
-43%
|
30
+26%
|
34
+14%
|
23
-32%
|
|