Gecina SA
PAR:GFC
Cash Flow Statement
Cash Flow Statement
Gecina SA
| Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | 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 |
662
|
1 008
|
660
|
885
|
1 781
|
2 315
|
1 301
|
278
|
(875)
|
(1 548)
|
(774)
|
(63)
|
1 016
|
1 217
|
412
|
109
|
248
|
337
|
328
|
186
|
281
|
550
|
1 619
|
1 823
|
812
|
1 601
|
1 911
|
1 093
|
1 007
|
1 323
|
1 517
|
1 047
|
154
|
200
|
851
|
1 029
|
167
|
(1 004)
|
(1 793)
|
(1 094)
|
311
|
510
|
|
| Depreciation & Amortization |
4
|
(41)
|
1
|
1
|
4
|
3
|
1
|
9
|
11
|
27
|
105
|
90
|
31
|
31
|
10
|
5
|
5
|
8
|
12
|
7
|
5
|
8
|
10
|
6
|
19
|
20
|
0
|
31
|
19
|
(5)
|
17
|
28
|
85
|
73
|
12
|
10
|
5
|
5
|
30
|
30
|
12
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
10
|
4
|
7
|
4
|
3
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
0
|
2
|
0
|
2
|
0
|
3
|
0
|
3
|
0
|
3
|
5
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
|
| Other Non-Cash Items |
(277)
|
(494)
|
(271)
|
(482)
|
(1 363)
|
(1 858)
|
(808)
|
204
|
1 363
|
2 028
|
1 173
|
464
|
(565)
|
(752)
|
85
|
383
|
242
|
144
|
122
|
261
|
175
|
(119)
|
(1 146)
|
(1 336)
|
(410)
|
(1 254)
|
(1 497)
|
(597)
|
(417)
|
(742)
|
(987)
|
(533)
|
257
|
209
|
(389)
|
(557)
|
335
|
1 508
|
2 276
|
1 587
|
219
|
(26)
|
|
| Cash Taxes Paid |
7
|
22
|
19
|
33
|
50
|
24
|
9
|
16
|
11
|
3
|
2
|
9
|
25
|
(27)
|
(42)
|
3
|
(3)
|
(0)
|
0
|
3
|
6
|
7
|
5
|
3
|
6
|
6
|
(10)
|
(4)
|
7
|
(2)
|
7
|
12
|
8
|
11
|
9
|
(12)
|
(13)
|
2
|
2
|
1
|
1
|
1
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
161
|
255
|
151
|
155
|
121
|
113
|
117
|
81
|
82
|
79
|
109
|
157
|
128
|
110
|
94
|
97
|
93
|
88
|
94
|
103
|
87
|
73
|
71
|
86
|
|
| Change in Working Capital |
(19)
|
(8)
|
5
|
(60)
|
(45)
|
14
|
(17)
|
(38)
|
(19)
|
12
|
25
|
(19)
|
(31)
|
54
|
22
|
(76)
|
(49)
|
(12)
|
(38)
|
(8)
|
16
|
(45)
|
(52)
|
(54)
|
(16)
|
61
|
(85)
|
5
|
(28)
|
(63)
|
74
|
(14)
|
8
|
11
|
9
|
23
|
(24)
|
(4)
|
22
|
24
|
58
|
26
|
|
| Cash from Operating Activities |
371
N/A
|
465
+25%
|
395
-15%
|
344
-13%
|
378
+10%
|
474
+26%
|
477
+0%
|
453
-5%
|
480
+6%
|
519
+8%
|
530
+2%
|
473
-11%
|
451
-5%
|
549
+22%
|
528
-4%
|
421
-20%
|
446
+6%
|
477
+7%
|
423
-11%
|
446
+5%
|
477
+7%
|
394
-17%
|
431
+9%
|
439
+2%
|
406
-8%
|
428
+6%
|
329
-23%
|
531
+61%
|
582
+10%
|
513
-12%
|
620
+21%
|
528
-15%
|
505
-4%
|
493
-2%
|
482
-2%
|
506
+5%
|
484
-4%
|
506
+5%
|
535
+6%
|
547
+2%
|
600
+10%
|
516
-14%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(606)
|
(142)
|
(417)
|
(580)
|
(1 112)
|
(1 116)
|
(398)
|
(358)
|
(333)
|
(242)
|
(290)
|
(295)
|
(576)
|
(582)
|
(449)
|
(507)
|
(349)
|
(492)
|
(584)
|
(450)
|
(235)
|
(287)
|
(438)
|
(316)
|
(405)
|
(463)
|
(394)
|
(444)
|
(406)
|
(273)
|
(551)
|
(594)
|
(278)
|
(264)
|
(361)
|
(369)
|
(369)
|
(393)
|
(391)
|
(443)
|
(455)
|
(421)
|
|
| Other Items |
(27)
|
248
|
309
|
(68)
|
184
|
473
|
108
|
(87)
|
432
|
613
|
732
|
778
|
454
|
638
|
825
|
761
|
1 190
|
1 454
|
803
|
847
|
702
|
346
|
178
|
(48)
|
1 506
|
1 446
|
(2 322)
|
(2 081)
|
1 202
|
1 026
|
834
|
1 042
|
457
|
229
|
555
|
517
|
104
|
1 053
|
1 275
|
314
|
49
|
693
|
|
| Cash from Investing Activities |
(632)
N/A
|
106
N/A
|
(108)
N/A
|
(647)
-497%
|
(928)
-43%
|
(643)
+31%
|
(290)
+55%
|
(445)
-53%
|
99
N/A
|
371
+275%
|
442
+19%
|
484
+9%
|
(122)
N/A
|
56
N/A
|
375
+575%
|
253
-32%
|
842
+232%
|
962
+14%
|
219
-77%
|
396
+81%
|
468
+18%
|
59
-87%
|
(260)
N/A
|
(364)
-40%
|
1 101
N/A
|
983
-11%
|
(2 716)
N/A
|
(2 525)
+7%
|
796
N/A
|
754
-5%
|
283
-62%
|
449
+58%
|
180
-60%
|
(35)
N/A
|
194
N/A
|
147
-24%
|
(265)
N/A
|
659
N/A
|
884
+34%
|
(129)
N/A
|
(406)
-214%
|
272
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(253)
|
(62)
|
46
|
12
|
8
|
9
|
5
|
(81)
|
(102)
|
(9)
|
(18)
|
(29)
|
3
|
5
|
(0)
|
(42)
|
(35)
|
15
|
15
|
17
|
22
|
33
|
31
|
25
|
40
|
(203)
|
1 130
|
1 464
|
6
|
(209)
|
(98)
|
7
|
7
|
7
|
5
|
3
|
4
|
6
|
4
|
(1)
|
2
|
11
|
|
| Net Issuance of Debt |
767
|
(233)
|
(17)
|
786
|
1 007
|
700
|
208
|
460
|
(45)
|
(339)
|
(375)
|
(531)
|
110
|
(138)
|
(426)
|
(46)
|
(680)
|
(938)
|
(199)
|
(339)
|
(363)
|
782
|
393
|
(504)
|
(1 012)
|
1 003
|
1 760
|
(394)
|
(1 066)
|
(675)
|
(203)
|
(77)
|
(56)
|
105
|
(304)
|
(587)
|
321
|
(121)
|
(847)
|
(225)
|
309
|
44
|
|
| Cash Paid for Dividends |
(134)
|
0
|
(221)
|
(455)
|
(234)
|
(253)
|
(253)
|
(299)
|
(298)
|
(337)
|
(339)
|
(269)
|
(268)
|
(268)
|
(268)
|
(268)
|
(268)
|
(268)
|
(268)
|
(281)
|
(281)
|
(290)
|
(290)
|
(157)
|
(314)
|
(320)
|
(322)
|
(548)
|
(280)
|
(96)
|
(406)
|
(408)
|
(389)
|
(379)
|
(390)
|
(391)
|
(391)
|
(391)
|
(391)
|
(392)
|
(392)
|
(396)
|
|
| Other |
(124)
|
(196)
|
(150)
|
(163)
|
(131)
|
(160)
|
(207)
|
(212)
|
(202)
|
(175)
|
(173)
|
(184)
|
(260)
|
(247)
|
(184)
|
(328)
|
(348)
|
(217)
|
(176)
|
(280)
|
(322)
|
(256)
|
(171)
|
(144)
|
(309)
|
(246)
|
(117)
|
(128)
|
(128)
|
(182)
|
(190)
|
(153)
|
(110)
|
(114)
|
(145)
|
(140)
|
(117)
|
(130)
|
(92)
|
(74)
|
(78)
|
(97)
|
|
| Cash from Financing Activities |
256
N/A
|
(491)
N/A
|
(342)
+30%
|
180
N/A
|
650
+261%
|
297
-54%
|
(247)
N/A
|
(132)
+47%
|
(648)
-391%
|
(859)
-33%
|
(907)
-6%
|
(1 014)
-12%
|
(415)
+59%
|
(648)
-56%
|
(878)
-36%
|
(684)
+22%
|
(1 331)
-95%
|
(1 408)
-6%
|
(629)
+55%
|
(883)
-41%
|
(943)
-7%
|
269
N/A
|
(37)
N/A
|
(781)
-1 996%
|
(1 594)
-104%
|
234
N/A
|
2 451
+946%
|
395
-84%
|
(1 468)
N/A
|
(1 162)
+21%
|
(897)
+23%
|
(631)
+30%
|
(548)
+13%
|
(381)
+30%
|
(835)
-119%
|
(1 114)
-33%
|
(183)
+84%
|
(636)
-247%
|
(1 326)
-108%
|
(692)
+48%
|
(159)
+77%
|
(439)
-177%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(6)
N/A
|
79
N/A
|
(55)
N/A
|
(123)
-122%
|
100
N/A
|
128
+28%
|
(61)
N/A
|
(124)
-103%
|
(69)
+44%
|
31
N/A
|
65
+111%
|
(57)
N/A
|
(85)
-49%
|
(43)
+49%
|
25
N/A
|
(10)
N/A
|
(44)
-357%
|
32
N/A
|
13
-59%
|
(41)
N/A
|
1
N/A
|
722
+73 741%
|
133
-82%
|
(706)
N/A
|
(88)
+88%
|
1 645
N/A
|
63
-96%
|
(1 599)
N/A
|
(90)
+94%
|
105
N/A
|
6
-94%
|
346
+5 513%
|
136
-61%
|
77
-43%
|
(159)
N/A
|
(461)
-190%
|
35
N/A
|
529
+1 391%
|
93
-82%
|
(275)
N/A
|
35
N/A
|
350
+890%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(235)
N/A
|
323
N/A
|
(22)
N/A
|
(235)
-974%
|
(734)
-212%
|
(641)
+13%
|
78
N/A
|
95
+21%
|
147
+54%
|
278
+89%
|
240
-14%
|
178
-26%
|
(125)
N/A
|
(33)
+74%
|
79
N/A
|
(86)
N/A
|
98
N/A
|
(14)
N/A
|
(161)
-1 016%
|
(4)
+97%
|
242
N/A
|
107
-56%
|
(7)
N/A
|
123
N/A
|
0
-100%
|
(35)
N/A
|
(66)
-87%
|
87
N/A
|
176
+103%
|
241
+37%
|
69
-71%
|
(66)
N/A
|
227
N/A
|
229
+1%
|
121
-47%
|
136
+13%
|
115
-16%
|
112
-2%
|
144
+28%
|
103
-29%
|
145
+41%
|
95
-35%
|
|