Cie Industrielle Financiere Entreprise SA
PAR:INFE
Cash Flow Statement
Cash Flow Statement
Cie Industrielle Financiere Entreprise SA
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Net Income |
5
|
8
|
11
|
11
|
17
|
18
|
14
|
14
|
16
|
14
|
12
|
14
|
9
|
3
|
6
|
7
|
7
|
7
|
7
|
6
|
8
|
9
|
7
|
1
|
(5)
|
(9)
|
(3)
|
6
|
7
|
2
|
2
|
6
|
10
|
11
|
10
|
9
|
6
|
11
|
19
|
|
| Depreciation & Amortization |
2
|
1
|
3
|
4
|
4
|
4
|
6
|
6
|
6
|
7
|
5
|
4
|
5
|
4
|
5
|
5
|
6
|
6
|
5
|
6
|
7
|
7
|
8
|
10
|
10
|
14
|
11
|
9
|
13
|
12
|
13
|
14
|
10
|
10
|
16
|
18
|
23
|
19
|
15
|
|
| Change in Deffered Taxes |
1
|
1
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(1)
|
0
|
1
|
0
|
1
|
1
|
(0)
|
(1)
|
(3)
|
(4)
|
(3)
|
(1)
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(0)
|
|
| Other Non-Cash Items |
(1)
|
(1)
|
(2)
|
(3)
|
(8)
|
(7)
|
(6)
|
(12)
|
(12)
|
(8)
|
(6)
|
(8)
|
(7)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(5)
|
(5)
|
(4)
|
(5)
|
(6)
|
(3)
|
(1)
|
(2)
|
(4)
|
(10)
|
(12)
|
(10)
|
(10)
|
(10)
|
(6)
|
(5)
|
(10)
|
(9)
|
(11)
|
(20)
|
(26)
|
|
| Change in Working Capital |
(8)
|
(1)
|
(0)
|
(1)
|
8
|
(5)
|
(2)
|
3
|
7
|
5
|
(5)
|
(5)
|
(2)
|
1
|
(4)
|
5
|
0
|
(13)
|
(10)
|
1
|
4
|
(3)
|
(1)
|
(3)
|
(3)
|
2
|
6
|
5
|
0
|
(4)
|
1
|
(5)
|
(8)
|
2
|
16
|
10
|
5
|
21
|
22
|
|
| Cash from Operating Activities |
(1)
N/A
|
7
N/A
|
11
+53%
|
11
-6%
|
21
+94%
|
10
-52%
|
11
+14%
|
11
-1%
|
17
+53%
|
18
+2%
|
6
-65%
|
6
-2%
|
6
N/A
|
5
-15%
|
4
-24%
|
14
+249%
|
9
-36%
|
(4)
N/A
|
(2)
+41%
|
8
N/A
|
16
+86%
|
9
-43%
|
9
+1%
|
4
-57%
|
(1)
N/A
|
2
N/A
|
7
+259%
|
9
+25%
|
8
-10%
|
0
-94%
|
8
+1 530%
|
6
-27%
|
6
+4%
|
18
+219%
|
32
+73%
|
28
-11%
|
20
-28%
|
29
+40%
|
30
+4%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(3)
|
(3)
|
(5)
|
(6)
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(4)
|
(6)
|
(6)
|
(7)
|
(6)
|
(6)
|
(7)
|
(5)
|
(7)
|
(8)
|
(5)
|
(9)
|
(8)
|
(5)
|
(5)
|
(7)
|
(10)
|
(16)
|
(14)
|
(10)
|
(11)
|
(11)
|
(16)
|
(16)
|
(14)
|
(17)
|
(16)
|
(14)
|
|
| Other Items |
(1)
|
(0)
|
0
|
1
|
(0)
|
(1)
|
(0)
|
3
|
5
|
3
|
(0)
|
1
|
2
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(1)
|
(2)
|
(1)
|
1
|
1
|
(0)
|
0
|
(1)
|
2
|
7
|
5
|
2
|
0
|
1
|
1
|
(1)
|
(1)
|
8
|
22
|
20
|
|
| Cash from Investing Activities |
(4)
N/A
|
(3)
+21%
|
(3)
+16%
|
(4)
-71%
|
(6)
-48%
|
(5)
+16%
|
(5)
+14%
|
(1)
+76%
|
3
N/A
|
1
-68%
|
(2)
N/A
|
(3)
-26%
|
(4)
-35%
|
(6)
-45%
|
(7)
-16%
|
(6)
+20%
|
(6)
-7%
|
(7)
-15%
|
(4)
+38%
|
(9)
-101%
|
(10)
-20%
|
(5)
+47%
|
(8)
-46%
|
(8)
+2%
|
(5)
+38%
|
(5)
-2%
|
(9)
-74%
|
(9)
+0%
|
(10)
-12%
|
(9)
+5%
|
(8)
+7%
|
(11)
-35%
|
(10)
+14%
|
(14)
-47%
|
(17)
-21%
|
(14)
+17%
|
(8)
+42%
|
6
N/A
|
6
+3%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
(0)
|
(7)
|
(6)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(4)
|
(2)
|
0
|
0
|
0
|
0
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(0)
|
(1)
|
(0)
|
1
|
3
|
3
|
(2)
|
3
|
6
|
(0)
|
(0)
|
2
|
2
|
1
|
0
|
(1)
|
1
|
(4)
|
(4)
|
3
|
1
|
(1)
|
5
|
3
|
(3)
|
(1)
|
1
|
0
|
4
|
4
|
7
|
7
|
(7)
|
(3)
|
5
|
1
|
(3)
|
(3)
|
(0)
|
|
| Cash Paid for Dividends |
(2)
|
(2)
|
(2)
|
(0)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(5)
|
(3)
|
(38)
|
(40)
|
|
| Other |
0
|
0
|
(4)
|
(5)
|
(4)
|
(4)
|
(2)
|
(21)
|
(31)
|
(16)
|
(16)
|
(12)
|
6
|
5
|
1
|
(1)
|
1
|
3
|
5
|
12
|
7
|
2
|
1
|
0
|
(4)
|
(3)
|
10
|
11
|
4
|
3
|
(1)
|
2
|
8
|
5
|
1
|
1
|
15
|
18
|
3
|
|
| Cash from Financing Activities |
(2)
N/A
|
(3)
-55%
|
(6)
-103%
|
(10)
-69%
|
(9)
+12%
|
(3)
+69%
|
(8)
-171%
|
(22)
-194%
|
(28)
-26%
|
(19)
+31%
|
(19)
+0%
|
(13)
+33%
|
5
N/A
|
(2)
N/A
|
(3)
-66%
|
(3)
+24%
|
0
N/A
|
(3)
N/A
|
(1)
+62%
|
19
N/A
|
12
-36%
|
(2)
N/A
|
4
N/A
|
1
-65%
|
(9)
N/A
|
(4)
+61%
|
11
N/A
|
11
0%
|
8
-26%
|
6
-18%
|
5
-20%
|
8
+50%
|
(0)
N/A
|
1
N/A
|
3
+379%
|
(2)
N/A
|
9
N/A
|
(23)
N/A
|
(36)
-60%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
1
|
2
|
0
|
1
|
0
|
(1)
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
0
|
1
|
1
|
(0)
|
(1)
|
0
|
1
|
1
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Net Change in Cash |
(7)
N/A
|
1
N/A
|
3
+97%
|
(4)
N/A
|
5
N/A
|
1
-77%
|
0
-77%
|
(10)
N/A
|
(7)
+32%
|
0
N/A
|
(15)
N/A
|
(11)
+29%
|
7
N/A
|
(2)
N/A
|
(6)
-195%
|
6
N/A
|
3
-43%
|
(14)
N/A
|
(8)
+46%
|
19
N/A
|
18
-8%
|
2
-89%
|
5
+164%
|
(3)
N/A
|
(16)
-463%
|
(7)
+57%
|
10
N/A
|
12
+27%
|
7
-40%
|
(2)
N/A
|
3
N/A
|
2
-29%
|
(3)
N/A
|
5
N/A
|
18
+226%
|
11
-39%
|
21
+94%
|
12
-45%
|
(1)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(4)
N/A
|
5
N/A
|
8
+85%
|
6
-33%
|
15
+163%
|
6
-60%
|
7
+17%
|
8
+12%
|
16
+100%
|
16
+1%
|
4
-74%
|
2
-54%
|
0
-75%
|
(1)
N/A
|
(3)
-395%
|
8
N/A
|
3
-65%
|
(11)
N/A
|
(7)
+37%
|
1
N/A
|
7
+690%
|
4
-47%
|
0
-92%
|
(5)
N/A
|
(6)
-37%
|
(3)
+47%
|
0
N/A
|
(1)
N/A
|
(8)
-678%
|
(13)
-66%
|
(3)
+80%
|
(6)
-121%
|
(5)
+13%
|
3
N/A
|
16
+462%
|
15
-9%
|
4
-75%
|
12
+243%
|
16
+27%
|
|