Malteries Franco Belges SA
PAR:MALT
Cash Flow Statement
Cash Flow Statement
Malteries Franco Belges SA
| Jun-2003 | Dec-2003 | Jun-2004 | 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 |
17
|
18
|
16
|
10
|
(0)
|
(4)
|
4
|
4
|
4
|
5
|
15
|
10
|
11
|
22
|
16
|
15
|
11
|
7
|
8
|
14
|
14
|
12
|
12
|
10
|
10
|
16
|
20
|
24
|
24
|
22
|
20
|
18
|
19
|
21
|
19
|
17
|
17
|
20
|
15
|
14
|
27
|
38
|
45
|
42
|
37
|
|
| Depreciation & Amortization |
7
|
8
|
8
|
0
|
(1)
|
4
|
3
|
2
|
3
|
3
|
1
|
1
|
(5)
|
(5)
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
3
|
4
|
4
|
3
|
4
|
4
|
3
|
3
|
4
|
|
| Change in Deffered Taxes |
(0)
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(0)
|
4
|
(20)
|
(24)
|
1
|
(0)
|
(8)
|
(10)
|
(4)
|
(4)
|
(11)
|
(4)
|
5
|
(1)
|
(4)
|
(7)
|
(2)
|
5
|
(5)
|
(9)
|
(9)
|
(3)
|
(9)
|
(7)
|
(7)
|
(8)
|
(13)
|
(16)
|
(18)
|
(19)
|
(16)
|
(12)
|
(12)
|
7
|
7
|
7
|
72
|
55
|
(8)
|
(19)
|
(28)
|
(28)
|
(31)
|
(33)
|
(31)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
2
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
2
|
2
|
5
|
7
|
2
|
1
|
(1)
|
(2)
|
3
|
4
|
2
|
3
|
1
|
1
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
2
|
4
|
3
|
2
|
|
| Cash Interest Paid |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(22)
|
(26)
|
(9)
|
13
|
5
|
2
|
3
|
5
|
4
|
5
|
(1)
|
0
|
(4)
|
(4)
|
(3)
|
(2)
|
2
|
4
|
(7)
|
(9)
|
9
|
(2)
|
(2)
|
4
|
(3)
|
(4)
|
(0)
|
(3)
|
0
|
(3)
|
(6)
|
(2)
|
(3)
|
(3)
|
(3)
|
4
|
(1)
|
(22)
|
(11)
|
(2)
|
(12)
|
(3)
|
(1)
|
3
|
6
|
|
| Cash from Operating Activities |
2
N/A
|
5
+174%
|
(4)
N/A
|
(1)
+81%
|
5
N/A
|
3
-43%
|
2
-21%
|
1
-43%
|
7
+508%
|
9
+19%
|
4
-58%
|
8
+116%
|
7
-7%
|
11
+58%
|
11
-2%
|
7
-34%
|
12
+67%
|
17
+40%
|
(2)
N/A
|
(2)
-11%
|
16
N/A
|
9
-48%
|
4
-57%
|
9
+157%
|
2
-75%
|
6
+158%
|
9
+47%
|
8
-16%
|
10
+26%
|
4
-60%
|
1
-78%
|
7
+708%
|
7
-2%
|
27
+311%
|
26
-5%
|
32
+25%
|
92
+186%
|
57
-38%
|
0
-100%
|
(4)
N/A
|
(9)
-133%
|
12
N/A
|
16
+35%
|
16
+1%
|
16
-3%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(8)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(4)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(4)
|
(5)
|
(5)
|
(4)
|
(5)
|
(4)
|
(3)
|
(2)
|
(3)
|
(5)
|
(9)
|
(8)
|
(6)
|
(6)
|
(4)
|
(3)
|
(3)
|
(3)
|
(5)
|
(6)
|
(8)
|
(10)
|
(8)
|
(5)
|
|
| Other Items |
(5)
|
(28)
|
3
|
31
|
(16)
|
(0)
|
4
|
4
|
0
|
0
|
(5)
|
(8)
|
(3)
|
(2)
|
(2)
|
0
|
0
|
0
|
7
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Investing Activities |
(13)
N/A
|
(34)
-153%
|
(2)
+94%
|
27
N/A
|
(19)
N/A
|
(3)
+82%
|
(1)
+76%
|
1
N/A
|
(2)
N/A
|
(2)
-33%
|
(8)
-210%
|
(11)
-46%
|
(6)
+42%
|
(5)
+22%
|
(4)
+18%
|
(2)
+42%
|
(3)
-22%
|
(2)
+21%
|
4
N/A
|
1
-69%
|
0
-66%
|
(4)
N/A
|
(5)
-35%
|
(5)
-8%
|
(4)
+21%
|
(5)
-27%
|
(4)
+29%
|
(3)
+24%
|
(2)
+26%
|
(3)
-28%
|
(5)
-82%
|
(9)
-76%
|
(8)
+13%
|
(6)
+20%
|
(6)
+0%
|
(4)
+40%
|
(3)
+21%
|
(3)
+6%
|
(3)
-23%
|
(5)
-42%
|
(6)
-23%
|
(8)
-40%
|
(10)
-29%
|
(8)
+22%
|
(5)
+39%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(0)
|
0
|
31
|
0
|
0
|
(16)
|
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
|
0
|
0
|
|
| Net Issuance of Debt |
(2)
|
(10)
|
(5)
|
(1)
|
(0)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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)
|
|
| Cash Paid for Dividends |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(3)
|
(3)
|
(5)
|
(5)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(2)
|
0
|
(3)
|
(5)
|
(3)
|
0
|
(3)
|
(6)
|
(3)
|
0
|
(23)
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(2)
|
|
| Other |
(0)
|
27
|
(25)
|
(21)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(22)
|
1
|
1
|
1
|
2
|
3
|
3
|
2
|
|
| Cash from Financing Activities |
(3)
N/A
|
18
N/A
|
1
-96%
|
(24)
N/A
|
(2)
+93%
|
(18)
-1 007%
|
(4)
+77%
|
(4)
+18%
|
(3)
+1%
|
(3)
+3%
|
(4)
-4%
|
(4)
-4%
|
(2)
+43%
|
(2)
+13%
|
(2)
-1%
|
(6)
-245%
|
(6)
+12%
|
(4)
+24%
|
(4)
+9%
|
(4)
-7%
|
(4)
+5%
|
(3)
+26%
|
(3)
+1%
|
(2)
+26%
|
(3)
-44%
|
(3)
-9%
|
(2)
+27%
|
(0)
+94%
|
(3)
-1 890%
|
(5)
-90%
|
(3)
+51%
|
(0)
+94%
|
(3)
-1 999%
|
(6)
-83%
|
(3)
+54%
|
0
N/A
|
(22)
N/A
|
(22)
+1%
|
1
N/A
|
1
+16%
|
1
+119%
|
2
+63%
|
1
-60%
|
1
-7%
|
0
-79%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
2
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(12)
N/A
|
(10)
+21%
|
(4)
+55%
|
3
N/A
|
(16)
N/A
|
(20)
-21%
|
(3)
+84%
|
(2)
+42%
|
2
N/A
|
3
+47%
|
(8)
N/A
|
(7)
+7%
|
(1)
+82%
|
5
N/A
|
5
+14%
|
(1)
N/A
|
4
N/A
|
11
+174%
|
(1)
N/A
|
(5)
-267%
|
13
N/A
|
2
-84%
|
(4)
N/A
|
2
N/A
|
(5)
N/A
|
(3)
+48%
|
3
N/A
|
5
+63%
|
5
+2%
|
(4)
N/A
|
(7)
-58%
|
(2)
+68%
|
(4)
-97%
|
15
N/A
|
17
+13%
|
29
+69%
|
67
+133%
|
32
-52%
|
(3)
N/A
|
(8)
-184%
|
(13)
-67%
|
6
N/A
|
6
+6%
|
9
+38%
|
11
+21%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(6)
N/A
|
(0)
+97%
|
(9)
-4 565%
|
(5)
+52%
|
1
N/A
|
(1)
N/A
|
(2)
-214%
|
(2)
+7%
|
5
N/A
|
6
+23%
|
1
-83%
|
5
+397%
|
4
-15%
|
9
+107%
|
9
+4%
|
5
-45%
|
9
+87%
|
15
+57%
|
(5)
N/A
|
(6)
-22%
|
12
N/A
|
5
-59%
|
(1)
N/A
|
4
N/A
|
(2)
N/A
|
1
N/A
|
5
+613%
|
5
-10%
|
7
+59%
|
1
-86%
|
(4)
N/A
|
(2)
+52%
|
(1)
+49%
|
21
N/A
|
19
-7%
|
28
+48%
|
89
+214%
|
54
-39%
|
(3)
N/A
|
(8)
-155%
|
(14)
-72%
|
4
N/A
|
6
+50%
|
8
+45%
|
11
+32%
|
|