Nexans SA
PAR:NEX
Cash Flow Statement
Cash Flow Statement
Nexans SA
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
1
|
36
|
92
|
75
|
163
|
358
|
241
|
149
|
189
|
189
|
82
|
(94)
|
8
|
48
|
82
|
(52)
|
(178)
|
(14)
|
27
|
(131)
|
(333)
|
(163)
|
(168)
|
(251)
|
(196)
|
(109)
|
60
|
123
|
127
|
71
|
13
|
(136)
|
(118)
|
(59)
|
80
|
215
|
164
|
282
|
248
|
183
|
223
|
|
Depreciation & Amortization |
113
|
89
|
77
|
78
|
129
|
129
|
178
|
194
|
122
|
122
|
125
|
134
|
143
|
175
|
196
|
168
|
172
|
171
|
167
|
262
|
278
|
191
|
345
|
336
|
266
|
261
|
141
|
144
|
147
|
164
|
180
|
173
|
151
|
165
|
175
|
171
|
176
|
185
|
180
|
159
|
156
|
|
Other Non-Cash Items |
(44)
|
(46)
|
(23)
|
33
|
(86)
|
(256)
|
(116)
|
76
|
158
|
201
|
249
|
276
|
96
|
14
|
(5)
|
173
|
306
|
147
|
85
|
126
|
269
|
169
|
(102)
|
(9)
|
183
|
148
|
71
|
31
|
56
|
(16)
|
(2)
|
225
|
245
|
95
|
(117)
|
(169)
|
(10)
|
(37)
|
126
|
185
|
164
|
|
Cash Taxes Paid |
0
|
0
|
25
|
51
|
46
|
57
|
58
|
61
|
80
|
74
|
62
|
65
|
47
|
37
|
62
|
68
|
53
|
70
|
73
|
47
|
36
|
35
|
34
|
31
|
37
|
36
|
37
|
46
|
56
|
52
|
45
|
42
|
36
|
27
|
46
|
25
|
47
|
38
|
114
|
132
|
107
|
|
Cash Interest Paid |
0
|
0
|
17
|
30
|
23
|
26
|
45
|
55
|
36
|
49
|
54
|
54
|
45
|
44
|
38
|
54
|
68
|
74
|
73
|
62
|
64
|
79
|
74
|
68
|
69
|
64
|
62
|
61
|
61
|
48
|
47
|
37
|
52
|
47
|
45
|
43
|
41
|
34
|
43
|
63
|
59
|
|
Change in Working Capital |
71
|
(98)
|
(115)
|
(134)
|
(211)
|
(341)
|
(305)
|
45
|
104
|
(169)
|
84
|
458
|
214
|
7
|
(66)
|
(169)
|
(125)
|
(156)
|
(82)
|
(9)
|
43
|
(6)
|
44
|
246
|
327
|
118
|
(142)
|
(136)
|
(165)
|
(59)
|
72
|
(15)
|
22
|
542
|
318
|
84
|
72
|
(57)
|
(14)
|
196
|
159
|
|
Cash from Operating Activities |
141
N/A
|
(19)
N/A
|
31
N/A
|
52
+68%
|
(5)
N/A
|
(110)
-2 100%
|
(2)
+98%
|
464
N/A
|
573
+23%
|
343
-40%
|
540
+57%
|
774
+43%
|
461
-40%
|
244
-47%
|
207
-15%
|
120
-42%
|
175
+46%
|
148
-15%
|
197
+33%
|
248
+26%
|
257
+4%
|
191
-26%
|
119
-38%
|
322
+171%
|
580
+80%
|
418
-28%
|
130
-69%
|
162
+25%
|
165
+2%
|
160
-3%
|
263
+64%
|
247
-6%
|
300
+21%
|
743
+148%
|
456
-39%
|
301
-34%
|
402
+34%
|
373
-7%
|
540
+45%
|
723
+34%
|
702
-3%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(67)
|
(78)
|
(97)
|
(119)
|
(130)
|
(135)
|
(171)
|
(178)
|
(168)
|
(159)
|
(172)
|
(197)
|
(164)
|
(133)
|
(129)
|
(139)
|
(148)
|
(146)
|
(166)
|
(188)
|
(194)
|
(181)
|
(161)
|
(164)
|
(176)
|
(167)
|
(146)
|
(151)
|
(170)
|
(181)
|
(207)
|
(258)
|
(252)
|
(211)
|
(250)
|
(215)
|
(206)
|
(236)
|
(298)
|
(320)
|
(377)
|
|
Other Items |
(23)
|
22
|
(78)
|
(90)
|
88
|
245
|
(156)
|
(285)
|
21
|
6
|
(463)
|
(301)
|
187
|
17
|
(125)
|
(163)
|
104
|
(30)
|
(237)
|
(76)
|
(11)
|
(21)
|
9
|
26
|
3
|
3
|
35
|
22
|
(21)
|
16
|
49
|
31
|
24
|
2
|
151
|
123
|
23
|
(121)
|
(131)
|
(45)
|
(63)
|
|
Cash from Investing Activities |
(90)
N/A
|
(56)
+38%
|
(175)
-213%
|
(209)
-19%
|
(42)
+80%
|
110
N/A
|
(327)
N/A
|
(463)
-42%
|
(147)
+68%
|
(153)
-4%
|
(635)
-315%
|
(498)
+22%
|
23
N/A
|
(116)
N/A
|
(254)
-119%
|
(302)
-19%
|
(44)
+85%
|
(176)
-300%
|
(403)
-129%
|
(264)
+34%
|
(205)
+22%
|
(202)
+1%
|
(152)
+25%
|
(138)
+9%
|
(173)
-25%
|
(164)
+5%
|
(111)
+32%
|
(129)
-16%
|
(191)
-48%
|
(165)
+14%
|
(158)
+4%
|
(227)
-44%
|
(228)
0%
|
(209)
+8%
|
(99)
+53%
|
(92)
+7%
|
(183)
-99%
|
(357)
-95%
|
(429)
-20%
|
(365)
+15%
|
(440)
-21%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
1
|
1
|
4
|
7
|
10
|
8
|
7
|
7
|
(22)
|
(23)
|
38
|
39
|
4
|
22
|
23
|
4
|
1
|
16
|
15
|
281
|
281
|
0
|
9
|
9
|
3
|
24
|
11
|
(7)
|
(20)
|
(10)
|
13
|
0
|
(10)
|
7
|
16
|
(10)
|
(51)
|
(32)
|
5
|
(6)
|
|
Net Issuance of Debt |
0
|
0
|
184
|
379
|
68
|
105
|
558
|
288
|
(65)
|
(38)
|
36
|
35
|
(26)
|
51
|
41
|
25
|
26
|
19
|
266
|
127
|
(111)
|
(56)
|
(74)
|
(79)
|
(72)
|
(1)
|
17
|
(93)
|
(90)
|
(103)
|
88
|
(12)
|
(261)
|
153
|
218
|
(308)
|
(305)
|
327
|
198
|
(51)
|
(58)
|
|
Cash Paid for Dividends |
(8)
|
(9)
|
(9)
|
(10)
|
(12)
|
(25)
|
(23)
|
(32)
|
(32)
|
(52)
|
(52)
|
(56)
|
(57)
|
(33)
|
(32)
|
(32)
|
(33)
|
(33)
|
(33)
|
(16)
|
(15)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(23)
|
(23)
|
(33)
|
(33)
|
(16)
|
(15)
|
0
|
(4)
|
(35)
|
(32)
|
(55)
|
(54)
|
(92)
|
(93)
|
|
Other |
0
|
0
|
(17)
|
(30)
|
(23)
|
(26)
|
(45)
|
(55)
|
(36)
|
(49)
|
(54)
|
(45)
|
(36)
|
(44)
|
(38)
|
(54)
|
(68)
|
(74)
|
(73)
|
(62)
|
(64)
|
(77)
|
(72)
|
(68)
|
(69)
|
(63)
|
(60)
|
(60)
|
(58)
|
(45)
|
(47)
|
(40)
|
(56)
|
(54)
|
(52)
|
(43)
|
(70)
|
(64)
|
(42)
|
(63)
|
(58)
|
|
Cash from Financing Activities |
(8)
N/A
|
(8)
N/A
|
159
N/A
|
343
+116%
|
40
-88%
|
64
+60%
|
498
+678%
|
208
-58%
|
(126)
N/A
|
(161)
-28%
|
(93)
+42%
|
(28)
+70%
|
(80)
-186%
|
(22)
+73%
|
(7)
+68%
|
(38)
-443%
|
(71)
-87%
|
(87)
-23%
|
176
N/A
|
64
-64%
|
91
+42%
|
148
+63%
|
(147)
N/A
|
(139)
+5%
|
(133)
+4%
|
(62)
+53%
|
(20)
+68%
|
(165)
-725%
|
(178)
-8%
|
(201)
-13%
|
(2)
+99%
|
(55)
-2 650%
|
(332)
-504%
|
89
N/A
|
169
+90%
|
(370)
N/A
|
(417)
-13%
|
157
N/A
|
70
-55%
|
(201)
N/A
|
(215)
-7%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(13)
|
(1)
|
2
|
2
|
3
|
1
|
1
|
(10)
|
4
|
18
|
(19)
|
(18)
|
18
|
39
|
26
|
(10)
|
(4)
|
9
|
7
|
5
|
7
|
2
|
(1)
|
(21)
|
(63)
|
(27)
|
19
|
(3)
|
(19)
|
(11)
|
(10)
|
(5)
|
0
|
(42)
|
(19)
|
45
|
33
|
9
|
(19)
|
(71)
|
(62)
|
|
Net Change in Cash |
30
N/A
|
(84)
N/A
|
17
N/A
|
188
+1 006%
|
(4)
N/A
|
65
N/A
|
170
+162%
|
199
+17%
|
304
+53%
|
47
-85%
|
(207)
N/A
|
230
N/A
|
422
+83%
|
145
-66%
|
(28)
N/A
|
(230)
-721%
|
56
N/A
|
(106)
N/A
|
(23)
+78%
|
53
N/A
|
150
+183%
|
139
-7%
|
(181)
N/A
|
24
N/A
|
211
+779%
|
165
-22%
|
18
-89%
|
(135)
N/A
|
(223)
-65%
|
(217)
+3%
|
93
N/A
|
(40)
N/A
|
(260)
-550%
|
581
N/A
|
507
-13%
|
(116)
N/A
|
(165)
-42%
|
182
N/A
|
162
-11%
|
86
-47%
|
(15)
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
74
N/A
|
(97)
N/A
|
(66)
+32%
|
(67)
-2%
|
(135)
-101%
|
(245)
-81%
|
(173)
+29%
|
286
N/A
|
405
+42%
|
184
-55%
|
368
+100%
|
577
+57%
|
297
-49%
|
111
-63%
|
78
-30%
|
(19)
N/A
|
27
N/A
|
2
-93%
|
31
+1 450%
|
60
+94%
|
63
+5%
|
10
-84%
|
(42)
N/A
|
158
N/A
|
404
+156%
|
251
-38%
|
(16)
N/A
|
11
N/A
|
(5)
N/A
|
(21)
-320%
|
56
N/A
|
(11)
N/A
|
48
N/A
|
532
+1 008%
|
206
-61%
|
86
-58%
|
196
+128%
|
137
-30%
|
242
+77%
|
403
+67%
|
325
-19%
|