Gerard Perrier Industrie SA
PAR:PERR
Cash Flow Statement
Cash Flow Statement
Gerard Perrier Industrie 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 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Income |
3
|
3
|
3
|
5
|
6
|
8
|
7
|
6
|
7
|
9
|
10
|
10
|
11
|
12
|
12
|
12
|
14
|
14
|
14
|
16
|
15
|
15
|
15
|
16
|
17
|
17
|
18
|
19
|
20
|
17
|
16
|
21
|
20
|
21
|
22
|
24
|
26
|
26
|
26
|
23
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
5
|
6
|
6
|
|
| Other Non-Cash Items |
(0)
|
(2)
|
(0)
|
0
|
(2)
|
0
|
(2)
|
(0)
|
(1)
|
(1)
|
(4)
|
(0)
|
(5)
|
(1)
|
(4)
|
(5)
|
(4)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(5)
|
(6)
|
(4)
|
(3)
|
(6)
|
(8)
|
(5)
|
(5)
|
(6)
|
(5)
|
(6)
|
(4)
|
(4)
|
(7)
|
(6)
|
(5)
|
(5)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
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 |
(1)
|
(0)
|
(2)
|
(3)
|
(1)
|
(7)
|
(1)
|
1
|
1
|
(4)
|
(1)
|
(6)
|
3
|
(2)
|
(2)
|
1
|
(2)
|
(1)
|
(4)
|
(1)
|
2
|
(3)
|
(4)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
4
|
5
|
(1)
|
(5)
|
(5)
|
(11)
|
(7)
|
(9)
|
(4)
|
5
|
7
|
6
|
|
| Cash from Operating Activities |
3
N/A
|
2
-32%
|
2
-8%
|
3
+81%
|
4
+29%
|
3
-31%
|
5
+81%
|
9
+67%
|
8
-10%
|
6
-29%
|
6
+10%
|
5
-19%
|
11
+118%
|
10
-9%
|
8
-16%
|
10
+17%
|
9
-1%
|
10
+3%
|
9
-11%
|
12
+43%
|
14
+13%
|
9
-34%
|
10
+9%
|
13
+25%
|
13
+4%
|
14
+9%
|
16
+13%
|
14
-12%
|
19
+33%
|
19
+5%
|
13
-34%
|
13
+4%
|
13
0%
|
7
-47%
|
14
+100%
|
15
+6%
|
20
+32%
|
30
+53%
|
35
+15%
|
30
-13%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(6)
|
(6)
|
(5)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(5)
|
(8)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(8)
|
(11)
|
(9)
|
(11)
|
(13)
|
(10)
|
|
| Other Items |
0
|
(2)
|
(2)
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
3
|
1
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
(0)
|
(0)
|
1
|
1
|
(6)
|
(6)
|
0
|
0
|
(4)
|
(4)
|
(0)
|
0
|
|
| Cash from Investing Activities |
(1)
N/A
|
(2)
-239%
|
(3)
-17%
|
(2)
+12%
|
(6)
-147%
|
(4)
+27%
|
(1)
+78%
|
(1)
-20%
|
(1)
+9%
|
1
N/A
|
(2)
N/A
|
(4)
-176%
|
(4)
+2%
|
(2)
+63%
|
(2)
-5%
|
(2)
-50%
|
(2)
+36%
|
(3)
-97%
|
(6)
-87%
|
(6)
-2%
|
(6)
-1%
|
(4)
+30%
|
(3)
+30%
|
(6)
-121%
|
(5)
+21%
|
(2)
+62%
|
(5)
-171%
|
(8)
-48%
|
(5)
+41%
|
(3)
+36%
|
(2)
+17%
|
(2)
+15%
|
(9)
-354%
|
(10)
-13%
|
(8)
+20%
|
(11)
-30%
|
(13)
-20%
|
(15)
-12%
|
(13)
+8%
|
(10)
+24%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
(1)
|
0
|
2
|
2
|
(0)
|
(0)
|
0
|
1
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(13)
|
(13)
|
(0)
|
0
|
0
|
(0)
|
(4)
|
(4)
|
(0)
|
10
|
10
|
0
|
0
|
0
|
0
|
(0)
|
|
| Net Issuance of Debt |
(0)
|
1
|
1
|
0
|
5
|
4
|
(1)
|
(2)
|
(1)
|
1
|
0
|
2
|
3
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
3
|
5
|
3
|
1
|
(1)
|
3
|
2
|
(2)
|
0
|
3
|
1
|
(1)
|
(1)
|
(3)
|
6
|
6
|
(2)
|
1
|
3
|
7
|
6
|
0
|
|
| Cash Paid for Dividends |
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
|
| Other |
0
|
0
|
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
|
1
|
0
|
0
|
|
| Cash from Financing Activities |
(2)
N/A
|
(1)
+39%
|
(2)
-27%
|
(3)
-62%
|
4
N/A
|
2
-42%
|
(5)
N/A
|
(4)
+13%
|
(3)
+33%
|
(1)
+71%
|
(2)
-191%
|
(2)
+17%
|
(1)
+36%
|
(3)
-134%
|
(4)
-22%
|
(5)
-38%
|
(5)
+2%
|
(4)
+16%
|
(0)
+99%
|
1
N/A
|
(0)
N/A
|
(3)
-497%
|
(5)
-69%
|
(1)
+85%
|
(15)
-1 983%
|
(22)
-48%
|
(6)
+72%
|
(3)
+50%
|
(6)
-86%
|
(6)
-16%
|
(10)
-61%
|
(12)
-19%
|
0
N/A
|
8
+3 135%
|
1
-90%
|
(8)
N/A
|
(5)
+39%
|
(1)
+80%
|
(3)
-195%
|
(9)
-220%
|
|
| 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
|
0
|
0
|
0
|
|
| Net Change in Cash |
(0)
N/A
|
(2)
-664%
|
(3)
-50%
|
(2)
+22%
|
2
N/A
|
1
-62%
|
(1)
N/A
|
3
N/A
|
4
+20%
|
6
+40%
|
2
-60%
|
(1)
N/A
|
5
N/A
|
5
-1%
|
3
-43%
|
2
-25%
|
3
+37%
|
3
-16%
|
3
+7%
|
7
+162%
|
8
+3%
|
2
-71%
|
2
+6%
|
5
+131%
|
(7)
N/A
|
(9)
-40%
|
5
N/A
|
3
-32%
|
8
+161%
|
10
+19%
|
0
-100%
|
(1)
N/A
|
4
N/A
|
5
+14%
|
7
+34%
|
(4)
N/A
|
2
N/A
|
15
+629%
|
19
+28%
|
11
-39%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
2
N/A
|
1
-37%
|
1
-21%
|
1
-20%
|
1
+73%
|
2
+30%
|
4
+166%
|
7
+78%
|
7
-10%
|
4
-42%
|
3
-15%
|
3
-22%
|
8
+222%
|
8
-8%
|
6
-20%
|
7
+15%
|
8
+11%
|
6
-19%
|
3
-59%
|
6
+147%
|
9
+44%
|
6
-32%
|
7
+13%
|
9
+28%
|
11
+20%
|
12
+12%
|
11
-11%
|
6
-42%
|
14
+129%
|
17
+18%
|
10
-41%
|
11
+9%
|
10
-5%
|
3
-75%
|
6
+120%
|
4
-28%
|
11
+168%
|
20
+80%
|
21
+9%
|
20
-6%
|
|