Compagnie Plastic Omnium SE
PAR:POM
Cash Flow Statement
Cash Flow Statement
Compagnie Plastic Omnium SE
| 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 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Net Income |
55
|
57
|
44
|
37
|
47
|
48
|
51
|
24
|
(63)
|
(58)
|
31
|
95
|
151
|
183
|
171
|
165
|
182
|
182
|
198
|
212
|
229
|
262
|
263
|
277
|
318
|
373
|
430
|
450
|
543
|
474
|
276
|
(305)
|
567
|
136
|
95
|
178
|
171
|
163
|
|
| Depreciation & Amortization |
122
|
139
|
126
|
140
|
144
|
145
|
151
|
151
|
152
|
192
|
172
|
126
|
149
|
150
|
142
|
162
|
187
|
191
|
192
|
198
|
200
|
215
|
226
|
229
|
280
|
300
|
281
|
291
|
366
|
458
|
498
|
798
|
(305)
|
470
|
464
|
497
|
533
|
517
|
|
| Change in Deffered Taxes |
(8)
|
(8)
|
(12)
|
(11)
|
(9)
|
(7)
|
3
|
3
|
6
|
6
|
8
|
20
|
30
|
45
|
58
|
63
|
62
|
56
|
57
|
62
|
64
|
72
|
75
|
78
|
86
|
95
|
81
|
79
|
113
|
118
|
90
|
(13)
|
85
|
60
|
52
|
60
|
70
|
63
|
|
| Other Non-Cash Items |
(36)
|
(41)
|
6
|
16
|
(5)
|
(9)
|
15
|
48
|
69
|
61
|
39
|
24
|
26
|
29
|
49
|
62
|
43
|
36
|
18
|
27
|
38
|
12
|
18
|
28
|
11
|
(19)
|
9
|
(18)
|
(251)
|
(212)
|
15
|
64
|
(36)
|
(8)
|
(12)
|
6
|
(5)
|
41
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
23
|
6
|
16
|
25
|
16
|
42
|
59
|
70
|
76
|
63
|
63
|
68
|
81
|
81
|
65
|
78
|
97
|
112
|
107
|
84
|
83
|
70
|
96
|
79
|
6
|
31
|
30
|
57
|
79
|
93
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
49
|
41
|
25
|
18
|
22
|
30
|
38
|
40
|
34
|
33
|
44
|
56
|
53
|
54
|
52
|
51
|
55
|
63
|
62
|
67
|
71
|
75
|
74
|
76
|
(21)
|
45
|
45
|
62
|
93
|
98
|
|
| Change in Working Capital |
8
|
27
|
34
|
15
|
44
|
27
|
(23)
|
(37)
|
(75)
|
(2)
|
11
|
(43)
|
(26)
|
(47)
|
(40)
|
(29)
|
(45)
|
(26)
|
(61)
|
(104)
|
(123)
|
(83)
|
(57)
|
(91)
|
(58)
|
(69)
|
(167)
|
(109)
|
24
|
(70)
|
(149)
|
(498)
|
335
|
(113)
|
(68)
|
(294)
|
(214)
|
(75)
|
|
| Cash from Operating Activities |
141
N/A
|
174
+23%
|
198
+14%
|
197
-1%
|
221
+12%
|
203
-8%
|
197
-3%
|
188
-4%
|
89
-52%
|
199
+123%
|
262
+31%
|
222
-15%
|
330
+49%
|
360
+9%
|
380
+6%
|
424
+12%
|
429
+1%
|
439
+2%
|
404
-8%
|
394
-3%
|
409
+4%
|
477
+17%
|
525
+10%
|
520
-1%
|
637
+23%
|
679
+7%
|
636
-6%
|
694
+9%
|
795
+15%
|
767
-3%
|
730
-5%
|
46
-94%
|
646
+1 311%
|
545
-16%
|
531
-2%
|
447
-16%
|
555
+24%
|
709
+28%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(150)
|
(175)
|
(180)
|
(171)
|
(153)
|
(154)
|
(177)
|
(191)
|
(170)
|
(137)
|
(103)
|
(118)
|
(155)
|
(175)
|
(265)
|
(332)
|
(310)
|
(273)
|
(314)
|
(328)
|
(346)
|
(383)
|
(378)
|
(360)
|
(372)
|
(442)
|
(480)
|
(539)
|
(643)
|
(634)
|
(533)
|
(450)
|
50
|
(305)
|
(331)
|
(380)
|
(479)
|
(566)
|
|
| Other Items |
8
|
19
|
21
|
(23)
|
(22)
|
0
|
(3)
|
(13)
|
2
|
21
|
17
|
12
|
(264)
|
(266)
|
8
|
41
|
47
|
(3)
|
6
|
(14)
|
37
|
79
|
56
|
25
|
(720)
|
(510)
|
181
|
(367)
|
(65)
|
260
|
132
|
127
|
(60)
|
(89)
|
(31)
|
(81)
|
21
|
95
|
|
| Cash from Investing Activities |
(142)
N/A
|
(156)
-10%
|
(159)
-2%
|
(194)
-22%
|
(175)
+10%
|
(154)
+12%
|
(180)
-17%
|
(205)
-13%
|
(168)
+18%
|
(116)
+31%
|
(86)
+26%
|
(107)
-25%
|
(418)
-292%
|
(442)
-6%
|
(257)
+42%
|
(292)
-14%
|
(262)
+10%
|
(277)
-6%
|
(308)
-11%
|
(341)
-11%
|
(309)
+9%
|
(303)
+2%
|
(322)
-6%
|
(335)
-4%
|
(1 092)
-226%
|
(952)
+13%
|
(299)
+69%
|
(906)
-203%
|
(708)
+22%
|
(374)
+47%
|
(401)
-7%
|
(323)
+20%
|
(11)
+97%
|
(394)
-3 514%
|
(361)
+8%
|
(462)
-28%
|
(458)
+1%
|
(471)
-3%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(1)
|
(5)
|
(1)
|
3
|
(3)
|
(3)
|
(2)
|
(14)
|
(13)
|
(3)
|
(16)
|
(15)
|
2
|
(6)
|
(13)
|
(10)
|
1
|
(1)
|
(15)
|
(4)
|
(14)
|
(39)
|
(17)
|
(32)
|
(37)
|
(49)
|
(42)
|
(23)
|
(71)
|
(50)
|
(4)
|
(12)
|
3
|
(19)
|
(18)
|
(16)
|
(11)
|
(3)
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
57
|
107
|
75
|
(93)
|
(125)
|
(31)
|
161
|
130
|
(79)
|
(11)
|
68
|
276
|
200
|
(40)
|
8
|
1
|
(11)
|
202
|
236
|
473
|
397
|
(65)
|
79
|
98
|
21
|
216
|
(336)
|
21
|
279
|
48
|
(131)
|
(86)
|
|
| Cash Paid for Dividends |
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(12)
|
(12)
|
(13)
|
(13)
|
(7)
|
(8)
|
(19)
|
(18)
|
(31)
|
(31)
|
(39)
|
(39)
|
(38)
|
(37)
|
(51)
|
(51)
|
(55)
|
(57)
|
(63)
|
(63)
|
(75)
|
(73)
|
(99)
|
(101)
|
(125)
|
(124)
|
(88)
|
5
|
(87)
|
(54)
|
(52)
|
(58)
|
(60)
|
|
| Other |
27
|
27
|
(5)
|
(6)
|
6
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(25)
|
(33)
|
(25)
|
(17)
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
(282)
|
0
|
0
|
|
| Cash from Financing Activities |
17
N/A
|
13
-25%
|
(16)
N/A
|
(13)
+16%
|
(8)
+38%
|
3
N/A
|
43
+1 601%
|
69
+61%
|
49
-29%
|
(102)
N/A
|
(149)
-46%
|
(65)
+56%
|
144
N/A
|
92
-36%
|
(124)
N/A
|
(85)
+31%
|
(2)
+97%
|
213
N/A
|
131
-38%
|
(94)
N/A
|
(57)
+40%
|
(93)
-65%
|
(86)
+8%
|
107
N/A
|
132
+24%
|
346
+161%
|
282
-19%
|
(187)
N/A
|
(93)
+51%
|
(77)
+17%
|
(107)
-39%
|
116
N/A
|
(328)
N/A
|
(85)
+74%
|
208
N/A
|
(301)
N/A
|
(483)
-60%
|
(150)
+69%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
7
|
(4)
|
(17)
|
8
|
14
|
6
|
(3)
|
(7)
|
3
|
4
|
(2)
|
9
|
6
|
(12)
|
(2)
|
7
|
(3)
|
(8)
|
(13)
|
(9)
|
5
|
11
|
(1)
|
(13)
|
(1)
|
(6)
|
(10)
|
(3)
|
(7)
|
(2)
|
(0)
|
(13)
|
11
|
(2)
|
4
|
(4)
|
(23)
|
(15)
|
|
| Net Change in Cash |
23
N/A
|
27
+16%
|
7
-76%
|
(2)
N/A
|
51
N/A
|
58
+12%
|
56
-2%
|
46
-18%
|
(27)
N/A
|
(14)
+46%
|
25
N/A
|
60
+136%
|
62
+3%
|
(2)
N/A
|
(2)
-27%
|
54
N/A
|
161
+198%
|
367
+128%
|
214
-42%
|
(50)
N/A
|
48
N/A
|
92
+90%
|
116
+26%
|
279
+140%
|
(323)
N/A
|
67
N/A
|
608
+803%
|
(403)
N/A
|
(13)
+97%
|
315
N/A
|
221
-30%
|
(173)
N/A
|
319
N/A
|
64
-80%
|
382
+500%
|
(321)
N/A
|
(409)
-27%
|
73
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(8)
N/A
|
(2)
+81%
|
18
N/A
|
26
+45%
|
68
+159%
|
49
-28%
|
19
-60%
|
(3)
N/A
|
(81)
-2 385%
|
63
N/A
|
159
+153%
|
103
-35%
|
175
+69%
|
185
+5%
|
115
-38%
|
92
-20%
|
119
+30%
|
166
+39%
|
91
-45%
|
66
-27%
|
63
-5%
|
95
+51%
|
146
+55%
|
160
+9%
|
265
+66%
|
237
-11%
|
155
-34%
|
155
0%
|
152
-2%
|
134
-12%
|
196
+47%
|
(404)
N/A
|
696
N/A
|
240
-66%
|
201
-16%
|
66
-67%
|
76
+15%
|
143
+89%
|
|