Quadient SA
PAR:QDT
Cash Flow Statement
Cash Flow Statement
Quadient SA
| Jan-2003 | Jan-2004 | Jan-2005 | Jul-2005 | Jan-2006 | Jul-2006 | Jan-2007 | Jul-2007 | Jan-2008 | Jul-2008 | Jan-2009 | Jul-2009 | Jan-2010 | Jul-2010 | Jan-2011 | Jul-2011 | Jan-2012 | Jul-2012 | Jan-2013 | Jul-2013 | Jan-2014 | Jul-2014 | Jan-2015 | Jul-2015 | Jan-2016 | Jul-2016 | Jan-2017 | Jul-2017 | Jan-2018 | Jul-2018 | Jan-2019 | Jul-2019 | Jan-2020 | Jul-2020 | Jan-2021 | Jul-2021 | Jan-2022 | Jul-2022 | Jan-2023 | Jul-2023 | Jan-2024 | Jul-2024 | Jan-2025 | Jul-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
70
|
84
|
109
|
169
|
138
|
150
|
157
|
160
|
136
|
130
|
157
|
157
|
148
|
144
|
157
|
150
|
155
|
171
|
161
|
161
|
164
|
153
|
134
|
130
|
134
|
127
|
118
|
111
|
134
|
143
|
92
|
79
|
14
|
(12)
|
40
|
64
|
88
|
72
|
13
|
20
|
69
|
24
|
66
|
21
|
|
| Depreciation & Amortization |
72
|
66
|
63
|
89
|
60
|
64
|
58
|
61
|
65
|
67
|
65
|
61
|
62
|
65
|
66
|
63
|
63
|
65
|
74
|
78
|
77
|
80
|
83
|
87
|
88
|
89
|
92
|
95
|
94
|
69
|
90
|
101
|
113
|
112
|
114
|
113
|
110
|
107
|
100
|
96
|
98
|
101
|
102
|
101
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
13
|
7
|
6
|
6
|
5
|
8
|
9
|
7
|
0
|
6
|
8
|
5
|
9
|
3
|
0
|
3
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
1
|
2
|
6
|
8
|
7
|
9
|
10
|
9
|
|
| Other Non-Cash Items |
(9)
|
1
|
(3)
|
16
|
6
|
13
|
18
|
23
|
45
|
44
|
25
|
14
|
35
|
48
|
25
|
45
|
52
|
27
|
29
|
45
|
26
|
12
|
46
|
46
|
31
|
25
|
27
|
41
|
31
|
19
|
28
|
31
|
115
|
125
|
51
|
26
|
9
|
26
|
94
|
95
|
42
|
54
|
48
|
37
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
81
|
51
|
49
|
70
|
79
|
48
|
28
|
27
|
36
|
48
|
40
|
35
|
32
|
30
|
36
|
43
|
29
|
29
|
50
|
63
|
51
|
39
|
20
|
22
|
37
|
24
|
8
|
22
|
42
|
45
|
26
|
11
|
33
|
38
|
14
|
9
|
28
|
25
|
24
|
29
|
37
|
|
| Cash Interest Paid |
0
|
0
|
0
|
30
|
13
|
18
|
20
|
24
|
27
|
30
|
28
|
26
|
26
|
30
|
27
|
32
|
31
|
28
|
29
|
32
|
37
|
37
|
34
|
43
|
46
|
32
|
30
|
31
|
30
|
31
|
31
|
31
|
40
|
39
|
27
|
30
|
27
|
25
|
26
|
27
|
30
|
34
|
38
|
44
|
|
| Change in Working Capital |
4
|
(65)
|
58
|
6
|
(45)
|
(67)
|
(11)
|
(108)
|
(116)
|
(31)
|
(62)
|
(109)
|
(72)
|
(53)
|
(62)
|
(83)
|
(42)
|
(42)
|
(58)
|
(44)
|
(77)
|
(85)
|
(106)
|
(142)
|
(103)
|
(15)
|
(8)
|
2
|
(10)
|
(15)
|
30
|
4
|
(46)
|
16
|
51
|
30
|
(15)
|
(48)
|
(49)
|
(81)
|
(52)
|
(32)
|
(49)
|
(52)
|
|
| Cash from Operating Activities |
137
N/A
|
85
-38%
|
227
+166%
|
280
+23%
|
160
-43%
|
161
+1%
|
223
+38%
|
136
-39%
|
130
-5%
|
211
+62%
|
186
-12%
|
123
-34%
|
173
+41%
|
205
+18%
|
185
-10%
|
175
-6%
|
227
+30%
|
221
-3%
|
207
-6%
|
239
+16%
|
190
-21%
|
160
-16%
|
158
-1%
|
122
-23%
|
150
+24%
|
227
+51%
|
229
+1%
|
248
+8%
|
248
0%
|
239
-4%
|
240
+1%
|
214
-11%
|
195
-9%
|
240
+23%
|
256
+7%
|
234
-9%
|
192
-18%
|
156
-19%
|
158
+1%
|
131
-17%
|
157
+20%
|
180
+15%
|
167
-8%
|
149
-10%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(50)
|
(57)
|
(60)
|
(104)
|
(73)
|
(78)
|
(80)
|
(73)
|
(61)
|
(72)
|
(84)
|
(71)
|
(60)
|
(66)
|
(68)
|
(68)
|
(71)
|
(77)
|
(92)
|
(100)
|
(95)
|
(91)
|
(87)
|
(86)
|
(86)
|
(83)
|
(82)
|
(84)
|
(99)
|
(95)
|
(88)
|
(96)
|
(109)
|
(100)
|
(90)
|
(89)
|
(88)
|
(93)
|
(88)
|
(90)
|
(101)
|
(100)
|
(108)
|
(105)
|
|
| Other Items |
(253)
|
(5)
|
(10)
|
(16)
|
(17)
|
(24)
|
(16)
|
(27)
|
(32)
|
(65)
|
(75)
|
(34)
|
(74)
|
(67)
|
(12)
|
(52)
|
(44)
|
(78)
|
(119)
|
(74)
|
(36)
|
(48)
|
(50)
|
(25)
|
(28)
|
(23)
|
(21)
|
0
|
(22)
|
(24)
|
(19)
|
(30)
|
(9)
|
(5)
|
(8)
|
(67)
|
(52)
|
17
|
3
|
1
|
(6)
|
(14)
|
(31)
|
(27)
|
|
| Cash from Investing Activities |
(303)
N/A
|
(62)
+80%
|
(71)
-14%
|
(120)
-70%
|
(91)
+24%
|
(102)
-12%
|
(96)
+6%
|
(99)
-4%
|
(93)
+7%
|
(137)
-48%
|
(159)
-16%
|
(104)
+35%
|
(134)
-29%
|
(133)
+0%
|
(80)
+40%
|
(120)
-49%
|
(115)
+4%
|
(155)
-35%
|
(211)
-36%
|
(174)
+17%
|
(130)
+25%
|
(139)
-6%
|
(137)
+1%
|
(111)
+19%
|
(114)
-3%
|
(107)
+6%
|
(104)
+3%
|
(84)
+19%
|
(121)
-44%
|
(119)
+1%
|
(107)
+10%
|
(126)
-18%
|
(118)
+6%
|
(105)
+11%
|
(98)
+7%
|
(156)
-60%
|
(140)
+10%
|
(76)
+45%
|
(85)
-12%
|
(90)
-5%
|
(107)
-20%
|
(114)
-6%
|
(139)
-22%
|
(133)
+4%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
1
|
68
|
72
|
(17)
|
(58)
|
(57)
|
(84)
|
(60)
|
(21)
|
(28)
|
(1)
|
4
|
34
|
4
|
(27)
|
5
|
7
|
1
|
(1)
|
(4)
|
(6)
|
(1)
|
261
|
(3)
|
(264)
|
(0)
|
(1)
|
(1)
|
1
|
0
|
(0)
|
1
|
(1)
|
(1)
|
(2)
|
(3)
|
1
|
0
|
(1)
|
(0)
|
(5)
|
(14)
|
(10)
|
|
| Net Issuance of Debt |
153
|
(42)
|
(122)
|
(45)
|
53
|
106
|
63
|
157
|
123
|
89
|
165
|
82
|
57
|
(10)
|
(56)
|
14
|
1
|
(30)
|
116
|
93
|
34
|
321
|
337
|
(194)
|
(474)
|
(226)
|
(43)
|
6
|
54
|
(33)
|
(10)
|
197
|
201
|
(4)
|
(109)
|
(254)
|
(42)
|
0
|
(123)
|
34
|
(35)
|
7
|
234
|
(87)
|
|
| Cash Paid for Dividends |
0
|
(30)
|
(38)
|
(149)
|
(112)
|
(94)
|
(94)
|
(103)
|
(103)
|
(111)
|
(162)
|
(116)
|
(99)
|
(63)
|
(64)
|
(33)
|
(77)
|
(77)
|
(99)
|
(99)
|
(72)
|
(134)
|
(134)
|
(134)
|
(134)
|
(100)
|
(59)
|
(59)
|
(59)
|
(59)
|
(59)
|
(31)
|
(18)
|
0
|
(12)
|
(12)
|
(17)
|
(19)
|
(21)
|
(19)
|
(21)
|
(21)
|
(22)
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
257
|
253
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(275)
|
(270)
|
1
|
(3)
|
(6)
|
0
|
2
|
|
| Cash from Financing Activities |
153
N/A
|
(72)
N/A
|
(92)
-29%
|
(123)
-33%
|
(75)
+39%
|
(46)
+39%
|
(89)
-94%
|
(30)
+66%
|
(39)
-28%
|
(43)
-11%
|
(25)
+43%
|
(36)
-47%
|
(38)
-5%
|
(39)
-4%
|
(116)
-197%
|
(46)
+60%
|
(71)
-54%
|
(100)
-41%
|
18
N/A
|
(7)
N/A
|
(42)
-509%
|
181
N/A
|
202
+12%
|
(67)
N/A
|
(354)
-429%
|
(337)
+5%
|
(110)
+67%
|
(62)
+43%
|
(14)
+78%
|
(100)
-614%
|
(77)
+23%
|
157
N/A
|
174
+11%
|
(32)
N/A
|
(131)
-307%
|
(277)
-111%
|
(70)
+75%
|
(293)
-316%
|
(413)
-41%
|
16
N/A
|
(59)
N/A
|
(24)
+59%
|
198
N/A
|
(118)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(2)
|
(2)
|
(0)
|
2
|
4
|
1
|
(0)
|
0
|
(8)
|
(13)
|
(11)
|
(3)
|
3
|
6
|
4
|
(2)
|
(3)
|
6
|
(29)
|
(41)
|
14
|
20
|
(9)
|
(15)
|
(16)
|
(1)
|
11
|
(9)
|
(16)
|
8
|
(2)
|
(18)
|
0
|
2
|
(12)
|
(10)
|
(10)
|
(25)
|
(3)
|
12
|
(2)
|
(3)
|
(6)
|
8
|
|
| Net Change in Cash |
(15)
N/A
|
(49)
-236%
|
64
N/A
|
40
-39%
|
(2)
N/A
|
15
N/A
|
38
+155%
|
7
-82%
|
(9)
N/A
|
18
N/A
|
(9)
N/A
|
(20)
-127%
|
5
N/A
|
39
+762%
|
(7)
N/A
|
7
N/A
|
37
+454%
|
(29)
N/A
|
(14)
+51%
|
18
N/A
|
32
+81%
|
222
+601%
|
214
-3%
|
(71)
N/A
|
(333)
-368%
|
(218)
+35%
|
27
N/A
|
93
+249%
|
98
+5%
|
27
-72%
|
54
+99%
|
228
+319%
|
251
+10%
|
105
-58%
|
16
-85%
|
(209)
N/A
|
(28)
+87%
|
(237)
-756%
|
(344)
-45%
|
69
N/A
|
(11)
N/A
|
39
N/A
|
219
+462%
|
(93)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
87
N/A
|
28
-68%
|
167
+494%
|
176
+6%
|
87
-51%
|
83
-4%
|
142
+71%
|
64
-55%
|
69
+9%
|
139
+100%
|
102
-27%
|
53
-48%
|
114
+115%
|
139
+22%
|
117
-16%
|
107
-9%
|
155
+46%
|
143
-8%
|
115
-20%
|
140
+22%
|
96
-32%
|
70
-27%
|
71
+3%
|
36
-50%
|
64
+79%
|
143
+123%
|
147
+3%
|
164
+11%
|
149
-9%
|
143
-4%
|
152
+6%
|
118
-22%
|
86
-27%
|
140
+63%
|
167
+19%
|
145
-13%
|
104
-28%
|
64
-39%
|
70
+11%
|
40
-43%
|
55
+38%
|
80
+44%
|
59
-27%
|
44
-25%
|
|