Cash Flow Statement

Cash Flow Statement
Eurazeo SE

Rotate your device to view
Cash Flow Statement
Currency: EUR
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
21
98
53
222
833
678
352
1 202
1 138
420
(80)
(501)
(319)
(64)
80
(96)
(103)
(150)
(269)
241
666
186
(113)
1 526
1 544
109
643
756
525
537
211
205
133
(712)
(289)
862
1 891
1 196
488
2 498
1 853
(70)
(420)
(623)
Depreciation & Amortization
0
26
227
71
(121)
156
242
188
209
358
377
310
341
328
359
349
401
394
339
383
410
434
425
355
223
107
100
154
208
306
481
513
456
833
899
550
466
420
482
0
3
16
27
0
Stock-Based Compensation
0
0
0
0
0
0
0
0
7
2
6
8
7
6
5
5
5
5
6
6
6
5
5
0
5
0
6
0
8
0
9
0
11
0
14
0
11
0
13
0
11
0
12
0
Other Non-Cash Items
(0)
(81)
(61)
(5)
(477)
(482)
(46)
(944)
(866)
(207)
373
967
1 215
(76)
269
601
642
674
668
(53)
(495)
(31)
204
(1 640)
(2 245)
(185)
(625)
(690)
(392)
(405)
(277)
(286)
(64)
316
(295)
(1 021)
(2 152)
(1 410)
(490)
(2 554)
(1 880)
67
454
671
Cash Taxes Paid
0
2
8
0
7
82
161
95
56
113
157
151
97
47
48
46
18
71
110
80
77
86
87
87
51
(41)
(53)
32
69
50
55
70
69
63
56
79
112
125
123
71
(1)
(8)
12
9
Cash Interest Paid
0
9
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
357
526
348
306
153
65
102
125
140
150
139
153
193
172
177
221
238
246
299
194
48
68
76
82
Change in Working Capital
19
12
29
37
93
(82)
(35)
13
192
301
424
696
(147)
387
(74)
(176)
38
(90)
(58)
123
90
66
(126)
(107)
159
11
20
(62)
(144)
(313)
(173)
(93)
(44)
94
(15)
(89)
110
(127)
(227)
71
10
(26)
7
58
Cash from Operating Activities
39
N/A
54
+38%
248
+357%
324
+31%
328
+1%
270
-18%
513
+90%
458
-11%
674
+47%
872
+29%
1 094
+26%
1 472
+35%
1 091
-26%
574
-47%
635
+11%
679
+7%
978
+44%
827
-15%
681
-18%
693
+2%
671
-3%
655
-2%
390
-40%
134
-66%
(319)
N/A
42
N/A
138
+229%
158
+15%
196
+24%
125
-36%
242
+94%
338
+40%
480
+42%
531
+11%
301
-43%
302
+0%
316
+5%
79
-75%
254
+223%
308
+21%
(14)
N/A
(12)
+17%
69
N/A
121
+76%
Investing Cash Flow
Capital Expenditures
(0)
(36)
(158)
(236)
(294)
(386)
(438)
(354)
(237)
(335)
(304)
(220)
(290)
(291)
(249)
(238)
(269)
(292)
(309)
(291)
(278)
(284)
(285)
(189)
(67)
(548)
(551)
(139)
(192)
(191)
(250)
(318)
(282)
(201)
(233)
(235)
(260)
(342)
(445)
(267)
(13)
(29)
(18)
(3)
Other Items
(339)
288
140
775
1 010
(1 181)
(1 449)
(494)
(2 157)
(2 390)
137
645
277
773
595
245
(473)
(352)
813
1 490
1 267
380
(522)
773
1 017
(341)
390
(139)
(880)
(308)
46
341
(523)
(982)
(573)
(524)
(1 265)
(1 974)
(141)
(288)
(1 284)
(43)
(8)
(79)
Cash from Investing Activities
(339)
N/A
252
N/A
(19)
N/A
539
N/A
716
+33%
(1 568)
N/A
(1 887)
-20%
(848)
+55%
(2 393)
-182%
(2 724)
-14%
(166)
+94%
424
N/A
(13)
N/A
482
N/A
345
-28%
7
-98%
(742)
N/A
(645)
+13%
504
N/A
1 199
+138%
989
-17%
96
-90%
(807)
N/A
585
N/A
950
+62%
(889)
N/A
(160)
+82%
(278)
-73%
(1 073)
-286%
(500)
+53%
(204)
+59%
23
N/A
(805)
N/A
(1 183)
-47%
(806)
+32%
(760)
+6%
(1 525)
-101%
(2 316)
-52%
(586)
+75%
(555)
+5%
(1 297)
-134%
(72)
+94%
(26)
+64%
(83)
-220%
Financing Cash Flow
Net Issuance of Common Stock
(42)
(30)
(66)
(75)
(107)
(95)
12
149
406
358
18
(56)
(10)
3
2
1
160
160
8
(22)
(212)
(174)
59
488
341
(77)
(21)
(102)
125
266
44
(45)
35
16
59
256
1 109
941
215
124
(151)
(202)
(250)
(215)
Net Issuance of Debt
251
114
125
289
(29)
907
1 113
1 199
2 127
2 202
(374)
(1 855)
(397)
(142)
(142)
(124)
(354)
250
(296)
(1 036)
(309)
100
421
(113)
(223)
490
643
379
481
529
372
395
372
750
718
304
932
1 686
519
(21)
759
505
436
417
Cash Paid for Dividends
(38)
(19)
(19)
(47)
(45)
(338)
(340)
(57)
(57)
(63)
(63)
(39)
(39)
(61)
(61)
(67)
(67)
(73)
(73)
(76)
(76)
(43)
(43)
(79)
(79)
(159)
(159)
(79)
(79)
(90)
(90)
(92)
(92)
0
0
(115)
(115)
(231)
(231)
(168)
(168)
(179)
(179)
(189)
Other
0
(11)
(81)
(111)
(282)
(279)
(149)
(473)
(574)
(427)
(497)
(506)
(440)
(468)
(485)
(515)
(528)
(593)
(769)
(662)
(512)
(450)
(364)
(431)
(335)
(159)
(125)
(210)
(266)
(302)
(319)
(220)
149
163
(184)
(312)
(542)
(543)
(499)
(305)
(49)
(69)
(78)
(83)
Cash from Financing Activities
171
N/A
54
-69%
(41)
N/A
55
N/A
(463)
N/A
195
N/A
636
+226%
819
+29%
1 902
+132%
2 070
+9%
(915)
N/A
(2 457)
-169%
(886)
+64%
(668)
+25%
(687)
-3%
(704)
-3%
(789)
-12%
(256)
+68%
(1 130)
-341%
(1 797)
-59%
(1 110)
+38%
(567)
+49%
72
N/A
(135)
N/A
(296)
-119%
95
N/A
338
+256%
(11)
N/A
261
N/A
402
+54%
8
-98%
39
+407%
464
+1 105%
929
+100%
594
-36%
132
-78%
1 385
+946%
1 853
+34%
3
-100%
(371)
N/A
391
N/A
55
-86%
(71)
N/A
(69)
+2%
Change in Cash
Effect of Foreign Exchange Rates
(0)
(0)
0
1
1
2
(4)
(5)
(11)
(11)
2
28
6
(11)
4
(6)
(1)
3
3
(2)
(3)
3
4
4
3
(1)
2
(1)
(10)
(3)
11
9
3
5
(16)
(9)
22
30
15
(7)
2
7
1
0
Net Change in Cash
(129)
N/A
360
N/A
188
-48%
919
+388%
582
-37%
(1 101)
N/A
(742)
+33%
424
N/A
173
-59%
207
+20%
15
-93%
(532)
N/A
198
N/A
377
+90%
297
-21%
(25)
N/A
(554)
-2 136%
(70)
+87%
59
N/A
93
+58%
548
+490%
187
-66%
(342)
N/A
588
N/A
337
-43%
(753)
N/A
317
N/A
(132)
N/A
(626)
-374%
25
N/A
56
+126%
408
+625%
141
-65%
282
+100%
73
-74%
(335)
N/A
199
N/A
(355)
N/A
(314)
+12%
(625)
-99%
(918)
-47%
(21)
+98%
(27)
-27%
(31)
-13%
Free Cash Flow
Free Cash Flow
39
N/A
18
-54%
89
+397%
88
-1%
34
-61%
(116)
N/A
75
N/A
104
+39%
438
+322%
537
+23%
791
+47%
1 252
+58%
801
-36%
283
-65%
386
+36%
441
+14%
709
+61%
535
-25%
372
-30%
402
+8%
393
-2%
371
-6%
105
-72%
(54)
N/A
(386)
-613%
(506)
-31%
(413)
+18%
19
N/A
4
-79%
(66)
N/A
(8)
+88%
20
N/A
197
+874%
330
+68%
68
-79%
66
-2%
57
-15%
(264)
N/A
(191)
+28%
41
N/A
(27)
N/A
(41)
-52%
51
N/A
118
+133%