Saint Jean Groupe
PAR:SABE
Cash Flow Statement
Cash Flow Statement
Saint Jean Groupe
| 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 |
(0)
|
(3)
|
(4)
|
1
|
2
|
1
|
5
|
9
|
2
|
2
|
2
|
1
|
0
|
2
|
2
|
(0)
|
1
|
1
|
1
|
2
|
1
|
11
|
11
|
1
|
4
|
4
|
1
|
1
|
2
|
4
|
4
|
1
|
1
|
2
|
2
|
1
|
2
|
4
|
4
|
2
|
(1)
|
|
| Depreciation & Amortization |
2
|
6
|
5
|
3
|
3
|
4
|
(1)
|
(6)
|
(0)
|
5
|
5
|
4
|
4
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
6
|
5
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
6
|
6
|
7
|
8
|
10
|
11
|
12
|
|
| Change in Deffered Taxes |
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
|
0
|
|
| Other Non-Cash Items |
(1)
|
(0)
|
0
|
(1)
|
(1)
|
0
|
0
|
1
|
1
|
0
|
1
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(11)
|
(9)
|
0
|
(3)
|
(3)
|
(1)
|
0
|
0
|
(2)
|
(2)
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
|
| Cash Taxes Paid |
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
3
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
6
|
6
|
(1)
|
(1)
|
1
|
1
|
0
|
(0)
|
1
|
2
|
(0)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
1
|
1
|
(0)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
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
|
|
| Change in Working Capital |
1
|
(2)
|
(3)
|
(3)
|
(1)
|
1
|
(2)
|
1
|
1
|
(3)
|
(0)
|
0
|
(1)
|
1
|
1
|
(2)
|
(1)
|
(0)
|
(1)
|
(2)
|
(1)
|
(2)
|
(6)
|
(6)
|
1
|
1
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(3)
|
(1)
|
(1)
|
1
|
3
|
(1)
|
(2)
|
1
|
(1)
|
1
|
|
| Cash from Operating Activities |
3
N/A
|
1
-79%
|
(1)
N/A
|
1
N/A
|
3
+475%
|
6
+72%
|
3
-50%
|
4
+51%
|
4
-12%
|
4
+2%
|
7
+70%
|
6
-16%
|
2
-56%
|
7
+193%
|
7
+2%
|
2
-75%
|
4
+113%
|
6
+44%
|
5
-17%
|
4
-13%
|
1
-70%
|
2
+40%
|
2
-4%
|
1
-50%
|
8
+809%
|
7
-4%
|
5
-32%
|
6
+29%
|
6
+1%
|
7
+9%
|
7
-4%
|
6
-18%
|
7
+28%
|
8
+18%
|
10
+21%
|
10
+2%
|
9
-16%
|
11
+24%
|
15
+36%
|
11
-27%
|
10
-3%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(10)
|
(7)
|
(5)
|
(6)
|
(7)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(3)
|
(3)
|
(3)
|
(5)
|
(6)
|
(8)
|
(15)
|
(14)
|
(7)
|
(5)
|
(6)
|
(9)
|
(10)
|
(9)
|
(8)
|
(6)
|
(5)
|
(11)
|
(19)
|
(23)
|
(25)
|
(23)
|
(20)
|
(17)
|
(14)
|
(14)
|
(14)
|
|
| Other Items |
1
|
0
|
(1)
|
3
|
3
|
(9)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
17
|
17
|
0
|
5
|
5
|
1
|
0
|
1
|
4
|
2
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Cash from Investing Activities |
(9)
N/A
|
(7)
+23%
|
(6)
+9%
|
(4)
+41%
|
(4)
-16%
|
(14)
-245%
|
(13)
+11%
|
(4)
+71%
|
(3)
+28%
|
(2)
+33%
|
(3)
-51%
|
(4)
-58%
|
(5)
-22%
|
(5)
+3%
|
(3)
+37%
|
(3)
+19%
|
(3)
-38%
|
(5)
-37%
|
(6)
-32%
|
(8)
-27%
|
(14)
-79%
|
3
N/A
|
10
+259%
|
(5)
N/A
|
(1)
+75%
|
(4)
-211%
|
(9)
-155%
|
(9)
+2%
|
(7)
+26%
|
(2)
+71%
|
(4)
-96%
|
(12)
-218%
|
(19)
-56%
|
(23)
-23%
|
(25)
-7%
|
(23)
+7%
|
(20)
+13%
|
(17)
+13%
|
(14)
+18%
|
(14)
+4%
|
(14)
-1%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(5)
|
(5)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(3)
|
(3)
|
(0)
|
(0)
|
|
| Net Issuance of Debt |
10
|
3
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(7)
|
(6)
|
(1)
|
(1)
|
0
|
1
|
1
|
12
|
12
|
5
|
7
|
5
|
6
|
3
|
(0)
|
3
|
2
|
1
|
5
|
10
|
14
|
11
|
11
|
9
|
2
|
(5)
|
(5)
|
(1)
|
|
| Cash Paid for Dividends |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
1
|
6
|
5
|
1
|
1
|
|
| Cash from Financing Activities |
9
N/A
|
2
-80%
|
(1)
N/A
|
(2)
-70%
|
(3)
-72%
|
(4)
-14%
|
(4)
+4%
|
(4)
-12%
|
(3)
+39%
|
(2)
+24%
|
(1)
+44%
|
(2)
-91%
|
(7)
-256%
|
(11)
-55%
|
(6)
+45%
|
(1)
+85%
|
(1)
-13%
|
(0)
+71%
|
1
N/A
|
1
+15%
|
12
+1 347%
|
12
-7%
|
3
-73%
|
5
+77%
|
5
-6%
|
5
0%
|
3
-45%
|
(1)
N/A
|
2
N/A
|
1
-37%
|
0
-78%
|
5
+1 641%
|
10
+109%
|
14
+38%
|
10
-25%
|
11
+4%
|
10
-6%
|
5
-49%
|
(2)
N/A
|
(4)
-94%
|
(0)
+91%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
4
N/A
|
(4)
N/A
|
(8)
-108%
|
(5)
+41%
|
(4)
+17%
|
(12)
-198%
|
(13)
-10%
|
(3)
+75%
|
(1)
+63%
|
0
N/A
|
3
+945%
|
(1)
N/A
|
(10)
-1 610%
|
(9)
+9%
|
(2)
+78%
|
(2)
+20%
|
(1)
+66%
|
1
N/A
|
(1)
N/A
|
(3)
-275%
|
(1)
+81%
|
16
N/A
|
15
-9%
|
2
-89%
|
12
+651%
|
9
-24%
|
(2)
N/A
|
(3)
-121%
|
2
N/A
|
6
+257%
|
3
-48%
|
(2)
N/A
|
(2)
N/A
|
(1)
+47%
|
(4)
-367%
|
(2)
+56%
|
(1)
+40%
|
(1)
-29%
|
(2)
-26%
|
(7)
-304%
|
(4)
+49%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(6)
N/A
|
(6)
+5%
|
(6)
-2%
|
(5)
+12%
|
(4)
+32%
|
1
N/A
|
(1)
N/A
|
1
N/A
|
1
+57%
|
2
+73%
|
4
+88%
|
1
-64%
|
(3)
N/A
|
2
N/A
|
4
+80%
|
(1)
N/A
|
0
N/A
|
1
+98%
|
(2)
N/A
|
(4)
-151%
|
(14)
-256%
|
(13)
+7%
|
(5)
+60%
|
(4)
+21%
|
2
N/A
|
(2)
N/A
|
(5)
-195%
|
(3)
+45%
|
(1)
+57%
|
1
N/A
|
1
+9%
|
(5)
N/A
|
(12)
-124%
|
(15)
-28%
|
(15)
+0%
|
(13)
+15%
|
(11)
+11%
|
(7)
+41%
|
0
N/A
|
(3)
N/A
|
(3)
-16%
|
|