CS Group SA
PAR:SX
Cash Flow Statement
Cash Flow Statement
CS Group 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||
| Net Income |
(2)
|
5
|
6
|
10
|
12
|
3
|
(8)
|
(11)
|
(21)
|
(26)
|
(28)
|
(29)
|
(14)
|
(2)
|
(8)
|
(9)
|
0
|
0
|
0
|
0
|
1
|
1
|
(1)
|
0
|
5
|
6
|
7
|
4
|
3
|
(3)
|
(8)
|
(4)
|
(1)
|
1
|
(2)
|
|
| Depreciation & Amortization |
3
|
(8)
|
(19)
|
(15)
|
1
|
(0)
|
3
|
3
|
(1)
|
0
|
4
|
9
|
6
|
(2)
|
6
|
7
|
5
|
0
|
1
|
0
|
2
|
3
|
5
|
0
|
1
|
1
|
3
|
6
|
8
|
11
|
8
|
8
|
11
|
9
|
11
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
2
|
3
|
18
|
12
|
27
|
34
|
(0)
|
0
|
5
|
3
|
2
|
(0)
|
(4)
|
(10)
|
(3)
|
4
|
(4)
|
(3)
|
0
|
(0)
|
1
|
2
|
1
|
(1)
|
1
|
2
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
|
| Cash Taxes Paid |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
|
| Change in Working Capital |
(8)
|
(10)
|
6
|
14
|
(26)
|
(41)
|
2
|
25
|
23
|
15
|
24
|
3
|
(18)
|
6
|
(13)
|
(20)
|
(15)
|
(21)
|
(14)
|
0
|
6
|
(8)
|
(5)
|
(9)
|
(10)
|
(24)
|
(34)
|
(3)
|
5
|
18
|
28
|
3
|
(3)
|
(3)
|
2
|
|
| Cash from Operating Activities |
(6)
N/A
|
(11)
-74%
|
10
N/A
|
21
+109%
|
14
-33%
|
(4)
N/A
|
(3)
+27%
|
18
N/A
|
6
-65%
|
(8)
N/A
|
1
N/A
|
(17)
N/A
|
(30)
-75%
|
(8)
+74%
|
(18)
-130%
|
(17)
+4%
|
(13)
+25%
|
(19)
-49%
|
(13)
+32%
|
1
N/A
|
8
+596%
|
(3)
N/A
|
(1)
+69%
|
(6)
-663%
|
(3)
+51%
|
(14)
-351%
|
(22)
-58%
|
7
N/A
|
17
+150%
|
27
+55%
|
30
+12%
|
7
-75%
|
9
+15%
|
8
-10%
|
11
+45%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(7)
|
(8)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(6)
|
(6)
|
(5)
|
(4)
|
(5)
|
(6)
|
(4)
|
(4)
|
(6)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(5)
|
(6)
|
(5)
|
|
| Other Items |
(1)
|
(2)
|
3
|
2
|
24
|
25
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(1)
|
13
|
15
|
1
|
1
|
2
|
1
|
(1)
|
0
|
1
|
(0)
|
0
|
0
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
|
| Cash from Investing Activities |
(8)
N/A
|
(10)
-18%
|
(3)
+69%
|
(3)
0%
|
19
N/A
|
20
+2%
|
(3)
N/A
|
(2)
+35%
|
(3)
-24%
|
(3)
+5%
|
(2)
+24%
|
(2)
+5%
|
(2)
-27%
|
(4)
-54%
|
11
N/A
|
13
+20%
|
(1)
N/A
|
(3)
-114%
|
(4)
-35%
|
(5)
-40%
|
(6)
-23%
|
(4)
+34%
|
(4)
-6%
|
(6)
-38%
|
(4)
+31%
|
(4)
+7%
|
(5)
-31%
|
(5)
-9%
|
(5)
-1%
|
(4)
+18%
|
(4)
+21%
|
(4)
-1%
|
(6)
-56%
|
(6)
-12%
|
(6)
+2%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2
|
9
|
7
|
0
|
(2)
|
(3)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
15
|
15
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
|
| Net Issuance of Debt |
(4)
|
13
|
13
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(1)
|
(2)
|
9
|
10
|
5
|
(1)
|
0
|
2
|
10
|
21
|
7
|
3
|
12
|
16
|
17
|
3
|
27
|
42
|
15
|
0
|
(9)
|
23
|
21
|
(9)
|
4
|
(1)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(3)
|
(0)
|
(0)
|
(1)
|
0
|
(2)
|
(5)
|
(1)
|
(1)
|
(4)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
|
| Cash from Financing Activities |
(4)
N/A
|
19
N/A
|
17
-13%
|
(5)
N/A
|
(8)
-46%
|
(7)
+7%
|
(4)
+47%
|
(6)
-69%
|
(5)
+15%
|
(0)
+94%
|
(4)
-1 158%
|
3
N/A
|
9
+173%
|
3
-63%
|
(4)
N/A
|
(2)
+52%
|
15
N/A
|
22
+49%
|
18
-20%
|
6
-69%
|
1
-79%
|
10
+762%
|
15
+47%
|
15
+2%
|
0
-99%
|
23
+27 498%
|
39
+68%
|
11
-73%
|
(5)
N/A
|
(14)
-189%
|
20
N/A
|
18
-9%
|
(12)
N/A
|
(0)
+97%
|
(6)
-1 712%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1)
|
0
|
1
|
(1)
|
(0)
|
1
|
(0)
|
(1)
|
0
|
(3)
|
(2)
|
1
|
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 |
(20)
N/A
|
(1)
+94%
|
24
N/A
|
13
-48%
|
26
+103%
|
10
-62%
|
(10)
N/A
|
9
N/A
|
(2)
N/A
|
(14)
-683%
|
(6)
+54%
|
(15)
-135%
|
(24)
-63%
|
(8)
+66%
|
(11)
-43%
|
(7)
+42%
|
1
N/A
|
0
-37%
|
2
+210%
|
2
+34%
|
3
+62%
|
3
-6%
|
10
+214%
|
3
-73%
|
(7)
N/A
|
5
N/A
|
12
+123%
|
12
+4%
|
7
-41%
|
8
+18%
|
46
+445%
|
22
-52%
|
(8)
N/A
|
1
N/A
|
(1)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(13)
N/A
|
(18)
-40%
|
4
N/A
|
16
+274%
|
9
-44%
|
(9)
N/A
|
(7)
+24%
|
14
N/A
|
3
-82%
|
(11)
N/A
|
(2)
+80%
|
(20)
-855%
|
(33)
-59%
|
(10)
+69%
|
(20)
-103%
|
(20)
+4%
|
(15)
+23%
|
(23)
-54%
|
(19)
+18%
|
(5)
+74%
|
3
N/A
|
(7)
N/A
|
(6)
+14%
|
(12)
-99%
|
(8)
+37%
|
(18)
-139%
|
(28)
-55%
|
1
N/A
|
12
+1 590%
|
22
+88%
|
27
+20%
|
4
-84%
|
3
-20%
|
2
-41%
|
6
+180%
|
|