Touax Sgtr Cite Sgt Cmte Taf Slm Touage Investissements Reunies SCA
PAR:TOUP
Cash Flow Statement
Cash Flow Statement
Touax Sgtr Cite Sgt Cmte Taf Slm Touage Investissements Reunies SCA
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Net Income |
7
|
9
|
12
|
15
|
17
|
17
|
14
|
12
|
13
|
12
|
13
|
16
|
9
|
2
|
(15)
|
(21)
|
(13)
|
(21)
|
(27)
|
(16)
|
(6)
|
(4)
|
(9)
|
(10)
|
(3)
|
(3)
|
(1)
|
4
|
9
|
8
|
16
|
21
|
9
|
7
|
6
|
3
|
3
|
|
| Depreciation & Amortization |
8
|
10
|
11
|
14
|
22
|
20
|
19
|
24
|
24
|
23
|
25
|
28
|
31
|
34
|
41
|
40
|
35
|
37
|
49
|
39
|
17
|
18
|
17
|
16
|
18
|
19
|
21
|
23
|
24
|
24
|
24
|
25
|
29
|
30
|
28
|
29
|
33
|
|
| Change in Deffered Taxes |
4
|
3
|
2
|
3
|
(0)
|
(0)
|
0
|
(1)
|
(0)
|
(1)
|
0
|
1
|
(0)
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
0
|
0
|
(1)
|
(0)
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
0
|
(0)
|
|
| Other Non-Cash Items |
7
|
8
|
9
|
12
|
17
|
(5)
|
(61)
|
(55)
|
(11)
|
(10)
|
(31)
|
(51)
|
(35)
|
(8)
|
(5)
|
27
|
36
|
12
|
16
|
18
|
25
|
39
|
43
|
17
|
18
|
(8)
|
25
|
(27)
|
20
|
(11)
|
33
|
69
|
45
|
38
|
40
|
39
|
35
|
|
| Cash Taxes Paid |
0
|
1
|
2
|
2
|
4
|
4
|
4
|
4
|
4
|
7
|
4
|
1
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
2
|
0
|
0
|
1
|
1
|
(0)
|
0
|
1
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
17
|
19
|
20
|
19
|
17
|
16
|
16
|
13
|
9
|
10
|
11
|
10
|
10
|
11
|
11
|
12
|
10
|
9
|
10
|
11
|
13
|
18
|
19
|
20
|
20
|
|
| Change in Working Capital |
0
|
(41)
|
(5)
|
(26)
|
(63)
|
(42)
|
(10)
|
17
|
11
|
(15)
|
(9)
|
25
|
(27)
|
(19)
|
5
|
(18)
|
1
|
13
|
6
|
(11)
|
(5)
|
21
|
(21)
|
(22)
|
(29)
|
(10)
|
(39)
|
2
|
(54)
|
(50)
|
(100)
|
(105)
|
(87)
|
(72)
|
(53)
|
(62)
|
(54)
|
|
| Cash from Operating Activities |
26
N/A
|
(12)
N/A
|
29
N/A
|
17
-42%
|
(8)
N/A
|
(9)
-7%
|
(37)
-328%
|
(3)
+91%
|
36
N/A
|
10
-72%
|
(2)
N/A
|
20
N/A
|
(23)
N/A
|
7
N/A
|
25
+269%
|
27
+7%
|
57
+110%
|
38
-33%
|
42
+10%
|
27
-34%
|
31
+13%
|
74
+139%
|
31
-58%
|
1
-96%
|
5
+243%
|
(2)
N/A
|
7
N/A
|
4
-47%
|
(1)
N/A
|
(28)
-2 273%
|
(26)
+8%
|
12
N/A
|
(1)
N/A
|
5
N/A
|
21
+333%
|
9
-59%
|
17
+89%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(40)
|
(46)
|
(85)
|
(105)
|
(83)
|
(39)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(2)
|
(2)
|
(1)
|
|
| Other Items |
(2)
|
(4)
|
(4)
|
(7)
|
(18)
|
(13)
|
(3)
|
(4)
|
(3)
|
(1)
|
(2)
|
(9)
|
(18)
|
(13)
|
(6)
|
(6)
|
1
|
2
|
(4)
|
(4)
|
(1)
|
6
|
139
|
130
|
(1)
|
2
|
3
|
2
|
(0)
|
2
|
4
|
2
|
(0)
|
(1)
|
(5)
|
(5)
|
(1)
|
|
| Cash from Investing Activities |
(42)
N/A
|
(49)
-17%
|
(90)
-81%
|
(112)
-25%
|
(101)
+10%
|
(52)
+49%
|
(3)
+94%
|
(4)
-16%
|
(4)
+1%
|
(3)
+16%
|
(4)
-20%
|
(10)
-163%
|
(20)
-90%
|
(15)
+25%
|
(7)
+51%
|
(8)
-4%
|
(0)
+96%
|
(0)
+61%
|
(6)
-4 381%
|
(6)
+1%
|
(1)
+76%
|
5
N/A
|
138
+2 473%
|
130
-6%
|
(1)
N/A
|
2
N/A
|
3
+75%
|
2
-40%
|
(1)
N/A
|
2
N/A
|
3
+105%
|
2
-48%
|
(0)
N/A
|
(1)
-166%
|
(7)
-511%
|
(8)
-8%
|
(2)
+78%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2
|
(0)
|
0
|
24
|
23
|
18
|
18
|
(0)
|
0
|
0
|
0
|
7
|
10
|
3
|
37
|
56
|
15
|
(4)
|
1
|
1
|
11
|
11
|
(1)
|
(1)
|
(0)
|
0
|
0
|
1
|
26
|
25
|
5
|
5
|
3
|
3
|
2
|
3
|
1
|
|
| Net Issuance of Debt |
24
|
61
|
74
|
87
|
114
|
61
|
33
|
45
|
(14)
|
18
|
35
|
1
|
72
|
38
|
(31)
|
(12)
|
(25)
|
(68)
|
(42)
|
(15)
|
(26)
|
(27)
|
(34)
|
(21)
|
10
|
43
|
17
|
(10)
|
16
|
26
|
24
|
45
|
48
|
(2)
|
(8)
|
15
|
17
|
|
| Cash Paid for Dividends |
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(5)
|
(6)
|
(7)
|
(6)
|
(6)
|
(3)
|
(1)
|
(3)
|
(4)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
|
| Other |
(5)
|
(8)
|
(8)
|
(10)
|
(15)
|
(16)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
(16)
|
(18)
|
(20)
|
(22)
|
(21)
|
(24)
|
(23)
|
(20)
|
(27)
|
(32)
|
(33)
|
(134)
|
(123)
|
(15)
|
(16)
|
(17)
|
(20)
|
(16)
|
(17)
|
(17)
|
(25)
|
(46)
|
(41)
|
(24)
|
(25)
|
(23)
|
|
| Cash from Financing Activities |
20
N/A
|
49
+152%
|
63
+27%
|
96
+54%
|
119
+23%
|
59
-51%
|
32
-45%
|
27
-18%
|
(33)
N/A
|
(1)
+96%
|
15
N/A
|
(15)
N/A
|
58
N/A
|
15
-74%
|
(19)
N/A
|
22
N/A
|
(37)
N/A
|
(99)
-167%
|
(64)
+36%
|
(40)
+37%
|
(46)
-15%
|
(49)
-6%
|
(168)
-241%
|
(145)
+14%
|
(5)
+96%
|
27
N/A
|
1
-96%
|
(29)
N/A
|
26
N/A
|
35
+36%
|
12
-65%
|
25
+110%
|
5
-79%
|
(40)
N/A
|
(31)
+24%
|
(8)
+73%
|
(5)
+34%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1)
|
(1)
|
(2)
|
(2)
|
1
|
3
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
4
|
6
|
3
|
(0)
|
(0)
|
0
|
1
|
1
|
0
|
(0)
|
0
|
0
|
(1)
|
(1)
|
2
|
2
|
(0)
|
(1)
|
(0)
|
0
|
0
|
|
| Net Change in Cash |
2
N/A
|
(13)
N/A
|
1
N/A
|
(1)
N/A
|
11
N/A
|
1
-89%
|
(8)
N/A
|
19
N/A
|
(1)
N/A
|
6
N/A
|
9
+54%
|
(6)
N/A
|
15
N/A
|
6
-57%
|
(3)
N/A
|
40
N/A
|
23
-42%
|
(56)
N/A
|
(25)
+55%
|
(19)
+25%
|
(17)
+10%
|
30
N/A
|
2
-95%
|
(13)
N/A
|
(2)
+85%
|
27
N/A
|
12
-57%
|
(23)
N/A
|
23
N/A
|
7
-68%
|
(9)
N/A
|
41
N/A
|
3
-92%
|
(37)
N/A
|
(17)
+55%
|
(7)
+59%
|
10
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(14)
N/A
|
(58)
-325%
|
(56)
+3%
|
(89)
-58%
|
(91)
-3%
|
(48)
+48%
|
(37)
+22%
|
(4)
+90%
|
35
N/A
|
8
-78%
|
(4)
N/A
|
18
N/A
|
(24)
N/A
|
5
N/A
|
24
+374%
|
26
+7%
|
55
+115%
|
36
-35%
|
40
+10%
|
26
-35%
|
30
+17%
|
73
+141%
|
31
-58%
|
1
-97%
|
4
+418%
|
(2)
N/A
|
7
N/A
|
4
-50%
|
(2)
N/A
|
(29)
-1 710%
|
(26)
+8%
|
11
N/A
|
(2)
N/A
|
5
N/A
|
19
+317%
|
7
-66%
|
16
+139%
|
|