Lalique Group SA
SIX:LLQ
Cash Flow Statement
Cash Flow Statement
Lalique Group SA
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||
| Net Income |
1
|
2
|
3
|
8
|
8
|
5
|
10
|
9
|
5
|
8
|
6
|
2
|
10
|
10
|
2
|
2
|
7
|
6
|
6
|
4
|
(1)
|
(11)
|
(15)
|
(0)
|
9
|
11
|
11
|
6
|
3
|
|
| Depreciation & Amortization |
0
|
1
|
1
|
1
|
3
|
4
|
2
|
3
|
4
|
4
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
9
|
13
|
16
|
21
|
21
|
16
|
16
|
17
|
16
|
15
|
14
|
|
| Other Non-Cash Items |
5
|
5
|
2
|
(0)
|
1
|
2
|
1
|
(0)
|
1
|
4
|
0
|
3
|
3
|
0
|
2
|
1
|
1
|
1
|
(0)
|
0
|
2
|
2
|
5
|
6
|
0
|
0
|
3
|
4
|
6
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
2
|
1
|
1
|
2
|
1
|
2
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
2
|
1
|
1
|
1
|
2
|
2
|
|
| Cash Interest Paid |
0
|
0
|
1
|
1
|
3
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
|
| Change in Working Capital |
(6)
|
(5)
|
1
|
(5)
|
(6)
|
(8)
|
(8)
|
(6)
|
(7)
|
(10)
|
(6)
|
(6)
|
(14)
|
(10)
|
1
|
(4)
|
(10)
|
(6)
|
(5)
|
(8)
|
(8)
|
(4)
|
7
|
6
|
(0)
|
(0)
|
(1)
|
(16)
|
(26)
|
|
| Cash from Operating Activities |
1
N/A
|
3
+329%
|
7
+149%
|
4
-42%
|
5
+31%
|
2
-56%
|
5
+113%
|
6
+19%
|
3
-40%
|
6
+71%
|
6
+3%
|
5
-13%
|
4
-20%
|
8
+82%
|
12
+59%
|
6
-51%
|
4
-30%
|
8
+87%
|
9
+19%
|
9
+3%
|
9
+0%
|
9
-7%
|
19
+112%
|
27
+46%
|
24
-11%
|
27
+13%
|
28
+4%
|
9
-67%
|
(3)
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(5)
|
(7)
|
(6)
|
(10)
|
(10)
|
(8)
|
0
|
(15)
|
(18)
|
(6)
|
(8)
|
(9)
|
(7)
|
(9)
|
(8)
|
(8)
|
(10)
|
(8)
|
(5)
|
(7)
|
(12)
|
(15)
|
(15)
|
(14)
|
|
| Other Items |
(5)
|
(7)
|
(5)
|
(18)
|
(14)
|
1
|
(1)
|
(1)
|
(0)
|
0
|
1
|
(7)
|
(1)
|
6
|
(1)
|
0
|
(7)
|
(8)
|
(1)
|
(29)
|
(30)
|
(1)
|
(1)
|
(2)
|
(5)
|
(5)
|
(2)
|
(2)
|
(20)
|
|
| Cash from Investing Activities |
(5)
N/A
|
(8)
-53%
|
(5)
+30%
|
(20)
-273%
|
(16)
+17%
|
(4)
+77%
|
(8)
-105%
|
(7)
+9%
|
(10)
-44%
|
(10)
+1%
|
(8)
+21%
|
(11)
-43%
|
(16)
-45%
|
(12)
+23%
|
(7)
+47%
|
(8)
-18%
|
(16)
-101%
|
(15)
+1%
|
(10)
+35%
|
(37)
-273%
|
(37)
+0%
|
(11)
+71%
|
(9)
+16%
|
(7)
+18%
|
(12)
-56%
|
(17)
-50%
|
(17)
+4%
|
(17)
+1%
|
(34)
-106%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
(0)
|
(1)
|
1
|
1
|
(1)
|
(0)
|
3
|
4
|
1
|
0
|
(0)
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
1
|
0
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(3)
|
3
|
|
| Net Issuance of Debt |
0
|
2
|
1
|
(5)
|
(6)
|
(2)
|
0
|
(5)
|
(2)
|
3
|
2
|
4
|
(1)
|
(5)
|
(2)
|
1
|
1
|
(24)
|
(3)
|
41
|
4
|
(28)
|
(12)
|
(11)
|
(25)
|
(16)
|
(3)
|
(6)
|
(4)
|
|
| Cash Paid for Dividends |
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)
|
(1)
|
|
| Other |
4
|
4
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
9
|
13
|
2
|
23
|
2
|
(9)
|
57
|
49
|
22
|
11
|
(8)
|
(15)
|
(18)
|
(2)
|
25
|
|
| Cash from Financing Activities |
4
N/A
|
6
+60%
|
0
-99%
|
(4)
N/A
|
(5)
-7%
|
(3)
+45%
|
(0)
+81%
|
(3)
-476%
|
2
N/A
|
4
+162%
|
2
-56%
|
4
+131%
|
(2)
N/A
|
(6)
-225%
|
7
N/A
|
15
+108%
|
4
-75%
|
(0)
N/A
|
(1)
-29%
|
32
N/A
|
60
+89%
|
21
-65%
|
10
-54%
|
0
-96%
|
(33)
N/A
|
(32)
+3%
|
(21)
+33%
|
(11)
+51%
|
24
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(3)
|
(1)
|
2
|
(1)
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
(2)
|
(2)
|
2
|
4
|
2
|
(0)
|
1
|
|
| Net Change in Cash |
(1)
N/A
|
1
N/A
|
1
+57%
|
(21)
N/A
|
(16)
+23%
|
(4)
+76%
|
(3)
+11%
|
(4)
-21%
|
(5)
-24%
|
(0)
+99%
|
0
N/A
|
(5)
N/A
|
(15)
-195%
|
(9)
+36%
|
12
N/A
|
13
+8%
|
(8)
N/A
|
(8)
-4%
|
(1)
+89%
|
5
N/A
|
34
+626%
|
21
-38%
|
18
-14%
|
18
+1%
|
(18)
N/A
|
(18)
+3%
|
(8)
+55%
|
(18)
-123%
|
(12)
+31%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||
| Free Cash Flow |
0
N/A
|
2
+522%
|
6
+172%
|
2
-62%
|
3
+18%
|
(3)
N/A
|
(2)
+32%
|
(1)
+68%
|
(6)
-935%
|
(4)
+32%
|
(2)
+44%
|
5
N/A
|
(11)
N/A
|
(10)
+5%
|
6
N/A
|
(2)
N/A
|
(5)
-142%
|
1
N/A
|
(0)
N/A
|
1
N/A
|
2
+24%
|
(1)
N/A
|
11
N/A
|
22
+98%
|
18
-20%
|
15
-15%
|
13
-12%
|
(5)
N/A
|
(17)
-218%
|
|