Inform P Lykos SA
XBER:IPL
Cash Flow Statement
Cash Flow Statement
Inform P Lykos SA
| Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Income |
9
|
6
|
3
|
2
|
5
|
5
|
7
|
7
|
4
|
4
|
3
|
4
|
1
|
1
|
1
|
1
|
3
|
3
|
1
|
3
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
0
|
(0)
|
(0)
|
(7)
|
(5)
|
1
|
0
|
0
|
0
|
1
|
4
|
|
| Depreciation & Amortization |
8
|
9
|
9
|
9
|
8
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
6
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
0
|
3
|
3
|
2
|
3
|
3
|
4
|
4
|
4
|
2
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
|
| Other Non-Cash Items |
(1)
|
0
|
0
|
(0)
|
2
|
2
|
3
|
6
|
8
|
8
|
7
|
5
|
1
|
2
|
1
|
(2)
|
(0)
|
(2)
|
(1)
|
0
|
(0)
|
(1)
|
(0)
|
1
|
7
|
8
|
9
|
7
|
2
|
1
|
1
|
1
|
8
|
8
|
1
|
1
|
2
|
2
|
1
|
1
|
|
| Cash Taxes Paid |
1
|
1
|
2
|
4
|
4
|
4
|
3
|
2
|
2
|
2
|
3
|
4
|
5
|
4
|
4
|
1
|
1
|
2
|
1
|
2
|
0
|
1
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
|
| Cash Interest Paid |
3
|
4
|
4
|
3
|
3
|
3
|
2
|
1
|
1
|
1
|
1
|
2
|
1
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
(0)
|
1
|
2
|
1
|
(5)
|
(1)
|
(1)
|
(5)
|
(5)
|
(9)
|
(9)
|
(6)
|
3
|
4
|
5
|
3
|
(4)
|
(5)
|
(9)
|
(12)
|
(2)
|
(0)
|
4
|
11
|
(2)
|
(3)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
3
|
1
|
(6)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
|
| Cash from Operating Activities |
16
N/A
|
16
-5%
|
13
-16%
|
12
-11%
|
10
-17%
|
13
+38%
|
16
+17%
|
15
-4%
|
14
-6%
|
10
-29%
|
7
-28%
|
9
+24%
|
11
+19%
|
11
+5%
|
12
+6%
|
7
-40%
|
4
-49%
|
1
-81%
|
(3)
N/A
|
(3)
+4%
|
(3)
+14%
|
(3)
-3%
|
2
N/A
|
6
+261%
|
6
+5%
|
6
+1%
|
9
+41%
|
7
-15%
|
3
-61%
|
1
-49%
|
3
+131%
|
8
+124%
|
6
-20%
|
1
-82%
|
5
+328%
|
5
0%
|
5
+17%
|
5
-3%
|
4
-20%
|
7
+72%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(7)
|
(6)
|
(6)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(6)
|
(7)
|
(9)
|
(8)
|
(11)
|
(6)
|
(1)
|
1
|
5
|
2
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
|
| Other Items |
(22)
|
5
|
(4)
|
(4)
|
1
|
1
|
1
|
1
|
1
|
1
|
(9)
|
(9)
|
(9)
|
(9)
|
1
|
1
|
1
|
1
|
1
|
(3)
|
(0)
|
(1)
|
(3)
|
1
|
36
|
36
|
38
|
38
|
0
|
0
|
0
|
0
|
(0)
|
(3)
|
(6)
|
(3)
|
0
|
(2)
|
(2)
|
(3)
|
|
| Cash from Investing Activities |
(29)
N/A
|
(1)
+97%
|
(10)
-1 059%
|
(8)
+14%
|
(2)
+82%
|
(2)
-39%
|
(1)
+38%
|
(1)
-5%
|
(1)
+58%
|
(0)
+38%
|
(10)
-2 800%
|
(11)
-3%
|
(12)
-7%
|
(14)
-19%
|
(5)
+64%
|
(6)
-14%
|
(8)
-45%
|
(7)
+15%
|
(10)
-39%
|
(9)
+3%
|
(1)
+90%
|
(0)
+58%
|
2
N/A
|
3
+9%
|
35
+1 243%
|
35
+2%
|
37
+4%
|
37
+1%
|
(1)
N/A
|
(0)
+63%
|
(1)
-212%
|
(2)
-18%
|
(2)
+0%
|
(5)
-205%
|
(8)
-62%
|
(5)
+37%
|
(2)
+60%
|
(4)
-94%
|
(5)
-25%
|
(7)
-51%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
5
|
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)
|
(15)
|
(15)
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(5)
|
(4)
|
(3)
|
(5)
|
(3)
|
(3)
|
(7)
|
(10)
|
(9)
|
(10)
|
(7)
|
(7)
|
(9)
|
(7)
|
(7)
|
(1)
|
(1)
|
(1)
|
8
|
10
|
(3)
|
(4)
|
(12)
|
(15)
|
(2)
|
(16)
|
(17)
|
(16)
|
(16)
|
3
|
2
|
(2)
|
2
|
1
|
2
|
3
|
(1)
|
(1)
|
(1)
|
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
|
(6)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
0
|
(1)
|
0
|
(1)
|
(1)
|
|
| Other |
(3)
|
(4)
|
(2)
|
(2)
|
(3)
|
(3)
|
(5)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
7
|
6
|
7
|
6
|
(6)
|
(5)
|
(14)
|
(14)
|
(3)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
(4)
N/A
|
(2)
+34%
|
0
N/A
|
(2)
N/A
|
(6)
-201%
|
(7)
-4%
|
(12)
-85%
|
(14)
-13%
|
(11)
+17%
|
(12)
-6%
|
(10)
+22%
|
(8)
+14%
|
(11)
-30%
|
(9)
+17%
|
(8)
+12%
|
(2)
+69%
|
(1)
+69%
|
(1)
-38%
|
8
N/A
|
10
+23%
|
4
-59%
|
2
-54%
|
(5)
N/A
|
(9)
-91%
|
(8)
+15%
|
(21)
-178%
|
(45)
-115%
|
(44)
+3%
|
(39)
+11%
|
1
N/A
|
(1)
N/A
|
(4)
-416%
|
(1)
+87%
|
1
N/A
|
2
+16%
|
3
+67%
|
(2)
N/A
|
(3)
-19%
|
(3)
+5%
|
1
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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)
|
|
| Net Change in Cash |
(16)
N/A
|
12
N/A
|
4
-71%
|
1
-66%
|
2
+55%
|
5
+150%
|
2
-53%
|
(0)
N/A
|
2
N/A
|
(2)
N/A
|
(13)
-418%
|
(10)
+22%
|
(11)
-15%
|
(11)
+2%
|
(1)
+94%
|
(1)
-9%
|
(5)
-601%
|
(7)
-39%
|
(5)
+31%
|
(3)
+45%
|
0
N/A
|
(1)
N/A
|
(1)
+54%
|
(1)
+24%
|
33
N/A
|
20
-39%
|
0
-99%
|
1
+362%
|
(37)
N/A
|
2
N/A
|
1
-32%
|
2
+36%
|
4
+150%
|
(3)
N/A
|
(2)
+27%
|
2
N/A
|
1
-54%
|
(2)
N/A
|
(3)
-122%
|
1
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
10
N/A
|
10
+1%
|
8
-22%
|
8
0%
|
7
-12%
|
11
+56%
|
13
+26%
|
13
-5%
|
12
-3%
|
8
-32%
|
6
-33%
|
7
+28%
|
8
+14%
|
6
-24%
|
6
-6%
|
0
-94%
|
(5)
N/A
|
(7)
-35%
|
(14)
-91%
|
(10)
+30%
|
(4)
+62%
|
(2)
+42%
|
7
N/A
|
7
+11%
|
5
-32%
|
5
+1%
|
8
+48%
|
6
-16%
|
1
-77%
|
1
-32%
|
2
+94%
|
6
+203%
|
5
-22%
|
(1)
N/A
|
2
N/A
|
3
+23%
|
3
+29%
|
4
+5%
|
2
-53%
|
3
+80%
|
|