Societe de Services de Participations, de Direction et d'Elaboration SA
XBRU:SPA
Cash Flow Statement
Cash Flow Statement
Societe de Services de Participations, de Direction et d'Elaboration SA
| 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 |
(4)
|
(4)
|
15
|
14
|
13
|
12
|
9
|
7
|
9
|
10
|
12
|
17
|
17
|
16
|
21
|
19
|
17
|
22
|
26
|
25
|
38
|
40
|
27
|
23
|
27
|
34
|
27
|
17
|
13
|
22
|
28
|
34
|
41
|
44
|
|
| Depreciation & Amortization |
13
|
13
|
14
|
14
|
13
|
12
|
12
|
12
|
12
|
12
|
13
|
13
|
12
|
12
|
12
|
13
|
13
|
14
|
17
|
18
|
20
|
21
|
20
|
20
|
21
|
21
|
20
|
21
|
21
|
22
|
22
|
21
|
22
|
23
|
|
| Other Non-Cash Items |
21
|
21
|
5
|
4
|
4
|
6
|
5
|
4
|
4
|
5
|
6
|
8
|
10
|
11
|
11
|
10
|
8
|
12
|
6
|
5
|
14
|
13
|
11
|
10
|
4
|
3
|
9
|
11
|
7
|
9
|
8
|
8
|
8
|
8
|
|
| Cash Taxes Paid |
7
|
5
|
6
|
6
|
4
|
3
|
4
|
5
|
5
|
5
|
5
|
4
|
6
|
8
|
9
|
10
|
9
|
5
|
8
|
13
|
10
|
14
|
13
|
10
|
10
|
0
|
9
|
7
|
5
|
11
|
6
|
2
|
12
|
13
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
3
|
0
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
(12)
|
(9)
|
(4)
|
2
|
(5)
|
(6)
|
(8)
|
(17)
|
(9)
|
(11)
|
(7)
|
(2)
|
(3)
|
(7)
|
2
|
3
|
(8)
|
(20)
|
(5)
|
(1)
|
(29)
|
(32)
|
(18)
|
(12)
|
(3)
|
(7)
|
(9)
|
(8)
|
(5)
|
(16)
|
4
|
9
|
(3)
|
(6)
|
|
| Cash from Operating Activities |
17
N/A
|
20
+17%
|
30
+47%
|
34
+15%
|
24
-29%
|
24
-3%
|
18
-26%
|
7
-62%
|
17
+144%
|
16
-1%
|
24
+46%
|
35
+47%
|
35
0%
|
32
-9%
|
47
+47%
|
45
-5%
|
31
-32%
|
29
-5%
|
44
+53%
|
47
+5%
|
42
-9%
|
41
-3%
|
40
-3%
|
41
+3%
|
49
+19%
|
52
+6%
|
46
-11%
|
41
-12%
|
36
-11%
|
37
+2%
|
62
+67%
|
73
+19%
|
69
-6%
|
69
+0%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(9)
|
(4)
|
(8)
|
(17)
|
(12)
|
(5)
|
(11)
|
(12)
|
(9)
|
(6)
|
(7)
|
(8)
|
(12)
|
(14)
|
(25)
|
(25)
|
(10)
|
(10)
|
(21)
|
(25)
|
(20)
|
(17)
|
(21)
|
(25)
|
(20)
|
(15)
|
(18)
|
(21)
|
(16)
|
(17)
|
(22)
|
(18)
|
(23)
|
(29)
|
|
| Other Items |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
(6)
|
(6)
|
1
|
1
|
0
|
0
|
1
|
(113)
|
(111)
|
3
|
1
|
2
|
2
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(0)
|
(1)
|
|
| Cash from Investing Activities |
(8)
N/A
|
(4)
+52%
|
(8)
-88%
|
(16)
-110%
|
(11)
+35%
|
(4)
+66%
|
(10)
-189%
|
(11)
-4%
|
(7)
+36%
|
(5)
+33%
|
(13)
-188%
|
(14)
-4%
|
(11)
+20%
|
(13)
-15%
|
(24)
-93%
|
(24)
0%
|
(8)
+67%
|
(123)
-1 402%
|
(132)
-8%
|
(22)
+83%
|
(19)
+14%
|
(16)
+17%
|
(19)
-21%
|
(24)
-24%
|
(20)
+15%
|
(15)
+24%
|
(18)
-20%
|
(21)
-16%
|
(18)
+17%
|
(18)
-2%
|
(22)
-25%
|
(19)
+13%
|
(24)
-22%
|
(30)
-25%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
(3)
|
(3)
|
(5)
|
(5)
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
2
|
2
|
(0)
|
(0)
|
(2)
|
(2)
|
0
|
67
|
60
|
(14)
|
(14)
|
(8)
|
(15)
|
(20)
|
(16)
|
(16)
|
(16)
|
(16)
|
(12)
|
(5)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Cash Paid for Dividends |
(4)
|
(3)
|
(3)
|
(4)
|
(62)
|
(62)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(6)
|
(6)
|
(9)
|
(9)
|
(13)
|
|
| Other |
3
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(6)
|
(0)
|
4
|
(1)
|
(1)
|
(0)
|
(0)
|
(3)
|
(2)
|
0
|
1
|
2
|
2
|
|
| Cash from Financing Activities |
(4)
N/A
|
(4)
+2%
|
(8)
-87%
|
(9)
-9%
|
(62)
-617%
|
(62)
-1%
|
(4)
+94%
|
(3)
+28%
|
(3)
-10%
|
(3)
-17%
|
(2)
+52%
|
(2)
-21%
|
(4)
-102%
|
(5)
-29%
|
(7)
-31%
|
(8)
-27%
|
(6)
+23%
|
60
N/A
|
53
-13%
|
(22)
N/A
|
(22)
+1%
|
(23)
-2%
|
(23)
-4%
|
(24)
0%
|
(25)
-4%
|
(24)
+0%
|
(24)
+0%
|
(25)
-4%
|
(24)
+7%
|
(13)
+44%
|
(8)
+38%
|
(11)
-30%
|
(9)
+15%
|
(14)
-50%
|
|
| 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
|
|
| Net Change in Cash |
5
N/A
|
12
+148%
|
14
+18%
|
10
-33%
|
(48)
N/A
|
(42)
+12%
|
4
N/A
|
(7)
N/A
|
7
N/A
|
8
+24%
|
9
+8%
|
19
+115%
|
20
+4%
|
14
-30%
|
16
+13%
|
12
-25%
|
16
+32%
|
(34)
N/A
|
(35)
-5%
|
2
N/A
|
1
-36%
|
3
+102%
|
(2)
N/A
|
(6)
-168%
|
4
N/A
|
12
+187%
|
4
-70%
|
(6)
N/A
|
(5)
+12%
|
6
N/A
|
31
+431%
|
43
+39%
|
36
-17%
|
25
-29%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||
| Free Cash Flow |
8
N/A
|
16
+86%
|
22
+38%
|
18
-19%
|
13
-27%
|
19
+49%
|
6
-67%
|
(5)
N/A
|
8
N/A
|
10
+34%
|
17
+65%
|
28
+63%
|
23
-18%
|
18
-22%
|
22
+25%
|
20
-9%
|
21
+4%
|
19
-10%
|
23
+22%
|
21
-9%
|
23
+7%
|
24
+4%
|
19
-19%
|
16
-16%
|
29
+76%
|
37
+29%
|
28
-23%
|
20
-29%
|
20
-1%
|
20
0%
|
40
+100%
|
56
+38%
|
45
-19%
|
40
-12%
|
|