Elior Group SA
PAR:ELIOR

Watchlist Manager
Elior Group SA Logo
Elior Group SA
PAR:ELIOR
Watchlist
Price: 2.684 EUR -2.4% Market Closed
Market Cap: 680.4m EUR
Have any thoughts about
Elior Group SA?
Write Note

Cash Flow Statement

Cash Flow Statement
Elior Group SA

Rotate your device to view
Cash Flow Statement
Currency: EUR
Sep-2003 Mar-2004 Sep-2004 Mar-2005 Sep-2005 Mar-2006 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 Mar-2016 Sep-2016 Mar-2017 Sep-2017 Mar-2018 Sep-2018 Mar-2019 Sep-2019 Mar-2020 Sep-2020 Mar-2021 Sep-2021 Mar-2022 Sep-2022 Mar-2023 Sep-2023 Mar-2024
Operating Cash Flow
Net Income
29
32
40
98
169
174
(15)
49
121
209
294
286
300
308
306
309
306
309
316
318
331
344
310
278
127
116
160
94
(89)
(163)
(87)
(81)
(69)
(11)
33
91
Depreciation & Amortization
112
119
127
103
73
75
(4)
28
62
95
133
134
135
140
144
148
151
160
161
165
166
185
207
174
136
143
146
169
195
193
189
202
201
171
170
184
Change in Deffered Taxes
(3)
(7)
(2)
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
Other Non-Cash Items
(1)
(1)
(2)
(1)
2
5
(3)
(2)
(1)
2
6
6
1
(1)
(1)
(1)
5
5
4
2
(0)
2
5
(76)
36
(12)
1 221
1 342
(50)
(50)
(51)
(85)
(73)
(47)
(38)
(27)
Cash Taxes Paid
0
0
0
11
21
40
(27)
(30)
(12)
8
39
38
41
43
46
53
57
56
79
80
79
54
57
44
21
25
24
22
11
11
6
7
14
14
9
15
Cash Interest Paid
0
0
0
16
25
22
15
44
80
121
145
151
146
130
113
95
79
73
79
82
81
59
50
48
49
53
54
37
24
31
28
33
49
58
73
89
Change in Working Capital
98
42
26
(71)
(46)
(53)
(16)
(149)
(153)
(164)
(267)
(200)
(220)
(206)
(238)
(239)
(193)
(180)
(195)
(204)
(222)
(186)
(157)
(64)
(90)
(34)
(16)
(10)
(61)
(25)
(11)
(84)
(95)
(81)
(143)
(40)
Cash from Operating Activities
235
N/A
185
-22%
189
+2%
131
-31%
198
+51%
201
+1%
(38)
N/A
(74)
-96%
29
N/A
142
+396%
166
+17%
227
+37%
216
-5%
241
+12%
211
-13%
217
+3%
268
+24%
294
+10%
286
-3%
281
-2%
275
-2%
345
+25%
365
+6%
311
-15%
209
-33%
213
+2%
1 511
+609%
1 595
+6%
(5)
N/A
(45)
-800%
40
N/A
(48)
N/A
(36)
+25%
32
N/A
22
-31%
208
+845%
Investing Cash Flow
Capital Expenditures
(81)
(81)
(83)
(84)
(99)
(111)
1
(46)
(86)
(132)
(192)
(187)
(198)
(194)
(193)
(187)
(189)
(189)
(178)
(186)
(195)
(242)
(299)
(258)
(167)
(132)
(120)
(113)
(98)
(75)
(69)
(72)
(68)
(68)
(83)
(94)
Other Items
(73)
(42)
(7)
(43)
(87)
(37)
27
7
(206)
(206)
(233)
(212)
1
20
4
3
7
(97)
(132)
(151)
(265)
(235)
(121)
(138)
(201)
(149)
(3)
0
(1)
4
2
(5)
5
9
23
23
Cash from Investing Activities
(154)
N/A
(123)
+20%
(90)
+27%
(126)
-40%
(186)
-47%
(148)
+21%
28
N/A
(39)
N/A
(293)
-645%
(338)
-15%
(424)
-26%
(399)
+6%
(196)
+51%
(174)
+11%
(189)
-9%
(184)
+3%
(182)
+1%
(286)
-57%
(310)
-8%
(338)
-9%
(460)
-36%
(477)
-4%
(420)
+12%
(397)
+6%
(368)
+7%
(281)
+24%
(123)
+56%
(113)
+8%
(99)
+12%
(71)
+28%
(67)
+6%
(77)
-15%
(63)
+18%
(59)
+6%
(60)
-2%
(71)
-18%
Financing Cash Flow
Net Issuance of Common Stock
108
108
1
(24)
(20)
9
(4)
(4)
(4)
(4)
0
(0)
778
771
0
771
(23)
1
2
2
1
1
1
(2)
14
15
(50)
(71)
(21)
0
0
0
0
0
0
0
Net Issuance of Debt
(133)
(98)
(50)
(64)
(62)
(31)
57
130
285
319
324
339
(555)
(755)
(729)
(787)
(18)
64
66
21
198
260
(141)
(69)
204
70
(1 298)
(672)
141
(576)
57
103
83
1
(15)
(72)
Cash Paid for Dividends
0
0
0
0
0
(20)
0
0
0
0
0
0
0
0
0
0
(33)
(33)
0
0
(55)
0
(73)
(73)
(36)
(36)
(33)
0
(50)
(50)
0
0
0
0
0
0
Other
(11)
(11)
(17)
(16)
(18)
(18)
(0)
(2)
(2)
(3)
(3)
(1)
(2)
(1)
(1)
(8)
(8)
(8)
(9)
(1)
(1)
(2)
(2)
(0)
0
0
0
0
0
0
0
0
0
0
0
0
Cash from Financing Activities
(36)
N/A
(2)
+96%
(65)
-4 233%
(103)
-59%
(100)
+3%
(59)
+41%
72
N/A
143
+99%
299
+109%
331
+11%
321
-3%
338
+5%
221
-34%
15
-93%
41
+174%
(25)
N/A
(82)
-233%
24
N/A
26
+7%
(11)
N/A
143
N/A
204
+43%
(215)
N/A
(143)
+33%
182
N/A
49
-73%
(1 381)
N/A
(776)
+44%
70
N/A
(626)
N/A
57
N/A
103
+81%
83
-19%
1
-99%
(15)
N/A
(72)
-380%
Change in Cash
Effect of Foreign Exchange Rates
3
3
2
3
(3)
(1)
(1)
(3)
(0)
0
7
1
(4)
(24)
(51)
(66)
(62)
(24)
(3)
18
1
7
193
196
(24)
(31)
(9)
(6)
(3)
(5)
(7)
(6)
12
9
(8)
(1)
Net Change in Cash
49
N/A
63
+29%
36
-42%
(96)
N/A
(91)
+5%
(7)
+92%
62
N/A
27
-56%
35
+26%
136
+294%
70
-49%
167
+140%
236
+41%
59
-75%
12
-80%
(58)
N/A
(58)
+1%
9
N/A
(1)
N/A
(51)
-4 133%
(41)
+19%
79
N/A
(77)
N/A
(33)
+58%
(1)
+97%
(50)
-4 900%
(2)
+96%
700
N/A
(37)
N/A
(747)
-1 919%
23
N/A
(28)
N/A
(4)
+86%
(17)
-325%
(61)
-259%
64
N/A
Free Cash Flow
Free Cash Flow
154
N/A
103
-33%
107
+3%
47
-56%
99
+110%
90
-9%
(36)
N/A
(120)
-231%
(58)
+52%
10
N/A
(25)
N/A
40
N/A
18
-55%
48
+164%
18
-62%
30
+68%
80
+164%
105
+32%
108
+3%
94
-13%
80
-15%
103
+29%
65
-37%
53
-19%
42
-21%
81
+93%
1 391
+1 617%
1 482
+7%
(103)
N/A
(120)
-17%
(29)
+76%
(120)
-314%
(104)
+13%
(36)
+65%
(61)
-69%
114
N/A

See Also

Discover More