
Groupe Pizzorno Environnement SA
PAR:GPE

Cash Flow Statement
Cash Flow Statement
Groupe Pizzorno Environnement SA
Jun-2006 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||
Net Income |
5
|
6
|
4
|
4
|
3
|
2
|
4
|
5
|
6
|
8
|
6
|
2
|
3
|
4
|
5
|
6
|
2
|
(5)
|
(3)
|
5
|
7
|
9
|
9
|
7
|
8
|
(0)
|
(8)
|
2
|
3
|
(7)
|
1
|
10
|
12
|
19
|
19
|
15
|
16
|
|
Depreciation & Amortization |
11
|
10
|
10
|
13
|
16
|
19
|
17
|
15
|
17
|
15
|
17
|
25
|
27
|
28
|
31
|
34
|
33
|
39
|
35
|
27
|
29
|
29
|
29
|
31
|
33
|
40
|
38
|
20
|
18
|
26
|
27
|
26
|
30
|
34
|
32
|
31
|
29
|
|
Other Non-Cash Items |
5
|
5
|
5
|
6
|
6
|
6
|
8
|
9
|
9
|
8
|
7
|
7
|
8
|
9
|
8
|
7
|
11
|
14
|
11
|
7
|
5
|
6
|
5
|
3
|
(1)
|
(5)
|
(3)
|
3
|
4
|
4
|
3
|
13
|
11
|
(3)
|
(0)
|
5
|
4
|
|
Cash Taxes Paid |
3
|
3
|
3
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
1
|
1
|
4
|
4
|
3
|
2
|
3
|
3
|
1
|
2
|
3
|
3
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
5
|
4
|
7
|
|
Change in Working Capital |
0
|
(2)
|
(5)
|
2
|
(3)
|
(9)
|
(7)
|
(8)
|
(13)
|
(5)
|
7
|
(2)
|
(9)
|
0
|
(5)
|
(8)
|
(11)
|
(15)
|
2
|
(3)
|
(6)
|
4
|
(3)
|
(1)
|
1
|
3
|
0
|
(9)
|
6
|
(3)
|
(5)
|
8
|
11
|
(2)
|
(4)
|
(2)
|
(2)
|
|
Cash from Operating Activities |
21
N/A
|
20
-6%
|
15
-24%
|
25
+67%
|
23
-10%
|
18
-20%
|
21
+18%
|
21
0%
|
19
-10%
|
26
+39%
|
38
+43%
|
31
-17%
|
29
-7%
|
42
+42%
|
40
-5%
|
38
-3%
|
34
-10%
|
33
-5%
|
46
+40%
|
37
-20%
|
35
-5%
|
48
+38%
|
40
-17%
|
40
+1%
|
41
+1%
|
38
-8%
|
27
-27%
|
16
-42%
|
30
+89%
|
20
-33%
|
26
+29%
|
56
+114%
|
65
+15%
|
47
-27%
|
46
-3%
|
50
+9%
|
47
-6%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(12)
|
(26)
|
(24)
|
(27)
|
(32)
|
(28)
|
(21)
|
(24)
|
(29)
|
(28)
|
(32)
|
(34)
|
(25)
|
(21)
|
(25)
|
(25)
|
(28)
|
(25)
|
(21)
|
(19)
|
(19)
|
(23)
|
(28)
|
(31)
|
(23)
|
(16)
|
(22)
|
(22)
|
(32)
|
(33)
|
(17)
|
(15)
|
(17)
|
(22)
|
(34)
|
(44)
|
(43)
|
|
Other Items |
1
|
1
|
1
|
(5)
|
(4)
|
(2)
|
(2)
|
1
|
2
|
3
|
2
|
0
|
2
|
2
|
1
|
(9)
|
(15)
|
(15)
|
(21)
|
(14)
|
(4)
|
(1)
|
1
|
1
|
3
|
5
|
8
|
1
|
3
|
4
|
3
|
2
|
(3)
|
(16)
|
(12)
|
13
|
12
|
|
Cash from Investing Activities |
(11)
N/A
|
(25)
-133%
|
(24)
+6%
|
(31)
-31%
|
(37)
-16%
|
(30)
+18%
|
(23)
+24%
|
(24)
-4%
|
(28)
-17%
|
(25)
+10%
|
(31)
-24%
|
(33)
-8%
|
(24)
+29%
|
(19)
+18%
|
(24)
-22%
|
(34)
-43%
|
(43)
-28%
|
(40)
+8%
|
(42)
-5%
|
(33)
+22%
|
(23)
+31%
|
(24)
-4%
|
(27)
-15%
|
(30)
-10%
|
(19)
+35%
|
(11)
+43%
|
(14)
-24%
|
(22)
-59%
|
(28)
-32%
|
(29)
-1%
|
(14)
+50%
|
(13)
+8%
|
(20)
-52%
|
(38)
-85%
|
(45)
-21%
|
(31)
+32%
|
(31)
+1%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(2)
|
(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)
|
|
Net Issuance of Debt |
(3)
|
5
|
14
|
15
|
10
|
16
|
8
|
9
|
16
|
9
|
4
|
4
|
(3)
|
(9)
|
1
|
(4)
|
(1)
|
24
|
12
|
(7)
|
(2)
|
(14)
|
(11)
|
(6)
|
(12)
|
(19)
|
(18)
|
(14)
|
6
|
15
|
(13)
|
(25)
|
(5)
|
5
|
(10)
|
15
|
17
|
|
Cash Paid for Dividends |
0
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
(2)
|
(4)
|
(2)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
(4)
|
0
|
|
Other |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
(0)
|
|
Cash from Financing Activities |
10
N/A
|
2
-79%
|
10
+367%
|
12
+26%
|
7
-42%
|
12
+61%
|
2
-81%
|
3
+29%
|
11
+275%
|
4
-61%
|
(1)
N/A
|
(1)
-2%
|
(7)
-691%
|
(14)
-90%
|
(4)
+72%
|
(9)
-124%
|
(6)
+33%
|
19
N/A
|
8
-59%
|
(11)
N/A
|
(7)
+38%
|
(17)
-161%
|
(13)
+24%
|
(9)
+29%
|
(18)
-92%
|
(21)
-21%
|
(18)
+14%
|
(16)
+14%
|
5
N/A
|
14
+197%
|
(14)
N/A
|
(26)
-84%
|
(9)
+64%
|
0
N/A
|
(15)
N/A
|
12
N/A
|
17
+42%
|
|
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
|
|
Net Change in Cash |
20
N/A
|
(3)
N/A
|
1
N/A
|
6
+470%
|
(7)
N/A
|
(0)
+96%
|
1
N/A
|
0
-37%
|
2
+386%
|
6
+178%
|
6
+9%
|
(3)
N/A
|
(2)
+32%
|
8
N/A
|
12
+44%
|
(4)
N/A
|
(15)
-245%
|
12
N/A
|
12
-4%
|
(7)
N/A
|
6
N/A
|
8
+32%
|
0
-94%
|
2
+271%
|
4
+149%
|
5
+34%
|
(5)
N/A
|
(21)
-367%
|
7
N/A
|
6
-15%
|
(2)
N/A
|
17
N/A
|
35
+105%
|
10
-72%
|
(15)
N/A
|
31
N/A
|
33
+7%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
10
N/A
|
(6)
N/A
|
(9)
-51%
|
(1)
+85%
|
(10)
-577%
|
(10)
-7%
|
0
N/A
|
(3)
N/A
|
(10)
-233%
|
(1)
+87%
|
5
N/A
|
(2)
N/A
|
4
N/A
|
20
+416%
|
15
-27%
|
13
-13%
|
6
-52%
|
7
+16%
|
25
+242%
|
18
-29%
|
16
-7%
|
26
+57%
|
12
-52%
|
10
-19%
|
18
+84%
|
21
+16%
|
6
-74%
|
(7)
N/A
|
(2)
+76%
|
(12)
-690%
|
9
N/A
|
41
+358%
|
47
+16%
|
25
-46%
|
12
-54%
|
6
-49%
|
4
-40%
|