E

Exmar NV
XBRU:EXM

Watchlist Manager
Exmar NV
XBRU:EXM
Watchlist
Price: 7.64 EUR -0.91% Market Closed
Market Cap: 439.6m EUR
Have any thoughts about
Exmar NV?
Write Note

Cash Flow Statement

Cash Flow Statement
Exmar NV

Rotate your device to view
Cash Flow Statement
Currency: USD
Dec-2005 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
0
57
76
36
1
(20)
(63)
(23)
44
(38)
14
22
(34)
38
56
113
105
67
68
38
11
23
36
(32)
28
66
(16)
(27)
(13)
(1)
92
120
12
(11)
320
332
72
120
Depreciation & Amortization
0
24
50
51
54
60
67
70
75
87
90
81
103
101
73
44
11
7
8
7
5
5
7
9
8
13
19
25
27
27
37
37
31
35
34
32
34
34
Other Non-Cash Items
80
30
25
57
66
74
131
69
(18)
65
64
68
24
(41)
(18)
(105)
(118)
(75)
(90)
(63)
(43)
(54)
(51)
(5)
(80)
(107)
(10)
(0)
15
40
42
39
10
(31)
(337)
(319)
(34)
(63)
Cash Taxes Paid
1
0
0
4
6
4
3
1
4
4
4
3
(0)
1
(1)
(0)
0
(1)
4
3
2
2
0
2
3
3
0
(1)
3
6
3
3
2
0
1
6
11
7
Cash Interest Paid
40
0
0
0
0
0
0
26
57
56
49
46
44
41
38
26
20
18
14
13
13
14
14
17
13
11
13
20
25
22
16
13
16
19
18
14
10
11
Change in Working Capital
0
(24)
(53)
(43)
(50)
(76)
(58)
(36)
(40)
(47)
(104)
(108)
(46)
(55)
190
240
20
2
(1)
12
22
15
2
(10)
25
36
(8)
(16)
(29)
(43)
(118)
(67)
59
39
9
(2)
(20)
(48)
Cash from Operating Activities
80
N/A
87
+8%
98
+13%
101
+3%
71
-30%
38
-46%
76
+100%
80
+5%
60
-25%
66
+9%
64
-3%
63
-1%
47
-26%
43
-8%
302
+603%
292
-3%
19
-94%
0
N/A
(15)
N/A
(5)
+65%
(5)
+15%
(11)
-137%
(6)
+46%
(38)
-538%
(20)
+47%
8
N/A
(16)
N/A
(19)
-18%
(0)
+99%
23
N/A
53
+134%
128
+140%
112
-13%
31
-73%
26
-15%
43
+67%
52
+20%
44
-15%
Investing Cash Flow
Capital Expenditures
0
0
0
0
0
0
0
0
0
0
0
(8)
(18)
(73)
(105)
(55)
(22)
(13)
(23)
(76)
(64)
(12)
(12)
(40)
(282)
(271)
(47)
(25)
(6)
(24)
(20)
(68)
(136)
(75)
(25)
(23)
(6)
(7)
Other Items
(40)
(98)
(253)
(291)
(287)
(453)
(436)
(293)
(222)
(80)
(26)
8
149
434
115
(22)
149
13
(46)
10
133
71
42
53
396
427
51
24
25
5
15
24
10
22
664
640
(39)
(4)
Cash from Investing Activities
(40)
N/A
(98)
-147%
(253)
-159%
(291)
-15%
(287)
+1%
(453)
-58%
(436)
+4%
(293)
+33%
(222)
+24%
(80)
+64%
(26)
+67%
(0)
+100%
132
N/A
362
+174%
10
-97%
(77)
N/A
127
N/A
(1)
N/A
(69)
-11 449%
(66)
+4%
69
N/A
59
-14%
30
-48%
13
-57%
114
+774%
156
+37%
4
-98%
(1)
N/A
19
N/A
(19)
N/A
(5)
+75%
(44)
-856%
(126)
-182%
(53)
+58%
639
N/A
617
-4%
(46)
N/A
(11)
+77%
Financing Cash Flow
Net Issuance of Common Stock
0
(18)
67
83
(25)
(50)
(28)
(1)
145
145
(6)
0
0
0
0
2
4
4
2
(2)
(4)
(1)
1
1
1
1
1
1
0
0
0
0
0
0
0
3
3
1
Net Issuance of Debt
0
88
89
153
267
469
478
250
34
(109)
(44)
(71)
(151)
(269)
(220)
(69)
(13)
(11)
100
139
25
(15)
(22)
(27)
(94)
(95)
12
2
(3)
(29)
(67)
10
80
9
(231)
(224)
41
51
Cash Paid for Dividends
0
(28)
(27)
(33)
(33)
(21)
(21)
(4)
(4)
(8)
(31)
(31)
(21)
(49)
(37)
(30)
(74)
(69)
0
(34)
(25)
(19)
(19)
(6)
0
0
0
0
0
0
0
(21)
(21)
(5)
(60)
(117)
(391)
(377)
Other
(11)
0
0
0
0
0
0
0
0
0
0
1
3
(13)
0
17
(38)
(40)
(15)
(20)
(18)
(3)
8
3
(81)
(86)
(2)
(5)
(3)
27
(8)
(37)
(2)
(3)
74
75
(3)
(3)
Cash from Financing Activities
(11)
N/A
3
N/A
128
+3 900%
203
+59%
208
+3%
399
+91%
429
+8%
245
-43%
174
-29%
29
-83%
(81)
N/A
(107)
-32%
(169)
-58%
(332)
-96%
(257)
+22%
(80)
+69%
(121)
-52%
(116)
+4%
49
N/A
83
+69%
(22)
N/A
(38)
-75%
(33)
+14%
(30)
+9%
(175)
-488%
(180)
-3%
11
N/A
(2)
N/A
(5)
-124%
(2)
+66%
(75)
-4 028%
(47)
+38%
57
N/A
1
-97%
(217)
N/A
(263)
-21%
(349)
-33%
(328)
+6%
Change in Cash
Effect of Foreign Exchange Rates
(2)
1
1
1
1
1
(0)
(1)
0
(2)
(1)
3
(0)
(2)
0
1
1
0
(1)
(2)
(1)
2
(1)
0
1
0
(1)
(2)
(0)
(0)
2
1
(1)
(1)
1
1
0
(0)
Net Change in Cash
28
N/A
(7)
N/A
(26)
-278%
14
N/A
(7)
N/A
(15)
-103%
69
N/A
31
-55%
13
-59%
13
+1%
(44)
N/A
(41)
+6%
9
N/A
71
+703%
54
-23%
136
+150%
25
-82%
(116)
N/A
(37)
+68%
9
N/A
41
+341%
11
-72%
(9)
N/A
(54)
-509%
(79)
-47%
(16)
+80%
(2)
+87%
(24)
-1 125%
13
N/A
2
-84%
(24)
N/A
38
N/A
43
+12%
(22)
N/A
448
N/A
398
-11%
(343)
N/A
(294)
+14%
Free Cash Flow
Free Cash Flow
80
N/A
87
+8%
98
+13%
101
+3%
71
-30%
38
-46%
76
+100%
80
+5%
60
-25%
66
+9%
64
-3%
56
-13%
29
-48%
(30)
N/A
197
N/A
237
+21%
(4)
N/A
(13)
-267%
(38)
-191%
(82)
-113%
(69)
+16%
(23)
+66%
(17)
+25%
(78)
-348%
(302)
-288%
(262)
+13%
(63)
+76%
(44)
+31%
(6)
+86%
(1)
+86%
34
N/A
60
+78%
(24)
N/A
(45)
-88%
1
N/A
20
+2 400%
45
+123%
37
-18%

See Also

Discover More