Catering International & Services SA
PAR:ALCIS
Cash Flow Statement
Cash Flow Statement
Catering International & Services SA
| 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 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Income |
3
|
3
|
6
|
8
|
7
|
8
|
8
|
7
|
7
|
7
|
9
|
10
|
9
|
10
|
10
|
10
|
8
|
8
|
9
|
9
|
7
|
4
|
4
|
5
|
5
|
5
|
6
|
6
|
6
|
3
|
(1)
|
3
|
7
|
10
|
10
|
5
|
3
|
4
|
7
|
9
|
|
| Depreciation & Amortization |
0
|
1
|
2
|
3
|
3
|
3
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
3
|
4
|
5
|
4
|
3
|
2
|
2
|
4
|
5
|
5
|
7
|
6
|
7
|
7
|
9
|
9
|
8
|
10
|
12
|
13
|
|
| Stock-Based Compensation |
1
|
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
|
|
| Other Non-Cash Items |
1
|
0
|
2
|
2
|
2
|
1
|
(1)
|
0
|
3
|
6
|
(1)
|
(5)
|
0
|
2
|
(0)
|
0
|
(0)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(3)
|
|
| Change in Working Capital |
0
|
1
|
(1)
|
(5)
|
2
|
2
|
2
|
(2)
|
(4)
|
(4)
|
(4)
|
4
|
2
|
(6)
|
(3)
|
(9)
|
(11)
|
(7)
|
2
|
2
|
(3)
|
1
|
(5)
|
2
|
5
|
4
|
(0)
|
(3)
|
2
|
(1)
|
8
|
9
|
1
|
(2)
|
(3)
|
(6)
|
(11)
|
(6)
|
(2)
|
(2)
|
|
| Cash from Operating Activities |
4
N/A
|
6
+49%
|
9
+50%
|
8
-10%
|
14
+76%
|
13
-3%
|
13
-5%
|
9
-29%
|
10
+9%
|
13
+28%
|
8
-40%
|
12
+56%
|
14
+22%
|
9
-38%
|
10
+12%
|
4
-56%
|
0
-96%
|
2
+984%
|
15
+627%
|
15
+2%
|
7
-55%
|
8
+15%
|
4
-51%
|
12
+199%
|
14
+18%
|
13
-9%
|
7
-44%
|
6
-12%
|
15
+135%
|
9
-41%
|
14
+60%
|
19
+35%
|
16
-17%
|
16
+2%
|
15
-4%
|
8
-46%
|
(0)
N/A
|
6
N/A
|
15
+136%
|
17
+19%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(9)
|
(10)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(4)
|
(3)
|
(1)
|
(2)
|
(5)
|
(3)
|
(4)
|
(6)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(3)
|
(5)
|
(4)
|
(5)
|
(5)
|
(6)
|
(7)
|
(6)
|
(7)
|
|
| Other Items |
(0)
|
0
|
(5)
|
(5)
|
0
|
(0)
|
0
|
1
|
1
|
1
|
0
|
0
|
3
|
2
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(9)
|
(10)
|
(1)
|
0
|
(0)
|
0
|
1
|
0
|
(0)
|
(0)
|
(0)
|
3
|
4
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
-17%
|
(14)
-3 251%
|
(15)
-9%
|
(3)
+81%
|
(4)
-36%
|
(2)
+42%
|
(1)
+56%
|
(2)
-101%
|
(4)
-87%
|
(3)
+6%
|
(0)
+94%
|
0
N/A
|
(2)
N/A
|
(3)
-22%
|
(4)
-35%
|
(6)
-58%
|
(3)
+44%
|
(4)
-6%
|
(5)
-46%
|
(4)
+17%
|
(4)
+12%
|
(3)
+12%
|
(3)
+5%
|
(2)
+33%
|
(1)
+40%
|
(2)
-76%
|
(12)
-454%
|
(14)
-9%
|
(3)
+75%
|
(1)
+61%
|
(3)
-107%
|
(4)
-58%
|
(3)
+21%
|
(4)
-32%
|
(5)
-19%
|
(6)
-8%
|
(7)
-17%
|
(4)
+47%
|
(3)
+16%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(0)
|
(0)
|
(0)
|
1
|
1
|
(0)
|
(3)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
5
|
5
|
(1)
|
1
|
1
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
6
|
10
|
7
|
3
|
3
|
2
|
(1)
|
(1)
|
1
|
2
|
1
|
2
|
7
|
6
|
(2)
|
1
|
(2)
|
(7)
|
(8)
|
(11)
|
(0)
|
8
|
1
|
(9)
|
(18)
|
|
| Cash Paid for Dividends |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other |
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(4)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(2)
|
(2)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(0)
|
(2)
|
(1)
|
(1)
|
(3)
|
(2)
|
(0)
|
(2)
|
(4)
|
(3)
|
(2)
|
(4)
|
(2)
|
(0)
|
(1)
|
(1)
|
(2)
|
|
| Cash from Financing Activities |
(0)
N/A
|
(1)
-118%
|
4
N/A
|
5
+9%
|
(3)
N/A
|
(5)
-73%
|
(5)
+1%
|
(6)
-25%
|
(6)
-1%
|
(5)
+14%
|
(4)
+21%
|
(4)
+12%
|
(3)
+12%
|
(5)
-65%
|
(4)
+17%
|
4
N/A
|
6
+61%
|
4
-37%
|
(0)
N/A
|
(1)
-750%
|
(1)
-112%
|
(4)
-314%
|
(4)
+17%
|
0
N/A
|
(1)
N/A
|
(2)
-122%
|
(1)
+64%
|
3
N/A
|
2
-8%
|
(3)
N/A
|
(1)
+81%
|
(6)
-1 157%
|
(10)
-58%
|
(12)
-21%
|
(16)
-28%
|
(3)
+80%
|
6
N/A
|
(2)
N/A
|
(12)
-629%
|
(22)
-88%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(6)
|
(6)
|
0
|
(1)
|
(8)
|
(6)
|
(0)
|
1
|
0
|
(3)
|
(8)
|
(4)
|
1
|
4
|
4
|
0
|
(1)
|
(0)
|
1
|
(3)
|
|
| Net Change in Cash |
3
N/A
|
4
+35%
|
(1)
N/A
|
(3)
-185%
|
8
N/A
|
4
-44%
|
5
+26%
|
2
-71%
|
1
-14%
|
4
+227%
|
1
-89%
|
8
+1 448%
|
11
+45%
|
1
-94%
|
2
+139%
|
3
+90%
|
(1)
N/A
|
1
N/A
|
11
+757%
|
8
-27%
|
(4)
N/A
|
(6)
-42%
|
(3)
+55%
|
8
N/A
|
3
-62%
|
4
+36%
|
4
+11%
|
(2)
N/A
|
4
N/A
|
(1)
N/A
|
3
N/A
|
5
+59%
|
2
-55%
|
4
+71%
|
(1)
N/A
|
(0)
+67%
|
(1)
-415%
|
(2)
-57%
|
0
N/A
|
(10)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
4
N/A
|
5
+51%
|
0
-98%
|
(2)
N/A
|
11
N/A
|
10
-8%
|
10
+2%
|
7
-31%
|
7
+2%
|
8
+17%
|
4
-50%
|
11
+167%
|
12
+7%
|
4
-63%
|
7
+60%
|
0
-93%
|
(6)
N/A
|
(2)
+72%
|
12
N/A
|
11
-9%
|
3
-78%
|
4
+49%
|
0
-95%
|
8
+4 140%
|
11
+33%
|
11
-5%
|
5
-58%
|
3
-26%
|
12
+246%
|
6
-50%
|
12
+114%
|
16
+29%
|
11
-32%
|
12
+9%
|
11
-10%
|
3
-72%
|
(6)
N/A
|
(1)
+91%
|
8
N/A
|
10
+25%
|
|