LNA Sante SA
PAR:LNA
Cash Flow Statement
Cash Flow Statement
LNA Sante SA
| 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 |
2
|
3
|
4
|
4
|
5
|
6
|
6
|
7
|
8
|
9
|
9
|
8
|
6
|
7
|
8
|
8
|
7
|
9
|
11
|
14
|
23
|
25
|
25
|
26
|
22
|
22
|
22
|
13
|
8
|
17
|
24
|
26
|
28
|
26
|
24
|
25
|
23
|
22
|
|
| Depreciation & Amortization |
1
|
1
|
2
|
2
|
3
|
3
|
5
|
6
|
5
|
4
|
4
|
5
|
4
|
6
|
11
|
12
|
19
|
17
|
11
|
13
|
11
|
11
|
11
|
9
|
10
|
34
|
56
|
59
|
70
|
79
|
82
|
81
|
85
|
87
|
85
|
88
|
92
|
92
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
(0)
|
0
|
(1)
|
3
|
0
|
6
|
6
|
8
|
9
|
9
|
9
|
9
|
12
|
13
|
13
|
14
|
8
|
12
|
20
|
18
|
12
|
12
|
14
|
14
|
19
|
25
|
31
|
28
|
28
|
32
|
32
|
32
|
25
|
26
|
37
|
36
|
33
|
37
|
|
| Cash Taxes Paid |
1
|
0
|
2
|
3
|
0
|
3
|
9
|
5
|
3
|
8
|
9
|
6
|
6
|
6
|
6
|
8
|
8
|
10
|
13
|
15
|
16
|
11
|
7
|
15
|
20
|
2
|
4
|
20
|
16
|
9
|
14
|
20
|
17
|
13
|
10
|
12
|
14
|
13
|
|
| Cash Interest Paid |
1
|
0
|
2
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
5
|
5
|
6
|
6
|
7
|
7
|
8
|
5
|
7
|
7
|
7
|
7
|
6
|
11
|
17
|
18
|
18
|
19
|
19
|
20
|
21
|
22
|
27
|
29
|
29
|
29
|
|
| Change in Working Capital |
5
|
3
|
7
|
3
|
1
|
(5)
|
2
|
10
|
11
|
7
|
(11)
|
(26)
|
(27)
|
(22)
|
(8)
|
(28)
|
(27)
|
13
|
(22)
|
(54)
|
(13)
|
10
|
10
|
3
|
(3)
|
15
|
9
|
15
|
41
|
(16)
|
(58)
|
(15)
|
(35)
|
(74)
|
(49)
|
(28)
|
(38)
|
(58)
|
|
| Cash from Operating Activities |
8
N/A
|
7
-14%
|
12
+76%
|
12
+1%
|
8
-30%
|
9
+14%
|
20
+111%
|
29
+47%
|
33
+13%
|
30
-9%
|
11
-65%
|
(4)
N/A
|
(5)
-27%
|
4
N/A
|
23
+532%
|
7
-71%
|
7
+1%
|
52
+652%
|
20
-61%
|
(10)
N/A
|
32
N/A
|
58
+80%
|
61
+5%
|
53
-12%
|
48
-10%
|
95
+99%
|
118
+24%
|
115
-2%
|
147
+27%
|
112
-24%
|
80
-28%
|
125
+56%
|
103
-17%
|
66
-36%
|
98
+47%
|
121
+24%
|
110
-9%
|
93
-16%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(10)
|
(7)
|
(3)
|
(9)
|
(8)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(11)
|
(12)
|
(9)
|
(8)
|
(7)
|
(8)
|
(10)
|
(8)
|
(7)
|
(11)
|
(14)
|
(13)
|
(14)
|
(12)
|
(13)
|
(14)
|
(13)
|
(12)
|
(12)
|
(14)
|
|
| Other Items |
(13)
|
(10)
|
(46)
|
(40)
|
(43)
|
(52)
|
(10)
|
(1)
|
(6)
|
(13)
|
(19)
|
(14)
|
(19)
|
(36)
|
(55)
|
(47)
|
(24)
|
(15)
|
(9)
|
(8)
|
(1)
|
(1)
|
(2)
|
(13)
|
(34)
|
(39)
|
(48)
|
(59)
|
(192)
|
(179)
|
(14)
|
(34)
|
(29)
|
4
|
(3)
|
(15)
|
(12)
|
(1)
|
|
| Cash from Investing Activities |
(23)
N/A
|
(17)
+24%
|
(49)
-181%
|
(49)
0%
|
(50)
-2%
|
(57)
-14%
|
(16)
+73%
|
(4)
+73%
|
(11)
-167%
|
(19)
-65%
|
(24)
-31%
|
(19)
+21%
|
(25)
-30%
|
(43)
-71%
|
(62)
-45%
|
(55)
+11%
|
(33)
+40%
|
(24)
+27%
|
(20)
+14%
|
(20)
+4%
|
(10)
+49%
|
(8)
+18%
|
(10)
-16%
|
(21)
-117%
|
(43)
-106%
|
(47)
-10%
|
(55)
-16%
|
(70)
-27%
|
(206)
-196%
|
(192)
+7%
|
(28)
+86%
|
(46)
-65%
|
(42)
+8%
|
(10)
+77%
|
(16)
-63%
|
(28)
-80%
|
(24)
+16%
|
(15)
+39%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
14
|
0
|
1
|
8
|
8
|
1
|
8
|
8
|
0
|
49
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
0
|
33
|
35
|
20
|
18
|
(0)
|
(0)
|
(2)
|
0
|
(0)
|
(3)
|
(4)
|
(1)
|
1
|
49
|
46
|
(8)
|
(7)
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
11
|
10
|
17
|
28
|
18
|
26
|
(3)
|
(16)
|
(3)
|
(0)
|
53
|
3
|
16
|
25
|
24
|
45
|
38
|
3
|
17
|
(21)
|
6
|
76
|
23
|
(41)
|
(29)
|
(15)
|
(19)
|
(17)
|
72
|
78
|
5
|
(87)
|
(127)
|
(24)
|
(63)
|
(87)
|
(48)
|
(40)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(2)
|
0
|
(3)
|
0
|
(4)
|
0
|
(4)
|
0
|
(2)
|
0
|
(5)
|
0
|
(5)
|
0
|
(6)
|
0
|
|
| Other |
0
|
(0)
|
14
|
(0)
|
15
|
10
|
(5)
|
(4)
|
(3)
|
(4)
|
(4)
|
(5)
|
2
|
8
|
(9)
|
(19)
|
(9)
|
(9)
|
(16)
|
51
|
(13)
|
(79)
|
(12)
|
(12)
|
(11)
|
(16)
|
(22)
|
(22)
|
(23)
|
(26)
|
(25)
|
(24)
|
(25)
|
(27)
|
(32)
|
(34)
|
(34)
|
(35)
|
|
| Cash from Financing Activities |
25
N/A
|
11
-55%
|
32
+180%
|
36
+13%
|
42
+16%
|
37
-11%
|
1
-98%
|
(11)
N/A
|
(7)
+40%
|
45
N/A
|
49
+9%
|
(2)
N/A
|
17
N/A
|
33
+88%
|
15
-54%
|
26
+74%
|
30
+14%
|
(6)
N/A
|
34
N/A
|
65
+92%
|
12
-82%
|
13
+13%
|
9
-35%
|
(55)
N/A
|
(46)
+17%
|
(36)
+22%
|
(45)
-25%
|
(47)
-5%
|
40
N/A
|
46
+15%
|
(22)
N/A
|
(64)
-199%
|
(111)
-72%
|
(64)
+42%
|
(107)
-67%
|
(126)
-18%
|
(89)
+30%
|
(81)
+9%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
10
N/A
|
1
-95%
|
(6)
N/A
|
(2)
+72%
|
(1)
+68%
|
(11)
-2 018%
|
5
N/A
|
14
+176%
|
15
+9%
|
57
+274%
|
35
-38%
|
(25)
N/A
|
(13)
+50%
|
(6)
+50%
|
(24)
-273%
|
(22)
+6%
|
4
N/A
|
22
+495%
|
33
+53%
|
35
+6%
|
34
-4%
|
63
+86%
|
60
-5%
|
(23)
N/A
|
(41)
-78%
|
12
N/A
|
18
+49%
|
(1)
N/A
|
(19)
-1 595%
|
(34)
-76%
|
31
N/A
|
14
-53%
|
(50)
N/A
|
(7)
+85%
|
(25)
-239%
|
(33)
-33%
|
(2)
+94%
|
(3)
-47%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(2)
N/A
|
(1)
+75%
|
8
N/A
|
3
-65%
|
0
-84%
|
4
+835%
|
15
+239%
|
26
+77%
|
28
+9%
|
25
-11%
|
5
-79%
|
(10)
N/A
|
(11)
-15%
|
(3)
+71%
|
16
N/A
|
(1)
N/A
|
(1)
-55%
|
42
N/A
|
9
-79%
|
(21)
N/A
|
23
N/A
|
50
+120%
|
53
+7%
|
45
-16%
|
38
-14%
|
87
+127%
|
112
+28%
|
104
-6%
|
133
+27%
|
98
-26%
|
66
-33%
|
113
+71%
|
90
-20%
|
52
-42%
|
85
+61%
|
109
+28%
|
98
-9%
|
79
-20%
|
|