Vetoquinol SA
PAR:VETO
Cash Flow Statement
Cash Flow Statement
Vetoquinol 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 |
16
|
20
|
19
|
20
|
19
|
19
|
18
|
21
|
22
|
23
|
23
|
22
|
23
|
21
|
24
|
24
|
26
|
28
|
24
|
25
|
28
|
29
|
35
|
36
|
36
|
33
|
28
|
30
|
19
|
40
|
63
|
48
|
48
|
59
|
56
|
47
|
59
|
60
|
|
| Depreciation & Amortization |
8
|
11
|
10
|
9
|
10
|
11
|
11
|
11
|
12
|
13
|
12
|
13
|
12
|
12
|
12
|
12
|
13
|
14
|
18
|
18
|
16
|
14
|
12
|
13
|
12
|
15
|
24
|
31
|
46
|
48
|
32
|
40
|
42
|
35
|
35
|
32
|
31
|
33
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
5
|
6
|
5
|
7
|
6
|
6
|
7
|
10
|
8
|
7
|
10
|
9
|
8
|
7
|
9
|
11
|
12
|
13
|
12
|
12
|
12
|
11
|
8
|
9
|
13
|
13
|
13
|
16
|
18
|
24
|
25
|
23
|
25
|
23
|
23
|
24
|
24
|
23
|
|
| Cash Taxes Paid |
10
|
8
|
3
|
6
|
7
|
7
|
7
|
5
|
6
|
13
|
10
|
3
|
7
|
6
|
10
|
13
|
11
|
14
|
13
|
13
|
10
|
10
|
15
|
14
|
13
|
10
|
14
|
14
|
13
|
19
|
26
|
36
|
32
|
22
|
22
|
18
|
22
|
33
|
|
| Cash Interest Paid |
2
|
3
|
2
|
1
|
1
|
2
|
2
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(6)
|
(12)
|
3
|
(1)
|
(13)
|
0
|
4
|
(5)
|
(9)
|
(23)
|
(15)
|
(5)
|
(9)
|
(11)
|
(17)
|
(15)
|
(10)
|
(17)
|
(15)
|
(7)
|
(12)
|
(14)
|
(14)
|
(21)
|
(24)
|
(24)
|
(13)
|
1
|
9
|
(19)
|
(29)
|
(66)
|
(53)
|
(12)
|
(23)
|
(15)
|
(27)
|
(45)
|
|
| Cash from Operating Activities |
23
N/A
|
24
+4%
|
37
+54%
|
35
-7%
|
22
-37%
|
36
+63%
|
40
+12%
|
37
-8%
|
34
-7%
|
19
-43%
|
30
+54%
|
39
+29%
|
34
-11%
|
29
-16%
|
28
-2%
|
32
+15%
|
41
+28%
|
38
-8%
|
39
+2%
|
49
+26%
|
43
-12%
|
40
-7%
|
41
+3%
|
36
-12%
|
38
+5%
|
37
-2%
|
52
+40%
|
78
+49%
|
92
+19%
|
93
+1%
|
90
-4%
|
46
-49%
|
63
+37%
|
106
+69%
|
89
-16%
|
85
-5%
|
86
+1%
|
71
-17%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(30)
|
(26)
|
(8)
|
(9)
|
(9)
|
(9)
|
(8)
|
(6)
|
(8)
|
(7)
|
(10)
|
(10)
|
(9)
|
(10)
|
(8)
|
(8)
|
(11)
|
(13)
|
(14)
|
(14)
|
(14)
|
(12)
|
(14)
|
(13)
|
(14)
|
(16)
|
(14)
|
(14)
|
(145)
|
(152)
|
(32)
|
(28)
|
(22)
|
(23)
|
(19)
|
(16)
|
(18)
|
(22)
|
|
| Other Items |
0
|
0
|
(0)
|
(1)
|
(17)
|
(16)
|
(27)
|
(27)
|
(0)
|
(12)
|
(12)
|
0
|
(16)
|
(15)
|
(0)
|
(41)
|
(41)
|
(3)
|
(2)
|
(0)
|
0
|
(1)
|
(2)
|
0
|
(4)
|
(56)
|
(50)
|
2
|
0
|
0
|
(1)
|
0
|
1
|
(0)
|
0
|
2
|
2
|
1
|
|
| Cash from Investing Activities |
(29)
N/A
|
(26)
+11%
|
(9)
+67%
|
(11)
-25%
|
(26)
-142%
|
(25)
+6%
|
(35)
-43%
|
(33)
+5%
|
(8)
+76%
|
(19)
-144%
|
(21)
-10%
|
(10)
+53%
|
(25)
-148%
|
(25)
-1%
|
(8)
+69%
|
(49)
-535%
|
(52)
-7%
|
(16)
+69%
|
(15)
+6%
|
(14)
+7%
|
(13)
+5%
|
(13)
+1%
|
(16)
-18%
|
(12)
+21%
|
(18)
-43%
|
(72)
-303%
|
(65)
+10%
|
(12)
+82%
|
(145)
-1 139%
|
(152)
-5%
|
(33)
+78%
|
(28)
+16%
|
(22)
+24%
|
(24)
-10%
|
(19)
+21%
|
(14)
+25%
|
(16)
-11%
|
(21)
-37%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
16
|
16
|
(1)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
10
|
10
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(11)
|
|
| Net Issuance of Debt |
(8)
|
(5)
|
(3)
|
(2)
|
(6)
|
21
|
22
|
(22)
|
(21)
|
(2)
|
(5)
|
(11)
|
6
|
6
|
(11)
|
26
|
30
|
(10)
|
(19)
|
(14)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(13)
|
(9)
|
(3)
|
112
|
2
|
(114)
|
(5)
|
(6)
|
(8)
|
(8)
|
(8)
|
(8)
|
(6)
|
|
| Cash Paid for Dividends |
(6)
|
(7)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(4)
|
(4)
|
(6)
|
(6)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
|
| Other |
0
|
0
|
(0)
|
(3)
|
(0)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
(5)
|
(5)
|
(5)
|
(5)
|
(1)
|
(0)
|
(0)
|
(0)
|
2
|
4
|
5
|
5
|
|
| Cash from Financing Activities |
3
N/A
|
4
+44%
|
(7)
N/A
|
(10)
-58%
|
(10)
+8%
|
16
N/A
|
18
+10%
|
(27)
N/A
|
(26)
+6%
|
4
N/A
|
1
-76%
|
(15)
N/A
|
2
N/A
|
1
-20%
|
(14)
N/A
|
23
N/A
|
27
+18%
|
(13)
N/A
|
(23)
-75%
|
(18)
+20%
|
(14)
+26%
|
(14)
-1%
|
(15)
-5%
|
(15)
-3%
|
(15)
-1%
|
(20)
-30%
|
(20)
-2%
|
(13)
+36%
|
102
N/A
|
(9)
N/A
|
(121)
-1 256%
|
(15)
+88%
|
(16)
-11%
|
(18)
-13%
|
(15)
+14%
|
(13)
+16%
|
(16)
-23%
|
(23)
-42%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
(0)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
1
|
2
|
0
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(1)
|
3
|
4
|
0
|
(3)
|
(2)
|
(0)
|
2
|
(5)
|
|
| Net Change in Cash |
(3)
N/A
|
2
N/A
|
21
+1 054%
|
13
-40%
|
(15)
N/A
|
26
N/A
|
22
-16%
|
(24)
N/A
|
2
N/A
|
4
+181%
|
8
+86%
|
13
+54%
|
11
-14%
|
4
-66%
|
5
+35%
|
6
+27%
|
17
+176%
|
10
-40%
|
1
-91%
|
15
+1 600%
|
16
+9%
|
13
-21%
|
10
-24%
|
8
-21%
|
5
-40%
|
(54)
N/A
|
(34)
+38%
|
51
N/A
|
46
-11%
|
(69)
N/A
|
(61)
+11%
|
7
N/A
|
25
+287%
|
61
+139%
|
53
-13%
|
58
+10%
|
56
-3%
|
23
-60%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(6)
N/A
|
(2)
+67%
|
29
N/A
|
25
-12%
|
13
-49%
|
27
+108%
|
32
+20%
|
31
-5%
|
27
-14%
|
12
-54%
|
20
+66%
|
28
+39%
|
25
-11%
|
19
-24%
|
21
+8%
|
24
+17%
|
30
+25%
|
25
-18%
|
25
+2%
|
35
+37%
|
30
-15%
|
28
-5%
|
28
-2%
|
24
-14%
|
24
+0%
|
21
-9%
|
38
+76%
|
64
+69%
|
(53)
N/A
|
(59)
-11%
|
57
N/A
|
17
-70%
|
40
+134%
|
83
+105%
|
70
-15%
|
69
-1%
|
68
-2%
|
49
-28%
|
|