Beter Bed Holding NV
AEX:BBED
Cash Flow Statement
Cash Flow Statement
Beter Bed Holding NV
Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
21
|
24
|
27
|
28
|
29
|
28
|
27
|
25
|
24
|
31
|
31
|
29
|
33
|
33
|
36
|
37
|
37
|
37
|
39
|
39
|
40
|
38
|
38
|
36
|
33
|
23
|
19
|
18
|
23
|
12
|
4
|
5
|
1
|
(0)
|
3
|
13
|
12
|
15
|
15
|
8
|
10
|
|
Depreciation & Amortization |
6
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
9
|
9
|
9
|
9
|
14
|
14
|
14
|
19
|
10
|
7
|
7
|
11
|
21
|
22
|
21
|
21
|
18
|
18
|
20
|
20
|
|
Change in Deffered Taxes |
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
|
0
|
0
|
|
Other Non-Cash Items |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
3
|
(11)
|
(6)
|
(26)
|
(22)
|
8
|
1
|
(1)
|
(2)
|
0
|
3
|
3
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
11
|
13
|
15
|
7
|
8
|
9
|
9
|
9
|
8
|
10
|
11
|
10
|
10
|
7
|
6
|
6
|
9
|
8
|
14
|
9
|
(2)
|
2
|
5
|
(1)
|
(2)
|
(1)
|
2
|
3
|
4
|
4
|
1
|
|
Cash Interest Paid |
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
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
(0)
|
(1)
|
(0)
|
(3)
|
(8)
|
(13)
|
(5)
|
(4)
|
0
|
(7)
|
(16)
|
(15)
|
(11)
|
(4)
|
(9)
|
(8)
|
(14)
|
(14)
|
(8)
|
(16)
|
(16)
|
(17)
|
(18)
|
(13)
|
(15)
|
(13)
|
(11)
|
(6)
|
(5)
|
(2)
|
(1)
|
(2)
|
(4)
|
5
|
13
|
8
|
4
|
(3)
|
(17)
|
(4)
|
(2)
|
|
Cash from Operating Activities |
26
N/A
|
29
+9%
|
32
+13%
|
31
-5%
|
27
-10%
|
22
-20%
|
29
+35%
|
29
-2%
|
32
+11%
|
31
-3%
|
22
-29%
|
22
0%
|
29
+34%
|
37
+24%
|
34
-6%
|
37
+7%
|
32
-13%
|
32
+1%
|
39
+23%
|
32
-20%
|
33
+4%
|
30
-10%
|
29
-2%
|
33
+14%
|
28
-15%
|
25
-11%
|
23
-9%
|
27
+17%
|
37
+37%
|
22
-39%
|
(2)
N/A
|
3
N/A
|
(17)
N/A
|
3
N/A
|
45
+1 294%
|
43
-5%
|
36
-17%
|
28
-22%
|
17
-40%
|
26
+59%
|
31
+17%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(7)
|
(8)
|
(9)
|
(10)
|
(10)
|
(11)
|
(11)
|
(10)
|
(11)
|
(10)
|
(9)
|
(8)
|
(7)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(12)
|
(13)
|
(13)
|
(13)
|
(12)
|
(11)
|
(9)
|
(8)
|
(9)
|
(5)
|
(12)
|
(9)
|
1
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
|
Other Items |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
(8)
|
9
|
17
|
(0)
|
0
|
0
|
7
|
7
|
0
|
(3)
|
|
Cash from Investing Activities |
(6)
N/A
|
(8)
-19%
|
(9)
-11%
|
(10)
-13%
|
(10)
-1%
|
(11)
-9%
|
(10)
+2%
|
(10)
+2%
|
(11)
-5%
|
(10)
+10%
|
(9)
+7%
|
(8)
+15%
|
(6)
+15%
|
(6)
+11%
|
(6)
-12%
|
(7)
-9%
|
(7)
-4%
|
(7)
-5%
|
(8)
-13%
|
(9)
-7%
|
(11)
-24%
|
(13)
-18%
|
(13)
-1%
|
(13)
+1%
|
(12)
+11%
|
(10)
+13%
|
(9)
+16%
|
(7)
+17%
|
(8)
-11%
|
(4)
+45%
|
(12)
-165%
|
(17)
-46%
|
10
N/A
|
13
+29%
|
(4)
N/A
|
(4)
+6%
|
(4)
-4%
|
3
N/A
|
2
-35%
|
(6)
N/A
|
(10)
-50%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
1
|
1
|
1
|
1
|
(3)
|
0
|
0
|
0
|
4
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
10
|
10
|
9
|
9
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
0
|
21
|
4
|
(24)
|
(38)
|
(19)
|
(16)
|
(16)
|
(17)
|
(16)
|
(16)
|
|
Cash Paid for Dividends |
(13)
|
(15)
|
0
|
(20)
|
(20)
|
(22)
|
0
|
(22)
|
(22)
|
(21)
|
0
|
(11)
|
(11)
|
(12)
|
0
|
(22)
|
(22)
|
(25)
|
0
|
(28)
|
(28)
|
(28)
|
0
|
(24)
|
(24)
|
(21)
|
0
|
(10)
|
(13)
|
(7)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
|
Other |
0
|
0
|
0
|
(5)
|
(5)
|
(6)
|
0
|
(5)
|
(5)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
1
|
(1)
|
(3)
|
(0)
|
(1)
|
(5)
|
(4)
|
(0)
|
(0)
|
|
Cash from Financing Activities |
(14)
N/A
|
(16)
-14%
|
(15)
+4%
|
(25)
-65%
|
(25)
+1%
|
(27)
-11%
|
(31)
-14%
|
(27)
+12%
|
(27)
0%
|
(25)
+8%
|
(22)
+14%
|
(1)
+95%
|
(1)
-35%
|
(3)
-99%
|
(2)
+22%
|
(23)
-979%
|
(23)
-1%
|
(25)
-10%
|
(26)
-2%
|
(29)
-12%
|
(29)
N/A
|
(30)
-3%
|
(30)
-2%
|
(26)
+14%
|
(26)
N/A
|
(23)
+12%
|
(23)
0%
|
(12)
+48%
|
(15)
-31%
|
(8)
+47%
|
(1)
+92%
|
20
N/A
|
25
+27%
|
(20)
N/A
|
(36)
-77%
|
(20)
+45%
|
(17)
+14%
|
(14)
+16%
|
(19)
-29%
|
(20)
-9%
|
(20)
+2%
|
|
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
|
0
|
0
|
0
|
0
|
|
Net Change in Cash |
6
N/A
|
5
-10%
|
9
+63%
|
(4)
N/A
|
(7)
-84%
|
(16)
-136%
|
(12)
+24%
|
(9)
+29%
|
(6)
+30%
|
(4)
+40%
|
(8)
-130%
|
14
N/A
|
22
+60%
|
28
+30%
|
26
-8%
|
7
-72%
|
2
-72%
|
(0)
N/A
|
5
N/A
|
(6)
N/A
|
(7)
-14%
|
(13)
-89%
|
(14)
-10%
|
(6)
+59%
|
(9)
-62%
|
(8)
+17%
|
(9)
-10%
|
8
N/A
|
13
+72%
|
10
-27%
|
(14)
N/A
|
6
N/A
|
18
+200%
|
(4)
N/A
|
6
N/A
|
20
+238%
|
15
-23%
|
16
+9%
|
(0)
N/A
|
(0)
-130%
|
1
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
19
N/A
|
21
+12%
|
24
+13%
|
21
-12%
|
18
-16%
|
11
-37%
|
19
+70%
|
19
-1%
|
21
+14%
|
21
0%
|
13
-39%
|
14
+9%
|
22
+59%
|
30
+36%
|
27
-10%
|
29
+6%
|
24
-16%
|
24
-2%
|
30
+27%
|
22
-27%
|
21
-3%
|
16
-22%
|
16
-5%
|
20
+25%
|
16
-19%
|
14
-11%
|
13
-5%
|
19
+40%
|
27
+46%
|
17
-39%
|
(14)
N/A
|
(6)
+59%
|
(16)
-180%
|
(1)
+93%
|
42
N/A
|
39
-6%
|
32
-19%
|
24
-26%
|
11
-52%
|
20
+78%
|
25
+22%
|