Caverion Oyj
F:C7O
Cash Flow Statement
Cash Flow Statement
Caverion Oyj
| Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
36
|
48
|
36
|
35
|
26
|
25
|
28
|
31
|
46
|
46
|
47
|
45
|
18
|
11
|
(32)
|
(45)
|
(45)
|
(47)
|
(27)
|
(15)
|
(38)
|
(34)
|
(48)
|
(47)
|
(15)
|
(8)
|
23
|
21
|
30
|
27
|
9
|
14
|
21
|
20
|
25
|
25
|
28
|
35
|
46
|
52
|
44
|
46
|
33
|
32
|
|
| Depreciation & Amortization |
0
|
0
|
22
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
68
|
0
|
0
|
0
|
72
|
0
|
0
|
0
|
70
|
0
|
0
|
0
|
74
|
0
|
0
|
0
|
77
|
0
|
|
| Other Non-Cash Items |
0
|
12
|
5
|
20
|
(8)
|
(9)
|
(4)
|
(3)
|
12
|
15
|
3
|
32
|
26
|
28
|
16
|
13
|
14
|
7
|
14
|
15
|
18
|
21
|
16
|
62
|
73
|
84
|
24
|
96
|
92
|
91
|
15
|
93
|
100
|
101
|
20
|
100
|
99
|
98
|
1
|
99
|
100
|
102
|
14
|
119
|
|
| Cash Taxes Paid |
23
|
24
|
6
|
0
|
(2)
|
(2)
|
12
|
12
|
9
|
9
|
10
|
10
|
11
|
14
|
12
|
13
|
9
|
6
|
3
|
5
|
3
|
2
|
1
|
(2)
|
1
|
1
|
5
|
8
|
7
|
8
|
9
|
13
|
14
|
13
|
14
|
11
|
12
|
13
|
14
|
14
|
15
|
14
|
13
|
11
|
|
| Cash Interest Paid |
0
|
0
|
7
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
15
|
0
|
|
| Change in Working Capital |
(36)
|
(49)
|
39
|
16
|
63
|
73
|
50
|
65
|
37
|
6
|
(5)
|
(2)
|
18
|
1
|
(50)
|
(29)
|
(41)
|
(40)
|
(3)
|
16
|
50
|
44
|
24
|
14
|
12
|
34
|
15
|
35
|
50
|
20
|
43
|
12
|
(53)
|
(34)
|
(35)
|
(44)
|
(54)
|
(42)
|
0
|
(15)
|
(14)
|
(33)
|
4
|
(46)
|
|
| Cash from Operating Activities |
18
N/A
|
29
+57%
|
100
+251%
|
87
-13%
|
103
+18%
|
110
+7%
|
96
-12%
|
116
+21%
|
118
+1%
|
89
-24%
|
72
-20%
|
44
-38%
|
30
-32%
|
10
-69%
|
(37)
N/A
|
(31)
+17%
|
(43)
-38%
|
(51)
-20%
|
(17)
+67%
|
15
N/A
|
29
+90%
|
31
+5%
|
19
-38%
|
28
+47%
|
70
+151%
|
110
+57%
|
129
+18%
|
152
+18%
|
172
+13%
|
139
-19%
|
140
+0%
|
119
-15%
|
67
-44%
|
87
+29%
|
80
-7%
|
81
+1%
|
74
-9%
|
90
+23%
|
121
+33%
|
136
+13%
|
130
-4%
|
115
-12%
|
128
+11%
|
104
-19%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(21)
|
(26)
|
(6)
|
(8)
|
3
|
4
|
(7)
|
(10)
|
(10)
|
(11)
|
(9)
|
(24)
|
(33)
|
(34)
|
(10)
|
(29)
|
(17)
|
(15)
|
0
|
(17)
|
(17)
|
(16)
|
(5)
|
(5)
|
(5)
|
(8)
|
(8)
|
(9)
|
(10)
|
(8)
|
(5)
|
(4)
|
(3)
|
(3)
|
(5)
|
(6)
|
(7)
|
(7)
|
(6)
|
(5)
|
(4)
|
(4)
|
(7)
|
(7)
|
|
| Other Items |
0
|
0
|
(21)
|
0
|
(20)
|
(20)
|
(16)
|
(17)
|
(16)
|
(15)
|
(13)
|
1
|
(1)
|
(5)
|
(27)
|
0
|
0
|
(2)
|
4
|
20
|
19
|
20
|
(12)
|
(11)
|
(10)
|
(12)
|
(57)
|
(60)
|
(60)
|
(56)
|
(7)
|
(5)
|
(5)
|
(13)
|
(18)
|
(18)
|
(45)
|
(85)
|
(91)
|
(117)
|
(90)
|
(47)
|
(34)
|
(9)
|
|
| Cash from Investing Activities |
(20)
N/A
|
(25)
-25%
|
(26)
-4%
|
(28)
-6%
|
(17)
+38%
|
(16)
+7%
|
(23)
-42%
|
(27)
-17%
|
(26)
+1%
|
(26)
+2%
|
(22)
+15%
|
(23)
-5%
|
(34)
-48%
|
(38)
-12%
|
(37)
+3%
|
(33)
+11%
|
(20)
+41%
|
(16)
+16%
|
4
N/A
|
4
+3%
|
2
-54%
|
5
+182%
|
(18)
N/A
|
(16)
+7%
|
(15)
+7%
|
(20)
-30%
|
(65)
-228%
|
(69)
-6%
|
(69)
-1%
|
(64)
+7%
|
(12)
+82%
|
(9)
+21%
|
(9)
+8%
|
(16)
-88%
|
(22)
-38%
|
(24)
-6%
|
(52)
-119%
|
(91)
-76%
|
(97)
-6%
|
(122)
-25%
|
(94)
+23%
|
(51)
+46%
|
(41)
+19%
|
(16)
+61%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
67
|
67
|
67
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(98)
|
(90)
|
(37)
|
(5)
|
(46)
|
(74)
|
(72)
|
(92)
|
(67)
|
(32)
|
(52)
|
(31)
|
21
|
62
|
89
|
85
|
(37)
|
(51)
|
(101)
|
(106)
|
(46)
|
(91)
|
(36)
|
33
|
34
|
23
|
23
|
(49)
|
(34)
|
(32)
|
(35)
|
(34)
|
(51)
|
(51)
|
(50)
|
(47)
|
(48)
|
(3)
|
(41)
|
(58)
|
18
|
(28)
|
(60)
|
(57)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
(28)
|
(28)
|
(28)
|
(28)
|
(28)
|
(28)
|
(28)
|
(28)
|
(35)
|
(35)
|
(35)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(7)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
(27)
|
(27)
|
(27)
|
(27)
|
(23)
|
(23)
|
(23)
|
0
|
(27)
|
(27)
|
(27)
|
0
|
|
| Other |
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
100
|
101
|
100
|
103
|
(9)
|
(10)
|
(9)
|
(47)
|
(39)
|
(38)
|
(39)
|
(3)
|
(34)
|
(34)
|
(34)
|
(34)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(35)
|
(35)
|
(34)
|
0
|
|
| Cash from Financing Activities |
(98)
N/A
|
(90)
+8%
|
(37)
+59%
|
(5)
+87%
|
(74)
-1 406%
|
(105)
-43%
|
(103)
+3%
|
(123)
-20%
|
(98)
+20%
|
(60)
+39%
|
(80)
-33%
|
(59)
+26%
|
(15)
+74%
|
26
N/A
|
54
+110%
|
50
-7%
|
64
+27%
|
50
-22%
|
(1)
N/A
|
(3)
-300%
|
12
N/A
|
(34)
N/A
|
22
N/A
|
52
+136%
|
(12)
N/A
|
(22)
-88%
|
(23)
-6%
|
(58)
-153%
|
(68)
-17%
|
(65)
+4%
|
(69)
-5%
|
(68)
+1%
|
(81)
-18%
|
(81)
+0%
|
(80)
+1%
|
(77)
+3%
|
(73)
+5%
|
(28)
+61%
|
(65)
-132%
|
(83)
-26%
|
(44)
+47%
|
(90)
-106%
|
(121)
-35%
|
(119)
+1%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(1)
|
(5)
|
(6)
|
(5)
|
(3)
|
(6)
|
(3)
|
(2)
|
(5)
|
(1)
|
(2)
|
(3)
|
(0)
|
0
|
0
|
(2)
|
(1)
|
(5)
|
(4)
|
(0)
|
(1)
|
(2)
|
0
|
(1)
|
(3)
|
1
|
(14)
|
(9)
|
(8)
|
(4)
|
12
|
6
|
7
|
3
|
2
|
(4)
|
(6)
|
(8)
|
(19)
|
(15)
|
(9)
|
(6)
|
(3)
|
|
| Net Change in Cash |
(101)
N/A
|
(88)
+12%
|
33
N/A
|
49
+51%
|
7
-86%
|
(14)
N/A
|
(35)
-140%
|
(36)
-6%
|
(9)
+76%
|
(1)
+86%
|
(31)
-2 458%
|
(40)
-32%
|
(22)
+46%
|
(4)
+84%
|
(20)
-483%
|
(14)
+31%
|
(1)
+96%
|
(19)
-3 640%
|
(18)
+2%
|
13
N/A
|
42
+236%
|
0
-99%
|
22
+7 200%
|
64
+192%
|
42
-35%
|
65
+56%
|
42
-35%
|
12
-72%
|
26
+120%
|
1
-95%
|
56
+4 192%
|
53
-5%
|
(17)
N/A
|
(3)
+80%
|
(19)
-461%
|
(17)
+6%
|
(55)
-218%
|
(35)
+37%
|
(50)
-43%
|
(87)
-74%
|
(23)
+74%
|
(34)
-52%
|
(40)
-16%
|
(35)
+13%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(2)
N/A
|
3
N/A
|
95
+3 057%
|
80
-16%
|
106
+33%
|
114
+8%
|
89
-22%
|
107
+20%
|
108
+1%
|
78
-27%
|
63
-20%
|
20
-68%
|
(3)
N/A
|
(24)
-764%
|
(47)
-95%
|
(60)
-26%
|
(60)
0%
|
(65)
-9%
|
(17)
+74%
|
(1)
+93%
|
12
N/A
|
15
+29%
|
14
-9%
|
23
+64%
|
65
+187%
|
101
+56%
|
122
+20%
|
144
+18%
|
162
+13%
|
131
-19%
|
135
+3%
|
115
-14%
|
64
-45%
|
83
+31%
|
76
-9%
|
75
0%
|
67
-11%
|
84
+25%
|
115
+37%
|
131
+14%
|
127
-3%
|
112
-12%
|
121
+8%
|
97
-20%
|
|