MBB SE
F:MBB
Cash Flow Statement
Cash Flow Statement
MBB SE
| 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 | 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 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
17
|
17
|
12
|
14
|
13
|
11
|
9
|
4
|
4
|
2
|
(8)
|
(6)
|
(6)
|
(6)
|
4
|
6
|
8
|
11
|
16
|
19
|
21
|
20
|
20
|
18
|
17
|
17
|
17
|
16
|
17
|
15
|
15
|
18
|
19
|
22
|
24
|
22
|
25
|
27
|
25
|
20
|
21
|
22
|
27
|
39
|
38
|
35
|
45
|
54
|
52
|
45
|
41
|
30
|
13
|
25
|
19
|
19
|
34
|
35
|
48
|
45
|
43
|
37
|
22
|
34
|
42
|
57
|
74
|
99
|
106
|
118
|
149
|
|
| Depreciation & Amortization |
8
|
7
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
8
|
8
|
9
|
9
|
10
|
12
|
13
|
15
|
15
|
16
|
17
|
21
|
27
|
32
|
37
|
38
|
40
|
39
|
39
|
38
|
37
|
38
|
39
|
41
|
43
|
44
|
44
|
44
|
44
|
45
|
46
|
46
|
47
|
47
|
49
|
50
|
|
| Other Non-Cash Items |
(10)
|
(9)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
8
|
9
|
10
|
11
|
1
|
(1)
|
(5)
|
(0)
|
5
|
2
|
5
|
(2)
|
(5)
|
1
|
(4)
|
(2)
|
(4)
|
(1)
|
5
|
4
|
1
|
(6)
|
2
|
(2)
|
(1)
|
3
|
(5)
|
3
|
(0)
|
0
|
(0)
|
(6)
|
(2)
|
(10)
|
(12)
|
(13)
|
(25)
|
(23)
|
(26)
|
(24)
|
(10)
|
10
|
15
|
16
|
6
|
(5)
|
(13)
|
(18)
|
(12)
|
(15)
|
(8)
|
(5)
|
4
|
6
|
4
|
5
|
13
|
5
|
12
|
18
|
(6)
|
|
| Cash Taxes Paid |
2
|
2
|
2
|
1
|
2
|
2
|
2
|
1
|
1
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
2
|
2
|
1
|
1
|
1
|
5
|
6
|
9
|
10
|
7
|
6
|
7
|
6
|
7
|
7
|
4
|
9
|
4
|
4
|
4
|
(3)
|
3
|
5
|
8
|
12
|
10
|
8
|
7
|
6
|
6
|
6
|
9
|
13
|
14
|
20
|
20
|
16
|
17
|
19
|
17
|
19
|
22
|
16
|
19
|
11
|
12
|
15
|
13
|
18
|
19
|
15
|
|
| Cash Interest Paid |
3
|
2
|
3
|
3
|
3
|
3
|
3
|
2
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
|
| Change in Working Capital |
(9)
|
(11)
|
(4)
|
(11)
|
(13)
|
(8)
|
(14)
|
(4)
|
0
|
2
|
2
|
1
|
(0)
|
1
|
(2)
|
(1)
|
30
|
18
|
18
|
23
|
(14)
|
(7)
|
(5)
|
(12)
|
(5)
|
(3)
|
(10)
|
(7)
|
(20)
|
(15)
|
(2)
|
4
|
10
|
5
|
(8)
|
(1)
|
(8)
|
(36)
|
(26)
|
(26)
|
(30)
|
(1)
|
(27)
|
(20)
|
(18)
|
(30)
|
(42)
|
11
|
11
|
13
|
31
|
(24)
|
3
|
(36)
|
(43)
|
8
|
(37)
|
(12)
|
(43)
|
(38)
|
(52)
|
(29)
|
43
|
42
|
57
|
16
|
20
|
44
|
(4)
|
10
|
(12)
|
|
| Cash from Operating Activities |
5
N/A
|
5
-15%
|
13
+182%
|
9
-29%
|
4
-56%
|
7
+63%
|
(2)
N/A
|
2
N/A
|
6
+293%
|
6
-11%
|
5
-13%
|
8
+54%
|
7
-5%
|
9
+30%
|
7
-20%
|
7
-5%
|
36
+413%
|
34
-7%
|
43
+27%
|
49
+13%
|
17
-64%
|
17
-5%
|
15
-10%
|
12
-17%
|
13
+5%
|
18
+36%
|
10
-42%
|
15
+44%
|
8
-43%
|
11
+30%
|
21
+93%
|
23
+8%
|
38
+66%
|
31
-18%
|
22
-28%
|
32
+44%
|
20
-38%
|
3
-85%
|
7
+152%
|
4
-48%
|
1
-66%
|
29
+2 110%
|
13
-55%
|
24
+85%
|
25
+3%
|
9
-65%
|
(1)
N/A
|
69
N/A
|
68
-2%
|
71
+4%
|
98
+39%
|
56
-43%
|
70
+25%
|
43
-39%
|
20
-53%
|
59
+198%
|
22
-62%
|
45
+100%
|
34
-25%
|
35
+6%
|
27
-24%
|
48
+76%
|
113
+137%
|
126
+12%
|
148
+17%
|
123
-17%
|
153
+25%
|
194
+27%
|
162
-17%
|
195
+20%
|
181
-7%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
(6)
|
(4)
|
(3)
|
0
|
0
|
(2)
|
(6)
|
(6)
|
(7)
|
(5)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(5)
|
(5)
|
(13)
|
(15)
|
(15)
|
(18)
|
(13)
|
(13)
|
(13)
|
(12)
|
(12)
|
(11)
|
(9)
|
(9)
|
(9)
|
(10)
|
(12)
|
(12)
|
(13)
|
(19)
|
(20)
|
(23)
|
(24)
|
(24)
|
(23)
|
(21)
|
(23)
|
(20)
|
(22)
|
(25)
|
(20)
|
(23)
|
(22)
|
(21)
|
(34)
|
(34)
|
(43)
|
(45)
|
(39)
|
(41)
|
(37)
|
(43)
|
(44)
|
(48)
|
(48)
|
(48)
|
(48)
|
(49)
|
(53)
|
(54)
|
(56)
|
(58)
|
(70)
|
(67)
|
|
| Other Items |
9
|
3
|
(1)
|
(1)
|
0
|
16
|
14
|
12
|
6
|
(9)
|
(10)
|
(8)
|
(6)
|
(8)
|
(2)
|
(2)
|
(7)
|
(4)
|
(10)
|
(13)
|
(7)
|
(9)
|
(7)
|
(3)
|
(3)
|
(2)
|
(4)
|
(3)
|
(5)
|
(5)
|
(8)
|
(24)
|
(20)
|
(19)
|
(14)
|
(1)
|
(1)
|
(8)
|
(12)
|
(48)
|
(57)
|
(54)
|
(56)
|
(23)
|
(24)
|
(25)
|
(39)
|
(36)
|
(36)
|
(29)
|
(16)
|
(20)
|
(47)
|
(36)
|
(45)
|
(47)
|
(33)
|
20
|
16
|
18
|
22
|
(73)
|
(64)
|
(47)
|
(25)
|
0
|
25
|
7
|
(4)
|
(22)
|
(69)
|
|
| Cash from Investing Activities |
4
N/A
|
(2)
N/A
|
(5)
-116%
|
(4)
+12%
|
(3)
+36%
|
16
N/A
|
12
-24%
|
6
-47%
|
0
-98%
|
(15)
N/A
|
(15)
+0%
|
(11)
+26%
|
(9)
+24%
|
(11)
-32%
|
(4)
+67%
|
(4)
-6%
|
(9)
-136%
|
(9)
+6%
|
(15)
-73%
|
(26)
-72%
|
(22)
+17%
|
(23)
-8%
|
(25)
-6%
|
(16)
+35%
|
(16)
+0%
|
(16)
+1%
|
(16)
-2%
|
(15)
+10%
|
(15)
-5%
|
(14)
+8%
|
(17)
-21%
|
(33)
-92%
|
(29)
+10%
|
(31)
-6%
|
(26)
+16%
|
(14)
+47%
|
(19)
-37%
|
(28)
-45%
|
(34)
-24%
|
(72)
-110%
|
(80)
-11%
|
(77)
+5%
|
(76)
+0%
|
(46)
+40%
|
(43)
+6%
|
(47)
-8%
|
(64)
-37%
|
(56)
+12%
|
(59)
-5%
|
(51)
+14%
|
(37)
+26%
|
(54)
-46%
|
(81)
-49%
|
(80)
+1%
|
(90)
-12%
|
(85)
+5%
|
(75)
+12%
|
(17)
+77%
|
(27)
-61%
|
(27)
+2%
|
(26)
+3%
|
(121)
-367%
|
(111)
+8%
|
(95)
+15%
|
(74)
+22%
|
(53)
+28%
|
(30)
+45%
|
(50)
-68%
|
(61)
-23%
|
(92)
-50%
|
(136)
-47%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
4
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
277
|
379
|
379
|
379
|
0
|
(102)
|
(164)
|
(164)
|
(62)
|
(62)
|
(0)
|
(0)
|
(0)
|
260
|
306
|
302
|
280
|
21
|
(30)
|
(26)
|
(18)
|
(14)
|
(16)
|
(25)
|
(44)
|
(86)
|
(82)
|
(70)
|
(54)
|
(12)
|
(18)
|
(22)
|
|
| Net Issuance of Debt |
1
|
1
|
0
|
(2)
|
3
|
1
|
(1)
|
1
|
(2)
|
(2)
|
1
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(1)
|
(3)
|
11
|
10
|
13
|
15
|
5
|
4
|
3
|
3
|
3
|
2
|
0
|
2
|
(1)
|
0
|
8
|
9
|
12
|
10
|
11
|
(9)
|
(12)
|
(10)
|
(16)
|
7
|
3
|
11
|
10
|
(5)
|
(1)
|
(12)
|
(19)
|
(20)
|
(14)
|
(14)
|
(8)
|
(2)
|
(19)
|
(18)
|
(17)
|
(23)
|
(15)
|
(11)
|
(27)
|
(23)
|
(8)
|
(20)
|
(3)
|
(1)
|
(16)
|
(7)
|
(15)
|
|
| Cash Paid for Dividends |
0
|
0
|
(2)
|
(2)
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
(3)
|
(3)
|
0
|
(3)
|
(2)
|
(2)
|
0
|
(5)
|
(3)
|
(3)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
0
|
(4)
|
(4)
|
0
|
0
|
(4)
|
(4)
|
0
|
0
|
(4)
|
(4)
|
0
|
0
|
(8)
|
(8)
|
0
|
0
|
0
|
(9)
|
0
|
(4)
|
(4)
|
(4)
|
0
|
0
|
(4)
|
(4)
|
0
|
(15)
|
(10)
|
(10)
|
0
|
0
|
(11)
|
(11)
|
0
|
(17)
|
(6)
|
(6)
|
0
|
0
|
(5)
|
(5)
|
0
|
(23)
|
(18)
|
|
| Other |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
200
|
201
|
201
|
(2)
|
(204)
|
(207)
|
(207)
|
98
|
97
|
97
|
97
|
(5)
|
(6)
|
(6)
|
(6)
|
(11)
|
(18)
|
(30)
|
(31)
|
(35)
|
(43)
|
(30)
|
(33)
|
(11)
|
(13)
|
(16)
|
(7)
|
(8)
|
(2)
|
(2)
|
(8)
|
(8)
|
(8)
|
15
|
44
|
|
| Cash from Financing Activities |
3
N/A
|
4
+31%
|
(4)
N/A
|
(7)
-62%
|
(2)
+71%
|
(4)
-94%
|
(6)
-47%
|
(3)
+50%
|
(5)
-67%
|
(5)
+3%
|
(4)
+16%
|
(6)
-61%
|
(7)
-12%
|
(7)
-5%
|
(5)
+25%
|
(5)
+6%
|
(7)
-31%
|
(8)
-19%
|
(7)
+14%
|
(9)
-28%
|
7
N/A
|
5
-25%
|
8
+57%
|
11
+35%
|
4
-67%
|
7
+84%
|
2
-73%
|
1
-53%
|
(3)
N/A
|
(3)
-24%
|
(5)
-53%
|
(4)
+31%
|
(7)
-82%
|
(5)
+19%
|
2
N/A
|
3
+27%
|
209
+6 553%
|
208
-1%
|
204
-2%
|
258
+26%
|
154
-40%
|
153
-1%
|
147
-4%
|
96
-35%
|
(10)
N/A
|
(69)
-593%
|
(61)
+11%
|
(77)
-25%
|
(74)
+3%
|
(18)
+75%
|
(30)
-64%
|
(36)
-19%
|
224
N/A
|
246
+10%
|
253
+3%
|
233
-8%
|
(51)
N/A
|
(78)
-53%
|
(87)
-12%
|
(63)
+28%
|
(54)
+14%
|
(60)
-11%
|
(65)
-8%
|
(80)
-24%
|
(102)
-27%
|
(104)
-2%
|
(86)
+17%
|
(68)
+21%
|
(41)
+40%
|
(33)
+19%
|
(11)
+66%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
(0)
|
1
|
1
|
(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)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
|
| Net Change in Cash |
12
N/A
|
6
-50%
|
4
-36%
|
(2)
N/A
|
(2)
+5%
|
18
N/A
|
5
-71%
|
5
-2%
|
3
-47%
|
(13)
N/A
|
(15)
-10%
|
(10)
+33%
|
(8)
+16%
|
(9)
-11%
|
(2)
+81%
|
(2)
-15%
|
20
N/A
|
17
-16%
|
21
+24%
|
14
-33%
|
3
-82%
|
(2)
N/A
|
(2)
-14%
|
7
N/A
|
0
-94%
|
8
+1 857%
|
(4)
N/A
|
1
N/A
|
(10)
N/A
|
(7)
+31%
|
(1)
+78%
|
(14)
-826%
|
1
N/A
|
(6)
N/A
|
(2)
+73%
|
21
N/A
|
210
+884%
|
183
-13%
|
177
-3%
|
189
+7%
|
75
-60%
|
106
+41%
|
84
-21%
|
74
-12%
|
(29)
N/A
|
(107)
-274%
|
(126)
-18%
|
(64)
+50%
|
(65)
-3%
|
2
N/A
|
31
+1 484%
|
(34)
N/A
|
213
N/A
|
209
-2%
|
183
-13%
|
207
+13%
|
(103)
N/A
|
(50)
+52%
|
(81)
-63%
|
(54)
+33%
|
(53)
+2%
|
(133)
-152%
|
(63)
+53%
|
(49)
+23%
|
(28)
+42%
|
(35)
-22%
|
38
N/A
|
76
+102%
|
59
-23%
|
68
+16%
|
33
-52%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
5
N/A
|
(1)
N/A
|
9
N/A
|
6
-31%
|
4
-35%
|
7
+63%
|
(4)
N/A
|
(4)
+1%
|
0
N/A
|
(1)
N/A
|
(1)
+40%
|
4
N/A
|
4
-3%
|
6
+50%
|
5
-15%
|
5
-12%
|
34
+618%
|
29
-13%
|
38
+31%
|
36
-7%
|
2
-93%
|
2
-18%
|
(3)
N/A
|
(0)
+85%
|
(0)
+98%
|
4
N/A
|
(2)
N/A
|
2
N/A
|
(2)
N/A
|
2
N/A
|
12
+638%
|
14
+17%
|
28
+103%
|
19
-34%
|
10
-46%
|
19
+91%
|
1
-93%
|
(17)
N/A
|
(15)
+9%
|
(20)
-34%
|
(22)
-10%
|
6
N/A
|
(8)
N/A
|
1
N/A
|
5
+426%
|
(13)
N/A
|
(26)
-96%
|
49
N/A
|
45
-9%
|
49
+10%
|
78
+58%
|
22
-72%
|
36
+67%
|
(1)
N/A
|
(25)
-3 884%
|
21
N/A
|
(19)
N/A
|
8
N/A
|
(9)
N/A
|
(9)
+2%
|
(21)
-135%
|
(0)
+100%
|
65
N/A
|
78
+19%
|
99
+26%
|
69
-30%
|
99
+43%
|
138
+39%
|
104
-24%
|
125
+20%
|
114
-9%
|
|