Maschinenfabrik Berthold Hermle AG
F:MBH3
Cash Flow Statement
Cash Flow Statement
Maschinenfabrik Berthold Hermle AG
| 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 |
36
|
0
|
50
|
0
|
7
|
0
|
19
|
0
|
41
|
0
|
46
|
0
|
46
|
0
|
59
|
0
|
0
|
0
|
74
|
0
|
73
|
0
|
87
|
0
|
0
|
0
|
40
|
0
|
55
|
0
|
72
|
0
|
88
|
0
|
66
|
0
|
|
| Depreciation & Amortization |
6
|
0
|
7
|
0
|
6
|
0
|
6
|
0
|
7
|
0
|
7
|
0
|
7
|
0
|
6
|
0
|
0
|
0
|
7
|
0
|
8
|
0
|
10
|
0
|
10
|
0
|
10
|
0
|
11
|
0
|
11
|
0
|
12
|
0
|
14
|
0
|
|
| Change in Deffered Taxes |
(1)
|
0
|
(0)
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
1
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
|
| Other Non-Cash Items |
1
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(2)
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(5)
|
0
|
(1)
|
0
|
(0)
|
0
|
(0)
|
0
|
4
|
0
|
(1)
|
0
|
(1)
|
0
|
|
| Change in Working Capital |
21
|
45
|
(14)
|
49
|
7
|
(1)
|
(7)
|
43
|
(1)
|
40
|
(9)
|
43
|
(2)
|
68
|
(0)
|
57
|
77
|
3
|
(7)
|
85
|
1
|
75
|
2
|
88
|
62
|
63
|
(7)
|
40
|
(29)
|
54
|
3
|
124
|
(6)
|
82
|
23
|
65
|
|
| Cash from Operating Activities |
63
N/A
|
45
-29%
|
43
-4%
|
49
+13%
|
21
-56%
|
(1)
N/A
|
18
N/A
|
43
+131%
|
46
+8%
|
40
-13%
|
44
+9%
|
43
-2%
|
49
+15%
|
68
+37%
|
63
-7%
|
57
-9%
|
77
+34%
|
3
-96%
|
74
+2 636%
|
85
+15%
|
83
-3%
|
75
-9%
|
93
+24%
|
88
-5%
|
72
-18%
|
63
-12%
|
44
-31%
|
40
-9%
|
35
-11%
|
54
+54%
|
90
+65%
|
124
+38%
|
92
-26%
|
82
-11%
|
102
+25%
|
66
-36%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(12)
|
0
|
(9)
|
0
|
(2)
|
0
|
(6)
|
0
|
(17)
|
0
|
(4)
|
0
|
(8)
|
0
|
(15)
|
0
|
0
|
0
|
(16)
|
0
|
(19)
|
0
|
(12)
|
0
|
(13)
|
0
|
(22)
|
0
|
(8)
|
0
|
(10)
|
0
|
(32)
|
0
|
(51)
|
0
|
|
| Other Items |
6
|
(39)
|
1
|
25
|
(3)
|
(14)
|
(18)
|
(14)
|
7
|
(15)
|
6
|
5
|
6
|
(13)
|
(7)
|
(6)
|
(19)
|
(4)
|
16
|
(10)
|
(16)
|
(19)
|
19
|
(2)
|
(5)
|
(10)
|
2
|
(26)
|
1
|
(18)
|
(31)
|
(32)
|
(7)
|
(66)
|
20
|
12
|
|
| Cash from Investing Activities |
(6)
N/A
|
(39)
-517%
|
(8)
+80%
|
25
N/A
|
(5)
N/A
|
(14)
-190%
|
(24)
-74%
|
(14)
+40%
|
(10)
+30%
|
(15)
-51%
|
2
N/A
|
5
+152%
|
(1)
N/A
|
(13)
-816%
|
(23)
-80%
|
(6)
+74%
|
(19)
-235%
|
(4)
+82%
|
(0)
+93%
|
(10)
-4 080%
|
(34)
-227%
|
(19)
+44%
|
7
N/A
|
(2)
N/A
|
(18)
-787%
|
(10)
+47%
|
(20)
-106%
|
(26)
-34%
|
(7)
+74%
|
(18)
-162%
|
(41)
-133%
|
(32)
+22%
|
(39)
-21%
|
(66)
-68%
|
(31)
+52%
|
12
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
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 |
(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
|
(1)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
0
|
|
| Cash Paid for Dividends |
(20)
|
0
|
(35)
|
0
|
(35)
|
0
|
(4)
|
0
|
(15)
|
0
|
(30)
|
0
|
(40)
|
0
|
(40)
|
0
|
0
|
0
|
(54)
|
0
|
(64)
|
(64)
|
(75)
|
(75)
|
(75)
|
(75)
|
(25)
|
(26)
|
(25)
|
0
|
(45)
|
0
|
(55)
|
0
|
(75)
|
0
|
|
| Other |
0
|
(20)
|
(0)
|
(37)
|
0
|
(35)
|
(0)
|
(4)
|
(0)
|
(15)
|
0
|
(28)
|
0
|
(38)
|
0
|
(40)
|
(54)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(45)
|
0
|
(55)
|
0
|
0
|
|
| Cash from Financing Activities |
(21)
N/A
|
(20)
+1%
|
(36)
-79%
|
(37)
0%
|
(35)
+4%
|
(35)
+1%
|
(4)
+88%
|
(4)
N/A
|
(15)
-260%
|
(15)
N/A
|
(30)
-94%
|
(28)
+7%
|
(36)
-29%
|
(38)
-6%
|
(40)
-6%
|
(40)
+0%
|
(54)
-35%
|
0
N/A
|
(54)
N/A
|
(54)
N/A
|
(64)
-19%
|
(64)
N/A
|
(75)
-17%
|
(75)
0%
|
(75)
0%
|
(75)
N/A
|
(26)
+66%
|
(26)
0%
|
(25)
+1%
|
(25)
N/A
|
(45)
-78%
|
(45)
+2%
|
(55)
-24%
|
(55)
+1%
|
(76)
-37%
|
0
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(0)
|
0
|
0
|
(0)
|
1
|
1
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
2
|
1
|
(2)
|
0
|
(0)
|
(2)
|
(1)
|
0
|
1
|
1
|
0
|
(1)
|
0
|
1
|
3
|
1
|
(1)
|
(0)
|
1
|
1
|
0
|
|
| Net Change in Cash |
36
N/A
|
(14)
N/A
|
(0)
+97%
|
38
N/A
|
(18)
N/A
|
(48)
-162%
|
(9)
+81%
|
24
N/A
|
21
-14%
|
10
-53%
|
16
+67%
|
20
+27%
|
12
-40%
|
18
+43%
|
1
-97%
|
14
+2 205%
|
4
-68%
|
(3)
N/A
|
20
N/A
|
20
+1%
|
(18)
N/A
|
(9)
+48%
|
25
N/A
|
11
-56%
|
(21)
N/A
|
(22)
-3%
|
(3)
+88%
|
(12)
-353%
|
5
N/A
|
14
+207%
|
4
-68%
|
46
+939%
|
(3)
N/A
|
(38)
-1 232%
|
(4)
+90%
|
2
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
52
N/A
|
45
-13%
|
35
-23%
|
49
+42%
|
19
-61%
|
(1)
N/A
|
13
N/A
|
43
+234%
|
29
-31%
|
40
+37%
|
40
-1%
|
43
+9%
|
42
-3%
|
68
+63%
|
48
-30%
|
57
+20%
|
77
+34%
|
3
-96%
|
57
+2 027%
|
85
+48%
|
64
-25%
|
75
+17%
|
81
+8%
|
88
+8%
|
59
-33%
|
63
+8%
|
22
-65%
|
40
+80%
|
28
-30%
|
54
+96%
|
80
+47%
|
124
+55%
|
60
-52%
|
82
+37%
|
51
-37%
|
66
+27%
|
|