Turbon AG
F:TUR
Cash Flow Statement
Cash Flow Statement
Turbon AG
| Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | 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 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-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 |
3
|
4
|
4
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
2
|
2
|
1
|
2
|
3
|
3
|
3
|
(0)
|
(2)
|
(2)
|
(3)
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
5
|
6
|
7
|
7
|
6
|
5
|
6
|
6
|
(4)
|
(2)
|
(5)
|
(8)
|
(4)
|
(12)
|
(10)
|
(2)
|
1
|
2
|
8
|
9
|
2
|
1
|
1
|
1
|
(1)
|
|
| Depreciation & Amortization |
6
|
4
|
4
|
3
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
5
|
8
|
6
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Change in Deffered Taxes |
(2)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(2)
|
(2)
|
(4)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
0
|
0
|
(0)
|
(2)
|
(0)
|
2
|
2
|
0
|
2
|
(1)
|
2
|
0
|
(1)
|
(1)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
3
|
2
|
1
|
2
|
1
|
1
|
1
|
0
|
0
|
(1)
|
(2)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
0
|
0
|
1
|
3
|
3
|
4
|
5
|
2
|
2
|
0
|
(4)
|
(1)
|
(1)
|
(5)
|
(7)
|
(4)
|
(2)
|
9
|
9
|
(0)
|
(2)
|
(4)
|
(8)
|
(6)
|
1
|
(0)
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
2
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
1
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
4
|
1
|
8
|
1
|
4
|
10
|
6
|
8
|
5
|
1
|
2
|
1
|
4
|
(2)
|
(5)
|
(5)
|
(6)
|
(4)
|
0
|
2
|
4
|
4
|
4
|
5
|
8
|
10
|
11
|
9
|
5
|
7
|
5
|
4
|
4
|
(1)
|
1
|
(1)
|
(1)
|
2
|
0
|
1
|
(0)
|
(1)
|
(2)
|
(2)
|
(5)
|
(5)
|
(5)
|
(1)
|
1
|
2
|
5
|
(1)
|
(1)
|
1
|
0
|
3
|
7
|
4
|
3
|
7
|
7
|
6
|
5
|
1
|
(1)
|
1
|
(1)
|
0
|
(3)
|
(6)
|
(1)
|
1
|
0
|
(0)
|
1
|
|
| Cash from Operating Activities |
9
N/A
|
6
-34%
|
10
+61%
|
9
-11%
|
10
+12%
|
15
+58%
|
12
-21%
|
12
-5%
|
11
-10%
|
7
-29%
|
7
-1%
|
6
-20%
|
7
+13%
|
2
-73%
|
(0)
N/A
|
1
N/A
|
(0)
N/A
|
4
N/A
|
4
-1%
|
6
+39%
|
4
-21%
|
4
-21%
|
2
-37%
|
4
+101%
|
9
+94%
|
11
+30%
|
13
+15%
|
13
-2%
|
8
-37%
|
10
+29%
|
11
+7%
|
9
-18%
|
11
+24%
|
6
-45%
|
7
+12%
|
5
-30%
|
3
-28%
|
5
+59%
|
4
-25%
|
4
+9%
|
3
-39%
|
4
+42%
|
4
+13%
|
4
-13%
|
2
-37%
|
1
-64%
|
0
-77%
|
4
+1 960%
|
7
+64%
|
11
+56%
|
15
+40%
|
12
-20%
|
13
+14%
|
13
-3%
|
10
-19%
|
11
+3%
|
12
+15%
|
12
-3%
|
(0)
N/A
|
5
N/A
|
3
-41%
|
0
-86%
|
1
+159%
|
0
-64%
|
(0)
N/A
|
1
N/A
|
0
-96%
|
2
+3 136%
|
(0)
N/A
|
(0)
-291%
|
4
N/A
|
4
+7%
|
4
-14%
|
4
-5%
|
3
-15%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(3)
|
(3)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(2)
|
(2)
|
(0)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
|
| Other Items |
8
|
8
|
5
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(2)
|
(4)
|
(8)
|
(8)
|
(6)
|
(4)
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
0
|
(3)
|
(4)
|
8
|
9
|
4
|
4
|
0
|
3
|
2
|
13
|
15
|
2
|
(1)
|
(0)
|
(0)
|
(1)
|
|
| Cash from Investing Activities |
5
N/A
|
5
-6%
|
2
-65%
|
0
-89%
|
(2)
N/A
|
(1)
+23%
|
(1)
+7%
|
(2)
-18%
|
(2)
-49%
|
(4)
-52%
|
(4)
-4%
|
(4)
-1%
|
(4)
+3%
|
(2)
+38%
|
(3)
-37%
|
(4)
-21%
|
(3)
+10%
|
(4)
-20%
|
(5)
-20%
|
(5)
-3%
|
(3)
+41%
|
(4)
-34%
|
(2)
+52%
|
(1)
+69%
|
(2)
-259%
|
(1)
+74%
|
(0)
+16%
|
(1)
-53%
|
(0)
+51%
|
(0)
+65%
|
(0)
N/A
|
0
N/A
|
(4)
N/A
|
(4)
-2%
|
(4)
+0%
|
(4)
-1%
|
(0)
+91%
|
(1)
-32%
|
(1)
-38%
|
(1)
N/A
|
(1)
-20%
|
(1)
+17%
|
(1)
+12%
|
(1)
+7%
|
(1)
+5%
|
(0)
+9%
|
(1)
-10%
|
(5)
-813%
|
(6)
-18%
|
(9)
-62%
|
(10)
-7%
|
(6)
+40%
|
(7)
-16%
|
(4)
+41%
|
(4)
+7%
|
(4)
-1%
|
(6)
-41%
|
(5)
+3%
|
0
N/A
|
(4)
N/A
|
(5)
-19%
|
7
N/A
|
8
+18%
|
4
-56%
|
3
-9%
|
(0)
N/A
|
2
N/A
|
(1)
N/A
|
10
N/A
|
11
+17%
|
(2)
N/A
|
(3)
-46%
|
(3)
-1%
|
(3)
+2%
|
(2)
+22%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(2)
|
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 Issuance of Debt |
(14)
|
(10)
|
(9)
|
(8)
|
(7)
|
(12)
|
(10)
|
(8)
|
(6)
|
(3)
|
(1)
|
(1)
|
(2)
|
2
|
3
|
3
|
2
|
(1)
|
0
|
(1)
|
(0)
|
2
|
(0)
|
(4)
|
(6)
|
(10)
|
(10)
|
(8)
|
(4)
|
0
|
(3)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
4
|
4
|
(1)
|
3
|
(4)
|
(4)
|
1
|
(3)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
4
|
2
|
(2)
|
(9)
|
(10)
|
(4)
|
(2)
|
1
|
2
|
0
|
(10)
|
(9)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Cash Paid for Dividends |
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(5)
|
(5)
|
(5)
|
0
|
(7)
|
(7)
|
(7)
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
|
| Other |
(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
|
(0)
|
0
|
0
|
(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
|
2
|
3
|
0
|
(2)
|
0
|
0
|
(0)
|
0
|
|
| Cash from Financing Activities |
(16)
N/A
|
(12)
+24%
|
(13)
-3%
|
(10)
+25%
|
(8)
+17%
|
(14)
-71%
|
(11)
+20%
|
(10)
+10%
|
(8)
+22%
|
(4)
+49%
|
(3)
+27%
|
(2)
+36%
|
(3)
-59%
|
0
N/A
|
3
+619%
|
3
-6%
|
4
+25%
|
0
-97%
|
1
+400%
|
(1)
N/A
|
(2)
-62%
|
0
N/A
|
(0)
N/A
|
(4)
-855%
|
(6)
-43%
|
(10)
-82%
|
(12)
-15%
|
(10)
+19%
|
(4)
+54%
|
(2)
+50%
|
(4)
-75%
|
(2)
+60%
|
(1)
+12%
|
(2)
-74%
|
(3)
-10%
|
(3)
N/A
|
(3)
-13%
|
(3)
N/A
|
(4)
-36%
|
(5)
-12%
|
(3)
+27%
|
(4)
-24%
|
(3)
+29%
|
(3)
+11%
|
(3)
N/A
|
2
N/A
|
2
N/A
|
(3)
N/A
|
1
N/A
|
(6)
N/A
|
(9)
-60%
|
(4)
+52%
|
(8)
-90%
|
(7)
+21%
|
(8)
-19%
|
(8)
+2%
|
(10)
-23%
|
(9)
+3%
|
2
N/A
|
(0)
N/A
|
(2)
-497%
|
(9)
-303%
|
(10)
-12%
|
(4)
+59%
|
(2)
+48%
|
0
N/A
|
1
+449%
|
1
+37%
|
(8)
N/A
|
(9)
-22%
|
(4)
+62%
|
(2)
+42%
|
(1)
+52%
|
(2)
-74%
|
(2)
-8%
|
|
| 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)
|
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 |
(2)
N/A
|
(1)
+27%
|
(1)
+7%
|
(1)
+45%
|
(0)
+72%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
+227%
|
(0)
N/A
|
1
N/A
|
0
-78%
|
(0)
N/A
|
(0)
-129%
|
(0)
-144%
|
(0)
+92%
|
(0)
-233%
|
0
N/A
|
(0)
N/A
|
(0)
-14%
|
(0)
+81%
|
(0)
-13%
|
(0)
-11%
|
(0)
-70%
|
1
N/A
|
0
-90%
|
0
+300%
|
2
+733%
|
3
+56%
|
8
+157%
|
7
-13%
|
7
+4%
|
5
-26%
|
(0)
N/A
|
0
N/A
|
(2)
N/A
|
0
N/A
|
2
+346%
|
(1)
N/A
|
(1)
-19%
|
(1)
-75%
|
(1)
+37%
|
1
N/A
|
1
-23%
|
(1)
N/A
|
3
N/A
|
2
-24%
|
(3)
N/A
|
2
N/A
|
(5)
N/A
|
(5)
+2%
|
1
N/A
|
(2)
N/A
|
2
N/A
|
(1)
N/A
|
(1)
+31%
|
(3)
-184%
|
(3)
+7%
|
2
N/A
|
0
-73%
|
(4)
N/A
|
(2)
+59%
|
(1)
+51%
|
(0)
+81%
|
1
N/A
|
1
+12%
|
3
+156%
|
2
-29%
|
2
-20%
|
2
-13%
|
(2)
N/A
|
(1)
+44%
|
(1)
+40%
|
(1)
-147%
|
(1)
+2%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
6
N/A
|
3
-55%
|
7
+142%
|
6
-12%
|
8
+27%
|
14
+81%
|
11
-22%
|
10
-8%
|
8
-19%
|
4
-56%
|
2
-34%
|
1
-59%
|
2
+84%
|
(2)
N/A
|
(4)
-107%
|
(3)
+14%
|
(4)
-23%
|
(0)
+99%
|
(1)
-4 300%
|
0
N/A
|
1
+193%
|
1
-44%
|
1
+84%
|
5
+240%
|
7
+55%
|
10
+37%
|
12
+19%
|
11
-5%
|
7
-37%
|
10
+36%
|
10
+8%
|
9
-15%
|
11
+18%
|
6
-48%
|
6
+11%
|
4
-34%
|
3
-29%
|
5
+64%
|
3
-30%
|
4
+11%
|
2
-49%
|
3
+73%
|
4
+18%
|
3
-14%
|
2
-44%
|
0
-82%
|
(0)
N/A
|
1
N/A
|
5
+267%
|
9
+70%
|
13
+45%
|
12
-9%
|
11
-9%
|
10
-7%
|
8
-23%
|
8
+6%
|
11
+40%
|
11
-2%
|
(0)
N/A
|
4
N/A
|
2
-51%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-76%
|
1
N/A
|
(0)
N/A
|
(1)
-46%
|
(3)
-459%
|
(4)
-28%
|
0
N/A
|
2
+352%
|
1
-50%
|
1
+0%
|
1
+52%
|
|