Clinica Baviera SA
MAD:CBAV
Cash Flow Statement
Cash Flow Statement
Clinica Baviera SA
| Dec-2018 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | 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
|
17
|
18
|
21
|
12
|
17
|
20
|
28
|
38
|
39
|
43
|
41
|
43
|
51
|
50
|
66
|
53
|
52
|
56
|
57
|
56
|
58
|
|
| Depreciation & Amortization |
5
|
9
|
11
|
13
|
17
|
14
|
14
|
14
|
14
|
14
|
14
|
15
|
15
|
16
|
20
|
17
|
22
|
19
|
20
|
21
|
22
|
23
|
23
|
|
| Other Non-Cash Items |
0
|
(0)
|
0
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
3
|
|
| Cash Taxes Paid |
4
|
5
|
5
|
4
|
4
|
4
|
3
|
4
|
6
|
7
|
11
|
11
|
10
|
10
|
11
|
12
|
12
|
12
|
10
|
13
|
14
|
15
|
15
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(5)
|
(5)
|
(5)
|
(6)
|
(8)
|
(5)
|
(4)
|
(2)
|
(4)
|
(12)
|
(7)
|
0
|
(5)
|
(7)
|
(6)
|
(10)
|
(11)
|
(6)
|
(9)
|
(15)
|
(13)
|
(13)
|
(12)
|
|
| Cash from Operating Activities |
17
N/A
|
20
+22%
|
23
+12%
|
25
+11%
|
30
+19%
|
21
-29%
|
27
+27%
|
31
+16%
|
37
+18%
|
39
+5%
|
47
+20%
|
59
+26%
|
53
-10%
|
55
+2%
|
67
+23%
|
58
-14%
|
78
+35%
|
67
-15%
|
63
-5%
|
63
-1%
|
66
+6%
|
67
+0%
|
72
+8%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||
| Capital Expenditures |
(9)
|
(11)
|
(10)
|
(9)
|
(10)
|
(6)
|
(6)
|
(8)
|
(8)
|
(10)
|
(11)
|
(10)
|
(14)
|
(19)
|
(25)
|
(23)
|
(29)
|
(27)
|
(27)
|
(27)
|
(25)
|
(25)
|
(26)
|
|
| Other Items |
0
|
(2)
|
(0)
|
3
|
3
|
(2)
|
3
|
(14)
|
(14)
|
(9)
|
(7)
|
(6)
|
1
|
1
|
2
|
(22)
|
(22)
|
(32)
|
(32)
|
6
|
(6)
|
13
|
15
|
|
| Cash from Investing Activities |
(9)
N/A
|
(12)
-35%
|
(10)
+19%
|
(7)
+33%
|
(8)
-12%
|
(8)
-6%
|
(3)
+64%
|
(21)
-649%
|
(22)
-2%
|
(19)
+13%
|
(17)
+10%
|
(15)
+10%
|
(13)
+18%
|
(18)
-45%
|
(23)
-25%
|
(44)
-95%
|
(51)
-15%
|
(59)
-15%
|
(58)
+1%
|
(21)
+64%
|
(31)
-50%
|
(12)
+61%
|
(11)
+12%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||
| Net Issuance of Common Stock |
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(9)
|
0
|
(9)
|
0
|
(8)
|
0
|
|
| Net Issuance of Debt |
(1)
|
2
|
(5)
|
(9)
|
(2)
|
(10)
|
(6)
|
(3)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(13)
|
(16)
|
(11)
|
(13)
|
(7)
|
(4)
|
(5)
|
(5)
|
(2)
|
(10)
|
|
| Cash Paid for Dividends |
(8)
|
(10)
|
(10)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
(26)
|
(17)
|
(22)
|
(22)
|
(14)
|
0
|
0
|
(26)
|
(26)
|
(26)
|
(52)
|
(26)
|
|
| Other |
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(5)
|
(9)
|
(0)
|
0
|
(0)
|
9
|
|
| Cash from Financing Activities |
(9)
N/A
|
(7)
+21%
|
(15)
-102%
|
(19)
-25%
|
(12)
+36%
|
(11)
+10%
|
(6)
+40%
|
(3)
+51%
|
(13)
-322%
|
(13)
+2%
|
(31)
-137%
|
(39)
-26%
|
(31)
+19%
|
(35)
-13%
|
(38)
-8%
|
(24)
+37%
|
(27)
-12%
|
(21)
+23%
|
(39)
-87%
|
(40)
-1%
|
(40)
-2%
|
(53)
-31%
|
(36)
+32%
|
|
| 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
|
|
| Net Change in Cash |
(2)
N/A
|
1
N/A
|
(2)
N/A
|
0
N/A
|
11
+102 269%
|
3
-74%
|
18
+550%
|
7
-61%
|
2
-72%
|
7
+255%
|
(1)
N/A
|
5
N/A
|
9
+96%
|
1
-90%
|
6
+502%
|
(11)
N/A
|
(0)
+98%
|
(14)
-5 754%
|
(35)
-155%
|
2
N/A
|
(5)
N/A
|
1
N/A
|
25
+1 599%
|
|
| Free Cash Flow | ||||||||||||||||||||||||
| Free Cash Flow |
7
N/A
|
10
+32%
|
13
+35%
|
16
+22%
|
20
+24%
|
15
-25%
|
21
+38%
|
24
+13%
|
29
+22%
|
28
-1%
|
36
+28%
|
49
+36%
|
39
-20%
|
36
-9%
|
42
+18%
|
35
-17%
|
49
+38%
|
39
-20%
|
36
-7%
|
36
-1%
|
42
+16%
|
42
+1%
|
46
+11%
|
|