Manz AG
OTC:MANZF
Cash Flow Statement
Cash Flow Statement
Manz AG
| Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Sep-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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(1)
|
1
|
(1)
|
(33)
|
(37)
|
(47)
|
(64)
|
(58)
|
(51)
|
(54)
|
23
|
9
|
26
|
(3)
|
(28)
|
(17)
|
(9)
|
(8)
|
(4)
|
(7)
|
(14)
|
(11)
|
(9)
|
(3)
|
4
|
3
|
12
|
11
|
4
|
(22)
|
(39)
|
(42)
|
(31)
|
(12)
|
(1)
|
5
|
(1)
|
(2)
|
(9)
|
(20)
|
(35)
|
|
| Depreciation & Amortization |
24
|
24
|
24
|
47
|
44
|
41
|
38
|
16
|
17
|
17
|
(0)
|
2
|
(3)
|
9
|
8
|
8
|
8
|
13
|
15
|
18
|
20
|
17
|
16
|
14
|
13
|
12
|
12
|
11
|
12
|
34
|
34
|
34
|
34
|
12
|
12
|
12
|
12
|
12
|
12
|
11
|
11
|
|
| Other Non-Cash Items |
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
(3)
|
(3)
|
(1)
|
(0)
|
(34)
|
(35)
|
(33)
|
(33)
|
5
|
6
|
4
|
4
|
(0)
|
(2)
|
3
|
4
|
3
|
(0)
|
0
|
(13)
|
(11)
|
(6)
|
(8)
|
5
|
7
|
6
|
7
|
3
|
2
|
2
|
1
|
6
|
4
|
5
|
|
| Cash Taxes Paid |
0
|
2
|
(2)
|
(0)
|
0
|
1
|
3
|
6
|
5
|
2
|
(0)
|
0
|
1
|
1
|
3
|
2
|
3
|
4
|
3
|
3
|
3
|
1
|
2
|
1
|
0
|
1
|
0
|
1
|
3
|
5
|
6
|
6
|
3
|
3
|
3
|
3
|
4
|
1
|
1
|
(1)
|
1
|
|
| Cash Interest Paid |
3
|
3
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
4
|
(0)
|
1
|
(1)
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
5
|
5
|
6
|
6
|
|
| Change in Working Capital |
(2)
|
(16)
|
(8)
|
(2)
|
4
|
(21)
|
(32)
|
(12)
|
(10)
|
27
|
(22)
|
61
|
59
|
43
|
56
|
(50)
|
(3)
|
5
|
(16)
|
(2)
|
(48)
|
(33)
|
(27)
|
(17)
|
(17)
|
5
|
16
|
(9)
|
(5)
|
(29)
|
(18)
|
20
|
(18)
|
(10)
|
(32)
|
(61)
|
(25)
|
(34)
|
(13)
|
3
|
5
|
|
| Cash from Operating Activities |
21
N/A
|
8
-63%
|
15
+88%
|
11
-26%
|
10
-8%
|
(26)
N/A
|
(60)
-128%
|
(57)
+5%
|
(48)
+16%
|
(10)
+78%
|
(0)
+98%
|
38
N/A
|
48
+24%
|
16
-67%
|
3
-79%
|
(54)
N/A
|
2
N/A
|
14
+709%
|
(1)
N/A
|
9
N/A
|
(44)
N/A
|
(24)
+46%
|
(17)
+29%
|
(4)
+76%
|
(0)
+92%
|
21
N/A
|
27
+29%
|
3
-90%
|
4
+56%
|
(26)
N/A
|
(18)
+32%
|
20
N/A
|
(9)
N/A
|
(2)
+75%
|
(17)
-648%
|
(42)
-146%
|
(12)
+72%
|
(24)
-102%
|
(3)
+86%
|
(2)
+51%
|
(14)
-778%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(12)
|
(13)
|
(14)
|
(15)
|
(19)
|
(20)
|
(20)
|
(18)
|
(15)
|
(10)
|
(1)
|
(2)
|
(2)
|
(13)
|
(12)
|
(13)
|
(11)
|
(12)
|
(11)
|
(9)
|
(11)
|
(9)
|
(10)
|
(9)
|
(8)
|
(10)
|
(9)
|
(12)
|
(14)
|
(15)
|
(17)
|
(20)
|
(22)
|
(33)
|
(33)
|
(35)
|
(35)
|
(29)
|
(28)
|
(26)
|
(24)
|
|
| Other Items |
0
|
(7)
|
(7)
|
(7)
|
(7)
|
(5)
|
(3)
|
(4)
|
(4)
|
0
|
0
|
25
|
25
|
9
|
9
|
(19)
|
(19)
|
(4)
|
(5)
|
(2)
|
(2)
|
15
|
16
|
17
|
16
|
0
|
43
|
43
|
43
|
25
|
(18)
|
(17)
|
(18)
|
11
|
9
|
14
|
25
|
31
|
32
|
26
|
38
|
|
| Cash from Investing Activities |
(12)
N/A
|
(20)
-61%
|
(21)
-5%
|
(21)
0%
|
(26)
-22%
|
(24)
+5%
|
(24)
+2%
|
(22)
+8%
|
(18)
+17%
|
(10)
+45%
|
(1)
+94%
|
22
N/A
|
23
+3%
|
(4)
N/A
|
(2)
+43%
|
(32)
-1 191%
|
(30)
+3%
|
(15)
+50%
|
(16)
-4%
|
(11)
+31%
|
(12)
-12%
|
6
N/A
|
6
-3%
|
8
+24%
|
8
+1%
|
(9)
N/A
|
34
N/A
|
31
-8%
|
29
-8%
|
10
-66%
|
(35)
N/A
|
(37)
-6%
|
(40)
-8%
|
(22)
+44%
|
(24)
-7%
|
(21)
+13%
|
(10)
+53%
|
3
N/A
|
4
+56%
|
0
-89%
|
14
+3 037%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
26
|
26
|
26
|
(0)
|
(0)
|
42
|
42
|
42
|
42
|
81
|
0
|
0
|
(81)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
31
|
31
|
31
|
31
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(23)
|
(27)
|
(36)
|
(33)
|
(5)
|
25
|
34
|
50
|
32
|
(19)
|
5
|
(15)
|
12
|
(13)
|
(7)
|
19
|
7
|
4
|
13
|
8
|
16
|
10
|
8
|
17
|
10
|
15
|
(14)
|
(33)
|
(24)
|
(19)
|
(1)
|
8
|
2
|
(8)
|
(1)
|
0
|
(3)
|
18
|
5
|
2
|
4
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(6)
|
0
|
(6)
|
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
|
|
| Cash from Financing Activities |
2
N/A
|
(1)
N/A
|
(10)
-750%
|
(33)
-220%
|
(5)
+85%
|
66
N/A
|
74
+13%
|
90
+22%
|
72
-20%
|
56
-23%
|
5
-90%
|
(15)
N/A
|
(62)
-304%
|
(13)
+78%
|
(7)
+49%
|
19
N/A
|
7
-64%
|
4
-45%
|
13
+241%
|
8
-34%
|
16
+85%
|
10
-35%
|
8
-23%
|
17
+112%
|
10
-42%
|
15
+51%
|
(14)
N/A
|
(33)
-134%
|
(24)
+27%
|
(19)
+20%
|
(1)
+93%
|
8
N/A
|
33
+334%
|
22
-32%
|
30
+34%
|
31
+3%
|
(3)
N/A
|
18
N/A
|
5
-74%
|
2
-64%
|
4
+135%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1)
|
0
|
2
|
2
|
3
|
3
|
1
|
0
|
(1)
|
(1)
|
1
|
0
|
(1)
|
(0)
|
(1)
|
0
|
1
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(1)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Change in Cash |
10
N/A
|
(14)
N/A
|
(15)
-11%
|
(42)
-176%
|
(17)
+58%
|
18
N/A
|
(9)
N/A
|
11
N/A
|
5
-56%
|
35
+599%
|
6
-83%
|
45
+691%
|
7
-84%
|
(2)
N/A
|
(7)
-261%
|
(66)
-870%
|
(21)
+68%
|
3
N/A
|
(4)
N/A
|
6
N/A
|
(40)
N/A
|
(7)
+83%
|
(3)
+59%
|
20
N/A
|
17
-17%
|
26
+51%
|
47
+81%
|
1
-97%
|
10
+579%
|
(34)
N/A
|
(53)
-57%
|
(9)
+84%
|
(15)
-69%
|
(2)
+83%
|
(11)
-354%
|
(33)
-194%
|
(26)
+20%
|
(3)
+87%
|
5
N/A
|
0
-92%
|
4
+737%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
8
N/A
|
(6)
N/A
|
0
N/A
|
(4)
N/A
|
(9)
-146%
|
(46)
-408%
|
(81)
-75%
|
(76)
+6%
|
(63)
+17%
|
(21)
+67%
|
(1)
+96%
|
36
N/A
|
46
+28%
|
3
-93%
|
(8)
N/A
|
(66)
-684%
|
(10)
+86%
|
3
N/A
|
(12)
N/A
|
(1)
+95%
|
(55)
-10 065%
|
(33)
+40%
|
(27)
+18%
|
(13)
+50%
|
(9)
+35%
|
11
N/A
|
18
+60%
|
(9)
N/A
|
(10)
-10%
|
(41)
-307%
|
(35)
+15%
|
(0)
+99%
|
(31)
-14 500%
|
(35)
-13%
|
(50)
-44%
|
(77)
-52%
|
(47)
+39%
|
(53)
-12%
|
(32)
+40%
|
(28)
+13%
|
(38)
-38%
|
|