Neles Oyj
OTC:MXTOF
Cash Flow Statement
Cash Flow Statement
Neles Oyj
Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | ||
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||
Net Income |
69
|
63
|
57
|
48
|
48
|
49
|
49
|
49
|
57
|
|
Depreciation & Amortization |
82
|
66
|
49
|
31
|
24
|
24
|
24
|
24
|
25
|
|
Other Non-Cash Items |
361
|
361
|
382
|
298
|
215
|
137
|
27
|
26
|
21
|
|
Cash Taxes Paid |
137
|
144
|
126
|
99
|
51
|
28
|
17
|
17
|
17
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
21
|
21
|
21
|
21
|
0
|
|
Change in Working Capital |
(421)
|
(355)
|
(404)
|
(273)
|
(183)
|
(173)
|
12
|
(11)
|
(15)
|
|
Cash from Operating Activities |
91
N/A
|
135
+48%
|
84
-38%
|
104
+23%
|
104
+0%
|
37
-65%
|
111
+205%
|
88
-21%
|
88
+1%
|
|
Investing Cash Flow | ||||||||||
Capital Expenditures |
(107)
|
(114)
|
(116)
|
(87)
|
(54)
|
(30)
|
(8)
|
(7)
|
(11)
|
|
Other Items |
(169)
|
(206)
|
(173)
|
(181)
|
2
|
0
|
0
|
0
|
(40)
|
|
Cash from Investing Activities |
(276)
N/A
|
(320)
-16%
|
(289)
+10%
|
(268)
+7%
|
(52)
+81%
|
(30)
+43%
|
(8)
+75%
|
(7)
+5%
|
(51)
-620%
|
|
Financing Cash Flow | ||||||||||
Net Issuance of Debt |
164
|
313
|
300
|
(14)
|
119
|
(22)
|
(14)
|
(8)
|
(9)
|
|
Cash Paid for Dividends |
(180)
|
(180)
|
(285)
|
(311)
|
(221)
|
(221)
|
(59)
|
(33)
|
(33)
|
|
Other |
(13)
|
0
|
(13)
|
(26)
|
(14)
|
(14)
|
(15)
|
(2)
|
(1)
|
|
Cash from Financing Activities |
(29)
N/A
|
120
N/A
|
2
-98%
|
(352)
N/A
|
(116)
+67%
|
(257)
-121%
|
(89)
+65%
|
(44)
+51%
|
(44)
0%
|
|
Change in Cash | ||||||||||
Effect of Foreign Exchange Rates |
2
|
(8)
|
(9)
|
(23)
|
(12)
|
(4)
|
0
|
3
|
3
|
|
Net Change in Cash |
(212)
N/A
|
(73)
+66%
|
(212)
-190%
|
(539)
-154%
|
(76)
+86%
|
(254)
-234%
|
15
N/A
|
40
+165%
|
(4)
N/A
|
|
Free Cash Flow | ||||||||||
Free Cash Flow |
(16)
N/A
|
21
N/A
|
(32)
N/A
|
16
N/A
|
50
+207%
|
7
-87%
|
104
+1 468%
|
81
-22%
|
77
-4%
|