HF Company SA
PAR:ALHF
Cash Flow Statement
Cash Flow Statement
HF Company SA
| Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | 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 |
5
|
5
|
6
|
5
|
5
|
6
|
6
|
6
|
5
|
5
|
4
|
5
|
6
|
3
|
3
|
3
|
(11)
|
(11)
|
1
|
6
|
5
|
(1)
|
1
|
3
|
(7)
|
(10)
|
(1)
|
(2)
|
(4)
|
(3)
|
(1)
|
(9)
|
(8)
|
(0)
|
(3)
|
2
|
1
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
|
| Depreciation & Amortization |
1
|
1
|
(1)
|
0
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
3
|
15
|
16
|
3
|
3
|
3
|
2
|
1
|
1
|
11
|
11
|
2
|
2
|
2
|
2
|
2
|
10
|
9
|
0
|
1
|
1
|
2
|
2
|
1
|
1
|
0
|
0
|
|
| Change in Deffered Taxes |
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
|
|
| Stock-Based Compensation |
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 |
3
|
3
|
5
|
5
|
4
|
4
|
5
|
5
|
4
|
4
|
3
|
3
|
4
|
4
|
2
|
2
|
1
|
(0)
|
0
|
(6)
|
(7)
|
(1)
|
(0)
|
1
|
0
|
(2)
|
(1)
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
0
|
(9)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Cash Taxes Paid |
3
|
3
|
2
|
1
|
3
|
4
|
4
|
3
|
2
|
2
|
2
|
2
|
3
|
2
|
1
|
1
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash Interest Paid |
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
|
|
| Change in Working Capital |
(8)
|
(21)
|
(20)
|
(6)
|
3
|
2
|
(4)
|
(5)
|
(3)
|
(4)
|
0
|
7
|
(7)
|
(9)
|
(0)
|
4
|
8
|
4
|
2
|
4
|
5
|
1
|
(2)
|
(1)
|
0
|
1
|
1
|
(0)
|
0
|
0
|
(0)
|
3
|
2
|
(0)
|
(1)
|
(2)
|
(1)
|
0
|
2
|
2
|
3
|
3
|
|
| Cash from Operating Activities |
1
N/A
|
(11)
N/A
|
(10)
+9%
|
4
N/A
|
14
+246%
|
13
-3%
|
11
-20%
|
10
-11%
|
9
-6%
|
7
-21%
|
10
+47%
|
17
+65%
|
5
-71%
|
(0)
N/A
|
7
N/A
|
11
+68%
|
14
+21%
|
9
-35%
|
7
-27%
|
6
-10%
|
6
-4%
|
3
-51%
|
1
-81%
|
5
+854%
|
5
-1%
|
1
-84%
|
1
-32%
|
(1)
N/A
|
(2)
-220%
|
(1)
+50%
|
0
N/A
|
3
+10 867%
|
3
-23%
|
(1)
N/A
|
(2)
-101%
|
(8)
-358%
|
(1)
+93%
|
(0)
+62%
|
1
N/A
|
0
-67%
|
(0)
N/A
|
1
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(2)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
(3)
|
1
|
(37)
|
(37)
|
(1)
|
(1)
|
(2)
|
(6)
|
(4)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(3)
|
(3)
|
0
|
0
|
0
|
20
|
20
|
0
|
(4)
|
(8)
|
(4)
|
2
|
4
|
(1)
|
(5)
|
(0)
|
1
|
0
|
0
|
0
|
12
|
13
|
(5)
|
2
|
2
|
3
|
3
|
4
|
|
| Cash from Investing Activities |
(4)
N/A
|
0
N/A
|
(40)
N/A
|
(41)
-4%
|
(4)
+90%
|
(4)
-1%
|
(6)
-40%
|
(9)
-61%
|
(7)
+26%
|
(2)
+64%
|
(2)
+9%
|
(3)
-22%
|
(4)
-33%
|
(4)
-19%
|
(7)
-61%
|
(6)
+13%
|
(2)
+61%
|
(2)
+20%
|
(1)
+19%
|
19
N/A
|
19
+1%
|
(1)
N/A
|
(5)
-356%
|
(9)
-87%
|
(5)
+45%
|
0
N/A
|
3
+582%
|
(2)
N/A
|
(6)
-180%
|
(1)
+78%
|
0
N/A
|
(0)
N/A
|
(1)
-80%
|
(1)
-6%
|
11
N/A
|
12
+11%
|
(6)
N/A
|
2
N/A
|
2
+9%
|
3
+73%
|
3
-5%
|
3
+16%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
36
|
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)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
4
|
(0)
|
9
|
8
|
(4)
|
(4)
|
16
|
16
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(3)
|
(3)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(0)
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
3
|
3
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
|
| Cash Paid for Dividends |
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
|
| Other |
(1)
|
(0)
|
3
|
3
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
|
| Cash from Financing Activities |
2
N/A
|
(2)
N/A
|
46
N/A
|
44
-4%
|
(7)
N/A
|
(7)
+0%
|
14
N/A
|
16
+17%
|
(6)
N/A
|
(6)
+1%
|
(6)
+2%
|
(5)
+7%
|
(4)
+27%
|
(3)
+19%
|
(7)
-117%
|
(9)
-24%
|
(8)
+13%
|
(6)
+26%
|
(7)
-29%
|
(7)
+2%
|
(7)
+3%
|
(7)
+3%
|
(2)
+67%
|
(1)
+45%
|
(1)
+40%
|
(2)
-170%
|
(2)
-2%
|
(2)
-2%
|
(2)
+4%
|
(2)
-12%
|
(1)
+59%
|
3
N/A
|
3
+5%
|
(4)
N/A
|
(5)
-22%
|
(3)
+37%
|
(3)
-11%
|
(2)
+53%
|
(3)
-85%
|
(3)
-1%
|
(1)
+51%
|
(1)
+2%
|
|
| 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)
|
|
| Net Change in Cash |
(1)
N/A
|
(13)
-1 948%
|
(3)
+75%
|
7
N/A
|
3
-57%
|
3
-10%
|
19
+575%
|
17
-12%
|
(4)
N/A
|
(1)
+62%
|
2
N/A
|
9
+307%
|
(2)
N/A
|
(7)
-203%
|
(7)
+6%
|
(3)
+53%
|
4
N/A
|
2
-58%
|
(2)
N/A
|
18
N/A
|
18
+2%
|
(5)
N/A
|
(7)
-43%
|
(6)
+14%
|
(1)
+83%
|
(1)
+23%
|
1
N/A
|
(5)
N/A
|
(10)
-109%
|
(5)
+55%
|
(1)
+87%
|
6
N/A
|
5
-16%
|
(5)
N/A
|
5
N/A
|
2
-59%
|
(10)
N/A
|
(0)
+98%
|
(0)
-134%
|
0
N/A
|
1
+251%
|
3
+101%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
1
N/A
|
(11)
N/A
|
(12)
-6%
|
0
N/A
|
11
+3 848%
|
10
-5%
|
7
-28%
|
7
-9%
|
6
-3%
|
5
-23%
|
8
+67%
|
15
+76%
|
2
-85%
|
(3)
N/A
|
3
N/A
|
8
+152%
|
11
+35%
|
7
-39%
|
5
-28%
|
4
-9%
|
4
-2%
|
2
-64%
|
(1)
N/A
|
3
N/A
|
3
N/A
|
(0)
N/A
|
(1)
-31%
|
(2)
-194%
|
(3)
-84%
|
(2)
+37%
|
(1)
+67%
|
3
N/A
|
2
-33%
|
(2)
N/A
|
(2)
-39%
|
(8)
-235%
|
(1)
+84%
|
(1)
+34%
|
0
N/A
|
(0)
N/A
|
(0)
-111%
|
1
N/A
|
|