ams OSRAM AG
SIX:AMS
Cash Flow Statement
Cash Flow Statement
ams OSRAM AG
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
69
|
83
|
98
|
104
|
134
|
156
|
157
|
159
|
128
|
104
|
116
|
97
|
66
|
30
|
(2)
|
74
|
154
|
142
|
188
|
91
|
21
|
72
|
153
|
316
|
310
|
293
|
7
|
(80)
|
(58)
|
(235)
|
(131)
|
(32)
|
(27)
|
202
|
(129)
|
(444)
|
(593)
|
(1 994)
|
(1 678)
|
(1 613)
|
(2 189)
|
|
Depreciation & Amortization |
35
|
34
|
35
|
37
|
41
|
44
|
46
|
48
|
51
|
55
|
59
|
62
|
77
|
96
|
118
|
148
|
167
|
183
|
200
|
213
|
232
|
249
|
266
|
280
|
289
|
295
|
459
|
580
|
662
|
891
|
781
|
760
|
759
|
596
|
957
|
1 018
|
1 034
|
1 025
|
693
|
579
|
1 021
|
|
Other Non-Cash Items |
3
|
3
|
6
|
16
|
8
|
(0)
|
(2)
|
(16)
|
(5)
|
(4)
|
(30)
|
(29)
|
(30)
|
(29)
|
(4)
|
9
|
(20)
|
(49)
|
(72)
|
(61)
|
(27)
|
5
|
33
|
14
|
79
|
132
|
197
|
265
|
263
|
248
|
311
|
108
|
67
|
40
|
(33)
|
186
|
224
|
1 536
|
1 532
|
1 558
|
1 564
|
|
Cash Taxes Paid |
5
|
4
|
5
|
5
|
7
|
10
|
10
|
14
|
17
|
16
|
16
|
12
|
10
|
13
|
15
|
17
|
17
|
14
|
13
|
11
|
8
|
8
|
8
|
8
|
9
|
5
|
9
|
16
|
47
|
67
|
77
|
84
|
65
|
60
|
78
|
82
|
83
|
91
|
91
|
85
|
81
|
|
Cash Interest Paid |
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
5
|
6
|
8
|
9
|
11
|
11
|
15
|
17
|
18
|
19
|
20
|
23
|
28
|
33
|
37
|
42
|
87
|
97
|
135
|
137
|
128
|
126
|
124
|
125
|
125
|
139
|
149
|
181
|
145
|
|
Change in Working Capital |
(5)
|
(9)
|
(28)
|
(27)
|
(34)
|
(51)
|
(51)
|
(36)
|
(50)
|
(57)
|
(38)
|
(48)
|
(13)
|
(38)
|
(129)
|
(272)
|
(323)
|
(326)
|
(258)
|
104
|
160
|
166
|
236
|
36
|
96
|
105
|
(35)
|
(63)
|
(172)
|
(115)
|
(28)
|
(44)
|
(66)
|
(196)
|
(218)
|
(173)
|
(51)
|
179
|
249
|
150
|
171
|
|
Cash from Operating Activities |
101
N/A
|
112
+11%
|
111
0%
|
130
+17%
|
148
+14%
|
148
0%
|
151
+2%
|
156
+3%
|
125
-20%
|
98
-21%
|
107
+9%
|
82
-23%
|
101
+23%
|
61
-40%
|
(17)
N/A
|
(41)
-138%
|
(21)
+48%
|
(49)
-135%
|
57
N/A
|
347
+511%
|
386
+11%
|
493
+28%
|
688
+40%
|
646
-6%
|
774
+20%
|
825
+7%
|
628
-24%
|
702
+12%
|
695
-1%
|
790
+14%
|
933
+18%
|
792
-15%
|
733
-7%
|
642
-12%
|
577
-10%
|
587
+2%
|
614
+5%
|
746
+21%
|
796
+7%
|
674
-15%
|
567
-16%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(57)
|
(54)
|
(64)
|
(70)
|
(73)
|
(76)
|
(76)
|
(80)
|
(77)
|
(79)
|
(86)
|
(92)
|
(164)
|
(279)
|
(399)
|
(582)
|
(629)
|
(630)
|
(577)
|
(413)
|
(349)
|
(253)
|
(193)
|
(182)
|
(138)
|
(113)
|
(153)
|
(177)
|
(224)
|
(250)
|
(270)
|
(310)
|
(343)
|
(396)
|
(398)
|
(537)
|
(726)
|
(892)
|
(1 060)
|
(1 049)
|
(867)
|
|
Other Items |
1
|
(14)
|
(19)
|
(39)
|
(54)
|
(35)
|
(31)
|
(207)
|
(187)
|
(227)
|
(173)
|
21
|
99
|
142
|
56
|
67
|
(41)
|
(48)
|
7
|
(2)
|
16
|
19
|
(153)
|
(733)
|
(839)
|
(864)
|
(1 886)
|
(1 313)
|
(1 215)
|
(1 542)
|
(341)
|
(250)
|
(231)
|
365
|
443
|
373
|
346
|
119
|
(70)
|
223
|
232
|
|
Cash from Investing Activities |
(55)
N/A
|
(69)
-24%
|
(84)
-22%
|
(109)
-30%
|
(127)
-16%
|
(111)
+12%
|
(107)
+4%
|
(287)
-168%
|
(263)
+8%
|
(307)
-17%
|
(259)
+16%
|
(71)
+73%
|
(65)
+9%
|
(136)
-111%
|
(343)
-152%
|
(515)
-50%
|
(671)
-30%
|
(678)
-1%
|
(570)
+16%
|
(415)
+27%
|
(333)
+20%
|
(234)
+30%
|
(346)
-48%
|
(914)
-164%
|
(976)
-7%
|
(977)
0%
|
(2 040)
-109%
|
(1 490)
+27%
|
(1 439)
+3%
|
(1 792)
-25%
|
(611)
+66%
|
(560)
+8%
|
(574)
-3%
|
(31)
+95%
|
45
N/A
|
(164)
N/A
|
(380)
-132%
|
(773)
-103%
|
(1 130)
-46%
|
(826)
+27%
|
(635)
+23%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(6)
|
(13)
|
(1)
|
(6)
|
(10)
|
(7)
|
(15)
|
(22)
|
(28)
|
(54)
|
(93)
|
(95)
|
(76)
|
(71)
|
(68)
|
(114)
|
(219)
|
(208)
|
(212)
|
(174)
|
(103)
|
(90)
|
(46)
|
(27)
|
140
|
1 664
|
1 664
|
1 662
|
1 523
|
3
|
3
|
5
|
4
|
3
|
1
|
0
|
0
|
0
|
0
|
836
|
822
|
|
Net Issuance of Debt |
(19)
|
(18)
|
(6)
|
124
|
94
|
92
|
75
|
69
|
140
|
170
|
281
|
192
|
249
|
441
|
755
|
835
|
1 046
|
875
|
620
|
624
|
288
|
104
|
218
|
242
|
324
|
346
|
468
|
488
|
347
|
421
|
(109)
|
(413)
|
(408)
|
(413)
|
(676)
|
(545)
|
(482)
|
(385)
|
65
|
(467)
|
(463)
|
|
Cash Paid for Dividends |
0
|
(14)
|
(14)
|
(14)
|
0
|
(23)
|
(23)
|
(23)
|
0
|
(35)
|
(35)
|
(35)
|
0
|
(25)
|
(25)
|
(25)
|
0
|
(28)
|
(28)
|
(28)
|
0
|
28
|
28
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
(3)
|
(1)
|
(1)
|
0
|
(53)
|
(53)
|
(53)
|
0
|
(37)
|
(37)
|
(37)
|
0
|
|
Other |
(3)
|
(3)
|
(3)
|
(4)
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(8)
|
(9)
|
(11)
|
(11)
|
(15)
|
(17)
|
(18)
|
(19)
|
(20)
|
(72)
|
(88)
|
(188)
|
(235)
|
(197)
|
(229)
|
(133)
|
(128)
|
(125)
|
(119)
|
(128)
|
(128)
|
(147)
|
(127)
|
(141)
|
(148)
|
(87)
|
(32)
|
|
Cash from Financing Activities |
(47)
N/A
|
(48)
-3%
|
(24)
+50%
|
99
N/A
|
68
-32%
|
61
-9%
|
36
-41%
|
22
-40%
|
86
+299%
|
79
-9%
|
150
+90%
|
59
-61%
|
134
+129%
|
340
+154%
|
654
+92%
|
688
+5%
|
791
+15%
|
628
-21%
|
366
-42%
|
406
+11%
|
140
-66%
|
(4)
N/A
|
152
N/A
|
143
-6%
|
377
+163%
|
1 822
+383%
|
1 894
+4%
|
1 951
+3%
|
1 639
-16%
|
288
-82%
|
(235)
N/A
|
(534)
-127%
|
(524)
+2%
|
(591)
-13%
|
(856)
-45%
|
(745)
+13%
|
(662)
+11%
|
(563)
+15%
|
(120)
+79%
|
245
N/A
|
290
+18%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
3
|
0
|
13
|
10
|
9
|
10
|
(4)
|
1
|
(1)
|
6
|
12
|
(4)
|
(12)
|
(23)
|
(28)
|
(13)
|
(4)
|
(2)
|
4
|
(4)
|
12
|
1
|
6
|
4
|
(53)
|
(55)
|
(30)
|
(36)
|
12
|
33
|
0
|
79
|
154
|
69
|
51
|
(18)
|
(103)
|
(45)
|
(19)
|
|
Net Change in Cash |
(1)
N/A
|
(5)
-360%
|
7
N/A
|
120
+1 671%
|
102
-15%
|
109
+7%
|
89
-19%
|
(100)
N/A
|
(56)
+44%
|
(129)
-133%
|
(3)
+98%
|
76
N/A
|
182
+139%
|
261
+43%
|
282
+8%
|
109
-61%
|
71
-35%
|
(113)
N/A
|
(151)
-34%
|
337
N/A
|
198
-41%
|
250
+27%
|
506
+102%
|
(125)
N/A
|
180
N/A
|
1 674
+829%
|
430
-74%
|
1 108
+158%
|
866
-22%
|
(749)
N/A
|
99
N/A
|
(269)
N/A
|
(365)
-36%
|
99
N/A
|
(80)
N/A
|
(253)
-216%
|
(377)
-49%
|
(608)
-61%
|
(557)
+8%
|
48
N/A
|
203
+323%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
44
N/A
|
57
+29%
|
47
-18%
|
60
+28%
|
76
+26%
|
72
-4%
|
74
+3%
|
75
+1%
|
48
-36%
|
19
-61%
|
22
+14%
|
(9)
N/A
|
(63)
-572%
|
(218)
-247%
|
(416)
-91%
|
(623)
-50%
|
(650)
-4%
|
(679)
-4%
|
(520)
+23%
|
(66)
+87%
|
37
N/A
|
240
+541%
|
495
+106%
|
464
-6%
|
636
+37%
|
712
+12%
|
475
-33%
|
525
+11%
|
472
-10%
|
540
+15%
|
663
+23%
|
482
-27%
|
390
-19%
|
246
-37%
|
179
-27%
|
50
-72%
|
(112)
N/A
|
(146)
-30%
|
(264)
-81%
|
(375)
-42%
|
(300)
+20%
|