Julius Baer Gruppe AG
SIX:BAER
Cash Flow Statement
Cash Flow Statement
Julius Baer Gruppe AG
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||
Net Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
367
|
0
|
123
|
0
|
622
|
357
|
716
|
803
|
735
|
634
|
465
|
613
|
699
|
814
|
1 083
|
927
|
949
|
1 030
|
453
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
209
|
0
|
220
|
0
|
141
|
78
|
160
|
161
|
165
|
209
|
350
|
340
|
432
|
438
|
256
|
256
|
310
|
307
|
245
|
|
Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
(60)
|
0
|
8
|
(8)
|
(18)
|
7
|
30
|
0
|
(26)
|
(11)
|
(4)
|
(11)
|
(12)
|
5
|
10
|
(27)
|
(10)
|
|
Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
139
|
0
|
131
|
0
|
144
|
134
|
269
|
262
|
206
|
206
|
205
|
197
|
223
|
262
|
282
|
220
|
213
|
294
|
158
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
51
|
0
|
125
|
0
|
78
|
103
|
99
|
154
|
143
|
102
|
121
|
134
|
145
|
84
|
105
|
125
|
135
|
135
|
103
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
121
|
101
|
0
|
99
|
188
|
265
|
452
|
662
|
747
|
618
|
322
|
94
|
87
|
182
|
517
|
1 515
|
2 600
|
|
Change in Working Capital |
1 510
|
(57)
|
(3 255)
|
(3 078)
|
4 958
|
5 637
|
842
|
5 756
|
(834)
|
(10 825)
|
(1 044)
|
1 526
|
(3 045)
|
2 293
|
9 394
|
(756)
|
(12 622)
|
2 233
|
8 042
|
(2 022)
|
(9 888)
|
(678)
|
4 979
|
(2 382)
|
474
|
6 927
|
(3 274)
|
(5 756)
|
(1 775)
|
|
Cash from Operating Activities |
1 510
N/A
|
(57)
N/A
|
(3 255)
-5 611%
|
(3 078)
+5%
|
4 958
N/A
|
5 637
+14%
|
842
-85%
|
5 756
+584%
|
(834)
N/A
|
(10 825)
-1 198%
|
(332)
+97%
|
1 526
N/A
|
(2 633)
N/A
|
2 293
N/A
|
10 309
+350%
|
(196)
N/A
|
(11 495)
-5 765%
|
3 466
N/A
|
9 176
+165%
|
(974)
N/A
|
(8 895)
-813%
|
461
N/A
|
6 327
+1 272%
|
(881)
N/A
|
2 082
N/A
|
8 333
+300%
|
(1 794)
N/A
|
(4 152)
-132%
|
(929)
+78%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||
Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(82)
|
0
|
(106)
|
0
|
(173)
|
(79)
|
(171)
|
(181)
|
(177)
|
(155)
|
(165)
|
(185)
|
(186)
|
(194)
|
(197)
|
(196)
|
(197)
|
(225)
|
(240)
|
|
Other Items |
(1 771)
|
(2 713)
|
(2 249)
|
(862)
|
(1 126)
|
(2 194)
|
(2 240)
|
(74)
|
6 682
|
6 167
|
(51)
|
(1 166)
|
(1 471)
|
(1 153)
|
304
|
(466)
|
4 219
|
5 104
|
(2 179)
|
(1 611)
|
1 983
|
(46)
|
(977)
|
1 013
|
454
|
(2 999)
|
(4 307)
|
(408)
|
(1 455)
|
|
Cash from Investing Activities |
(1 771)
N/A
|
(2 713)
-53%
|
(2 249)
+17%
|
(862)
+62%
|
(1 126)
-31%
|
(2 194)
-95%
|
(2 240)
-2%
|
(74)
+97%
|
6 682
N/A
|
6 167
-8%
|
(133)
N/A
|
(1 166)
-777%
|
(1 577)
-35%
|
(1 153)
+27%
|
131
N/A
|
(544)
N/A
|
4 047
N/A
|
4 920
+22%
|
(2 356)
N/A
|
(1 764)
+25%
|
1 818
N/A
|
(232)
N/A
|
(1 163)
-401%
|
819
N/A
|
257
-69%
|
(3 195)
N/A
|
(4 504)
-41%
|
(633)
+86%
|
(1 694)
-168%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(51)
|
0
|
(90)
|
0
|
(92)
|
(121)
|
(66)
|
(35)
|
(112)
|
(101)
|
(104)
|
(173)
|
(124)
|
(102)
|
(443)
|
(442)
|
(226)
|
(250)
|
(232)
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(181)
|
0
|
108
|
0
|
59
|
30
|
530
|
237
|
(271)
|
359
|
393
|
(381)
|
(350)
|
937
|
1 202
|
479
|
148
|
421
|
847
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(133)
|
0
|
(224)
|
0
|
(246)
|
(269)
|
(269)
|
(313)
|
(313)
|
(336)
|
(336)
|
(166)
|
(332)
|
(552)
|
(386)
|
(554)
|
(554)
|
(536)
|
(536)
|
|
Other |
1 067
|
414
|
78
|
47
|
149
|
201
|
19
|
477
|
1 437
|
1 710
|
0
|
(1 276)
|
(1)
|
1 609
|
(12)
|
(1 941)
|
(6)
|
(115)
|
(108)
|
7
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(0)
|
|
Cash from Financing Activities |
1 067
N/A
|
414
-61%
|
78
-81%
|
47
-40%
|
149
+217%
|
201
+35%
|
19
-91%
|
477
+2 411%
|
1 437
+201%
|
1 710
+19%
|
(365)
N/A
|
(1 276)
-250%
|
(207)
+84%
|
1 609
N/A
|
(291)
N/A
|
(2 300)
-690%
|
189
N/A
|
(227)
N/A
|
(804)
-254%
|
(71)
+91%
|
(49)
+31%
|
(722)
-1 373%
|
(809)
-12%
|
280
N/A
|
370
+32%
|
(522)
N/A
|
(634)
-22%
|
(365)
+42%
|
79
N/A
|
|
Change in Cash | ||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(7)
|
246
|
298
|
350
|
74
|
(138)
|
30
|
(48)
|
82
|
184
|
(213)
|
527
|
253
|
(187)
|
(6)
|
153
|
175
|
(411)
|
(8)
|
180
|
62
|
98
|
141
|
(143)
|
28
|
96
|
44
|
103
|
(148)
|
|
Net Change in Cash |
799
N/A
|
(2 110)
N/A
|
(5 128)
-143%
|
(3 543)
+31%
|
4 055
N/A
|
3 506
-14%
|
(1 349)
N/A
|
6 111
N/A
|
7 367
+21%
|
(2 764)
N/A
|
(1 043)
+62%
|
(389)
+63%
|
(4 164)
-970%
|
2 562
N/A
|
10 143
+296%
|
(2 887)
N/A
|
(7 084)
-145%
|
7 748
N/A
|
6 008
-22%
|
(2 629)
N/A
|
(7 064)
-169%
|
(395)
+94%
|
4 496
N/A
|
75
-98%
|
2 737
+3 549%
|
4 712
+72%
|
(6 887)
N/A
|
(5 046)
+27%
|
(2 692)
+47%
|