Bellevue Group AG
SIX:BBN
Cash Flow Statement
Cash Flow Statement
Bellevue Group AG
| Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | 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 |
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
|
22
|
33
|
20
|
23
|
14
|
5
|
22
|
39
|
43
|
35
|
25
|
19
|
15
|
15
|
9
|
2
|
|
| Depreciation & Amortization |
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
|
3
|
5
|
6
|
3
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
|
| 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
|
1
|
1
|
(2)
|
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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
74
|
109
|
118
|
101
|
75
|
62
|
41
|
40
|
43
|
44
|
46
|
39
|
40
|
40
|
44
|
54
|
64
|
91
|
97
|
110
|
130
|
146
|
153
|
154
|
115
|
7
|
6
|
4
|
6
|
24
|
30
|
19
|
17
|
10
|
6
|
7
|
6
|
6
|
5
|
2
|
6
|
|
| Cash Taxes Paid |
5
|
3
|
9
|
8
|
7
|
8
|
16
|
24
|
26
|
36
|
21
|
13
|
10
|
6
|
10
|
7
|
11
|
10
|
9
|
15
|
19
|
14
|
13
|
14
|
9
|
8
|
10
|
5
|
6
|
8
|
15
|
12
|
8
|
9
|
12
|
11
|
6
|
6
|
3
|
5
|
3
|
|
| 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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
129
|
377
|
311
|
316
|
11
|
104
|
29
|
153
|
(115)
|
(123)
|
84
|
35
|
18
|
76
|
(66)
|
(39)
|
285
|
69
|
152
|
51
|
(384)
|
(306)
|
(268)
|
(241)
|
87
|
(9)
|
(8)
|
13
|
(73)
|
(60)
|
126
|
103
|
1
|
13
|
(12)
|
(8)
|
(14)
|
(16)
|
13
|
(6)
|
7
|
|
| Cash from Operating Activities |
203
N/A
|
486
+140%
|
428
-12%
|
416
-3%
|
86
-79%
|
166
+93%
|
70
-58%
|
193
+177%
|
(73)
N/A
|
(79)
-9%
|
130
N/A
|
74
-43%
|
57
-23%
|
116
+103%
|
(23)
N/A
|
15
N/A
|
349
+2 199%
|
160
-54%
|
249
+56%
|
161
-35%
|
(255)
N/A
|
(161)
+37%
|
(115)
+28%
|
(87)
+25%
|
202
N/A
|
24
-88%
|
37
+57%
|
41
+10%
|
(40)
N/A
|
(17)
+56%
|
167
N/A
|
149
-11%
|
63
-58%
|
70
+12%
|
33
-53%
|
28
-14%
|
14
-51%
|
9
-36%
|
36
+303%
|
9
-74%
|
19
+101%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(8)
|
(9)
|
(9)
|
(8)
|
(3)
|
(1)
|
(1)
|
1
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(2)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(4)
|
(5)
|
|
| Other Items |
(19)
|
(19)
|
(34)
|
(225)
|
(79)
|
(68)
|
(54)
|
(32)
|
(38)
|
(53)
|
(51)
|
(15)
|
26
|
14
|
12
|
44
|
(253)
|
(265)
|
(263)
|
(283)
|
91
|
124
|
125
|
75
|
(27)
|
(5)
|
(13)
|
(6)
|
(4)
|
(8)
|
(151)
|
(148)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
|
| Cash from Investing Activities |
(26)
N/A
|
(29)
-9%
|
(43)
-49%
|
(233)
-446%
|
(82)
+65%
|
(69)
+16%
|
(54)
+21%
|
(31)
+43%
|
(39)
-26%
|
(54)
-38%
|
(51)
+4%
|
(15)
+71%
|
26
N/A
|
14
-47%
|
11
-20%
|
43
+300%
|
(254)
N/A
|
(267)
-5%
|
(265)
+1%
|
(285)
-7%
|
90
N/A
|
124
+38%
|
124
+0%
|
75
-40%
|
(28)
N/A
|
(5)
+82%
|
(15)
-188%
|
(8)
+45%
|
(4)
+50%
|
(8)
-113%
|
(151)
-1 700%
|
(149)
+2%
|
(0)
+100%
|
(0)
+75%
|
(1)
-574%
|
(1)
-22%
|
(0)
+81%
|
(0)
+62%
|
(0)
+1%
|
(5)
-6 969%
|
(5)
-8%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
12
|
0
|
12
|
9
|
(13)
|
(11)
|
(6)
|
(5)
|
2
|
24
|
19
|
(34)
|
(77)
|
(65)
|
(11)
|
15
|
74
|
32
|
(56)
|
5
|
(6)
|
(28)
|
6
|
(27)
|
(27)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(7)
|
(6)
|
(8)
|
(13)
|
(10)
|
(8)
|
(7)
|
(6)
|
(3)
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
150
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(5)
|
0
|
(6)
|
(6)
|
(6)
|
(6)
|
0
|
(40)
|
(50)
|
0
|
(71)
|
(31)
|
(21)
|
0
|
(51)
|
(51)
|
(51)
|
(13)
|
(28)
|
(15)
|
(15)
|
(15)
|
(54)
|
(54)
|
(53)
|
(53)
|
(36)
|
(36)
|
(26)
|
(26)
|
(15)
|
(15)
|
(9)
|
|
| Other |
3
|
3
|
3
|
3
|
0
|
0
|
0
|
1
|
0
|
(1)
|
(1)
|
(7)
|
(16)
|
(20)
|
(21)
|
(10)
|
(4)
|
0
|
2
|
(1)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
15
N/A
|
15
+1%
|
15
+1%
|
12
-21%
|
(13)
N/A
|
(11)
+10%
|
(11)
-1%
|
(9)
+22%
|
(3)
+63%
|
18
N/A
|
12
-34%
|
(46)
N/A
|
(98)
-112%
|
(90)
+8%
|
(32)
+65%
|
(36)
-12%
|
170
N/A
|
133
-22%
|
25
-81%
|
123
+388%
|
(27)
N/A
|
(49)
-81%
|
(46)
+6%
|
(81)
-78%
|
(79)
+3%
|
(14)
+82%
|
(29)
-105%
|
(16)
+46%
|
(16)
-6%
|
(19)
-15%
|
(63)
-234%
|
(62)
+2%
|
(63)
-2%
|
(68)
-7%
|
(48)
+30%
|
(46)
+3%
|
(35)
+24%
|
(34)
+3%
|
(20)
+40%
|
(17)
+16%
|
(12)
+32%
|
|
| 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)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
|
| Net Change in Cash |
191
N/A
|
472
+147%
|
401
-15%
|
195
-51%
|
(8)
N/A
|
86
N/A
|
4
-96%
|
153
+4 032%
|
(115)
N/A
|
(115)
0%
|
91
N/A
|
13
-86%
|
(16)
N/A
|
39
N/A
|
(44)
N/A
|
23
N/A
|
265
+1 067%
|
26
-90%
|
9
-65%
|
(1)
N/A
|
(192)
-27 286%
|
(85)
+56%
|
(36)
+58%
|
(93)
-158%
|
96
N/A
|
4
-96%
|
(7)
N/A
|
17
N/A
|
(60)
N/A
|
(45)
+26%
|
(47)
-5%
|
(63)
-33%
|
(1)
+98%
|
2
N/A
|
(16)
N/A
|
(20)
-22%
|
(22)
-11%
|
(26)
-18%
|
15
N/A
|
(12)
N/A
|
2
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
195
N/A
|
477
+145%
|
420
-12%
|
408
-3%
|
84
-80%
|
166
+98%
|
69
-58%
|
194
+181%
|
(73)
N/A
|
(80)
-9%
|
130
N/A
|
74
-43%
|
57
-23%
|
116
+104%
|
(23)
N/A
|
15
N/A
|
348
+2 300%
|
158
-55%
|
247
+56%
|
159
-36%
|
(256)
N/A
|
(161)
+37%
|
(115)
+28%
|
(87)
+24%
|
201
N/A
|
23
-88%
|
35
+52%
|
39
+11%
|
(40)
N/A
|
(18)
+55%
|
166
N/A
|
148
-11%
|
62
-58%
|
70
+12%
|
32
-54%
|
27
-15%
|
14
-49%
|
9
-36%
|
36
+305%
|
5
-86%
|
14
+178%
|
|