Bobst Group SA
SIX:BOBNN
Cash Flow Statement
Cash Flow Statement
Bobst Group SA
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||
| Net Income |
103
|
129
|
130
|
122
|
56
|
(41)
|
(161)
|
(114)
|
49
|
45
|
3
|
(5)
|
4
|
17
|
28
|
45
|
53
|
64
|
67
|
62
|
84
|
102
|
107
|
104
|
50
|
33
|
53
|
15
|
17
|
52
|
93
|
110
|
|
| Depreciation & Amortization |
40
|
42
|
44
|
50
|
45
|
45
|
48
|
39
|
24
|
28
|
45
|
44
|
40
|
42
|
58
|
59
|
35
|
14
|
19
|
36
|
37
|
37
|
38
|
38
|
38
|
39
|
15
|
16
|
45
|
47
|
49
|
49
|
|
| Other Non-Cash Items |
(26)
|
(48)
|
(35)
|
(28)
|
(11)
|
2
|
4
|
11
|
(69)
|
(75)
|
33
|
23
|
(14)
|
(4)
|
(3)
|
(5)
|
28
|
32
|
15
|
23
|
17
|
21
|
14
|
12
|
35
|
24
|
19
|
22
|
4
|
17
|
(22)
|
(23)
|
|
| Cash Taxes Paid |
27
|
46
|
37
|
41
|
28
|
13
|
13
|
6
|
14
|
20
|
1
|
11
|
24
|
17
|
28
|
23
|
16
|
13
|
11
|
25
|
33
|
24
|
28
|
39
|
40
|
37
|
27
|
17
|
25
|
26
|
19
|
37
|
|
| Cash Interest Paid |
24
|
22
|
28
|
24
|
15
|
19
|
13
|
16
|
24
|
28
|
21
|
27
|
25
|
24
|
24
|
22
|
19
|
14
|
15
|
6
|
6
|
6
|
6
|
6
|
5
|
6
|
8
|
5
|
6
|
7
|
4
|
5
|
|
| Change in Working Capital |
74
|
126
|
206
|
110
|
(112)
|
(77)
|
138
|
143
|
59
|
19
|
(48)
|
27
|
85
|
46
|
0
|
24
|
13
|
19
|
3
|
(53)
|
(30)
|
(53)
|
(9)
|
(51)
|
(169)
|
(161)
|
(31)
|
43
|
94
|
140
|
65
|
(34)
|
|
| Cash from Operating Activities |
192
N/A
|
249
+30%
|
344
+38%
|
253
-27%
|
(22)
N/A
|
(72)
-233%
|
29
N/A
|
79
+172%
|
63
-20%
|
17
-74%
|
33
+98%
|
89
+172%
|
114
+29%
|
102
-11%
|
83
-18%
|
123
+48%
|
129
+5%
|
129
0%
|
105
-19%
|
68
-36%
|
108
+60%
|
107
-1%
|
150
+40%
|
103
-32%
|
(46)
N/A
|
(65)
-41%
|
55
N/A
|
96
+73%
|
161
+68%
|
257
+60%
|
186
-28%
|
102
-45%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||
| Capital Expenditures |
(24)
|
(23)
|
(32)
|
(38)
|
(40)
|
(37)
|
(26)
|
(30)
|
(43)
|
(61)
|
(92)
|
(91)
|
(64)
|
(40)
|
(29)
|
(27)
|
(26)
|
(26)
|
(22)
|
(23)
|
(26)
|
(38)
|
(54)
|
(48)
|
(54)
|
(63)
|
(57)
|
(53)
|
(43)
|
(34)
|
(39)
|
(44)
|
|
| Other Items |
12
|
12
|
26
|
37
|
18
|
6
|
5
|
13
|
17
|
(7)
|
(9)
|
20
|
42
|
66
|
50
|
27
|
(54)
|
6
|
79
|
11
|
(1)
|
(2)
|
8
|
8
|
5
|
13
|
10
|
(11)
|
17
|
26
|
10
|
15
|
|
| Cash from Investing Activities |
(12)
N/A
|
(11)
+3%
|
(7)
+41%
|
(1)
+88%
|
(22)
-2 663%
|
(31)
-41%
|
(21)
+32%
|
(18)
+17%
|
(26)
-45%
|
(69)
-168%
|
(101)
-47%
|
(72)
+29%
|
(22)
+70%
|
25
N/A
|
21
-19%
|
(1)
N/A
|
(80)
-13 283%
|
(20)
+75%
|
57
N/A
|
(13)
N/A
|
(27)
-111%
|
(41)
-52%
|
(46)
-14%
|
(40)
+12%
|
(49)
-22%
|
(50)
-2%
|
(47)
+7%
|
(64)
-36%
|
(26)
+60%
|
(8)
+69%
|
(29)
-256%
|
(29)
-3%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
(247)
|
(247)
|
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 Issuance of Debt |
(23)
|
(66)
|
(112)
|
(93)
|
(59)
|
269
|
278
|
(111)
|
(105)
|
124
|
65
|
(133)
|
(46)
|
5
|
(65)
|
(176)
|
55
|
(30)
|
(186)
|
(2)
|
(8)
|
(6)
|
(7)
|
(5)
|
146
|
37
|
(114)
|
191
|
38
|
(165)
|
(13)
|
(1)
|
|
| Cash Paid for Dividends |
(26)
|
(35)
|
(35)
|
(64)
|
(64)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(13)
|
(21)
|
(21)
|
(21)
|
(21)
|
(28)
|
(28)
|
(43)
|
(43)
|
(25)
|
(25)
|
(24)
|
(25)
|
(0)
|
0
|
(132)
|
|
| Other |
(7)
|
(4)
|
(7)
|
(14)
|
(15)
|
(19)
|
(13)
|
(16)
|
(24)
|
(28)
|
(21)
|
(28)
|
(26)
|
(25)
|
(25)
|
(24)
|
(19)
|
(14)
|
(42)
|
(32)
|
(6)
|
(6)
|
(6)
|
(7)
|
(5)
|
(6)
|
(23)
|
(20)
|
(22)
|
(23)
|
(5)
|
(8)
|
|
| Cash from Financing Activities |
(55)
N/A
|
(104)
-89%
|
(154)
-47%
|
(417)
-172%
|
(385)
+8%
|
250
N/A
|
265
+6%
|
(127)
N/A
|
(129)
-1%
|
96
N/A
|
43
-55%
|
(161)
N/A
|
(72)
+55%
|
(21)
+72%
|
(90)
-335%
|
(213)
-138%
|
23
N/A
|
(64)
N/A
|
(248)
-287%
|
(55)
+78%
|
(34)
+37%
|
(40)
-18%
|
(42)
-3%
|
(55)
-31%
|
98
N/A
|
6
-94%
|
(162)
N/A
|
147
N/A
|
(8)
N/A
|
(188)
-2 226%
|
(18)
+90%
|
(142)
-691%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
1
|
5
|
(1)
|
(12)
|
(15)
|
(4)
|
(0)
|
(11)
|
(20)
|
(18)
|
(1)
|
7
|
(3)
|
(2)
|
(3)
|
(5)
|
(3)
|
(26)
|
(21)
|
3
|
(1)
|
(2)
|
15
|
11
|
(9)
|
(4)
|
(1)
|
(6)
|
(11)
|
(3)
|
(2)
|
(7)
|
|
| Net Change in Cash |
127
N/A
|
138
+9%
|
183
+33%
|
(178)
N/A
|
(443)
-149%
|
144
N/A
|
273
+90%
|
(76)
N/A
|
(111)
-45%
|
26
N/A
|
(25)
N/A
|
(137)
-442%
|
17
N/A
|
105
+520%
|
12
-89%
|
(96)
N/A
|
69
N/A
|
19
-73%
|
(107)
N/A
|
3
N/A
|
46
+1 497%
|
25
-46%
|
77
+208%
|
19
-76%
|
(7)
N/A
|
(113)
-1 642%
|
(155)
-37%
|
173
N/A
|
116
-33%
|
57
-51%
|
138
+140%
|
(76)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||
| Free Cash Flow |
168
N/A
|
226
+34%
|
312
+38%
|
215
-31%
|
(62)
N/A
|
(108)
-75%
|
3
N/A
|
49
+1 484%
|
21
-58%
|
(45)
N/A
|
(59)
-32%
|
(3)
+95%
|
51
N/A
|
61
+21%
|
54
-12%
|
96
+77%
|
104
+8%
|
103
-1%
|
83
-19%
|
44
-46%
|
82
+86%
|
69
-16%
|
96
+40%
|
54
-44%
|
(100)
N/A
|
(128)
-28%
|
(2)
+99%
|
43
N/A
|
117
+176%
|
222
+90%
|
147
-34%
|
58
-61%
|
|