Bucher Industries AG
SIX:BUCN
Cash Flow Statement
Cash Flow Statement
Bucher Industries AG
| Dec-2000 | Jun-2001 | Dec-2001 | Jun-2002 | Dec-2002 | Jun-2003 | Dec-2003 | Jun-2004 | 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 |
0
|
0
|
48
|
0
|
(7)
|
0
|
37
|
0
|
54
|
0
|
86
|
0
|
96
|
0
|
171
|
0
|
145
|
0
|
(24)
|
0
|
98
|
0
|
127
|
91
|
154
|
158
|
196
|
198
|
190
|
173
|
140
|
134
|
118
|
132
|
168
|
198
|
215
|
220
|
228
|
175
|
152
|
222
|
269
|
285
|
335
|
380
|
356
|
302
|
228
|
226
|
|
| Depreciation & Amortization |
0
|
0
|
53
|
0
|
60
|
0
|
65
|
0
|
57
|
0
|
49
|
0
|
61
|
0
|
57
|
0
|
66
|
0
|
78
|
0
|
73
|
0
|
70
|
37
|
75
|
79
|
84
|
88
|
93
|
92
|
89
|
91
|
93
|
92
|
92
|
87
|
95
|
96
|
84
|
83
|
83
|
84
|
85
|
83
|
86
|
88
|
86
|
89
|
92
|
94
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
6
|
2
|
4
|
6
|
9
|
10
|
13
|
12
|
4
|
6
|
6
|
7
|
7
|
6
|
4
|
3
|
4
|
3
|
2
|
2
|
0
|
3
|
4
|
3
|
3
|
3
|
3
|
2
|
2
|
|
| Other Non-Cash Items |
0
|
0
|
(4)
|
0
|
(9)
|
0
|
(14)
|
0
|
47
|
(1)
|
51
|
25
|
77
|
5
|
26
|
(19)
|
100
|
(9)
|
124
|
(3)
|
44
|
(8)
|
54
|
42
|
83
|
82
|
77
|
84
|
55
|
49
|
47
|
53
|
55
|
48
|
51
|
58
|
51
|
53
|
47
|
39
|
52
|
67
|
83
|
90
|
90
|
88
|
67
|
45
|
58
|
14
|
|
| Cash Taxes Paid |
0
|
0
|
38
|
0
|
28
|
0
|
21
|
0
|
27
|
0
|
31
|
0
|
45
|
0
|
34
|
0
|
96
|
0
|
36
|
0
|
25
|
17
|
48
|
30
|
59
|
59
|
64
|
85
|
101
|
68
|
40
|
36
|
31
|
36
|
42
|
44
|
47
|
53
|
52
|
47
|
56
|
61
|
53
|
55
|
73
|
86
|
79
|
87
|
81
|
71
|
|
| Cash Interest Paid |
0
|
0
|
19
|
0
|
19
|
0
|
16
|
0
|
13
|
0
|
16
|
0
|
14
|
0
|
13
|
0
|
15
|
0
|
15
|
0
|
19
|
5
|
17
|
5
|
16
|
15
|
15
|
15
|
20
|
19
|
12
|
10
|
7
|
5
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
|
| Change in Working Capital |
20
|
(10)
|
(16)
|
105
|
16
|
59
|
5
|
146
|
(4)
|
69
|
(72)
|
115
|
(79)
|
122
|
(88)
|
213
|
(209)
|
109
|
61
|
315
|
47
|
169
|
(80)
|
20
|
(112)
|
(87)
|
(134)
|
(173)
|
(174)
|
(126)
|
(39)
|
(22)
|
(4)
|
(10)
|
(88)
|
(200)
|
(161)
|
(114)
|
(74)
|
21
|
93
|
28
|
(94)
|
(268)
|
(347)
|
(281)
|
(258)
|
(158)
|
(33)
|
80
|
|
| Cash from Operating Activities |
20
N/A
|
(10)
N/A
|
82
N/A
|
105
+28%
|
60
-43%
|
59
-1%
|
93
+56%
|
146
+58%
|
154
+6%
|
68
-56%
|
113
+66%
|
140
+23%
|
154
+10%
|
127
-18%
|
166
+31%
|
194
+17%
|
103
-47%
|
101
-2%
|
239
+138%
|
312
+30%
|
260
-16%
|
161
-38%
|
172
+6%
|
189
+10%
|
200
+6%
|
232
+16%
|
224
-4%
|
197
-12%
|
163
-17%
|
187
+15%
|
237
+27%
|
255
+8%
|
263
+3%
|
262
0%
|
222
-15%
|
143
-36%
|
201
+40%
|
255
+27%
|
285
+12%
|
319
+12%
|
380
+19%
|
400
+5%
|
342
-14%
|
191
-44%
|
164
-14%
|
274
+67%
|
250
-8%
|
277
+11%
|
345
+24%
|
414
+20%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
(51)
|
0
|
(39)
|
0
|
(39)
|
0
|
(38)
|
(18)
|
(53)
|
(53)
|
(60)
|
(84)
|
(131)
|
(155)
|
(131)
|
(93)
|
(59)
|
(59)
|
(66)
|
(61)
|
(118)
|
(132)
|
(97)
|
(120)
|
(137)
|
(118)
|
(116)
|
(115)
|
(82)
|
(69)
|
(78)
|
(76)
|
(76)
|
(86)
|
(103)
|
(110)
|
(125)
|
(112)
|
(72)
|
(76)
|
(74)
|
(76)
|
(97)
|
(124)
|
(142)
|
(142)
|
(152)
|
(136)
|
|
| Other Items |
(87)
|
(86)
|
2
|
(59)
|
(110)
|
(165)
|
(9)
|
(46)
|
14
|
(32)
|
(44)
|
3
|
30
|
(3)
|
(9)
|
(108)
|
(144)
|
(167)
|
(135)
|
6
|
7
|
(52)
|
(56)
|
0
|
5
|
(29)
|
(17)
|
(38)
|
(53)
|
(0)
|
3
|
(35)
|
(42)
|
(2)
|
6
|
4
|
(27)
|
(50)
|
(17)
|
(8)
|
(25)
|
(14)
|
(41)
|
(41)
|
(49)
|
(48)
|
3
|
(26)
|
(47)
|
32
|
|
| Cash from Investing Activities |
(87)
N/A
|
(86)
+2%
|
(50)
+42%
|
(59)
-20%
|
(149)
-151%
|
(165)
-11%
|
(48)
+71%
|
(46)
+4%
|
(24)
+49%
|
(50)
-112%
|
(97)
-94%
|
(51)
+48%
|
(30)
+41%
|
(86)
-187%
|
(140)
-63%
|
(262)
-87%
|
(275)
-5%
|
(260)
+6%
|
(193)
+26%
|
(53)
+72%
|
(59)
-10%
|
(114)
-94%
|
(174)
-53%
|
(132)
+24%
|
(91)
+31%
|
(149)
-63%
|
(154)
-4%
|
(156)
-1%
|
(169)
-8%
|
(115)
+32%
|
(79)
+31%
|
(104)
-32%
|
(121)
-16%
|
(78)
+35%
|
(70)
+10%
|
(82)
-17%
|
(130)
-58%
|
(160)
-23%
|
(142)
+11%
|
(120)
+15%
|
(97)
+19%
|
(90)
+7%
|
(115)
-27%
|
(117)
-2%
|
(146)
-25%
|
(172)
-17%
|
(139)
+19%
|
(169)
-21%
|
(200)
-18%
|
(104)
+48%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
(5)
|
0
|
1
|
0
|
1
|
1
|
1
|
2
|
2
|
5
|
3
|
0
|
1
|
1
|
1
|
1
|
1
|
(3)
|
(41)
|
(41)
|
(3)
|
23
|
44
|
34
|
13
|
(1)
|
(2)
|
(2)
|
(2)
|
2
|
28
|
26
|
(6)
|
(6)
|
1
|
(2)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(4)
|
(8)
|
(37)
|
|
| Net Issuance of Debt |
0
|
0
|
62
|
0
|
125
|
0
|
(201)
|
0
|
(20)
|
19
|
(87)
|
(56)
|
(12)
|
(26)
|
52
|
69
|
(3)
|
209
|
302
|
8
|
(85)
|
(52)
|
1
|
20
|
(38)
|
(33)
|
(64)
|
(52)
|
(16)
|
(4)
|
(47)
|
(91)
|
(37)
|
(49)
|
(34)
|
(17)
|
(45)
|
(8)
|
(35)
|
(85)
|
(100)
|
(80)
|
7
|
2
|
(33)
|
(39)
|
2
|
63
|
(104)
|
(161)
|
|
| Cash Paid for Dividends |
0
|
0
|
(19)
|
0
|
0
|
0
|
(10)
|
0
|
(10)
|
(14)
|
(14)
|
(21)
|
(21)
|
(25)
|
(25)
|
(50)
|
(50)
|
(46)
|
(45)
|
(21)
|
(21)
|
(30)
|
(31)
|
(44)
|
(44)
|
(52)
|
(52)
|
(68)
|
(68)
|
(66)
|
(68)
|
(57)
|
(57)
|
(51)
|
(51)
|
(67)
|
(67)
|
(82)
|
(82)
|
(83)
|
(82)
|
(67)
|
(67)
|
(97)
|
(97)
|
(133)
|
(136)
|
(141)
|
(140)
|
(114)
|
|
| Other |
10
|
35
|
0
|
62
|
(18)
|
8
|
0
|
(157)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(3)
|
(2)
|
0
|
0
|
0
|
0
|
(37)
|
(37)
|
0
|
(7)
|
(6)
|
(0)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
0
|
(2)
|
0
|
0
|
|
| Cash from Financing Activities |
10
N/A
|
35
+259%
|
43
+22%
|
62
+46%
|
103
+65%
|
8
-92%
|
(210)
N/A
|
(157)
+26%
|
(29)
+82%
|
(23)
+18%
|
(100)
-330%
|
(75)
+25%
|
(31)
+59%
|
(46)
-47%
|
30
N/A
|
19
-37%
|
(52)
N/A
|
164
N/A
|
258
+57%
|
(12)
N/A
|
(105)
-760%
|
(86)
+18%
|
(72)
+16%
|
(65)
+9%
|
(85)
-31%
|
(62)
+27%
|
(72)
-16%
|
(88)
-23%
|
(76)
+14%
|
(74)
+2%
|
(118)
-60%
|
(153)
-29%
|
(95)
+38%
|
(98)
-3%
|
(57)
+42%
|
(95)
-68%
|
(154)
-62%
|
(96)
+38%
|
(124)
-29%
|
(176)
-43%
|
(185)
-5%
|
(148)
+20%
|
(61)
+59%
|
(98)
-59%
|
(133)
-36%
|
(175)
-32%
|
(136)
+22%
|
(81)
+41%
|
(252)
-212%
|
(311)
-23%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(20)
|
(10)
|
(6)
|
(15)
|
(14)
|
(4)
|
12
|
6
|
(3)
|
4
|
4
|
(0)
|
8
|
14
|
5
|
(11)
|
(20)
|
(7)
|
1
|
(24)
|
(50)
|
(40)
|
(8)
|
1
|
(2)
|
3
|
1
|
(4)
|
(4)
|
(39)
|
(31)
|
5
|
(3)
|
(2)
|
27
|
23
|
(14)
|
(13)
|
(9)
|
(17)
|
(9)
|
11
|
(9)
|
(22)
|
(20)
|
(20)
|
(24)
|
(12)
|
(2)
|
(18)
|
|
| Net Change in Cash |
(77)
N/A
|
(70)
+10%
|
68
N/A
|
92
+35%
|
(1)
N/A
|
(101)
-14 314%
|
(153)
-52%
|
(50)
+67%
|
100
N/A
|
(1)
N/A
|
(81)
-6 608%
|
14
N/A
|
101
+616%
|
9
-91%
|
61
+572%
|
(60)
N/A
|
(245)
-308%
|
(2)
+99%
|
305
N/A
|
223
-27%
|
47
-79%
|
(78)
N/A
|
(82)
-5%
|
(6)
+92%
|
22
N/A
|
25
+16%
|
(2)
N/A
|
(52)
-3 353%
|
(85)
-65%
|
(41)
+52%
|
8
N/A
|
3
-63%
|
44
+1 332%
|
85
+91%
|
123
+44%
|
(11)
N/A
|
(98)
-772%
|
(14)
+86%
|
10
N/A
|
5
-49%
|
89
+1 612%
|
173
+94%
|
158
-9%
|
(46)
N/A
|
(135)
-196%
|
(93)
+31%
|
(49)
+47%
|
16
N/A
|
(109)
N/A
|
(19)
+83%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
20
N/A
|
(10)
N/A
|
30
N/A
|
105
+245%
|
21
-80%
|
59
+188%
|
54
-9%
|
146
+171%
|
117
-20%
|
51
-57%
|
60
+19%
|
86
+43%
|
94
+9%
|
43
-54%
|
35
-19%
|
39
+13%
|
(28)
N/A
|
8
N/A
|
180
+2 274%
|
252
+40%
|
195
-23%
|
100
-49%
|
53
-47%
|
57
+7%
|
103
+81%
|
113
+9%
|
87
-23%
|
79
-9%
|
47
-41%
|
72
+55%
|
155
+115%
|
186
+20%
|
185
-1%
|
186
+1%
|
146
-21%
|
57
-61%
|
98
+72%
|
146
+48%
|
160
+10%
|
206
+29%
|
308
+49%
|
324
+5%
|
269
-17%
|
115
-57%
|
67
-42%
|
150
+125%
|
109
-27%
|
135
+24%
|
192
+43%
|
277
+44%
|
|