Hochdorf Holding AG
SIX:HOCN
Cash Flow Statement
Cash Flow Statement
Hochdorf Holding AG
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||
| Net Income |
4
|
16
|
12
|
(1)
|
(35)
|
(35)
|
6
|
11
|
16
|
14
|
13
|
20
|
19
|
22
|
41
|
25
|
9
|
(53)
|
(271)
|
(212)
|
(70)
|
(75)
|
3
|
(7)
|
(16)
|
2
|
(10)
|
(151)
|
(179)
|
|
| Depreciation & Amortization |
12
|
13
|
13
|
12
|
12
|
9
|
8
|
7
|
7
|
8
|
10
|
11
|
11
|
11
|
13
|
14
|
14
|
21
|
52
|
46
|
83
|
81
|
18
|
18
|
10
|
10
|
12
|
12
|
11
|
|
| Other Non-Cash Items |
(5)
|
(22)
|
(16)
|
1
|
33
|
34
|
1
|
1
|
(0)
|
(2)
|
(0)
|
2
|
1
|
1
|
1
|
7
|
5
|
45
|
178
|
127
|
(7)
|
(0)
|
(31)
|
(30)
|
(13)
|
(15)
|
(0)
|
140
|
170
|
|
| Cash Taxes 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
|
|
| Cash Interest Paid |
3
|
3
|
3
|
4
|
4
|
4
|
3
|
3
|
2
|
2
|
2
|
1
|
1
|
2
|
5
|
7
|
10
|
14
|
17
|
17
|
10
|
5
|
6
|
4
|
3
|
4
|
4
|
3
|
4
|
|
| Change in Working Capital |
3
|
(8)
|
(12)
|
(2)
|
6
|
6
|
3
|
(1)
|
(2)
|
0
|
(4)
|
(19)
|
(8)
|
(31)
|
(49)
|
(117)
|
(110)
|
(8)
|
26
|
38
|
(17)
|
(10)
|
(8)
|
(4)
|
(1)
|
(9)
|
13
|
12
|
(1)
|
|
| Cash from Operating Activities |
14
N/A
|
(1)
N/A
|
(3)
-86%
|
11
N/A
|
15
+35%
|
14
-7%
|
18
+27%
|
17
-5%
|
21
+19%
|
21
+1%
|
19
-8%
|
14
-28%
|
24
+76%
|
4
-83%
|
6
+49%
|
(71)
N/A
|
(81)
-14%
|
4
N/A
|
(15)
N/A
|
(1)
+90%
|
(11)
-657%
|
(4)
+63%
|
(18)
-333%
|
(22)
-25%
|
(20)
+12%
|
(13)
+32%
|
14
N/A
|
14
+0%
|
0
-99%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||
| Capital Expenditures |
(19)
|
(12)
|
(7)
|
(6)
|
(9)
|
(8)
|
(4)
|
(6)
|
(18)
|
(25)
|
(23)
|
(23)
|
(43)
|
(63)
|
(89)
|
(78)
|
(36)
|
(21)
|
(9)
|
(6)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(3)
|
(7)
|
(7)
|
(7)
|
|
| Other Items |
1
|
21
|
17
|
0
|
1
|
1
|
(0)
|
(4)
|
(14)
|
(10)
|
0
|
1
|
(15)
|
(15)
|
(1)
|
(33)
|
(32)
|
1
|
41
|
60
|
32
|
13
|
83
|
83
|
0
|
0
|
1
|
1
|
12
|
|
| Cash from Investing Activities |
(18)
N/A
|
9
N/A
|
11
+17%
|
(6)
N/A
|
(8)
-30%
|
(8)
+7%
|
(4)
+44%
|
(10)
-139%
|
(32)
-212%
|
(35)
-8%
|
(23)
+35%
|
(23)
-1%
|
(58)
-152%
|
(78)
-34%
|
(90)
-16%
|
(111)
-23%
|
(67)
+39%
|
(20)
+70%
|
32
N/A
|
54
+70%
|
29
-47%
|
9
-70%
|
79
+811%
|
80
+1%
|
(2)
N/A
|
(2)
-17%
|
(6)
-160%
|
(6)
+7%
|
6
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(1)
|
(1)
|
(2)
|
(1)
|
0
|
(1)
|
1
|
2
|
22
|
33
|
41
|
29
|
(1)
|
(3)
|
(5)
|
2
|
2
|
(1)
|
(1)
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
3
|
28
|
33
|
(2)
|
(1)
|
0
|
(0)
|
(1)
|
(12)
|
(14)
|
(34)
|
(11)
|
65
|
95
|
(29)
|
52
|
129
|
20
|
(9)
|
(44)
|
(15)
|
8
|
(43)
|
(43)
|
10
|
7
|
(0)
|
(7)
|
(0)
|
|
| Cash Paid for Dividends |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(3)
|
(3)
|
(3)
|
(5)
|
(5)
|
(8)
|
(6)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(3)
|
119
|
117
|
(10)
|
(14)
|
(17)
|
(17)
|
(10)
|
(5)
|
(6)
|
(4)
|
(3)
|
(4)
|
(4)
|
(3)
|
(4)
|
|
| Cash from Financing Activities |
(3)
N/A
|
22
N/A
|
26
+20%
|
(11)
N/A
|
(8)
+31%
|
(11)
-42%
|
(8)
+23%
|
(4)
+56%
|
5
N/A
|
13
+169%
|
1
-92%
|
12
+1 082%
|
58
+393%
|
84
+44%
|
80
-4%
|
165
+106%
|
116
-30%
|
6
-95%
|
(27)
N/A
|
(54)
-101%
|
(25)
+54%
|
(5)
+79%
|
(49)
-860%
|
(47)
+5%
|
7
N/A
|
3
-55%
|
(3)
N/A
|
(10)
-192%
|
(4)
+56%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
1
|
(1)
|
(2)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Change in Cash |
(7)
N/A
|
29
N/A
|
33
+16%
|
(6)
N/A
|
(0)
+92%
|
(4)
-730%
|
6
N/A
|
3
-48%
|
(8)
N/A
|
(1)
+91%
|
(3)
-379%
|
1
N/A
|
25
+3 426%
|
10
-59%
|
(4)
N/A
|
(17)
-339%
|
(33)
-96%
|
(10)
+69%
|
(10)
+0%
|
(1)
+89%
|
(8)
-599%
|
(1)
+86%
|
12
N/A
|
12
-3%
|
(14)
N/A
|
(12)
+12%
|
4
N/A
|
(2)
N/A
|
1
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||
| Free Cash Flow |
(5)
N/A
|
(14)
-195%
|
(9)
+31%
|
5
N/A
|
7
+31%
|
6
-11%
|
14
+140%
|
11
-22%
|
2
-79%
|
(4)
N/A
|
(4)
+4%
|
(10)
-145%
|
(19)
-95%
|
(59)
-209%
|
(83)
-42%
|
(149)
-79%
|
(117)
+22%
|
(17)
+86%
|
(24)
-46%
|
(7)
+70%
|
(15)
-108%
|
(8)
+46%
|
(22)
-172%
|
(25)
-14%
|
(22)
+15%
|
(16)
+26%
|
7
N/A
|
7
+4%
|
(7)
N/A
|
|