Schweiter Technologies AG
SIX:SWTQ
Cash Flow Statement
Cash Flow Statement
Schweiter Technologies AG
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
18
|
35
|
33
|
21
|
11
|
19
|
33
|
38
|
12
|
(0)
|
(12)
|
(32)
|
(20)
|
14
|
50
|
49
|
48
|
47
|
61
|
55
|
30
|
34
|
45
|
43
|
50
|
62
|
60
|
61
|
77
|
79
|
60
|
61
|
63
|
64
|
104
|
114
|
84
|
66
|
29
|
14
|
28
|
|
Depreciation & Amortization |
5
|
5
|
5
|
5
|
5
|
6
|
5
|
5
|
5
|
5
|
4
|
2
|
4
|
18
|
33
|
33
|
28
|
28
|
28
|
26
|
23
|
22
|
24
|
25
|
26
|
27
|
27
|
28
|
27
|
27
|
29
|
33
|
38
|
38
|
38
|
39
|
40
|
40
|
43
|
43
|
39
|
|
Other Non-Cash Items |
8
|
(1)
|
(2)
|
(11)
|
(2)
|
5
|
(0)
|
(1)
|
41
|
51
|
27
|
19
|
(1)
|
13
|
10
|
0
|
(16)
|
(17)
|
(28)
|
(25)
|
2
|
7
|
7
|
11
|
15
|
17
|
36
|
33
|
5
|
(6)
|
(2)
|
2
|
19
|
22
|
32
|
32
|
17
|
17
|
6
|
4
|
12
|
|
Cash Taxes Paid |
3
|
0
|
3
|
0
|
7
|
0
|
1
|
6
|
7
|
7
|
5
|
1
|
1
|
6
|
8
|
9
|
9
|
6
|
5
|
5
|
10
|
14
|
11
|
11
|
13
|
24
|
27
|
16
|
19
|
22
|
19
|
21
|
16
|
8
|
12
|
31
|
37
|
26
|
14
|
8
|
8
|
|
Cash Interest Paid |
1
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
(0)
|
0
|
1
|
1
|
0
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
3
|
4
|
|
Change in Working Capital |
0
|
(12)
|
2
|
(6)
|
(21)
|
(15)
|
(13)
|
(7)
|
(1)
|
(2)
|
5
|
28
|
27
|
(39)
|
(70)
|
(53)
|
(7)
|
16
|
19
|
8
|
(17)
|
(29)
|
(34)
|
(29)
|
(25)
|
(17)
|
(26)
|
(31)
|
(51)
|
(46)
|
(27)
|
(25)
|
(15)
|
4
|
(16)
|
(54)
|
(59)
|
(70)
|
(30)
|
17
|
(1)
|
|
Cash from Operating Activities |
31
N/A
|
27
-13%
|
38
+43%
|
10
-75%
|
(6)
N/A
|
14
N/A
|
25
+87%
|
35
+38%
|
56
+61%
|
53
-6%
|
24
-55%
|
17
-29%
|
10
-40%
|
5
-46%
|
22
+305%
|
29
+29%
|
54
+87%
|
74
+39%
|
80
+7%
|
64
-20%
|
38
-40%
|
34
-12%
|
43
+29%
|
51
+17%
|
66
+29%
|
89
+35%
|
98
+10%
|
92
-6%
|
58
-36%
|
54
-7%
|
61
+11%
|
72
+18%
|
104
+46%
|
128
+23%
|
158
+23%
|
131
-17%
|
83
-37%
|
53
-36%
|
48
-10%
|
78
+62%
|
78
N/A
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
0
|
0
|
(21)
|
(22)
|
0
|
(1)
|
(5)
|
(6)
|
(5)
|
(4)
|
(5)
|
(3)
|
(2)
|
(11)
|
(22)
|
(24)
|
(16)
|
(13)
|
(18)
|
(17)
|
(30)
|
(39)
|
(36)
|
(34)
|
(25)
|
(29)
|
(31)
|
(27)
|
(26)
|
(24)
|
(23)
|
(24)
|
(27)
|
(33)
|
(37)
|
(35)
|
(43)
|
(48)
|
(51)
|
(45)
|
(32)
|
|
Other Items |
7
|
4
|
(7)
|
14
|
18
|
4
|
5
|
2
|
12
|
12
|
508
|
507
|
(248)
|
(247)
|
10
|
10
|
(1)
|
(9)
|
44
|
52
|
23
|
27
|
2
|
(114)
|
(110)
|
4
|
3
|
102
|
75
|
(25)
|
(93)
|
(92)
|
1
|
(1)
|
(6)
|
(21)
|
(11)
|
(1)
|
(3)
|
(13)
|
(10)
|
|
Cash from Investing Activities |
7
N/A
|
4
-40%
|
(27)
N/A
|
(8)
+73%
|
18
N/A
|
3
-84%
|
(0)
N/A
|
(4)
-1 429%
|
7
N/A
|
9
+21%
|
503
+5 803%
|
503
+0%
|
(250)
N/A
|
(258)
-3%
|
(13)
+95%
|
(14)
-11%
|
(16)
-16%
|
(23)
-39%
|
26
N/A
|
35
+32%
|
(7)
N/A
|
(13)
-75%
|
(34)
-173%
|
(149)
-332%
|
(135)
+9%
|
(25)
+82%
|
(28)
-15%
|
74
N/A
|
49
-34%
|
(48)
N/A
|
(116)
-142%
|
(116)
+0%
|
(26)
+77%
|
(33)
-28%
|
(43)
-29%
|
(55)
-29%
|
(54)
+3%
|
(50)
+7%
|
(54)
-9%
|
(58)
-6%
|
(42)
+26%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
3
|
3
|
(0)
|
0
|
0
|
(3)
|
(19)
|
(26)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(6)
|
(5)
|
0
|
(5)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(36)
|
(34)
|
(8)
|
1
|
(3)
|
1
|
7
|
4
|
5
|
(12)
|
(14)
|
(0)
|
(0)
|
(9)
|
(10)
|
(2)
|
(2)
|
(0)
|
0
|
0
|
(0)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
16
|
(8)
|
(3)
|
(3)
|
(30)
|
(10)
|
29
|
32
|
23
|
11
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(9)
|
(9)
|
(12)
|
(13)
|
(12)
|
(12)
|
(12)
|
(12)
|
0
|
0
|
0
|
0
|
(18)
|
(17)
|
(57)
|
(57)
|
(57)
|
(57)
|
(57)
|
(57)
|
(57)
|
(57)
|
(64)
|
(64)
|
(57)
|
(57)
|
(57)
|
(57)
|
(57)
|
(57)
|
(57)
|
(57)
|
(29)
|
(29)
|
|
Other |
(1)
|
(7)
|
(4)
|
0
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(36)
|
0
|
0
|
(14)
|
(14)
|
(17)
|
(17)
|
(40)
|
(40)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(4)
|
|
Cash from Financing Activities |
(37)
N/A
|
(40)
-10%
|
(12)
+70%
|
6
N/A
|
(8)
N/A
|
(12)
-44%
|
2
N/A
|
(4)
N/A
|
(7)
-57%
|
(44)
-527%
|
(52)
-19%
|
(22)
+58%
|
(49)
-125%
|
(58)
-19%
|
(22)
+61%
|
(16)
+28%
|
(16)
+1%
|
(17)
-8%
|
(18)
-2%
|
(63)
-254%
|
(63)
+0%
|
(59)
+6%
|
(58)
+2%
|
(59)
-2%
|
(59)
0%
|
(59)
0%
|
(59)
-1%
|
(59)
+1%
|
(58)
+1%
|
(65)
-12%
|
(66)
-2%
|
(42)
+37%
|
(68)
-62%
|
(64)
+6%
|
(63)
+2%
|
(90)
-42%
|
(70)
+22%
|
(31)
+56%
|
(28)
+9%
|
(9)
+68%
|
(22)
-149%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
(0)
|
(2)
|
0
|
2
|
(0)
|
(0)
|
1
|
(0)
|
(4)
|
(13)
|
(9)
|
(6)
|
(13)
|
(14)
|
(12)
|
(1)
|
3
|
(1)
|
2
|
1
|
(3)
|
2
|
(6)
|
(8)
|
0
|
(1)
|
(1)
|
4
|
4
|
(3)
|
(3)
|
(2)
|
(5)
|
(4)
|
2
|
0
|
(3)
|
(4)
|
(4)
|
(6)
|
|
Net Change in Cash |
1
N/A
|
(10)
N/A
|
(3)
+68%
|
8
N/A
|
6
-29%
|
4
-27%
|
27
+553%
|
27
+1%
|
56
+106%
|
14
-75%
|
462
+3 174%
|
490
+6%
|
(295)
N/A
|
(323)
-10%
|
(26)
+92%
|
(13)
+49%
|
21
N/A
|
38
+82%
|
87
+131%
|
38
-57%
|
(31)
N/A
|
(41)
-33%
|
(46)
-13%
|
(163)
-252%
|
(135)
+17%
|
6
N/A
|
9
+57%
|
106
+1 100%
|
54
-49%
|
(54)
N/A
|
(125)
-131%
|
(89)
+29%
|
8
N/A
|
25
+230%
|
48
+90%
|
(13)
N/A
|
(41)
-224%
|
(30)
+25%
|
(37)
-23%
|
8
N/A
|
8
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
31
N/A
|
27
-13%
|
17
-34%
|
(13)
N/A
|
(6)
+52%
|
12
N/A
|
20
+62%
|
29
+47%
|
52
+77%
|
49
-4%
|
19
-62%
|
14
-27%
|
8
-44%
|
(5)
N/A
|
(0)
+98%
|
5
N/A
|
38
+659%
|
61
+60%
|
62
+2%
|
47
-25%
|
8
-82%
|
(5)
N/A
|
7
N/A
|
17
+134%
|
41
+148%
|
60
+45%
|
67
+12%
|
65
-3%
|
32
-50%
|
31
-4%
|
38
+23%
|
48
+25%
|
77
+61%
|
95
+24%
|
120
+27%
|
96
-20%
|
40
-58%
|
5
-88%
|
(3)
N/A
|
33
N/A
|
46
+38%
|