VZ Holding AG
SIX:VZN
Cash Flow Statement
Cash Flow Statement
VZ Holding AG
| 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 |
31
|
34
|
34
|
33
|
38
|
45
|
49
|
51
|
51
|
50
|
54
|
60
|
60
|
63
|
70
|
80
|
84
|
82
|
84
|
88
|
87
|
91
|
98
|
98
|
102
|
110
|
117
|
129
|
143
|
152
|
151
|
161
|
187
|
204
|
219
|
228
|
|
| Depreciation & Amortization |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
4
|
4
|
5
|
5
|
6
|
6
|
6
|
7
|
8
|
8
|
9
|
10
|
14
|
18
|
18
|
18
|
19
|
20
|
21
|
22
|
22
|
23
|
24
|
25
|
26
|
|
| Stock-Based Compensation |
3
|
1
|
2
|
3
|
2
|
3
|
3
|
3
|
3
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
4
|
1
|
5
|
0
|
5
|
9
|
8
|
7
|
6
|
3
|
2
|
0
|
|
| Other Non-Cash Items |
4
|
3
|
2
|
2
|
2
|
3
|
4
|
3
|
3
|
2
|
1
|
0
|
(0)
|
1
|
2
|
1
|
0
|
(2)
|
(1)
|
1
|
(4)
|
(1)
|
6
|
10
|
(3)
|
(0)
|
9
|
(12)
|
(21)
|
(41)
|
(27)
|
17
|
51
|
55
|
28
|
12
|
|
| Cash Taxes Paid |
2
|
4
|
11
|
15
|
10
|
13
|
12
|
11
|
11
|
13
|
11
|
11
|
13
|
0
|
16
|
37
|
22
|
11
|
9
|
10
|
11
|
15
|
14
|
22
|
29
|
27
|
20
|
20
|
22
|
26
|
23
|
21
|
(23)
|
(23)
|
30
|
41
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
331
|
203
|
(8)
|
(77)
|
152
|
31
|
(124)
|
(49)
|
68
|
(115)
|
(137)
|
1
|
114
|
(115)
|
161
|
436
|
(25)
|
93
|
191
|
(197)
|
(18)
|
251
|
(67)
|
(70)
|
382
|
626
|
474
|
355
|
204
|
5
|
(461)
|
(483)
|
(95)
|
(67)
|
(18)
|
282
|
|
| Cash from Operating Activities |
367
N/A
|
243
-34%
|
31
-87%
|
(39)
N/A
|
194
N/A
|
81
-58%
|
(69)
N/A
|
8
N/A
|
125
+1 424%
|
(59)
N/A
|
(78)
-32%
|
65
N/A
|
177
+174%
|
(47)
N/A
|
238
N/A
|
523
+120%
|
65
-87%
|
179
+173%
|
281
+57%
|
(100)
N/A
|
74
N/A
|
351
+375%
|
48
-86%
|
53
+12%
|
499
+833%
|
753
+51%
|
619
-18%
|
492
-20%
|
346
-30%
|
137
-60%
|
(315)
N/A
|
(283)
+10%
|
166
N/A
|
216
+30%
|
254
+18%
|
548
+115%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(5)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(8)
|
(7)
|
(8)
|
(10)
|
(11)
|
(10)
|
(11)
|
(10)
|
(66)
|
(70)
|
(14)
|
(13)
|
(11)
|
(14)
|
(18)
|
(19)
|
(21)
|
(36)
|
(32)
|
(13)
|
(10)
|
(13)
|
(23)
|
(23)
|
|
| Other Items |
6
|
0
|
(121)
|
(30)
|
(76)
|
(65)
|
(17)
|
(3)
|
2
|
(3)
|
(53)
|
(57)
|
(23)
|
(18)
|
(35)
|
(130)
|
(156)
|
(40)
|
28
|
(30)
|
(48)
|
(20)
|
(47)
|
(39)
|
(38)
|
(106)
|
(154)
|
(169)
|
(110)
|
(60)
|
(95)
|
(83)
|
(21)
|
53
|
26
|
(85)
|
|
| Cash from Investing Activities |
2
N/A
|
(3)
N/A
|
(123)
-3 871%
|
(31)
+75%
|
(77)
-149%
|
(67)
+13%
|
(20)
+71%
|
(7)
+64%
|
(2)
+67%
|
(7)
-204%
|
(57)
-720%
|
(62)
-8%
|
(31)
+51%
|
(26)
+17%
|
(43)
-68%
|
(140)
-228%
|
(167)
-19%
|
(50)
+70%
|
17
N/A
|
(40)
N/A
|
(114)
-185%
|
(90)
+21%
|
(61)
+32%
|
(51)
+15%
|
(49)
+5%
|
(120)
-144%
|
(172)
-44%
|
(189)
-9%
|
(131)
+31%
|
(95)
+27%
|
(128)
-34%
|
(96)
+25%
|
(31)
+68%
|
40
N/A
|
3
-92%
|
(109)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
(2)
|
(4)
|
(6)
|
(6)
|
(5)
|
(4)
|
(1)
|
(2)
|
(7)
|
(2)
|
4
|
7
|
(3)
|
(5)
|
7
|
7
|
4
|
2
|
(10)
|
(12)
|
(9)
|
(11)
|
(13)
|
(14)
|
(14)
|
(13)
|
(7)
|
5
|
(1)
|
(15)
|
(8)
|
5
|
12
|
(6)
|
(15)
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
29
|
46
|
45
|
48
|
31
|
18
|
8
|
(2)
|
(1)
|
10
|
21
|
36
|
89
|
120
|
122
|
67
|
(5)
|
(3)
|
1
|
(15)
|
15
|
61
|
63
|
57
|
110
|
78
|
|
| Cash Paid for Dividends |
(5)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(18)
|
(18)
|
(19)
|
(19)
|
(21)
|
(21)
|
(24)
|
(24)
|
(28)
|
(28)
|
(33)
|
(33)
|
(33)
|
(33)
|
(35)
|
(35)
|
(39)
|
(39)
|
(40)
|
(40)
|
(48)
|
(48)
|
(62)
|
(62)
|
(68)
|
(68)
|
(88)
|
(88)
|
(108)
|
|
| Other |
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)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
(5)
N/A
|
(14)
-180%
|
(16)
-11%
|
(18)
-13%
|
(18)
-2%
|
(18)
+1%
|
(17)
+3%
|
(19)
-8%
|
(19)
-3%
|
(23)
-20%
|
8
N/A
|
30
+288%
|
31
+4%
|
22
-29%
|
3
-88%
|
(3)
N/A
|
(13)
-336%
|
(31)
-144%
|
(33)
-6%
|
(34)
-3%
|
(25)
+26%
|
(8)
+68%
|
43
N/A
|
68
+56%
|
69
+2%
|
13
-81%
|
(58)
N/A
|
(59)
-1%
|
(43)
+27%
|
(79)
-83%
|
(63)
+20%
|
(17)
+74%
|
(1)
+93%
|
(21)
-1 611%
|
15
N/A
|
(46)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
0
|
2
|
1
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
1
|
(3)
|
(8)
|
(3)
|
1
|
(4)
|
(1)
|
2
|
(4)
|
|
| Net Change in Cash |
364
N/A
|
225
-38%
|
(109)
N/A
|
(88)
+19%
|
99
N/A
|
(5)
N/A
|
(106)
-2 264%
|
(18)
+83%
|
103
N/A
|
(89)
N/A
|
(128)
-43%
|
32
N/A
|
177
+450%
|
(51)
N/A
|
198
N/A
|
380
+92%
|
(114)
N/A
|
98
N/A
|
265
+169%
|
(173)
N/A
|
(63)
+64%
|
255
N/A
|
29
-89%
|
68
+135%
|
518
+665%
|
646
+25%
|
388
-40%
|
245
-37%
|
169
-31%
|
(45)
N/A
|
(509)
-1 031%
|
(394)
+23%
|
129
N/A
|
233
+80%
|
274
+17%
|
389
+42%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
362
N/A
|
240
-34%
|
29
-88%
|
(41)
N/A
|
193
N/A
|
79
-59%
|
(72)
N/A
|
4
N/A
|
121
+3 082%
|
(63)
N/A
|
(82)
-30%
|
60
N/A
|
170
+185%
|
(54)
N/A
|
230
N/A
|
513
+123%
|
55
-89%
|
169
+208%
|
270
+60%
|
(110)
N/A
|
8
N/A
|
281
+3 329%
|
34
-88%
|
41
+21%
|
488
+1 098%
|
740
+52%
|
600
-19%
|
473
-21%
|
325
-31%
|
101
-69%
|
(348)
N/A
|
(296)
+15%
|
156
N/A
|
203
+30%
|
232
+14%
|
524
+126%
|
|