MKB Nedsense NV
SWB:BFE
Cash Flow Statement
Cash Flow Statement
MKB Nedsense NV
| 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-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 |
6
|
6
|
4
|
3
|
1
|
(1)
|
(13)
|
(14)
|
(2)
|
(3)
|
(7)
|
(4)
|
(1)
|
(1)
|
(3)
|
(4)
|
(2)
|
(1)
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(5)
|
0
|
3
|
(0)
|
(0)
|
(0)
|
1
|
1
|
0
|
0
|
(1)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
|
| Depreciation & Amortization |
2
|
3
|
4
|
5
|
5
|
5
|
5
|
4
|
4
|
5
|
6
|
5
|
3
|
2
|
2
|
3
|
2
|
1
|
0
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
12
|
13
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
1
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
1
|
1
|
2
|
1
|
1
|
(4)
|
(4)
|
(0)
|
(0)
|
0
|
6
|
6
|
(0)
|
(0)
|
1
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
| Cash Taxes Paid |
0
|
1
|
(1)
|
(2)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
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
|
|
| Cash Interest Paid |
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
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 |
(5)
|
(5)
|
(1)
|
0
|
0
|
5
|
1
|
1
|
3
|
2
|
3
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
1
|
(1)
|
(3)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
|
| Cash from Operating Activities |
2
N/A
|
5
+96%
|
7
+63%
|
8
+9%
|
6
-21%
|
9
+38%
|
5
-39%
|
5
-11%
|
5
+14%
|
3
-39%
|
2
-52%
|
1
-42%
|
0
-51%
|
1
+52%
|
1
+99%
|
(1)
N/A
|
(0)
+90%
|
(0)
+67%
|
0
N/A
|
1
+63%
|
1
+63%
|
0
-78%
|
1
+164%
|
0
-62%
|
(2)
N/A
|
(2)
+10%
|
(3)
-96%
|
(3)
-2%
|
(1)
+73%
|
(0)
+94%
|
(0)
-98%
|
7
N/A
|
7
+0%
|
(0)
N/A
|
(0)
+33%
|
(0)
+22%
|
(0)
+24%
|
(0)
-459%
|
(0)
-4%
|
(0)
+80%
|
(0)
+71%
|
(0)
-153%
|
(0)
-40%
|
(0)
-3%
|
(0)
+16%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(6)
|
(7)
|
(6)
|
(5)
|
(4)
|
(5)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(3)
|
(2)
|
(3)
|
(3)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Items |
(8)
|
(10)
|
(3)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
(0)
|
0
|
1
|
7
|
7
|
(1)
|
0
|
1
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
5
|
5
|
0
|
8
|
8
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(12)
N/A
|
(17)
-44%
|
(10)
+41%
|
(8)
+23%
|
(6)
+16%
|
(5)
+27%
|
(3)
+27%
|
(4)
-8%
|
(3)
+5%
|
(4)
-5%
|
(4)
+1%
|
4
N/A
|
4
-1%
|
(3)
N/A
|
(2)
+53%
|
(1)
+51%
|
(2)
-144%
|
(1)
+29%
|
(0)
+90%
|
(3)
-1 750%
|
(2)
+4%
|
(3)
-6%
|
(2)
+8%
|
3
N/A
|
4
+20%
|
(1)
N/A
|
7
N/A
|
8
+6%
|
0
-100%
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
6
|
6
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
4
|
1
|
1
|
1
|
1
|
2
|
(0)
|
1
|
2
|
3
|
0
|
0
|
(1)
|
0
|
(0)
|
(1)
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
2
|
2
|
(1)
|
(1)
|
1
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(3)
|
(2)
|
0
|
0
|
(1)
|
(5)
|
(4)
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
8
N/A
|
8
0%
|
2
-74%
|
2
-7%
|
1
-63%
|
(1)
N/A
|
(2)
-210%
|
(1)
+48%
|
(1)
+48%
|
1
N/A
|
1
-7%
|
(1)
N/A
|
(0)
+77%
|
0
N/A
|
1
+429%
|
2
+3%
|
1
-33%
|
2
+96%
|
(1)
N/A
|
2
N/A
|
3
+108%
|
3
-25%
|
0
N/A
|
0
N/A
|
(2)
N/A
|
(2)
-8%
|
(4)
-120%
|
(4)
+2%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(4)
-3 652%
|
(4)
+4%
|
(0)
+90%
|
(0)
N/A
|
(2)
-464%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(1)
N/A
|
(4)
-203%
|
(1)
+88%
|
2
N/A
|
1
-72%
|
3
+439%
|
(1)
N/A
|
(0)
+59%
|
1
N/A
|
1
-8%
|
(1)
N/A
|
4
N/A
|
4
+2%
|
(2)
N/A
|
1
N/A
|
0
-89%
|
(1)
N/A
|
1
N/A
|
(1)
N/A
|
(0)
+70%
|
2
N/A
|
0
-94%
|
(2)
N/A
|
4
N/A
|
0
-90%
|
(5)
N/A
|
(0)
+92%
|
(0)
+88%
|
(1)
-1 993%
|
0
N/A
|
(0)
N/A
|
3
N/A
|
3
-3%
|
(1)
N/A
|
(0)
+8%
|
(2)
-379%
|
(2)
+1%
|
(0)
+99%
|
(0)
-31%
|
(0)
+9%
|
(0)
+98%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+71%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(2)
-60%
|
1
N/A
|
2
+106%
|
1
-39%
|
4
+341%
|
0
-89%
|
1
+8%
|
2
+281%
|
(1)
N/A
|
(3)
-257%
|
(3)
+3%
|
(3)
-7%
|
(2)
+37%
|
(0)
+73%
|
(3)
-450%
|
(2)
+20%
|
(1)
+30%
|
0
N/A
|
(2)
N/A
|
(1)
+31%
|
(2)
-86%
|
(2)
+23%
|
0
N/A
|
(3)
N/A
|
(3)
+7%
|
(4)
-37%
|
(3)
+14%
|
(1)
+73%
|
(0)
+94%
|
(0)
-98%
|
7
N/A
|
7
+0%
|
(0)
N/A
|
(0)
+33%
|
(0)
+22%
|
(0)
+24%
|
(0)
-459%
|
(0)
-4%
|
(0)
+80%
|
(0)
+71%
|
(0)
-153%
|
(0)
-40%
|
(0)
-3%
|
(0)
+16%
|
|