Buhler Industries Inc
TSX:BUI
Cash Flow Statement
Cash Flow Statement
Buhler Industries Inc
| Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
12
|
9
|
5
|
4
|
(5)
|
(16)
|
(14)
|
(12)
|
(3)
|
4
|
2
|
1
|
1
|
(3)
|
(9)
|
(15)
|
(50)
|
(48)
|
(35)
|
(33)
|
(29)
|
(31)
|
(46)
|
(44)
|
(26)
|
(24)
|
(15)
|
(12)
|
(0)
|
9
|
13
|
10
|
8
|
(1)
|
3
|
18
|
19
|
7
|
1
|
(8)
|
0
|
|
| Depreciation & Amortization |
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
3
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
2
|
|
| Change in Deffered Taxes |
(4)
|
(5)
|
(6)
|
(6)
|
(10)
|
(11)
|
(9)
|
(9)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
2
|
0
|
(0)
|
10
|
5
|
8
|
10
|
19
|
19
|
19
|
19
|
(0)
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
6
|
6
|
6
|
5
|
(0)
|
|
| Other Non-Cash Items |
(5)
|
(2)
|
(4)
|
(2)
|
(1)
|
(1)
|
(6)
|
(9)
|
(10)
|
(13)
|
(7)
|
(5)
|
(3)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(17)
|
(17)
|
(19)
|
(19)
|
(3)
|
(3)
|
0
|
(0)
|
(4)
|
(4)
|
(3)
|
(18)
|
(17)
|
(17)
|
(15)
|
(1)
|
(8)
|
(22)
|
(25)
|
(25)
|
(16)
|
1
|
8
|
|
| Cash Taxes Paid |
11
|
9
|
7
|
6
|
5
|
5
|
2
|
1
|
1
|
1
|
(1)
|
3
|
1
|
2
|
6
|
2
|
3
|
0
|
2
|
1
|
0
|
2
|
2
|
3
|
0
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
6
|
6
|
5
|
6
|
1
|
|
| Cash Interest Paid |
3
|
4
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
5
|
4
|
5
|
6
|
6
|
7
|
8
|
8
|
9
|
9
|
10
|
9
|
9
|
8
|
8
|
7
|
7
|
7
|
6
|
6
|
7
|
5
|
5
|
5
|
6
|
7
|
7
|
7
|
6
|
0
|
9
|
10
|
|
| Change in Working Capital |
(75)
|
(57)
|
(1)
|
30
|
29
|
40
|
31
|
27
|
43
|
50
|
50
|
21
|
(6)
|
(32)
|
(22)
|
(13)
|
12
|
43
|
22
|
13
|
(4)
|
4
|
23
|
31
|
41
|
16
|
15
|
12
|
(25)
|
(20)
|
(12)
|
(13)
|
(15)
|
(8)
|
(1)
|
(15)
|
(7)
|
(11)
|
(16)
|
0
|
12
|
|
| Cash from Operating Activities |
(65)
N/A
|
(49)
+25%
|
(1)
+98%
|
30
N/A
|
18
-39%
|
17
-8%
|
6
-65%
|
2
-69%
|
28
+1 401%
|
40
+42%
|
43
+7%
|
15
-64%
|
(11)
N/A
|
(30)
-180%
|
(29)
+5%
|
(26)
+11%
|
(26)
-3%
|
(1)
+96%
|
(18)
-1 459%
|
(23)
-30%
|
(30)
-30%
|
(23)
+23%
|
(4)
+85%
|
5
N/A
|
19
+262%
|
(4)
N/A
|
0
N/A
|
0
+50%
|
(26)
N/A
|
(27)
-2%
|
(13)
+50%
|
(18)
-33%
|
(20)
-13%
|
(7)
+64%
|
(4)
+47%
|
(16)
-327%
|
(5)
+72%
|
(21)
-361%
|
(23)
-9%
|
0
N/A
|
23
+25 501%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
(4)
|
(3)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(5)
|
(5)
|
(4)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
0
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
|
| Other Items |
1
|
1
|
0
|
0
|
0
|
0
|
5
|
7
|
9
|
12
|
7
|
4
|
4
|
2
|
2
|
3
|
3
|
5
|
18
|
17
|
20
|
18
|
5
|
5
|
1
|
3
|
3
|
3
|
3
|
11
|
12
|
16
|
16
|
7
|
13
|
24
|
25
|
25
|
16
|
1
|
0
|
|
| Cash from Investing Activities |
(4)
N/A
|
(4)
+7%
|
(3)
+12%
|
(3)
+18%
|
(3)
+6%
|
(2)
+14%
|
2
N/A
|
4
+97%
|
6
+58%
|
9
+50%
|
5
-50%
|
2
-47%
|
1
-45%
|
(2)
N/A
|
(2)
-9%
|
(2)
-14%
|
(2)
+21%
|
1
N/A
|
15
+1 629%
|
15
+3%
|
19
+22%
|
17
-9%
|
3
-80%
|
3
0%
|
(0)
N/A
|
1
N/A
|
2
+34%
|
1
-26%
|
(1)
N/A
|
6
N/A
|
7
+2%
|
11
+64%
|
12
+15%
|
4
-66%
|
11
+166%
|
22
+101%
|
23
+2%
|
23
+2%
|
14
-39%
|
(2)
N/A
|
(3)
-49%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
(6)
|
(4)
|
(4)
|
(2)
|
(5)
|
(5)
|
(6)
|
(6)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
15
|
14
|
13
|
13
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
16
|
|
| Other |
1
|
1
|
2
|
2
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(0)
|
9
|
17
|
16
|
15
|
8
|
(0)
|
2
|
11
|
11
|
11
|
10
|
0
|
7
|
13
|
13
|
15
|
8
|
(1)
|
(2)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
40
|
40
|
40
|
|
| Cash from Financing Activities |
(4)
N/A
|
(3)
+43%
|
(2)
+17%
|
(1)
+59%
|
(5)
-451%
|
(4)
+5%
|
(8)
-86%
|
(8)
+8%
|
(4)
+44%
|
(3)
+28%
|
9
N/A
|
17
+90%
|
16
-7%
|
15
-6%
|
8
-47%
|
0
-98%
|
2
+1 147%
|
12
+400%
|
11
-6%
|
11
+1%
|
10
-7%
|
0
-98%
|
7
+2 835%
|
13
+97%
|
13
-3%
|
30
+135%
|
23
-24%
|
13
-45%
|
12
-6%
|
5
-58%
|
(11)
N/A
|
(9)
+23%
|
(8)
+4%
|
(2)
+75%
|
(3)
-25%
|
(3)
N/A
|
(3)
N/A
|
24
N/A
|
39
+65%
|
39
+1%
|
56
+42%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(2)
|
0
|
(10)
|
(9)
|
(12)
|
(12)
|
0
|
(8)
|
2
|
1
|
(0)
|
6
|
1
|
0
|
1
|
3
|
1
|
3
|
1
|
(0)
|
1
|
(1)
|
1
|
1
|
(1)
|
(3)
|
(5)
|
(5)
|
(0)
|
0
|
3
|
3
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
|
| Net Change in Cash |
(76)
N/A
|
(55)
+27%
|
(17)
+70%
|
18
N/A
|
(1)
N/A
|
(2)
-93%
|
(0)
+87%
|
(10)
-3 350%
|
32
N/A
|
47
+45%
|
56
+20%
|
41
-27%
|
8
-81%
|
(16)
N/A
|
(21)
-28%
|
(25)
-18%
|
(25)
-1%
|
14
N/A
|
9
-36%
|
3
-69%
|
(0)
N/A
|
(8)
-1 535%
|
8
N/A
|
23
+197%
|
31
+34%
|
25
-20%
|
20
-20%
|
9
-54%
|
(15)
N/A
|
(15)
0%
|
(15)
0%
|
(12)
+20%
|
(17)
-38%
|
(6)
+65%
|
4
N/A
|
3
-28%
|
16
+446%
|
26
+66%
|
31
+18%
|
38
+23%
|
76
+101%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(70)
N/A
|
(54)
+23%
|
(5)
+91%
|
27
N/A
|
15
-42%
|
14
-7%
|
3
-77%
|
(2)
N/A
|
25
N/A
|
37
+48%
|
40
+7%
|
13
-67%
|
(14)
N/A
|
(33)
-144%
|
(32)
+4%
|
(30)
+5%
|
(31)
-3%
|
(6)
+82%
|
(22)
-290%
|
(26)
-18%
|
(31)
-22%
|
(24)
+22%
|
(5)
+80%
|
4
N/A
|
18
+330%
|
(5)
N/A
|
(1)
+81%
|
(2)
-50%
|
(30)
-1 878%
|
(32)
-7%
|
(19)
+41%
|
(23)
-22%
|
(24)
-4%
|
(10)
+57%
|
(4)
+63%
|
(18)
-384%
|
(6)
+65%
|
(22)
-247%
|
(24)
-9%
|
(2)
+91%
|
20
N/A
|
|