Bumech SA
WSE:BMC
Cash Flow Statement
Cash Flow Statement
Bumech SA
| Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | 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 | 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 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
6
|
6
|
4
|
2
|
3
|
5
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
5
|
1
|
1
|
6
|
(1)
|
5
|
4
|
0
|
3
|
2
|
2
|
59
|
57
|
60
|
61
|
9
|
9
|
2
|
2
|
1
|
11
|
2
|
(8)
|
(34)
|
(49)
|
(50)
|
(46)
|
(34)
|
(32)
|
(17)
|
(15)
|
4
|
(11)
|
(6)
|
(0)
|
(2)
|
31
|
67
|
203
|
224
|
368
|
511
|
442
|
444
|
210
|
36
|
(35)
|
(87)
|
(55)
|
(94)
|
(939)
|
(911)
|
(867)
|
(841)
|
|
| Depreciation & Amortization |
1
|
1
|
2
|
2
|
3
|
4
|
4
|
4
|
5
|
6
|
7
|
9
|
10
|
11
|
12
|
13
|
14
|
16
|
18
|
20
|
23
|
19
|
15
|
10
|
5
|
6
|
8
|
9
|
10
|
10
|
10
|
11
|
11
|
11
|
10
|
9
|
9
|
11
|
10
|
10
|
10
|
0
|
0
|
0
|
3
|
6
|
8
|
11
|
15
|
20
|
26
|
57
|
76
|
96
|
108
|
105
|
105
|
101
|
105
|
54
|
52
|
31
|
18
|
49
|
34
|
37
|
32
|
|
| Other Non-Cash Items |
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(53)
|
(53)
|
(52)
|
(52)
|
1
|
2
|
1
|
1
|
0
|
(10)
|
(0)
|
3
|
17
|
27
|
27
|
24
|
14
|
14
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(166)
|
(164)
|
(169)
|
(156)
|
16
|
14
|
(14)
|
(20)
|
(12)
|
(14)
|
22
|
8
|
726
|
723
|
722
|
718
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(1)
|
1
|
1
|
0
|
3
|
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
|
1
|
0
|
0
|
0
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
4
|
4
|
5
|
5
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
6
|
5
|
4
|
3
|
4
|
5
|
5
|
6
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
1
|
(1)
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
(5)
|
(15)
|
(4)
|
2
|
2
|
(5)
|
(21)
|
(22)
|
(27)
|
(21)
|
(3)
|
(10)
|
(14)
|
(4)
|
(3)
|
(0)
|
5
|
11
|
(4)
|
3
|
(2)
|
(6)
|
0
|
(0)
|
(2)
|
7
|
3
|
8
|
16
|
3
|
7
|
7
|
21
|
31
|
32
|
27
|
18
|
21
|
17
|
18
|
11
|
0
|
0
|
0
|
(4)
|
7
|
2
|
(5)
|
(3)
|
(6)
|
(61)
|
(90)
|
(123)
|
(144)
|
(191)
|
(337)
|
(300)
|
(213)
|
(122)
|
119
|
103
|
78
|
120
|
165
|
187
|
136
|
108
|
|
| Cash from Operating Activities |
2
N/A
|
(7)
N/A
|
3
N/A
|
7
+132%
|
9
+34%
|
4
-55%
|
(10)
N/A
|
(10)
+1%
|
(15)
-45%
|
(7)
+51%
|
12
N/A
|
7
-42%
|
5
-23%
|
13
+133%
|
10
-16%
|
13
+21%
|
25
+101%
|
26
+3%
|
18
-31%
|
28
+54%
|
21
-24%
|
15
-29%
|
17
+13%
|
11
-32%
|
8
-27%
|
17
+106%
|
20
+15%
|
26
+29%
|
37
+46%
|
24
-35%
|
20
-18%
|
21
+4%
|
33
+60%
|
43
+29%
|
44
+4%
|
32
-28%
|
10
-70%
|
10
0%
|
4
-60%
|
5
+28%
|
0
-93%
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
3
+120%
|
3
+19%
|
7
+92%
|
11
+65%
|
46
+327%
|
33
-30%
|
5
-86%
|
13
+169%
|
151
+1 102%
|
271
+80%
|
225
-17%
|
263
+17%
|
85
-68%
|
0
-100%
|
126
+101 474%
|
54
-57%
|
76
+42%
|
52
-32%
|
1
-97%
|
33
+2 460%
|
28
-17%
|
17
-39%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(2)
|
(3)
|
(4)
|
(5)
|
(9)
|
(7)
|
(6)
|
(7)
|
(14)
|
(17)
|
(18)
|
(13)
|
(7)
|
(6)
|
(2)
|
(5)
|
(2)
|
0
|
0
|
0
|
(0)
|
(1)
|
(4)
|
(4)
|
(7)
|
(11)
|
(18)
|
(13)
|
(22)
|
(37)
|
(54)
|
(107)
|
(142)
|
(172)
|
(165)
|
(127)
|
(99)
|
(66)
|
(53)
|
(42)
|
(27)
|
(11)
|
(5)
|
|
| Other Items |
(3)
|
(4)
|
(8)
|
(9)
|
(8)
|
(6)
|
(7)
|
(8)
|
(11)
|
(14)
|
(9)
|
(9)
|
(5)
|
(3)
|
(1)
|
1
|
0
|
1
|
7
|
7
|
7
|
7
|
1
|
2
|
4
|
3
|
3
|
5
|
1
|
1
|
1
|
(2)
|
1
|
0
|
1
|
11
|
11
|
11
|
12
|
2
|
3
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
41
|
36
|
40
|
42
|
3
|
6
|
(7)
|
(11)
|
(17)
|
(15)
|
(8)
|
(6)
|
(1)
|
(1)
|
3
|
1
|
1
|
1
|
|
| Cash from Investing Activities |
(3)
N/A
|
(4)
-33%
|
(8)
-133%
|
(9)
-8%
|
(8)
+12%
|
(6)
+27%
|
(7)
-25%
|
(8)
-7%
|
(11)
-47%
|
(14)
-19%
|
(9)
+31%
|
(9)
0%
|
(5)
+52%
|
(3)
+26%
|
(2)
+50%
|
(1)
+42%
|
(2)
-97%
|
(2)
+17%
|
4
N/A
|
4
+11%
|
5
+6%
|
4
-5%
|
(2)
N/A
|
(1)
+11%
|
2
N/A
|
0
-95%
|
(1)
N/A
|
0
N/A
|
(8)
N/A
|
(6)
+25%
|
(5)
+14%
|
(9)
-81%
|
(13)
-38%
|
(17)
-28%
|
(17)
-1%
|
(2)
+90%
|
5
N/A
|
5
+16%
|
9
+74%
|
(4)
N/A
|
1
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-117%
|
(3)
-302%
|
(3)
-5%
|
(6)
-137%
|
30
N/A
|
18
-41%
|
27
+53%
|
20
-26%
|
(34)
N/A
|
(48)
-40%
|
(114)
-138%
|
(153)
-34%
|
(189)
-23%
|
(181)
+4%
|
(135)
+25%
|
(104)
+23%
|
(66)
+36%
|
(54)
+18%
|
(39)
+27%
|
(26)
+33%
|
(10)
+61%
|
(5)
+54%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
6
|
0
|
0
|
7
|
0
|
4
|
4
|
8
|
10
|
0
|
6
|
0
|
0
|
0
|
0
|
6
|
6
|
17
|
17
|
11
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
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
|
2
|
0
|
|
| Net Issuance of Debt |
(1)
|
(2)
|
0
|
(3)
|
2
|
7
|
15
|
18
|
11
|
10
|
(4)
|
2
|
4
|
(2)
|
(3)
|
(11)
|
(23)
|
(35)
|
(31)
|
(35)
|
(29)
|
(11)
|
(7)
|
(4)
|
(1)
|
(11)
|
(15)
|
(18)
|
(30)
|
(19)
|
(22)
|
(23)
|
(12)
|
(18)
|
(15)
|
(17)
|
(16)
|
(15)
|
(11)
|
1
|
2
|
0
|
0
|
0
|
(1)
|
(1)
|
1
|
(3)
|
(5)
|
(13)
|
(18)
|
(3)
|
(5)
|
(1)
|
(0)
|
(25)
|
(26)
|
(25)
|
(27)
|
(6)
|
1
|
(1)
|
0
|
(10)
|
(11)
|
(8)
|
(7)
|
|
| 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
|
(6)
|
(4)
|
(5)
|
0
|
(2)
|
(4)
|
(4)
|
0
|
2
|
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
|
(14)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(5)
|
(4)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
4
|
6
|
(5)
|
(4)
|
(11)
|
(12)
|
(5)
|
(5)
|
(4)
|
(5)
|
(1)
|
0
|
0
|
0
|
(0)
|
1
|
(2)
|
(0)
|
(0)
|
(2)
|
1
|
(2)
|
(0)
|
(6)
|
(5)
|
4
|
1
|
7
|
6
|
(3)
|
(3)
|
(6)
|
(3)
|
0
|
0
|
3
|
3
|
|
| Cash from Financing Activities |
4
N/A
|
4
-8%
|
5
+46%
|
3
-46%
|
1
-58%
|
10
+743%
|
17
+67%
|
24
+42%
|
18
-24%
|
12
-33%
|
(2)
N/A
|
(3)
-49%
|
(1)
+66%
|
(8)
-635%
|
(9)
-9%
|
(12)
-31%
|
(24)
-101%
|
(24)
-2%
|
(21)
+14%
|
(31)
-49%
|
(25)
+20%
|
(22)
+11%
|
(16)
+28%
|
(13)
+19%
|
(8)
+41%
|
(14)
-89%
|
(20)
-41%
|
(23)
-14%
|
(34)
-49%
|
(21)
+38%
|
(16)
+24%
|
(15)
+7%
|
(17)
-12%
|
(23)
-36%
|
(24)
-5%
|
(27)
-12%
|
(18)
+33%
|
(17)
+6%
|
(15)
+8%
|
(4)
+76%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(0)
+67%
|
(1)
-351%
|
(3)
-158%
|
(5)
-89%
|
(15)
-180%
|
(17)
-13%
|
(6)
+68%
|
(6)
-3%
|
(7)
-14%
|
(5)
+23%
|
(36)
-619%
|
(25)
+30%
|
(19)
+26%
|
(21)
-13%
|
(37)
-79%
|
(31)
+18%
|
(36)
-16%
|
(32)
+11%
|
(10)
+68%
|
(10)
-1%
|
(3)
+71%
|
(4)
-41%
|
|
| 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)
|
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 |
3
N/A
|
(7)
N/A
|
(0)
+98%
|
1
N/A
|
3
+248%
|
8
+230%
|
(1)
N/A
|
6
N/A
|
(8)
N/A
|
(9)
-9%
|
0
N/A
|
(6)
N/A
|
(0)
+95%
|
1
N/A
|
(0)
N/A
|
(0)
+23%
|
(0)
-118%
|
0
N/A
|
1
+197%
|
1
-1%
|
1
-27%
|
(3)
N/A
|
(1)
+77%
|
(3)
-321%
|
3
N/A
|
3
+20%
|
(1)
N/A
|
3
N/A
|
(5)
N/A
|
(3)
+39%
|
(1)
+59%
|
(3)
-184%
|
4
N/A
|
3
-5%
|
4
+7%
|
4
+0%
|
(4)
N/A
|
(2)
+52%
|
(2)
-26%
|
(2)
-9%
|
1
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2
+729%
|
(0)
N/A
|
1
N/A
|
(1)
N/A
|
61
N/A
|
33
-46%
|
26
-21%
|
27
+3%
|
110
+313%
|
218
+98%
|
75
-66%
|
85
+14%
|
(123)
N/A
|
(201)
-64%
|
(47)
+77%
|
(82)
-74%
|
(26)
+68%
|
(34)
-32%
|
(48)
-41%
|
(3)
+93%
|
15
N/A
|
8
-44%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
2
N/A
|
(7)
N/A
|
3
N/A
|
7
+132%
|
9
+34%
|
4
-55%
|
(10)
N/A
|
(10)
+1%
|
(15)
-45%
|
(7)
+51%
|
12
N/A
|
7
-42%
|
5
-23%
|
12
+132%
|
9
-24%
|
11
+16%
|
23
+112%
|
24
+1%
|
16
-34%
|
26
+66%
|
19
-26%
|
13
-34%
|
14
+10%
|
8
-43%
|
6
-20%
|
14
+123%
|
16
+13%
|
20
+27%
|
28
+37%
|
17
-40%
|
13
-20%
|
14
+0%
|
20
+45%
|
26
+33%
|
26
+0%
|
19
-26%
|
3
-85%
|
4
+24%
|
2
-56%
|
(0)
N/A
|
(2)
-535%
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
2
+128%
|
(1)
N/A
|
3
N/A
|
4
+34%
|
35
+816%
|
14
-59%
|
(9)
N/A
|
(10)
-12%
|
114
N/A
|
217
+91%
|
118
-46%
|
121
+3%
|
(87)
N/A
|
(165)
-89%
|
(1)
+99%
|
(45)
-3 547%
|
10
N/A
|
(1)
N/A
|
(41)
-3 407%
|
6
N/A
|
17
+169%
|
12
-32%
|
|