Eisen und Huettenwerke AG
XBER:EIS
Cash Flow Statement
Cash Flow Statement
Eisen und Huettenwerke AG
| Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||
| Net Income |
15
|
16
|
41
|
41
|
22
|
22
|
16
|
16
|
18
|
18
|
22
|
22
|
9
|
9
|
10
|
10
|
7
|
7
|
6
|
6
|
7
|
8
|
8
|
9
|
11
|
11
|
8
|
8
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Deffered Taxes |
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
|
(0)
|
(1)
|
(19)
|
(19)
|
(23)
|
(23)
|
(10)
|
(9)
|
(12)
|
(11)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(11)
|
(12)
|
(9)
|
(9)
|
|
| 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
|
|
| Change in Working Capital |
24
|
6
|
(25)
|
(5)
|
19
|
4
|
7
|
2
|
(0)
|
(12)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
2
|
0
|
0
|
0
|
(2)
|
(0)
|
0
|
|
| Cash from Operating Activities |
40
N/A
|
22
-45%
|
16
-26%
|
36
+126%
|
41
+13%
|
26
-37%
|
22
-13%
|
17
-25%
|
(1)
N/A
|
(13)
-966%
|
(1)
+90%
|
(1)
-4%
|
(1)
-6%
|
(1)
+6%
|
(1)
+23%
|
(1)
-4%
|
(1)
+3%
|
(0)
+52%
|
(0)
+28%
|
(1)
-161%
|
(1)
-22%
|
1
N/A
|
(1)
N/A
|
(1)
+22%
|
(0)
+20%
|
(3)
-458%
|
(1)
+49%
|
(1)
+22%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
(30)
|
(30)
|
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 Items |
0
|
0
|
0
|
0
|
0
|
0
|
15
|
(3)
|
14
|
26
|
14
|
16
|
16
|
50
|
49
|
11
|
14
|
11
|
7
|
11
|
12
|
6
|
8
|
9
|
8
|
13
|
12
|
10
|
|
| Cash from Investing Activities |
0
N/A
|
0
N/A
|
(30)
N/A
|
(30)
N/A
|
0
N/A
|
0
N/A
|
15
N/A
|
(3)
N/A
|
14
N/A
|
26
+79%
|
14
-44%
|
16
+13%
|
16
+0%
|
50
+205%
|
49
-1%
|
11
-77%
|
14
+27%
|
11
-25%
|
7
-30%
|
11
+55%
|
12
+2%
|
6
-45%
|
8
+23%
|
9
+9%
|
8
-1%
|
13
+58%
|
12
-10%
|
10
-17%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||
| Cash Paid for Dividends |
(35)
|
(26)
|
(26)
|
(26)
|
(26)
|
(18)
|
(18)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(43)
|
(43)
|
(9)
|
(12)
|
(9)
|
(6)
|
(9)
|
(9)
|
(6)
|
(6)
|
(7)
|
(7)
|
(9)
|
(9)
|
(8)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(6)
|
(6)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
(35)
N/A
|
(26)
+25%
|
(26)
N/A
|
(26)
N/A
|
(26)
N/A
|
(18)
+33%
|
(18)
N/A
|
(13)
+25%
|
(13)
N/A
|
(13)
N/A
|
(13)
N/A
|
(15)
-13%
|
(15)
N/A
|
(48)
-224%
|
(48)
N/A
|
(10)
+79%
|
(13)
-30%
|
(10)
+23%
|
(7)
+30%
|
(11)
-50%
|
(11)
N/A
|
(7)
+33%
|
(7)
+0%
|
(8)
-12%
|
(8)
0%
|
(11)
-33%
|
(11)
N/A
|
(9)
+17%
|
|
| Change in Cash | |||||||||||||||||||||||||||||
| Net Change in Cash |
5
N/A
|
(5)
N/A
|
(40)
-766%
|
(20)
+50%
|
15
N/A
|
8
-44%
|
20
+145%
|
1
-95%
|
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
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||
| Free Cash Flow |
40
N/A
|
22
-45%
|
(14)
N/A
|
6
N/A
|
41
+562%
|
26
-37%
|
22
-13%
|
17
-25%
|
(1)
N/A
|
(13)
-966%
|
(1)
+90%
|
(1)
-4%
|
(1)
-6%
|
(1)
+6%
|
(1)
+23%
|
(1)
-4%
|
(1)
+3%
|
(0)
+52%
|
(0)
+28%
|
(1)
-161%
|
(1)
-22%
|
1
N/A
|
(1)
N/A
|
(1)
+22%
|
(0)
+20%
|
(3)
-458%
|
(1)
+49%
|
(1)
+22%
|
|