H&R GmbH & Co KgaA
XETRA:2HRA
Cash Flow Statement
Cash Flow Statement
H&R GmbH & Co KgaA
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 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
(14)
|
(12)
|
(13)
|
(4)
|
(16)
|
(10)
|
5
|
16
|
27
|
36
|
36
|
36
|
39
|
37
|
34
|
35
|
30
|
28
|
23
|
17
|
22
|
18
|
18
|
6
|
0
|
(9)
|
(24)
|
(19)
|
(8)
|
4
|
38
|
55
|
53
|
52
|
51
|
46
|
45
|
37
|
18
|
14
|
11
|
|
Depreciation & Amortization |
37
|
36
|
36
|
23
|
26
|
27
|
30
|
31
|
37
|
37
|
37
|
38
|
37
|
38
|
40
|
40
|
43
|
42
|
42
|
42
|
34
|
37
|
39
|
42
|
45
|
47
|
49
|
49
|
58
|
58
|
59
|
60
|
52
|
53
|
52
|
53
|
55
|
56
|
57
|
58
|
62
|
|
Other Non-Cash Items |
5
|
6
|
4
|
10
|
15
|
14
|
19
|
17
|
13
|
19
|
20
|
31
|
33
|
33
|
26
|
19
|
15
|
14
|
16
|
18
|
17
|
16
|
14
|
10
|
5
|
4
|
4
|
3
|
3
|
6
|
17
|
25
|
36
|
39
|
29
|
29
|
22
|
18
|
22
|
18
|
18
|
|
Cash Taxes Paid |
(2)
|
1
|
2
|
6
|
7
|
8
|
6
|
3
|
3
|
4
|
7
|
8
|
8
|
8
|
13
|
14
|
18
|
19
|
14
|
14
|
10
|
9
|
7
|
6
|
7
|
3
|
1
|
1
|
8
|
12
|
13
|
12
|
5
|
4
|
12
|
13
|
14
|
14
|
6
|
6
|
7
|
|
Cash Interest Paid |
12
|
11
|
10
|
12
|
11
|
10
|
11
|
14
|
12
|
13
|
12
|
8
|
11
|
12
|
11
|
11
|
9
|
7
|
7
|
8
|
8
|
7
|
6
|
6
|
4
|
6
|
7
|
7
|
7
|
7
|
6
|
6
|
6
|
5
|
5
|
5
|
6
|
6
|
7
|
8
|
8
|
|
Change in Working Capital |
61
|
(16)
|
(3)
|
(32)
|
(26)
|
(5)
|
(1)
|
(21)
|
(20)
|
(8)
|
(12)
|
(16)
|
(34)
|
(57)
|
(64)
|
(40)
|
(42)
|
(41)
|
(55)
|
(65)
|
(50)
|
(1)
|
19
|
26
|
46
|
14
|
55
|
36
|
7
|
(15)
|
(92)
|
(112)
|
(103)
|
(107)
|
(98)
|
(113)
|
(85)
|
(19)
|
(0)
|
59
|
28
|
|
Cash from Operating Activities |
89
N/A
|
14
-85%
|
24
+77%
|
(3)
N/A
|
(0)
+89%
|
26
N/A
|
52
+98%
|
42
-18%
|
56
+33%
|
84
+48%
|
81
-4%
|
90
+11%
|
75
-16%
|
51
-33%
|
36
-29%
|
53
+47%
|
46
-13%
|
44
-6%
|
26
-41%
|
11
-58%
|
23
+116%
|
70
+199%
|
90
+29%
|
85
-5%
|
96
+13%
|
55
-42%
|
84
+52%
|
69
-18%
|
60
-13%
|
53
-12%
|
22
-59%
|
29
+31%
|
37
+30%
|
37
-2%
|
35
-4%
|
15
-56%
|
38
+148%
|
91
+140%
|
96
+5%
|
149
+55%
|
119
-20%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(16)
|
(12)
|
(15)
|
(16)
|
(20)
|
(23)
|
(23)
|
(25)
|
(33)
|
(34)
|
(38)
|
(45)
|
(40)
|
(43)
|
(45)
|
(47)
|
(57)
|
(61)
|
(63)
|
(66)
|
(71)
|
(75)
|
(75)
|
(72)
|
(75)
|
(82)
|
(71)
|
(59)
|
(38)
|
(22)
|
(38)
|
(45)
|
(49)
|
(54)
|
(51)
|
(61)
|
(70)
|
(73)
|
(75)
|
(65)
|
(58)
|
|
Other Items |
0
|
0
|
0
|
0
|
9
|
10
|
10
|
13
|
5
|
3
|
2
|
2
|
1
|
1
|
1
|
(1)
|
(1)
|
1
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
1
|
(0)
|
(2)
|
(2)
|
(2)
|
1
|
1
|
|
Cash from Investing Activities |
(16)
N/A
|
(12)
+24%
|
(15)
-22%
|
(16)
-5%
|
(10)
+36%
|
(13)
-30%
|
(12)
+7%
|
(11)
+7%
|
(28)
-146%
|
(31)
-11%
|
(36)
-15%
|
(43)
-21%
|
(39)
+10%
|
(42)
-9%
|
(44)
-4%
|
(48)
-10%
|
(58)
-20%
|
(60)
-4%
|
(61)
0%
|
(64)
-6%
|
(70)
-9%
|
(74)
-5%
|
(75)
-2%
|
(72)
+4%
|
(75)
-4%
|
(82)
-9%
|
(71)
+14%
|
(59)
+17%
|
(38)
+35%
|
(21)
+44%
|
(38)
-78%
|
(47)
-23%
|
(49)
-4%
|
(54)
-11%
|
(50)
+7%
|
(61)
-22%
|
(72)
-18%
|
(76)
-4%
|
(77)
-2%
|
(64)
+17%
|
(56)
+13%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
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 Issuance of Debt |
(50)
|
(20)
|
(23)
|
(17)
|
(6)
|
(11)
|
(11)
|
(10)
|
(53)
|
(58)
|
(67)
|
(76)
|
(59)
|
(41)
|
(22)
|
(17)
|
15
|
25
|
39
|
63
|
40
|
29
|
(6)
|
2
|
25
|
19
|
19
|
(15)
|
(58)
|
(24)
|
(19)
|
(8)
|
2
|
(9)
|
11
|
38
|
42
|
(5)
|
(5)
|
(57)
|
(43)
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
(7)
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
|
Other |
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
(49)
N/A
|
(19)
+61%
|
(23)
-17%
|
(17)
+25%
|
(0)
+98%
|
(6)
-2 308%
|
(6)
+1%
|
(5)
+20%
|
(52)
-983%
|
(58)
-10%
|
(66)
-14%
|
(75)
-14%
|
(59)
+22%
|
(41)
+31%
|
(21)
+47%
|
(16)
+24%
|
15
N/A
|
25
+62%
|
32
+29%
|
57
+77%
|
33
-41%
|
22
-33%
|
(6)
N/A
|
2
N/A
|
25
+1 399%
|
20
-22%
|
19
-4%
|
(15)
N/A
|
(58)
-285%
|
(24)
+58%
|
(19)
+23%
|
(8)
+56%
|
2
N/A
|
(9)
N/A
|
11
N/A
|
38
+257%
|
42
+9%
|
(5)
N/A
|
(9)
-93%
|
(61)
-561%
|
(47)
+23%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(4)
|
(4)
|
(2)
|
1
|
3
|
10
|
6
|
1
|
2
|
(7)
|
(3)
|
1
|
1
|
3
|
(1)
|
(1)
|
(2)
|
(3)
|
(0)
|
1
|
1
|
2
|
2
|
3
|
2
|
(2)
|
(1)
|
(4)
|
(4)
|
0
|
(2)
|
1
|
3
|
2
|
3
|
4
|
0
|
(2)
|
(4)
|
(4)
|
(2)
|
|
Net Change in Cash |
20
N/A
|
(22)
N/A
|
(15)
+31%
|
(35)
-129%
|
(8)
+77%
|
17
N/A
|
40
+134%
|
27
-33%
|
(22)
N/A
|
(12)
+44%
|
(24)
-95%
|
(28)
-15%
|
(21)
+23%
|
(29)
-37%
|
(30)
-2%
|
(13)
+56%
|
1
N/A
|
5
+460%
|
(3)
N/A
|
4
N/A
|
(12)
N/A
|
21
N/A
|
11
-48%
|
17
+62%
|
48
+178%
|
(9)
N/A
|
32
N/A
|
(9)
N/A
|
(40)
-355%
|
8
N/A
|
(36)
N/A
|
(25)
+30%
|
(6)
+76%
|
(24)
-301%
|
(1)
+94%
|
(4)
-206%
|
7
N/A
|
9
+31%
|
6
-37%
|
20
+241%
|
13
-32%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
73
N/A
|
1
-98%
|
9
+635%
|
(19)
N/A
|
(20)
-4%
|
3
N/A
|
29
+741%
|
18
-39%
|
24
+34%
|
50
+109%
|
43
-14%
|
45
+6%
|
36
-21%
|
8
-78%
|
(9)
N/A
|
6
N/A
|
(11)
N/A
|
(18)
-57%
|
(37)
-111%
|
(56)
-50%
|
(48)
+14%
|
(5)
+89%
|
15
N/A
|
13
-14%
|
21
+61%
|
(27)
N/A
|
13
N/A
|
11
-21%
|
22
+107%
|
32
+44%
|
(16)
N/A
|
(16)
-2%
|
(12)
+29%
|
(17)
-51%
|
(16)
+9%
|
(46)
-185%
|
(32)
+30%
|
18
N/A
|
21
+14%
|
83
+301%
|
61
-26%
|