Carl Zeiss Meditec AG
XETRA:AFX
Cash Flow Statement
Cash Flow Statement
Carl Zeiss Meditec AG
| Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | 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 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
3
|
6
|
4
|
4
|
7
|
8
|
10
|
11
|
13
|
13
|
14
|
15
|
20
|
22
|
26
|
29
|
30
|
34
|
37
|
41
|
50
|
51
|
55
|
56
|
56
|
58
|
56
|
54
|
55
|
54
|
54
|
55
|
60
|
62
|
70
|
76
|
72
|
76
|
79
|
76
|
76
|
84
|
81
|
91
|
98
|
94
|
95
|
88
|
79
|
77
|
67
|
73
|
66
|
63
|
82
|
80
|
100
|
0
|
114
|
0
|
136
|
0
|
192
|
0
|
126
|
185
|
161
|
167
|
123
|
160
|
29
|
(16)
|
(30)
|
180
|
157
|
142
|
|
| Depreciation & Amortization |
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
5
|
6
|
6
|
7
|
9
|
10
|
11
|
12
|
11
|
11
|
11
|
12
|
12
|
11
|
12
|
12
|
13
|
14
|
14
|
15
|
16
|
17
|
17
|
17
|
21
|
22
|
23
|
22
|
19
|
18
|
19
|
19
|
18
|
18
|
16
|
17
|
19
|
18
|
20
|
19
|
18
|
19
|
18
|
19
|
19
|
19
|
19
|
19
|
20
|
0
|
22
|
0
|
24
|
0
|
37
|
0
|
31
|
54
|
48
|
53
|
60
|
63
|
3
|
4
|
1
|
133
|
154
|
126
|
|
| Change in Deffered Taxes |
2
|
2
|
2
|
1
|
(2)
|
(2)
|
(2)
|
(1)
|
1
|
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
|
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 |
(2)
|
5
|
7
|
11
|
14
|
8
|
7
|
2
|
(1)
|
3
|
7
|
7
|
16
|
20
|
19
|
25
|
18
|
20
|
21
|
22
|
29
|
27
|
26
|
25
|
15
|
18
|
19
|
20
|
24
|
24
|
25
|
26
|
26
|
28
|
30
|
32
|
32
|
32
|
34
|
33
|
44
|
49
|
48
|
53
|
50
|
48
|
49
|
46
|
36
|
35
|
29
|
31
|
18
|
20
|
27
|
25
|
80
|
0
|
78
|
0
|
47
|
0
|
75
|
0
|
55
|
87
|
76
|
80
|
59
|
67
|
(28)
|
35
|
(19)
|
27
|
30
|
72
|
|
| Cash Taxes Paid |
4
|
3
|
5
|
5
|
4
|
9
|
10
|
12
|
12
|
8
|
7
|
8
|
8
|
11
|
13
|
15
|
12
|
16
|
21
|
23
|
25
|
25
|
29
|
27
|
28
|
29
|
23
|
22
|
22
|
23
|
23
|
28
|
32
|
35
|
34
|
42
|
38
|
36
|
39
|
30
|
37
|
34
|
39
|
39
|
44
|
49
|
52
|
53
|
49
|
44
|
37
|
36
|
44
|
44
|
46
|
45
|
44
|
0
|
53
|
0
|
55
|
0
|
80
|
0
|
48
|
85
|
65
|
72
|
59
|
56
|
21
|
(2)
|
11
|
117
|
95
|
77
|
|
| Cash Interest Paid |
4
|
4
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
0
|
1
|
0
|
2
|
0
|
3
|
0
|
2
|
3
|
2
|
2
|
1
|
1
|
0
|
1
|
1
|
12
|
14
|
22
|
|
| Change in Working Capital |
14
|
12
|
11
|
14
|
4
|
11
|
8
|
8
|
13
|
10
|
5
|
(1)
|
(7)
|
(15)
|
(8)
|
(20)
|
(16)
|
(10)
|
(20)
|
(28)
|
(34)
|
(46)
|
(46)
|
(34)
|
(29)
|
(36)
|
(23)
|
(5)
|
(8)
|
(3)
|
(9)
|
(24)
|
(41)
|
(56)
|
(79)
|
(101)
|
(90)
|
(81)
|
(68)
|
(46)
|
(46)
|
(61)
|
(72)
|
(97)
|
(102)
|
(109)
|
(95)
|
(79)
|
(70)
|
(70)
|
(70)
|
(89)
|
(46)
|
(30)
|
(33)
|
8
|
(89)
|
(62)
|
(129)
|
(35)
|
(170)
|
(172)
|
(152)
|
(89)
|
(25)
|
13
|
(66)
|
(129)
|
(64)
|
(0)
|
(81)
|
(50)
|
60
|
(93)
|
(145)
|
(131)
|
|
| Cash from Operating Activities |
23
N/A
|
30
+33%
|
29
-3%
|
35
+20%
|
28
-20%
|
31
+11%
|
30
-4%
|
26
-12%
|
32
+21%
|
33
+5%
|
32
-2%
|
28
-13%
|
38
+36%
|
38
-1%
|
49
+29%
|
46
-6%
|
43
-7%
|
55
+28%
|
49
-10%
|
47
-5%
|
56
+19%
|
43
-23%
|
47
+9%
|
60
+27%
|
55
-8%
|
54
-2%
|
66
+23%
|
84
+28%
|
87
+4%
|
91
+4%
|
87
-5%
|
74
-15%
|
65
-12%
|
55
-15%
|
45
-19%
|
30
-32%
|
33
+10%
|
45
+35%
|
64
+42%
|
82
+29%
|
92
+12%
|
90
-3%
|
73
-19%
|
63
-13%
|
65
+2%
|
52
-20%
|
69
+33%
|
74
+7%
|
63
-14%
|
60
-5%
|
44
-26%
|
34
-24%
|
57
+68%
|
73
+28%
|
96
+32%
|
132
+38%
|
112
-15%
|
105
-6%
|
85
-19%
|
48
-44%
|
38
-22%
|
36
-6%
|
56
+56%
|
118
+112%
|
187
+59%
|
242
+29%
|
220
-9%
|
171
-22%
|
179
+4%
|
290
+62%
|
(77)
N/A
|
(27)
+66%
|
12
N/A
|
247
+1 891%
|
196
-21%
|
210
+7%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
(8)
|
(7)
|
(7)
|
(8)
|
(12)
|
(13)
|
(14)
|
(14)
|
(12)
|
(16)
|
(15)
|
(13)
|
(12)
|
(12)
|
(12)
|
(12)
|
(9)
|
(6)
|
(9)
|
(15)
|
(17)
|
(15)
|
(13)
|
(8)
|
(10)
|
(11)
|
(12)
|
(13)
|
(15)
|
(18)
|
(20)
|
(20)
|
(16)
|
(17)
|
(17)
|
(19)
|
(23)
|
(28)
|
0
|
(31)
|
0
|
(39)
|
0
|
(53)
|
0
|
(35)
|
(61)
|
(47)
|
(39)
|
(45)
|
(49)
|
(12)
|
(17)
|
(28)
|
(152)
|
(113)
|
(77)
|
|
| Other Items |
3
|
4
|
5
|
6
|
5
|
(2)
|
(0)
|
(2)
|
(3)
|
(23)
|
(96)
|
(103)
|
(104)
|
(79)
|
(7)
|
(1)
|
(19)
|
(24)
|
(24)
|
(23)
|
(12)
|
(19)
|
(20)
|
(19)
|
(12)
|
(10)
|
(12)
|
(14)
|
(14)
|
(5)
|
1
|
3
|
3
|
1
|
(113)
|
(114)
|
(109)
|
(118)
|
(18)
|
(18)
|
(22)
|
(11)
|
(21)
|
(21)
|
(22)
|
(31)
|
(38)
|
(31)
|
(31)
|
(22)
|
(4)
|
(15)
|
(18)
|
90
|
98
|
102
|
105
|
1
|
(6)
|
(34)
|
(17)
|
(22)
|
(6)
|
0
|
6
|
(95)
|
(99)
|
(2)
|
(26)
|
(32)
|
(13)
|
(2)
|
116
|
(260)
|
(330)
|
(14)
|
|
| Cash from Investing Activities |
1
N/A
|
3
+215%
|
3
+11%
|
4
+19%
|
2
-43%
|
(6)
N/A
|
(5)
+14%
|
(5)
-15%
|
(7)
-23%
|
(25)
-279%
|
(99)
-291%
|
(107)
-8%
|
(108)
-1%
|
(84)
+22%
|
(12)
+86%
|
(6)
+46%
|
(26)
-307%
|
(32)
-21%
|
(32)
-3%
|
(31)
+5%
|
(18)
+41%
|
(26)
-40%
|
(28)
-8%
|
(31)
-13%
|
(25)
+20%
|
(24)
+3%
|
(26)
-6%
|
(26)
-1%
|
(31)
-18%
|
(20)
+35%
|
(11)
+42%
|
(10)
+17%
|
(8)
+11%
|
(11)
-30%
|
(125)
-1 040%
|
(123)
+2%
|
(116)
+6%
|
(127)
-10%
|
(33)
+74%
|
(35)
-6%
|
(37)
-7%
|
(25)
+34%
|
(29)
-19%
|
(31)
-6%
|
(32)
-4%
|
(43)
-32%
|
(51)
-20%
|
(46)
+10%
|
(49)
-7%
|
(42)
+15%
|
(24)
+42%
|
(31)
-25%
|
(35)
-15%
|
73
N/A
|
79
+8%
|
79
-1%
|
77
-2%
|
(22)
N/A
|
(38)
-68%
|
(46)
-21%
|
(56)
-23%
|
(61)
-9%
|
(45)
+27%
|
(39)
+14%
|
(29)
+25%
|
(143)
-395%
|
(146)
-2%
|
(42)
+71%
|
(71)
-70%
|
(81)
-14%
|
(26)
+68%
|
(19)
+26%
|
88
N/A
|
(412)
N/A
|
(443)
-7%
|
(91)
+79%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
(0)
|
(0)
|
24
|
0
|
24
|
24
|
(0)
|
0
|
0
|
40
|
40
|
40
|
39
|
(0)
|
(0)
|
177
|
177
|
177
|
175
|
(9)
|
(9)
|
(9)
|
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
|
315
|
0
|
315
|
0
|
315
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(20)
|
(150)
|
(130)
|
0
|
|
| Net Issuance of Debt |
(1)
|
(2)
|
7
|
1
|
(1)
|
2
|
(8)
|
(4)
|
(3)
|
18
|
18
|
20
|
19
|
(7)
|
(4)
|
(7)
|
(5)
|
(6)
|
(6)
|
(4)
|
(3)
|
(11)
|
(12)
|
(12)
|
(13)
|
(2)
|
(2)
|
(2)
|
(2)
|
(10)
|
(10)
|
(10)
|
(10)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(8)
|
(8)
|
(8)
|
(8)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
(4)
|
0
|
(3)
|
0
|
(5)
|
0
|
(4)
|
(10)
|
(14)
|
(14)
|
(16)
|
(17)
|
(1)
|
(2)
|
1
|
377
|
375
|
(23)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
0
|
(17)
|
(11)
|
(11)
|
0
|
(35)
|
(35)
|
(35)
|
0
|
0
|
(15)
|
(15)
|
0
|
(29)
|
(15)
|
(15)
|
0
|
0
|
(45)
|
(45)
|
0
|
(69)
|
(24)
|
(24)
|
0
|
(33)
|
(33)
|
(33)
|
0
|
(37)
|
(37)
|
(37)
|
0
|
(33)
|
(33)
|
(33)
|
0
|
0
|
(31)
|
(31)
|
0
|
0
|
0
|
(38)
|
0
|
0
|
0
|
(49)
|
(98)
|
(49)
|
0
|
(58)
|
0
|
0
|
(98)
|
0
|
(98)
|
(53)
|
(53)
|
|
| Other |
(17)
|
(21)
|
(27)
|
(23)
|
(15)
|
(16)
|
(8)
|
(11)
|
(16)
|
(12)
|
49
|
5
|
10
|
6
|
(58)
|
(4)
|
(9)
|
(15)
|
(5)
|
(16)
|
(26)
|
2
|
0
|
1
|
(2)
|
(15)
|
(28)
|
(32)
|
(36)
|
(27)
|
(29)
|
(24)
|
80
|
83
|
96
|
96
|
6
|
(1)
|
3
|
2
|
(217)
|
(220)
|
(186)
|
(185)
|
7
|
29
|
32
|
19
|
32
|
25
|
13
|
32
|
17
|
(105)
|
(172)
|
(177)
|
(161)
|
(54)
|
(327)
|
(1)
|
(260)
|
(254)
|
27
|
(358)
|
(105)
|
10
|
4
|
(111)
|
(49)
|
(139)
|
103
|
150
|
(81)
|
48
|
67
|
(33)
|
|
| Cash from Financing Activities |
(18)
N/A
|
(23)
-27%
|
(20)
+14%
|
(22)
-12%
|
8
N/A
|
10
+21%
|
8
-17%
|
10
+19%
|
(19)
N/A
|
6
N/A
|
67
+1 038%
|
65
-4%
|
69
+7%
|
39
-44%
|
(24)
N/A
|
(17)
+30%
|
(19)
-17%
|
151
N/A
|
150
-1%
|
146
-2%
|
135
-8%
|
(29)
N/A
|
(56)
-89%
|
(55)
+1%
|
(50)
+10%
|
(55)
-10%
|
(32)
+42%
|
(51)
-61%
|
(52)
-2%
|
(52)
0%
|
(69)
-31%
|
(49)
+29%
|
55
N/A
|
67
+22%
|
94
+40%
|
50
-47%
|
(40)
N/A
|
(47)
-18%
|
(68)
-44%
|
(24)
+65%
|
(243)
-913%
|
(246)
-1%
|
(221)
+10%
|
(226)
-2%
|
(34)
+85%
|
(12)
+64%
|
(13)
-5%
|
(21)
-60%
|
(8)
+63%
|
(15)
-95%
|
(23)
-58%
|
(3)
+86%
|
(19)
-474%
|
(140)
-627%
|
(175)
-25%
|
(210)
-20%
|
(195)
+7%
|
(88)
+55%
|
(47)
+47%
|
(2)
+96%
|
14
N/A
|
20
+37%
|
(14)
N/A
|
(83)
-506%
|
(157)
-89%
|
(97)
+39%
|
(59)
+39%
|
(125)
-113%
|
(123)
+2%
|
(214)
-74%
|
102
N/A
|
49
-52%
|
(100)
N/A
|
176
N/A
|
259
+47%
|
(109)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
3
|
1
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
1
|
1
|
(0)
|
1
|
(0)
|
2
|
2
|
4
|
(1)
|
(3)
|
4
|
5
|
6
|
13
|
3
|
(2)
|
3
|
(4)
|
(1)
|
(1)
|
(1)
|
(0)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
1
|
2
|
0
|
1
|
0
|
(1)
|
0
|
(1)
|
0
|
2
|
2
|
1
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(2)
|
(1)
|
(3)
|
|
| Net Change in Cash |
5
N/A
|
9
+79%
|
11
+25%
|
16
+38%
|
38
+143%
|
33
-12%
|
32
-3%
|
30
-7%
|
5
-84%
|
12
+163%
|
(1)
N/A
|
(15)
-2 616%
|
0
N/A
|
(5)
N/A
|
15
N/A
|
22
+48%
|
(3)
N/A
|
172
N/A
|
164
-4%
|
162
-2%
|
171
+6%
|
(14)
N/A
|
(39)
-173%
|
(30)
+24%
|
(22)
+25%
|
(26)
-16%
|
10
N/A
|
8
-19%
|
5
-42%
|
20
+343%
|
7
-67%
|
17
+160%
|
114
+568%
|
115
+2%
|
12
-90%
|
(46)
N/A
|
(119)
-157%
|
(124)
-5%
|
(32)
+75%
|
37
N/A
|
(185)
N/A
|
(183)
+1%
|
(174)
+5%
|
(198)
-13%
|
(3)
+98%
|
(4)
-29%
|
4
N/A
|
7
+65%
|
4
-34%
|
2
-48%
|
(4)
N/A
|
(1)
+61%
|
2
N/A
|
7
+183%
|
(1)
N/A
|
2
N/A
|
(4)
N/A
|
(5)
-23%
|
3
N/A
|
1
-73%
|
(5)
N/A
|
(5)
-13%
|
(4)
+23%
|
(4)
+6%
|
3
N/A
|
5
+69%
|
16
+244%
|
5
-72%
|
(16)
N/A
|
(7)
+60%
|
(1)
+83%
|
4
N/A
|
0
-97%
|
10
+9 302%
|
11
+16%
|
7
-38%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
21
N/A
|
29
+37%
|
28
-2%
|
33
+19%
|
25
-24%
|
27
+8%
|
26
-6%
|
22
-13%
|
28
+27%
|
30
+8%
|
29
-4%
|
24
-17%
|
34
+41%
|
33
-3%
|
44
+34%
|
40
-9%
|
36
-10%
|
47
+30%
|
41
-13%
|
39
-4%
|
49
+27%
|
37
-26%
|
39
+7%
|
48
+23%
|
42
-13%
|
40
-4%
|
52
+30%
|
72
+37%
|
71
-1%
|
76
+8%
|
74
-3%
|
62
-17%
|
54
-13%
|
44
-18%
|
33
-26%
|
21
-36%
|
27
+29%
|
36
+34%
|
49
+37%
|
66
+33%
|
77
+17%
|
76
-1%
|
65
-15%
|
54
-18%
|
54
+1%
|
40
-26%
|
56
+39%
|
59
+6%
|
45
-24%
|
40
-10%
|
24
-40%
|
18
-25%
|
40
+119%
|
56
+40%
|
77
+38%
|
109
+41%
|
84
-23%
|
105
+25%
|
54
-48%
|
48
-11%
|
(1)
N/A
|
36
N/A
|
3
-91%
|
118
+3 787%
|
152
+29%
|
181
+19%
|
173
-5%
|
132
-24%
|
134
+1%
|
240
+80%
|
(89)
N/A
|
(44)
+51%
|
(15)
+65%
|
95
N/A
|
83
-13%
|
133
+61%
|
|