Aixtron SE
XETRA:AIXA
Cash Flow Statement
Cash Flow Statement
Aixtron SE
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 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
(37)
|
(37)
|
(58)
|
(63)
|
(60)
|
(67)
|
(46)
|
(29)
|
(35)
|
(28)
|
(32)
|
(24)
|
(22)
|
(22)
|
(14)
|
7
|
32
|
47
|
55
|
46
|
42
|
46
|
38
|
32
|
23
|
19
|
22
|
34
|
39
|
44
|
68
|
95
|
105
|
114
|
102
|
100
|
90
|
113
|
134
|
145
|
153
|
|
Depreciation & Amortization |
28
|
29
|
28
|
17
|
16
|
14
|
13
|
10
|
11
|
11
|
12
|
13
|
17
|
21
|
21
|
18
|
13
|
8
|
9
|
10
|
10
|
10
|
10
|
10
|
0
|
8
|
8
|
10
|
12
|
12
|
12
|
10
|
9
|
9
|
9
|
9
|
10
|
10
|
11
|
12
|
12
|
|
Change in Deffered Taxes |
0
|
(1)
|
(1)
|
1
|
1
|
1
|
2
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
(2)
|
(8)
|
(7)
|
(11)
|
(9)
|
(4)
|
(3)
|
0
|
2
|
2
|
1
|
1
|
(3)
|
(8)
|
(12)
|
(12)
|
(10)
|
(6)
|
(5)
|
(10)
|
(9)
|
(8)
|
(7)
|
(2)
|
(7)
|
(9)
|
|
Other Non-Cash Items |
(14)
|
(20)
|
(12)
|
(2)
|
(2)
|
(3)
|
(6)
|
9
|
(5)
|
(5)
|
(1)
|
(21)
|
(3)
|
4
|
5
|
(5)
|
(18)
|
(23)
|
(21)
|
(13)
|
(2)
|
1
|
(1)
|
(2)
|
(3)
|
(4)
|
(30)
|
(58)
|
(111)
|
(50)
|
(86)
|
22
|
76
|
5
|
71
|
4
|
1
|
9
|
12
|
7
|
11
|
|
Cash Taxes Paid |
(1)
|
5
|
(2)
|
6
|
3
|
2
|
0
|
3
|
4
|
4
|
2
|
2
|
1
|
1
|
1
|
2
|
4
|
0
|
9
|
7
|
8
|
8
|
6
|
4
|
4
|
6
|
6
|
6
|
6
|
5
|
6
|
8
|
8
|
20
|
22
|
22
|
25
|
14
|
13
|
12
|
14
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
Change in Working Capital |
11
|
3
|
2
|
14
|
11
|
39
|
34
|
(37)
|
(28)
|
(58)
|
(47)
|
(7)
|
23
|
41
|
42
|
53
|
(5)
|
(7)
|
(13)
|
(20)
|
(24)
|
(30)
|
(33)
|
1
|
30
|
15
|
13
|
(21)
|
1
|
23
|
(26)
|
(51)
|
(67)
|
(75)
|
(41)
|
(67)
|
(77)
|
(194)
|
(220)
|
(204)
|
(228)
|
|
Cash from Operating Activities |
(12)
N/A
|
(26)
-118%
|
(40)
-58%
|
(34)
+16%
|
(34)
-1%
|
(15)
+56%
|
(4)
+75%
|
(46)
-1 134%
|
(55)
-20%
|
(79)
-43%
|
(67)
+15%
|
(38)
+44%
|
16
N/A
|
45
+175%
|
54
+20%
|
70
+30%
|
14
-79%
|
18
+27%
|
19
+4%
|
13
-32%
|
22
+72%
|
23
+4%
|
14
-38%
|
43
+199%
|
59
+39%
|
38
-36%
|
13
-65%
|
(39)
N/A
|
(67)
-71%
|
17
N/A
|
(46)
N/A
|
66
N/A
|
117
+76%
|
49
-58%
|
131
+167%
|
37
-72%
|
15
-59%
|
(69)
N/A
|
(64)
+6%
|
(47)
+27%
|
(60)
-28%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(15)
|
(14)
|
(13)
|
(11)
|
(8)
|
(6)
|
(5)
|
(6)
|
(7)
|
(11)
|
(10)
|
(10)
|
(11)
|
(8)
|
(9)
|
(13)
|
(11)
|
(11)
|
(8)
|
(4)
|
(6)
|
(7)
|
(9)
|
(11)
|
(11)
|
(14)
|
(17)
|
(19)
|
(20)
|
(21)
|
(30)
|
(29)
|
(30)
|
(29)
|
(63)
|
(84)
|
|
Other Items |
(55)
|
(54)
|
(36)
|
(10)
|
25
|
20
|
(4)
|
54
|
48
|
66
|
76
|
49
|
50
|
33
|
19
|
50
|
61
|
58
|
44
|
(7)
|
(27)
|
(27)
|
(12)
|
1
|
1
|
(29)
|
(60)
|
(32)
|
(32)
|
(72)
|
28
|
(80)
|
(80)
|
(8)
|
(78)
|
(19)
|
(34)
|
69
|
69
|
141
|
185
|
|
Cash from Investing Activities |
(67)
N/A
|
(66)
+1%
|
(48)
+27%
|
(23)
+52%
|
12
N/A
|
6
-55%
|
(18)
N/A
|
41
N/A
|
37
-10%
|
59
+59%
|
69
+18%
|
43
-37%
|
44
+2%
|
26
-42%
|
8
-70%
|
41
+422%
|
51
+26%
|
48
-7%
|
35
-26%
|
(16)
N/A
|
(40)
-150%
|
(38)
+5%
|
(23)
+40%
|
(7)
+70%
|
(3)
+56%
|
(36)
-1 094%
|
(66)
-86%
|
(41)
+37%
|
(44)
-5%
|
(83)
-90%
|
13
N/A
|
(97)
N/A
|
(98)
-1%
|
(28)
+71%
|
(99)
-249%
|
(48)
+51%
|
(62)
-29%
|
39
N/A
|
40
+3%
|
78
+95%
|
100
+29%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
101
|
100
|
100
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
4
|
5
|
5
|
3
|
2
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(12)
|
(12)
|
0
|
(34)
|
(34)
|
(34)
|
0
|
(35)
|
(35)
|
(35)
|
0
|
|
Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
10
|
10
|
10
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
|
Cash from Financing Activities |
101
N/A
|
100
-1%
|
100
0%
|
0
-100%
|
0
-48%
|
0
+100%
|
0
-50%
|
(0)
N/A
|
(0)
+31%
|
0
N/A
|
0
+100%
|
0
-14%
|
0
-13%
|
0
-33%
|
0
N/A
|
1
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
10
+768%
|
10
-3%
|
10
-3%
|
10
-3%
|
(1)
N/A
|
(1)
+4%
|
(1)
+5%
|
(1)
+11%
|
(1)
+10%
|
1
N/A
|
(10)
N/A
|
(9)
+10%
|
(9)
+0%
|
(10)
-21%
|
(34)
-223%
|
(35)
-4%
|
(35)
+1%
|
(35)
0%
|
(36)
-3%
|
(35)
+1%
|
(36)
-2%
|
(36)
0%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(3)
|
(1)
|
4
|
6
|
13
|
11
|
4
|
4
|
(5)
|
(4)
|
(3)
|
(2)
|
1
|
(3)
|
(3)
|
(5)
|
(7)
|
(2)
|
(1)
|
2
|
5
|
2
|
2
|
(0)
|
(2)
|
(1)
|
(1)
|
(2)
|
0
|
1
|
2
|
3
|
2
|
3
|
3
|
(0)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
|
Net Change in Cash |
20
N/A
|
7
-63%
|
16
+122%
|
(51)
N/A
|
(9)
+82%
|
1
N/A
|
(18)
N/A
|
(0)
+98%
|
(23)
-8 155%
|
(23)
-2%
|
(0)
+100%
|
4
N/A
|
62
+1 556%
|
68
+11%
|
59
-14%
|
106
+82%
|
60
-43%
|
66
+9%
|
54
-17%
|
10
-82%
|
(3)
N/A
|
(3)
-18%
|
3
N/A
|
35
+1 173%
|
53
+53%
|
(0)
N/A
|
(55)
-17 914%
|
(84)
-51%
|
(110)
-31%
|
(75)
+31%
|
(39)
+48%
|
(36)
+7%
|
10
N/A
|
(10)
N/A
|
1
N/A
|
(46)
N/A
|
(83)
-80%
|
(68)
+18%
|
(62)
+8%
|
(7)
+89%
|
3
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(24)
N/A
|
(38)
-58%
|
(53)
-40%
|
(47)
+11%
|
(47)
+0%
|
(30)
+37%
|
(18)
+39%
|
(59)
-227%
|
(66)
-12%
|
(86)
-31%
|
(73)
+15%
|
(43)
+41%
|
11
N/A
|
38
+256%
|
43
+14%
|
60
+41%
|
4
-93%
|
8
+75%
|
11
+38%
|
4
-65%
|
9
+140%
|
12
+32%
|
3
-75%
|
35
+1 075%
|
55
+58%
|
32
-43%
|
7
-79%
|
(48)
N/A
|
(78)
-61%
|
6
N/A
|
(60)
N/A
|
49
N/A
|
98
+101%
|
29
-70%
|
110
+278%
|
7
-93%
|
(13)
N/A
|
(99)
-643%
|
(94)
+5%
|
(110)
-17%
|
(145)
-32%
|