Albis Leasing AG
XETRA:ALG
Cash Flow Statement
Cash Flow Statement
Albis Leasing AG
| Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Net Income |
(3)
|
(4)
|
(13)
|
(8)
|
(1)
|
(5)
|
(5)
|
1
|
3
|
2
|
2
|
(0)
|
0
|
(1)
|
(7)
|
2
|
6
|
(1)
|
4
|
5
|
3
|
4
|
4
|
3
|
4
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
1
|
4
|
5
|
4
|
6
|
6
|
|
| Depreciation & Amortization |
25
|
27
|
18
|
22
|
29
|
18
|
8
|
8
|
6
|
5
|
16
|
16
|
7
|
8
|
25
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
|
| Other Non-Cash Items |
(29)
|
(27)
|
(26)
|
(20)
|
(60)
|
(52)
|
(42)
|
(39)
|
(19)
|
(16)
|
(4)
|
(8)
|
6
|
(1)
|
25
|
22
|
(10)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(0)
|
(1)
|
(0)
|
0
|
(1)
|
0
|
1
|
1
|
(0)
|
(0)
|
2
|
(0)
|
(1)
|
(0)
|
(0)
|
|
| Cash Taxes Paid |
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
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
|
0
|
|
| Cash Interest Paid |
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
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
181
|
37
|
(22)
|
319
|
(1 012)
|
(126)
|
963
|
59
|
(25)
|
(20)
|
123
|
101
|
9
|
13
|
2
|
(28)
|
(2)
|
31
|
(76)
|
(86)
|
8
|
11
|
4
|
(2)
|
(15)
|
(41)
|
(40)
|
(13)
|
(2)
|
(1)
|
(11)
|
(15)
|
(3)
|
4
|
11
|
6
|
(4)
|
(5)
|
|
| Cash from Operating Activities |
175
N/A
|
33
-81%
|
(42)
N/A
|
314
N/A
|
(1 044)
N/A
|
(166)
+84%
|
925
N/A
|
29
-97%
|
(35)
N/A
|
(29)
+16%
|
138
N/A
|
109
-21%
|
23
-79%
|
20
-14%
|
45
+127%
|
16
-64%
|
(5)
N/A
|
28
N/A
|
(74)
N/A
|
(82)
-11%
|
12
N/A
|
15
+30%
|
7
-53%
|
1
-86%
|
(12)
N/A
|
(38)
-218%
|
(37)
+3%
|
(10)
+73%
|
1
N/A
|
3
+165%
|
(7)
N/A
|
(13)
-83%
|
(0)
+97%
|
11
N/A
|
17
+56%
|
11
-39%
|
4
-63%
|
2
-43%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(120)
|
(56)
|
(125)
|
(87)
|
(6)
|
(9)
|
(8)
|
(12)
|
(14)
|
(9)
|
(14)
|
(15)
|
(8)
|
(5)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(2)
|
(3)
|
(0)
|
0
|
(0)
|
(8)
|
(9)
|
(2)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
76
|
(39)
|
118
|
122
|
82
|
79
|
9
|
0
|
0
|
0
|
(6)
|
0
|
6
|
0
|
0
|
3
|
3
|
0
|
1
|
1
|
0
|
0
|
3
|
3
|
1
|
1
|
0
|
1
|
0
|
(0)
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(44)
N/A
|
(94)
-114%
|
(7)
+93%
|
34
N/A
|
76
+123%
|
70
-8%
|
1
-99%
|
(12)
N/A
|
(14)
-22%
|
(9)
+35%
|
(20)
-115%
|
(20)
-1%
|
(2)
+92%
|
1
N/A
|
(0)
N/A
|
3
N/A
|
2
-11%
|
(0)
N/A
|
1
N/A
|
1
+9%
|
(2)
N/A
|
(3)
-27%
|
3
N/A
|
4
+26%
|
1
-82%
|
(7)
N/A
|
(8)
-14%
|
(1)
+86%
|
(0)
+73%
|
(0)
+59%
|
0
N/A
|
0
+128%
|
0
+5%
|
1
+53%
|
0
-56%
|
0
-56%
|
0
+47%
|
0
-62%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
13
|
26
|
13
|
(41)
|
2
|
47
|
10
|
1
|
1
|
(1)
|
4
|
(15)
|
0
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(132)
|
103
|
4
|
(346)
|
917
|
(19)
|
(987)
|
(42)
|
33
|
18
|
(127)
|
(93)
|
(21)
|
(15)
|
(7)
|
24
|
10
|
(23)
|
89
|
98
|
(25)
|
(21)
|
9
|
(1)
|
(4)
|
33
|
51
|
16
|
(7)
|
(7)
|
9
|
20
|
8
|
(19)
|
(24)
|
(5)
|
(7)
|
(9)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
|
| Other |
(6)
|
0
|
7
|
0
|
31
|
0
|
1
|
0
|
1
|
0
|
(15)
|
0
|
(11)
|
0
|
(41)
|
(42)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(5)
|
(5)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
(126)
N/A
|
72
N/A
|
24
-66%
|
(381)
N/A
|
950
N/A
|
59
-94%
|
(976)
N/A
|
(33)
+97%
|
35
N/A
|
19
-46%
|
(139)
N/A
|
(108)
+22%
|
(31)
+71%
|
(23)
+28%
|
(48)
-112%
|
(18)
+63%
|
9
N/A
|
(23)
N/A
|
88
N/A
|
97
+10%
|
(25)
N/A
|
(21)
+17%
|
7
N/A
|
(3)
N/A
|
(6)
-97%
|
31
N/A
|
45
+47%
|
9
-79%
|
(1)
N/A
|
0
N/A
|
8
+9 526%
|
18
+141%
|
7
-63%
|
(20)
N/A
|
(24)
-21%
|
(6)
+77%
|
(9)
-56%
|
(11)
-28%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(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
|
|
| Net Change in Cash |
5
N/A
|
11
+125%
|
(25)
N/A
|
(33)
-33%
|
(17)
+46%
|
(37)
-111%
|
(50)
-37%
|
(16)
+69%
|
(14)
+10%
|
(20)
-37%
|
(24)
-21%
|
(19)
+21%
|
(10)
+47%
|
(2)
+80%
|
(3)
-65%
|
1
N/A
|
6
+340%
|
5
-22%
|
16
+231%
|
16
+1%
|
(15)
N/A
|
(8)
+47%
|
17
N/A
|
1
-91%
|
(17)
N/A
|
(15)
+16%
|
(0)
+98%
|
(2)
-475%
|
(0)
+88%
|
3
N/A
|
1
-73%
|
6
+675%
|
7
+17%
|
(8)
N/A
|
(6)
+20%
|
5
N/A
|
(5)
N/A
|
(9)
-93%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
55
N/A
|
(23)
N/A
|
(167)
-626%
|
227
N/A
|
(1 050)
N/A
|
(175)
+83%
|
917
N/A
|
18
-98%
|
(49)
N/A
|
(38)
+21%
|
123
N/A
|
94
-23%
|
15
-84%
|
14
-5%
|
45
+210%
|
16
-64%
|
(6)
N/A
|
28
N/A
|
(74)
N/A
|
(82)
-11%
|
9
N/A
|
12
+32%
|
7
-44%
|
1
-82%
|
(12)
N/A
|
(46)
-277%
|
(46)
+1%
|
(12)
+74%
|
0
N/A
|
3
+572%
|
(7)
N/A
|
(12)
-77%
|
(0)
+96%
|
11
N/A
|
17
+57%
|
11
-39%
|
4
-63%
|
2
-46%
|
|