Fuchs Petrolub SE
XETRA:FPE3
Cash Flow Statement
Cash Flow Statement
Fuchs Petrolub SE
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 | Sep-2017 | Mar-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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
193
|
203
|
207
|
208
|
213
|
216
|
219
|
220
|
216
|
217
|
220
|
224
|
233
|
237
|
236
|
238
|
244
|
247
|
260
|
267
|
267
|
1
|
21
|
288
|
276
|
333
|
245
|
228
|
224
|
195
|
194
|
221
|
241
|
278
|
277
|
254
|
250
|
247
|
255
|
260
|
266
|
|
Depreciation & Amortization |
27
|
27
|
27
|
27
|
27
|
27
|
28
|
28
|
29
|
29
|
35
|
36
|
38
|
41
|
39
|
42
|
45
|
46
|
47
|
48
|
52
|
1
|
2
|
58
|
62
|
80
|
70
|
79
|
81
|
83
|
84
|
80
|
81
|
82
|
84
|
86
|
88
|
90
|
93
|
94
|
94
|
|
Change in Deffered Taxes |
(1)
|
2
|
(0)
|
0
|
3
|
(2)
|
4
|
4
|
3
|
6
|
1
|
1
|
(0)
|
(1)
|
(2)
|
(4)
|
(5)
|
(3)
|
1
|
3
|
4
|
(1)
|
(1)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
0
|
0
|
(3)
|
(1)
|
0
|
(1)
|
(6)
|
0
|
0
|
0
|
4
|
(6)
|
(6)
|
|
Other Non-Cash Items |
(74)
|
(81)
|
(15)
|
(17)
|
(22)
|
(19)
|
(26)
|
(23)
|
(20)
|
(23)
|
(30)
|
(33)
|
(28)
|
(26)
|
(21)
|
(20)
|
(23)
|
(23)
|
(27)
|
(27)
|
(27)
|
2
|
6
|
(27)
|
(26)
|
(29)
|
(27)
|
(9)
|
(9)
|
(8)
|
(9)
|
(12)
|
(13)
|
(13)
|
(12)
|
(13)
|
(14)
|
(10)
|
(13)
|
(11)
|
(12)
|
|
Change in Working Capital |
(6)
|
(12)
|
(16)
|
(13)
|
(20)
|
(3)
|
(10)
|
(20)
|
(13)
|
(7)
|
29
|
33
|
34
|
27
|
29
|
30
|
34
|
42
|
19
|
21
|
(40)
|
(20)
|
10
|
(48)
|
(33)
|
(60)
|
(14)
|
33
|
15
|
42
|
77
|
72
|
71
|
(15)
|
(106)
|
(158)
|
(177)
|
(179)
|
(248)
|
(209)
|
(169)
|
|
Cash from Operating Activities |
140
N/A
|
138
-1%
|
203
+47%
|
206
+1%
|
201
-2%
|
220
+9%
|
215
-2%
|
209
-3%
|
216
+3%
|
222
+3%
|
255
+15%
|
261
+2%
|
277
+6%
|
278
+0%
|
281
+1%
|
286
+2%
|
296
+3%
|
309
+4%
|
300
-3%
|
313
+4%
|
256
-18%
|
(17)
N/A
|
38
N/A
|
267
+603%
|
275
+3%
|
320
+16%
|
271
-15%
|
329
+21%
|
309
-6%
|
310
+0%
|
343
+11%
|
360
+5%
|
379
+5%
|
331
-13%
|
237
-28%
|
169
-29%
|
147
-13%
|
148
+1%
|
91
-39%
|
128
+41%
|
173
+35%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(54)
|
(60)
|
(71)
|
(63)
|
(72)
|
(75)
|
(73)
|
(65)
|
(54)
|
(45)
|
(53)
|
(54)
|
(54)
|
(58)
|
(50)
|
(56)
|
(66)
|
(73)
|
(93)
|
(93)
|
(106)
|
(4)
|
(7)
|
(121)
|
(137)
|
(179)
|
(151)
|
(154)
|
(151)
|
(136)
|
(140)
|
(122)
|
(106)
|
(96)
|
(78)
|
(80)
|
(76)
|
(72)
|
(77)
|
(69)
|
(78)
|
|
Other Items |
9
|
9
|
9
|
10
|
11
|
7
|
8
|
1
|
(11)
|
(19)
|
(15)
|
(15)
|
(5)
|
(107)
|
(170)
|
(171)
|
(192)
|
(82)
|
(43)
|
(41)
|
(23)
|
(1)
|
14
|
13
|
14
|
4
|
(10)
|
(13)
|
(108)
|
(98)
|
(98)
|
(114)
|
(19)
|
(28)
|
(47)
|
(28)
|
(28)
|
(19)
|
0
|
0
|
(1)
|
|
Cash from Investing Activities |
(45)
N/A
|
(51)
-13%
|
(63)
-23%
|
(53)
+15%
|
(61)
-14%
|
(68)
-12%
|
(65)
+4%
|
(64)
+2%
|
(66)
-2%
|
(65)
+2%
|
(67)
-4%
|
(69)
-2%
|
(59)
+15%
|
(165)
-179%
|
(219)
-33%
|
(228)
-4%
|
(257)
-13%
|
(155)
+40%
|
(136)
+12%
|
(134)
+1%
|
(129)
+4%
|
(5)
+96%
|
7
N/A
|
(108)
N/A
|
(123)
-14%
|
(175)
-42%
|
(161)
+8%
|
(167)
-4%
|
(259)
-55%
|
(234)
+10%
|
(238)
-2%
|
(236)
+1%
|
(125)
+47%
|
(124)
+1%
|
(125)
-1%
|
(108)
+14%
|
(104)
+4%
|
(91)
+13%
|
(77)
+15%
|
(69)
+10%
|
(79)
-14%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
(22)
|
(79)
|
(98)
|
(98)
|
0
|
(19)
|
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
|
(2)
|
(31)
|
(62)
|
(94)
|
|
Net Issuance of Debt |
(8)
|
(12)
|
(5)
|
(6)
|
(8)
|
(0)
|
1
|
6
|
7
|
1
|
8
|
10
|
9
|
18
|
(46)
|
(52)
|
(31)
|
(65)
|
(7)
|
(14)
|
(2)
|
10
|
11
|
3
|
13
|
4
|
(6)
|
(8)
|
(19)
|
72
|
27
|
1
|
9
|
(60)
|
(5)
|
5
|
(7)
|
88
|
124
|
119
|
117
|
|
Cash Paid for Dividends |
(71)
|
(71)
|
(71)
|
(71)
|
(92)
|
(92)
|
(92)
|
(92)
|
(97)
|
(97)
|
(97)
|
(97)
|
(107)
|
(107)
|
(107)
|
(107)
|
(114)
|
(114)
|
(114)
|
(114)
|
(123)
|
0
|
(3)
|
(126)
|
(126)
|
(257)
|
(131)
|
(131)
|
(131)
|
(134)
|
(134)
|
(134)
|
(134)
|
(137)
|
(137)
|
(137)
|
(137)
|
(143)
|
(143)
|
(142)
|
(143)
|
|
Other |
(4)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
0
|
|
Cash from Financing Activities |
(83)
N/A
|
(83)
0%
|
(76)
+9%
|
(78)
-2%
|
(101)
-30%
|
(93)
+8%
|
(114)
-23%
|
(166)
-45%
|
(190)
-15%
|
(196)
-3%
|
(167)
+15%
|
(107)
+36%
|
(98)
+8%
|
(89)
+9%
|
(153)
-72%
|
(158)
-4%
|
(145)
+8%
|
(179)
-23%
|
(121)
+32%
|
(128)
-5%
|
(126)
+1%
|
10
N/A
|
8
-20%
|
(123)
N/A
|
(113)
+8%
|
(253)
-124%
|
(137)
+46%
|
(139)
-1%
|
(150)
-8%
|
(62)
+59%
|
(107)
-73%
|
(134)
-25%
|
(126)
+6%
|
(198)
-57%
|
(143)
+28%
|
(132)
+8%
|
(144)
-9%
|
(57)
+60%
|
(50)
+12%
|
(86)
-72%
|
(121)
-41%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
4
|
3
|
0
|
2
|
(3)
|
(4)
|
(4)
|
(5)
|
(2)
|
3
|
6
|
18
|
14
|
7
|
8
|
(8)
|
(4)
|
(2)
|
(3)
|
1
|
(4)
|
(1)
|
3
|
(2)
|
0
|
(1)
|
0
|
1
|
(4)
|
(3)
|
(3)
|
0
|
7
|
7
|
9
|
8
|
6
|
8
|
9
|
0
|
(1)
|
|
Net Change in Cash |
15
N/A
|
7
-52%
|
65
+774%
|
77
+18%
|
37
-52%
|
55
+50%
|
32
-43%
|
(25)
N/A
|
(41)
-63%
|
(35)
+15%
|
27
N/A
|
104
+285%
|
134
+29%
|
31
-77%
|
(83)
N/A
|
(108)
-30%
|
(111)
-3%
|
(27)
+76%
|
40
N/A
|
52
+31%
|
(3)
N/A
|
(13)
-381%
|
56
N/A
|
34
-39%
|
39
+15%
|
(109)
N/A
|
(27)
+75%
|
24
N/A
|
(104)
N/A
|
11
N/A
|
(5)
N/A
|
(10)
-100%
|
135
N/A
|
16
-88%
|
(22)
N/A
|
(63)
-186%
|
(95)
-51%
|
8
N/A
|
(27)
N/A
|
(27)
N/A
|
(28)
-4%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
86
N/A
|
78
-9%
|
132
+69%
|
142
+8%
|
129
-9%
|
145
+12%
|
142
-2%
|
144
+1%
|
161
+12%
|
177
+10%
|
203
+15%
|
207
+2%
|
224
+8%
|
220
-2%
|
231
+5%
|
230
-1%
|
230
+0%
|
235
+2%
|
207
-12%
|
220
+6%
|
149
-32%
|
(21)
N/A
|
31
N/A
|
146
+371%
|
138
-5%
|
141
+2%
|
120
-15%
|
175
+46%
|
158
-10%
|
174
+10%
|
203
+17%
|
238
+17%
|
273
+15%
|
235
-14%
|
159
-32%
|
89
-44%
|
71
-20%
|
76
+7%
|
14
-82%
|
59
+321%
|
95
+61%
|