Bilfinger SE
XETRA:GBF
Cash Flow Statement
Cash Flow Statement
Bilfinger SE
| Dec-2001 | Mar-2002 | Jun-2002 | 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 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
52
|
0
|
0
|
0
|
60
|
0
|
0
|
0
|
50
|
0
|
0
|
0
|
51
|
0
|
0
|
0
|
67
|
0
|
0
|
0
|
92
|
0
|
0
|
0
|
134
|
0
|
0
|
0
|
200
|
0
|
0
|
0
|
143
|
0
|
0
|
0
|
208
|
0
|
0
|
0
|
222
|
101
|
126
|
181
|
277
|
162
|
189
|
193
|
173
|
161
|
132
|
106
|
91
|
89
|
(397)
|
(537)
|
(591)
|
(624)
|
(269)
|
(236)
|
(279)
|
3
|
1
|
6
|
(84)
|
116
|
233
|
115
|
119
|
52
|
76
|
163
|
212
|
383
|
241
|
328
|
257
|
|
| Depreciation & Amortization |
73
|
0
|
0
|
0
|
75
|
0
|
0
|
0
|
90
|
0
|
0
|
0
|
85
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
151
|
0
|
0
|
0
|
168
|
0
|
0
|
0
|
160
|
38
|
77
|
127
|
188
|
179
|
177
|
169
|
193
|
163
|
152
|
141
|
126
|
121
|
134
|
131
|
141
|
134
|
130
|
123
|
109
|
70
|
123
|
112
|
124
|
124
|
108
|
100
|
97
|
99
|
99
|
100
|
104
|
0
|
124
|
0
|
189
|
|
| Change in Deffered Taxes |
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
|
(18)
|
0
|
(39)
|
(44)
|
(18)
|
0
|
(10)
|
58
|
50
|
34
|
51
|
(17)
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
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
|
10
|
0
|
4
|
0
|
4
|
0
|
2
|
0
|
0
|
1
|
0
|
0
|
|
| Other Non-Cash Items |
(68)
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
(108)
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
100
|
0
|
0
|
0
|
83
|
0
|
(4)
|
(10)
|
119
|
(21)
|
(23)
|
(35)
|
101
|
(136)
|
(95)
|
(49)
|
7
|
(183)
|
(163)
|
(147)
|
(162)
|
(69)
|
198
|
147
|
168
|
208
|
(140)
|
(175)
|
(306)
|
(206)
|
(261)
|
(230)
|
(91)
|
(215)
|
(222)
|
(160)
|
(127)
|
(100)
|
233
|
242
|
343
|
274
|
15
|
(16)
|
(86)
|
(103)
|
(179)
|
(105)
|
(31)
|
(8)
|
(44)
|
(86)
|
(67)
|
13
|
11
|
(84)
|
(94)
|
(129)
|
(72)
|
(105)
|
(90)
|
|
| Cash Taxes 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
|
32
|
0
|
0
|
0
|
87
|
0
|
0
|
0
|
74
|
0
|
0
|
0
|
64
|
0
|
0
|
0
|
61
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
63
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
(1)
|
0
|
4
|
0
|
3
|
0
|
17
|
0
|
23
|
27
|
0
|
0
|
0
|
|
| 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
|
15
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
22
|
27
|
36
|
23
|
28
|
28
|
23
|
25
|
28
|
30
|
31
|
37
|
34
|
37
|
26
|
|
| Change in Working Capital |
(23)
|
22
|
(26)
|
100
|
(42)
|
116
|
108
|
44
|
(2)
|
104
|
122
|
153
|
30
|
93
|
1
|
(42)
|
38
|
213
|
304
|
334
|
25
|
229
|
309
|
434
|
67
|
389
|
394
|
343
|
16
|
316
|
248
|
294
|
100
|
490
|
396
|
305
|
(53)
|
687
|
363
|
274
|
(100)
|
(167)
|
99
|
105
|
13
|
(45)
|
23
|
24
|
(157)
|
30
|
78
|
74
|
(24)
|
55
|
47
|
153
|
143
|
173
|
48
|
24
|
(94)
|
62
|
(72)
|
69
|
274
|
(117)
|
(290)
|
(14)
|
(12)
|
(5)
|
(26)
|
(34)
|
37
|
(6)
|
(52)
|
15
|
51
|
|
| Cash from Operating Activities |
34
N/A
|
22
-35%
|
(26)
N/A
|
100
N/A
|
54
-46%
|
116
+115%
|
108
-7%
|
44
-59%
|
30
-32%
|
104
+246%
|
122
+17%
|
153
+25%
|
195
+28%
|
93
-52%
|
1
-99%
|
(42)
N/A
|
204
N/A
|
213
+4%
|
304
+43%
|
334
+10%
|
201
-40%
|
229
+14%
|
305
+33%
|
424
+39%
|
321
-24%
|
378
+18%
|
381
+1%
|
318
-17%
|
317
0%
|
180
-43%
|
153
-15%
|
245
+60%
|
401
+63%
|
308
-23%
|
234
-24%
|
159
-32%
|
161
+2%
|
618
+284%
|
561
-9%
|
421
-25%
|
450
+7%
|
180
-60%
|
162
-10%
|
238
+47%
|
173
-27%
|
91
-48%
|
129
+42%
|
139
+8%
|
117
-16%
|
100
-15%
|
96
-4%
|
143
+49%
|
57
-60%
|
154
+170%
|
74
-52%
|
38
-49%
|
71
+87%
|
9
-87%
|
(92)
N/A
|
(119)
-29%
|
(350)
-194%
|
32
N/A
|
(127)
N/A
|
82
N/A
|
283
+247%
|
114
-60%
|
7
-94%
|
115
+1 616%
|
137
+19%
|
158
+15%
|
160
+1%
|
145
-9%
|
260
+80%
|
330
+27%
|
241
-27%
|
366
+52%
|
353
-4%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(96)
|
0
|
0
|
0
|
(101)
|
0
|
0
|
0
|
(108)
|
0
|
0
|
0
|
(79)
|
0
|
0
|
(42)
|
(106)
|
(60)
|
(87)
|
(71)
|
(137)
|
(137)
|
(151)
|
(166)
|
(204)
|
(101)
|
(115)
|
(129)
|
(237)
|
(199)
|
(173)
|
(136)
|
(162)
|
(112)
|
(112)
|
(119)
|
(141)
|
(116)
|
(117)
|
(121)
|
(127)
|
(128)
|
(131)
|
(137)
|
(143)
|
(150)
|
(156)
|
(150)
|
(170)
|
(148)
|
(134)
|
(129)
|
(117)
|
(105)
|
(90)
|
(80)
|
(62)
|
(52)
|
(58)
|
(60)
|
(70)
|
(66)
|
(94)
|
(64)
|
(50)
|
(37)
|
(40)
|
(61)
|
(66)
|
(52)
|
(64)
|
(59)
|
(56)
|
0
|
(63)
|
(112)
|
(92)
|
|
| Other Items |
5
|
142
|
129
|
(4)
|
63
|
(290)
|
(280)
|
417
|
436
|
300
|
347
|
(210)
|
(4)
|
(91)
|
(264)
|
(226)
|
(131)
|
(177)
|
(92)
|
(183)
|
(33)
|
(59)
|
(22)
|
38
|
(34)
|
(52)
|
(136)
|
(372)
|
(240)
|
(434)
|
(396)
|
(166)
|
(336)
|
(341)
|
(371)
|
(374)
|
(184)
|
247
|
324
|
337
|
198
|
(140)
|
(195)
|
(349)
|
(130)
|
(293)
|
(262)
|
(130)
|
(56)
|
72
|
142
|
50
|
(59)
|
(56)
|
(40)
|
93
|
146
|
266
|
208
|
1 013
|
983
|
39
|
(23)
|
271
|
339
|
18
|
439
|
344
|
65
|
208
|
49
|
(159)
|
37
|
(202)
|
175
|
168
|
(32)
|
|
| Cash from Investing Activities |
(91)
N/A
|
142
N/A
|
129
-9%
|
(4)
N/A
|
(38)
-788%
|
(290)
-660%
|
(280)
+3%
|
417
N/A
|
328
-21%
|
300
-9%
|
347
+16%
|
(210)
N/A
|
(83)
+61%
|
(91)
-10%
|
(264)
-191%
|
(268)
-2%
|
(237)
+11%
|
(195)
+18%
|
(137)
+30%
|
(212)
-55%
|
(170)
+20%
|
(196)
-15%
|
(173)
+12%
|
(129)
+25%
|
(238)
-84%
|
(153)
+36%
|
(251)
-64%
|
(501)
-100%
|
(477)
+5%
|
(634)
-33%
|
(570)
+10%
|
(303)
+47%
|
(498)
-65%
|
(453)
+9%
|
(483)
-7%
|
(493)
-2%
|
(325)
+34%
|
131
N/A
|
207
+58%
|
216
+4%
|
71
-67%
|
(268)
N/A
|
(326)
-22%
|
(486)
-49%
|
(272)
+44%
|
(442)
-62%
|
(417)
+6%
|
(279)
+33%
|
(226)
+19%
|
(76)
+66%
|
8
N/A
|
(79)
N/A
|
(176)
-122%
|
(161)
+9%
|
(130)
+19%
|
13
N/A
|
85
+556%
|
215
+154%
|
151
-30%
|
954
+533%
|
914
-4%
|
(27)
N/A
|
(117)
-340%
|
208
N/A
|
289
+39%
|
(19)
N/A
|
400
N/A
|
283
-29%
|
(1)
N/A
|
156
N/A
|
(15)
N/A
|
(218)
-1 390%
|
(19)
+91%
|
0
N/A
|
112
N/A
|
0
N/A
|
61
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(51)
|
(100)
|
(100)
|
(100)
|
0
|
0
|
0
|
260
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(111)
|
(111)
|
0
|
0
|
0
|
0
|
0
|
0
|
(100)
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(24)
|
|
| Net Issuance of Debt |
(3)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(130)
|
0
|
0
|
0
|
(52)
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
(8)
|
0
|
5
|
18
|
(23)
|
0
|
32
|
259
|
251
|
256
|
363
|
40
|
(10)
|
(34)
|
(9)
|
28
|
(6)
|
8
|
(145)
|
(188)
|
(93)
|
(91)
|
(88)
|
(16)
|
487
|
480
|
479
|
339
|
(155)
|
(161)
|
(166)
|
(29)
|
(31)
|
(28)
|
65
|
21
|
(13)
|
(10)
|
(102)
|
(40)
|
(3)
|
3
|
353
|
(174)
|
(551)
|
(52)
|
(50)
|
(159)
|
(167)
|
(61)
|
123
|
122
|
(308)
|
(324)
|
(320)
|
(336)
|
(72)
|
|
| Cash Paid for Dividends |
(15)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
(48)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
(37)
|
0
|
(46)
|
(46)
|
(47)
|
0
|
(67)
|
(64)
|
(64)
|
0
|
(72)
|
(75)
|
(71)
|
0
|
(88)
|
(88)
|
(88)
|
0
|
(110)
|
(110)
|
(110)
|
0
|
(150)
|
(150)
|
(150)
|
0
|
(132)
|
(132)
|
(132)
|
0
|
(132)
|
(132)
|
(132)
|
0
|
(88)
|
(88)
|
(88)
|
0
|
(0)
|
0
|
0
|
(42)
|
(82)
|
(40)
|
(5)
|
(5)
|
(77)
|
(77)
|
(194)
|
(194)
|
(49)
|
(49)
|
(68)
|
(73)
|
(68)
|
0
|
(89)
|
|
| Other |
0
|
(14)
|
(165)
|
(181)
|
0
|
(51)
|
20
|
2
|
(66)
|
(252)
|
(248)
|
(206)
|
0
|
(88)
|
(68)
|
(60)
|
(17)
|
(41)
|
(37)
|
(27)
|
(35)
|
(82)
|
0
|
0
|
0
|
(70)
|
0
|
0
|
(4)
|
0
|
(2)
|
(1)
|
(4)
|
(2)
|
(3)
|
(6)
|
(4)
|
(8)
|
(7)
|
(5)
|
(9)
|
0
|
(2)
|
(3)
|
(2)
|
(2)
|
(5)
|
(11)
|
(10)
|
(3)
|
7
|
13
|
8
|
9
|
8
|
11
|
15
|
11
|
5
|
1
|
(5)
|
(17)
|
(26)
|
(30)
|
(38)
|
(26)
|
(31)
|
(32)
|
(27)
|
(28)
|
(29)
|
(33)
|
(38)
|
(39)
|
(40)
|
(44)
|
(35)
|
|
| Cash from Financing Activities |
(18)
N/A
|
(14)
+22%
|
(165)
-1 094%
|
(181)
-10%
|
(46)
+75%
|
(51)
-11%
|
20
N/A
|
2
-92%
|
(230)
N/A
|
(252)
-10%
|
(248)
+2%
|
(206)
+17%
|
(100)
+52%
|
(88)
+12%
|
(68)
+23%
|
(60)
+12%
|
(49)
+18%
|
(41)
+16%
|
(37)
+10%
|
(27)
+27%
|
(80)
-197%
|
(82)
-3%
|
(84)
-2%
|
(79)
+6%
|
(70)
+12%
|
(117)
-68%
|
(177)
-52%
|
54
N/A
|
83
+56%
|
139
+67%
|
289
+108%
|
(36)
N/A
|
176
N/A
|
155
-12%
|
162
+5%
|
196
+21%
|
(97)
N/A
|
(88)
+9%
|
(261)
-196%
|
(302)
-16%
|
(211)
+30%
|
(204)
+3%
|
(239)
-17%
|
(168)
+30%
|
335
N/A
|
328
-2%
|
342
+4%
|
197
-42%
|
(296)
N/A
|
(295)
+0%
|
(290)
+2%
|
(147)
+49%
|
(154)
-5%
|
(150)
+3%
|
(14)
+91%
|
(56)
-298%
|
(86)
-53%
|
(87)
-1%
|
(97)
-12%
|
(39)
+60%
|
(8)
+79%
|
(168)
-1 968%
|
133
N/A
|
(244)
N/A
|
(594)
-144%
|
(82)
+86%
|
(158)
-92%
|
(267)
-69%
|
(389)
-46%
|
(383)
+1%
|
(55)
+86%
|
41
N/A
|
(414)
N/A
|
(437)
-6%
|
(428)
+2%
|
(460)
-7%
|
(221)
+52%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
18
|
0
|
0
|
0
|
(20)
|
(23)
|
(17)
|
0
|
9
|
18
|
13
|
5
|
8
|
(1)
|
(5)
|
(13)
|
(13)
|
(8)
|
(0)
|
8
|
15
|
9
|
3
|
2
|
(7)
|
(3)
|
(1)
|
1
|
(1)
|
(0)
|
1
|
(1)
|
(2)
|
1
|
1
|
1
|
(1)
|
(5)
|
(3)
|
2
|
2
|
2
|
1
|
(4)
|
|
| Net Change in Cash |
(75)
N/A
|
150
N/A
|
(62)
N/A
|
(85)
-37%
|
(30)
+65%
|
(225)
-657%
|
(153)
+32%
|
462
N/A
|
128
-72%
|
152
+19%
|
221
+45%
|
(263)
N/A
|
13
N/A
|
(85)
N/A
|
(330)
-289%
|
(369)
-12%
|
(82)
+78%
|
(23)
+72%
|
130
N/A
|
95
-27%
|
(49)
N/A
|
(49)
N/A
|
48
N/A
|
216
+351%
|
13
-94%
|
108
+714%
|
(47)
N/A
|
(130)
-178%
|
(76)
+41%
|
(314)
-314%
|
(127)
+60%
|
(93)
+27%
|
78
N/A
|
27
-65%
|
(88)
N/A
|
(139)
-58%
|
(261)
-88%
|
641
N/A
|
484
-24%
|
318
-34%
|
309
-3%
|
(283)
N/A
|
(385)
-36%
|
(403)
-5%
|
241
N/A
|
(15)
N/A
|
53
N/A
|
52
-2%
|
(419)
N/A
|
(285)
+32%
|
(195)
+32%
|
(84)
+57%
|
(266)
-218%
|
(143)
+46%
|
(62)
+57%
|
(3)
+96%
|
72
N/A
|
130
+81%
|
(41)
N/A
|
795
N/A
|
557
-30%
|
(163)
N/A
|
(110)
+33%
|
46
N/A
|
(24)
N/A
|
11
N/A
|
249
+2 206%
|
132
-47%
|
(251)
N/A
|
(70)
+72%
|
85
N/A
|
(35)
N/A
|
(171)
-388%
|
0
N/A
|
(73)
N/A
|
0
N/A
|
189
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(62)
N/A
|
22
N/A
|
(26)
N/A
|
100
N/A
|
(47)
N/A
|
116
N/A
|
108
-7%
|
44
-59%
|
(77)
N/A
|
104
N/A
|
122
+17%
|
153
+25%
|
117
-24%
|
93
-20%
|
1
-99%
|
(84)
N/A
|
98
N/A
|
153
+56%
|
217
+42%
|
263
+21%
|
64
-76%
|
91
+42%
|
153
+68%
|
257
+68%
|
117
-55%
|
277
+138%
|
266
-4%
|
189
-29%
|
80
-57%
|
(19)
N/A
|
(20)
-5%
|
109
N/A
|
239
+119%
|
196
-18%
|
122
-38%
|
40
-67%
|
20
-49%
|
502
+2 373%
|
444
-12%
|
300
-32%
|
323
+8%
|
52
-84%
|
31
-41%
|
101
+228%
|
30
-70%
|
(59)
N/A
|
(27)
+54%
|
(11)
+59%
|
(54)
-391%
|
(48)
+10%
|
(38)
+21%
|
14
N/A
|
(60)
N/A
|
49
N/A
|
(16)
N/A
|
(42)
-163%
|
9
N/A
|
(43)
N/A
|
(150)
-251%
|
(179)
-19%
|
(420)
-135%
|
(34)
+92%
|
(221)
-547%
|
18
N/A
|
233
+1 199%
|
77
-67%
|
(33)
N/A
|
54
N/A
|
71
+32%
|
106
+50%
|
96
-10%
|
86
-10%
|
205
+137%
|
330
+61%
|
178
-46%
|
254
+43%
|
261
+3%
|
|