Home24 SE
XETRA:H24
Cash Flow Statement
Cash Flow Statement
Home24 SE
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||
Net Income |
(50)
|
(52)
|
(59)
|
(65)
|
(73)
|
(83)
|
(84)
|
(82)
|
(68)
|
(55)
|
(35)
|
(20)
|
(16)
|
(13)
|
(19)
|
(29)
|
(35)
|
(42)
|
(51)
|
(54)
|
(50)
|
(49)
|
|
Depreciation & Amortization |
13
|
15
|
17
|
17
|
18
|
20
|
24
|
29
|
32
|
31
|
28
|
25
|
23
|
23
|
24
|
26
|
27
|
30
|
38
|
45
|
56
|
62
|
|
Other Non-Cash Items |
12
|
13
|
14
|
13
|
10
|
9
|
7
|
6
|
4
|
3
|
2
|
2
|
4
|
4
|
5
|
8
|
9
|
9
|
7
|
4
|
5
|
6
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
4
|
4
|
4
|
4
|
0
|
0
|
0
|
1
|
1
|
|
Change in Working Capital |
(2)
|
9
|
9
|
(3)
|
(3)
|
(10)
|
(15)
|
(1)
|
(6)
|
5
|
17
|
18
|
22
|
7
|
(38)
|
(71)
|
(64)
|
(74)
|
(24)
|
7
|
13
|
21
|
|
Cash from Operating Activities |
(27)
N/A
|
(15)
+46%
|
(20)
-37%
|
(39)
-93%
|
(48)
-23%
|
(64)
-34%
|
(68)
-5%
|
(48)
+29%
|
(39)
+19%
|
(17)
+57%
|
12
N/A
|
25
+108%
|
32
+29%
|
20
-38%
|
(28)
N/A
|
(66)
-134%
|
(63)
+5%
|
(77)
-22%
|
(30)
+61%
|
2
N/A
|
24
+1 043%
|
40
+66%
|
|
Investing Cash Flow | |||||||||||||||||||||||
Capital Expenditures |
(14)
|
(16)
|
(15)
|
(18)
|
(20)
|
(22)
|
(25)
|
(24)
|
(22)
|
(17)
|
(14)
|
(10)
|
(11)
|
(11)
|
(12)
|
(17)
|
(21)
|
(24)
|
(26)
|
(24)
|
(21)
|
(17)
|
|
Other Items |
1
|
0
|
(2)
|
(2)
|
(4)
|
(4)
|
(2)
|
(2)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
1
|
(2)
|
(29)
|
(28)
|
(29)
|
(26)
|
|
Cash from Investing Activities |
(14)
N/A
|
(16)
-17%
|
(16)
-1%
|
(19)
-20%
|
(24)
-24%
|
(25)
-6%
|
(27)
-7%
|
(26)
+3%
|
(22)
+17%
|
(17)
+21%
|
(14)
+20%
|
(10)
+26%
|
(11)
-12%
|
(12)
-4%
|
(13)
-8%
|
(17)
-34%
|
(20)
-18%
|
(27)
-33%
|
(55)
-109%
|
(52)
+6%
|
(49)
+5%
|
(43)
+13%
|
|
Financing Cash Flow | |||||||||||||||||||||||
Net Issuance of Common Stock |
25
|
25
|
153
|
172
|
167
|
167
|
19
|
(0)
|
(0)
|
0
|
0
|
0
|
46
|
167
|
167
|
70
|
24
|
(97)
|
(97)
|
0
|
0
|
0
|
|
Net Issuance of Debt |
2
|
(2)
|
(3)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(2)
|
(2)
|
(2)
|
(10)
|
(6)
|
(17)
|
(18)
|
(13)
|
(23)
|
(13)
|
(20)
|
(23)
|
(33)
|
(45)
|
|
Cash Paid for Dividends |
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
10
|
10
|
107
|
109
|
97
|
97
|
(0)
|
23
|
23
|
|
Cash from Financing Activities |
27
N/A
|
23
-15%
|
149
+559%
|
166
+12%
|
161
-3%
|
160
0%
|
13
-92%
|
(6)
N/A
|
(2)
+67%
|
(1)
+26%
|
(2)
-21%
|
(10)
-459%
|
37
N/A
|
159
+326%
|
158
-1%
|
164
+3%
|
110
-33%
|
(13)
N/A
|
(20)
-58%
|
(24)
-18%
|
(11)
+55%
|
(23)
-115%
|
|
Change in Cash | |||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(5)
|
5
|
1
|
1
|
12
|
1
|
7
|
4
|
(2)
|
|
Net Change in Cash |
(14)
N/A
|
(8)
+43%
|
113
N/A
|
108
-4%
|
89
-18%
|
71
-21%
|
(82)
N/A
|
(80)
+2%
|
(63)
+21%
|
(36)
+43%
|
(4)
+89%
|
5
N/A
|
58
+1 123%
|
162
+182%
|
122
-25%
|
82
-33%
|
28
-66%
|
(104)
N/A
|
(104)
+0%
|
(67)
+36%
|
(32)
+53%
|
(27)
+14%
|
|
Free Cash Flow | |||||||||||||||||||||||
Free Cash Flow |
(41)
N/A
|
(31)
+25%
|
(35)
-12%
|
(56)
-63%
|
(68)
-20%
|
(86)
-27%
|
(93)
-8%
|
(73)
+22%
|
(61)
+16%
|
(34)
+44%
|
(2)
+95%
|
15
N/A
|
21
+44%
|
9
-60%
|
(41)
N/A
|
(83)
-103%
|
(84)
-1%
|
(101)
-21%
|
(57)
+44%
|
(22)
+62%
|
3
N/A
|
23
+571%
|