MorphoSys AG
XETRA:MOR
Cash Flow Statement
Cash Flow Statement
MorphoSys AG
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 |
7
|
(5)
|
(6)
|
(3)
|
37
|
33
|
27
|
15
|
(33)
|
(40)
|
(45)
|
(60)
|
(68)
|
(73)
|
(84)
|
(70)
|
(74)
|
(82)
|
(28)
|
(56)
|
(59)
|
(42)
|
(96)
|
(103)
|
115
|
105
|
64
|
98
|
(139)
|
(103)
|
(150)
|
(514)
|
(596)
|
(851)
|
(861)
|
(151)
|
(73)
|
88
|
91
|
(190)
|
(456)
|
|
Depreciation & Amortization |
5
|
5
|
5
|
4
|
4
|
4
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
6
|
7
|
7
|
7
|
8
|
9
|
9
|
10
|
10
|
10
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
9
|
|
Other Non-Cash Items |
(19)
|
(27)
|
(27)
|
(27)
|
(66)
|
(68)
|
(70)
|
(65)
|
(25)
|
(17)
|
(15)
|
(4)
|
(2)
|
(2)
|
8
|
(3)
|
1
|
10
|
5
|
24
|
22
|
16
|
14
|
(2)
|
16
|
(23)
|
(24)
|
(83)
|
(84)
|
(141)
|
(128)
|
201
|
220
|
479
|
541
|
(174)
|
(254)
|
(408)
|
(439)
|
(126)
|
47
|
|
Cash Taxes Paid |
2
|
3
|
1
|
3
|
3
|
2
|
4
|
3
|
4
|
3
|
2
|
1
|
(0)
|
2
|
1
|
2
|
2
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
65
|
65
|
65
|
63
|
0
|
(0)
|
0
|
2
|
2
|
(1)
|
|
Cash Interest Paid |
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
|
2
|
3
|
3
|
5
|
5
|
5
|
5
|
4
|
5
|
4
|
3
|
2
|
1
|
|
Change in Working Capital |
83
|
106
|
13
|
12
|
21
|
28
|
24
|
23
|
20
|
13
|
9
|
14
|
19
|
12
|
20
|
31
|
14
|
20
|
5
|
(5)
|
3
|
(18)
|
11
|
18
|
14
|
23
|
17
|
12
|
(3)
|
(12)
|
(126)
|
(178)
|
(218)
|
(226)
|
(107)
|
(52)
|
22
|
(17)
|
(7)
|
10
|
102
|
|
Cash from Operating Activities |
76
N/A
|
79
+4%
|
(15)
N/A
|
(14)
+5%
|
(4)
+73%
|
(3)
+16%
|
(15)
-359%
|
(24)
-60%
|
(35)
-49%
|
(41)
-16%
|
(48)
-17%
|
(47)
+2%
|
(47)
0%
|
(59)
-27%
|
(52)
+13%
|
(38)
+26%
|
(55)
-44%
|
(48)
+13%
|
(14)
+71%
|
(33)
-138%
|
(31)
+6%
|
(39)
-26%
|
(66)
-71%
|
(81)
-23%
|
152
N/A
|
113
-26%
|
65
-42%
|
35
-47%
|
(218)
N/A
|
(247)
-13%
|
(394)
-60%
|
(481)
-22%
|
(583)
-21%
|
(588)
-1%
|
(417)
+29%
|
(367)
+12%
|
(294)
+20%
|
(326)
-11%
|
(343)
-5%
|
(296)
+14%
|
(298)
-1%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(6)
|
(4)
|
(20)
|
(20)
|
(24)
|
(24)
|
(10)
|
(9)
|
(4)
|
(4)
|
(2)
|
(3)
|
(3)
|
(3)
|
(14)
|
(13)
|
(13)
|
(13)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(16)
|
(15)
|
(37)
|
(49)
|
(38)
|
(49)
|
(30)
|
(26)
|
(26)
|
(18)
|
(19)
|
(15)
|
(14)
|
(11)
|
(8)
|
(3)
|
(2)
|
|
Other Items |
(185)
|
(200)
|
8
|
(1)
|
11
|
35
|
(19)
|
95
|
143
|
57
|
54
|
(78)
|
(78)
|
(61)
|
7
|
46
|
1
|
(127)
|
(134)
|
(175)
|
(154)
|
41
|
8
|
83
|
(143)
|
(698)
|
(603)
|
(830)
|
(598)
|
200
|
(1 035)
|
(805)
|
(723)
|
(891)
|
308
|
360
|
254
|
175
|
155
|
18
|
49
|
|
Cash from Investing Activities |
(191)
N/A
|
(204)
-7%
|
(12)
+94%
|
(21)
-73%
|
(14)
+36%
|
11
N/A
|
(29)
N/A
|
86
N/A
|
140
+62%
|
54
-62%
|
52
-2%
|
(81)
N/A
|
(81)
0%
|
(64)
+21%
|
(8)
+88%
|
33
N/A
|
(12)
N/A
|
(140)
-1 056%
|
(136)
+3%
|
(178)
-31%
|
(157)
+12%
|
38
N/A
|
4
-90%
|
79
+1 987%
|
(158)
N/A
|
(714)
-350%
|
(640)
+10%
|
(880)
-37%
|
(636)
+28%
|
151
N/A
|
(1 065)
N/A
|
(831)
+22%
|
(749)
+10%
|
(910)
-21%
|
290
N/A
|
345
+19%
|
240
-31%
|
164
-32%
|
147
-10%
|
15
-90%
|
46
+202%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
125
|
130
|
(4)
|
(4)
|
4
|
(4)
|
(4)
|
(5)
|
(8)
|
(2)
|
(2)
|
113
|
115
|
115
|
115
|
0
|
0
|
194
|
0
|
194
|
0
|
(194)
|
0
|
0
|
81
|
81
|
81
|
81
|
0
|
0
|
85
|
85
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
103
|
0
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
0
|
5
|
6
|
8
|
8
|
3
|
3
|
1
|
0
|
(0)
|
1
|
1
|
2
|
2
|
(1)
|
318
|
317
|
317
|
317
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(46)
|
(47)
|
(48)
|
(48)
|
(6)
|
|
Other |
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
0
|
(15)
|
(15)
|
(15)
|
(15)
|
(1)
|
(1)
|
(1)
|
496
|
496
|
497
|
509
|
23
|
41
|
1 245
|
1 241
|
1 244
|
1 229
|
319
|
315
|
299
|
293
|
(1)
|
(11)
|
(5)
|
|
Cash from Financing Activities |
123
N/A
|
128
+4%
|
(4)
N/A
|
(4)
-6%
|
4
N/A
|
(4)
N/A
|
(4)
-3%
|
(4)
-4%
|
(6)
-57%
|
(1)
+83%
|
(1)
-18%
|
110
N/A
|
113
+2%
|
118
+5%
|
118
+1%
|
8
-93%
|
8
+0%
|
182
+2 115%
|
182
+0%
|
179
-1%
|
179
0%
|
(1)
N/A
|
0
N/A
|
0
+27%
|
579
+163 857%
|
579
0%
|
577
0%
|
907
+57%
|
340
-62%
|
358
+5%
|
1 647
+360%
|
1 323
-20%
|
1 326
+0%
|
1 311
-1%
|
315
-76%
|
311
-1%
|
252
-19%
|
246
-3%
|
(49)
N/A
|
43
N/A
|
92
+114%
|
|
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
|
(1)
|
0
|
(1)
|
1
|
4
|
3
|
2
|
1
|
(3)
|
3
|
6
|
9
|
20
|
(11)
|
(15)
|
(19)
|
(25)
|
(6)
|
(1)
|
|
Net Change in Cash |
7
N/A
|
3
-62%
|
(31)
N/A
|
(40)
-27%
|
(14)
+66%
|
4
N/A
|
(47)
N/A
|
59
N/A
|
98
+67%
|
12
-88%
|
3
-71%
|
(17)
N/A
|
(15)
+10%
|
(6)
+64%
|
59
N/A
|
3
-95%
|
(59)
N/A
|
(6)
+89%
|
32
N/A
|
(31)
N/A
|
(9)
+72%
|
(1)
+90%
|
(62)
-6 959%
|
(1)
+98%
|
572
N/A
|
(21)
N/A
|
6
N/A
|
65
+1 034%
|
(511)
N/A
|
264
N/A
|
185
-30%
|
13
-93%
|
(1)
N/A
|
(178)
-24 918%
|
207
N/A
|
279
+35%
|
183
-34%
|
65
-64%
|
(269)
N/A
|
(244)
+9%
|
(160)
+34%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
69
N/A
|
75
+9%
|
(35)
N/A
|
(35)
+1%
|
(28)
+19%
|
(27)
+2%
|
(25)
+10%
|
(32)
-31%
|
(39)
-21%
|
(44)
-14%
|
(50)
-12%
|
(50)
0%
|
(50)
-1%
|
(63)
-26%
|
(66)
-5%
|
(52)
+22%
|
(68)
-32%
|
(61)
+10%
|
(16)
+74%
|
(35)
-126%
|
(33)
+6%
|
(42)
-26%
|
(70)
-69%
|
(85)
-21%
|
137
N/A
|
97
-29%
|
28
-72%
|
(15)
N/A
|
(256)
-1 625%
|
(296)
-16%
|
(424)
-43%
|
(508)
-20%
|
(610)
-20%
|
(606)
+1%
|
(436)
+28%
|
(382)
+12%
|
(309)
+19%
|
(337)
-9%
|
(351)
-4%
|
(299)
+15%
|
(301)
-1%
|