MATERNUS-Kliniken-AG
XMUN:MAK
Cash Flow Statement
Cash Flow Statement
MATERNUS-Kliniken-AG
| 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 | 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 |
(5)
|
(6)
|
(7)
|
(7)
|
(4)
|
(5)
|
(5)
|
(6)
|
(35)
|
(35)
|
(36)
|
(35)
|
(6)
|
(5)
|
(6)
|
0
|
16
|
12
|
0
|
0
|
(25)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
5
|
0
|
2
|
4
|
7
|
7
|
5
|
4
|
3
|
3
|
3
|
3
|
(5)
|
(6)
|
(7)
|
(8)
|
(8)
|
(10)
|
(10)
|
(10)
|
28
|
28
|
29
|
28
|
3
|
(1)
|
(3)
|
(6)
|
(13)
|
(13)
|
(8)
|
(5)
|
(2)
|
(5)
|
(13)
|
(18)
|
(13)
|
(5)
|
(10)
|
(10)
|
|
| Depreciation & Amortization |
6
|
6
|
6
|
6
|
8
|
8
|
8
|
8
|
37
|
37
|
37
|
38
|
6
|
7
|
6
|
0
|
6
|
9
|
0
|
0
|
34
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
5
|
1
|
2
|
4
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
5
|
2
|
6
|
9
|
12
|
12
|
12
|
11
|
11
|
11
|
11
|
10
|
10
|
10
|
13
|
12
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(2)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
1
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
2
|
0
|
1
|
1
|
(29)
|
(29)
|
(29)
|
(29)
|
(2)
|
(1)
|
(4)
|
(8)
|
(1)
|
(2)
|
7
|
7
|
7
|
10
|
4
|
3
|
7
|
14
|
11
|
3
|
|
| 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
|
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
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
0
|
0
|
6
|
8
|
0
|
0
|
6
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
5
|
1
|
3
|
4
|
6
|
6
|
6
|
6
|
6
|
6
|
5
|
5
|
4
|
4
|
4
|
4
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
6
|
1
|
2
|
5
|
7
|
8
|
8
|
7
|
6
|
6
|
6
|
6
|
7
|
8
|
8
|
4
|
4
|
|
| Change in Working Capital |
2
|
2
|
(2)
|
(2)
|
1
|
4
|
2
|
1
|
0
|
(1)
|
(1)
|
(0)
|
(2)
|
(3)
|
3
|
6
|
(25)
|
(24)
|
(28)
|
(29)
|
(9)
|
(8)
|
(11)
|
(7)
|
(2)
|
3
|
4
|
(2)
|
(13)
|
(5)
|
(4)
|
(2)
|
(7)
|
4
|
(0)
|
(2)
|
(5)
|
(6)
|
(2)
|
(2)
|
1
|
3
|
1
|
0
|
4
|
1
|
4
|
6
|
3
|
15
|
14
|
15
|
7
|
3
|
(3)
|
(3)
|
(9)
|
3
|
8
|
16
|
18
|
9
|
2
|
9
|
1
|
(5)
|
2
|
4
|
(2)
|
(1)
|
2
|
5
|
|
| Cash from Operating Activities |
3
N/A
|
3
-20%
|
(2)
N/A
|
(3)
-31%
|
5
N/A
|
7
+51%
|
5
-25%
|
3
-53%
|
2
-11%
|
1
-41%
|
0
-81%
|
4
+1 572%
|
(1)
N/A
|
(1)
+2%
|
4
N/A
|
3
-12%
|
(3)
N/A
|
(2)
+36%
|
(5)
-167%
|
(7)
-21%
|
0
N/A
|
0
+60%
|
(1)
N/A
|
2
N/A
|
2
-25%
|
1
-30%
|
1
+23%
|
(4)
N/A
|
(5)
-39%
|
(5)
+6%
|
(4)
+17%
|
(2)
+45%
|
3
N/A
|
5
+63%
|
4
-19%
|
5
+16%
|
2
-63%
|
2
-18%
|
3
+97%
|
3
-8%
|
6
+103%
|
8
+43%
|
5
-34%
|
5
+3%
|
4
-19%
|
1
-87%
|
3
+467%
|
4
+33%
|
3
-26%
|
11
+260%
|
10
-7%
|
12
+14%
|
11
-4%
|
8
-29%
|
2
-70%
|
2
-18%
|
(3)
N/A
|
3
N/A
|
6
+113%
|
11
+74%
|
16
+48%
|
7
-58%
|
12
+82%
|
21
+76%
|
17
-20%
|
11
-39%
|
4
-59%
|
0
-98%
|
3
+3 724%
|
19
+639%
|
15
-19%
|
10
-34%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
0
|
(2)
|
(3)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(5)
|
(3)
|
(3)
|
(3)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(6)
|
(1)
|
(0)
|
|
| Other Items |
8
|
8
|
8
|
8
|
1
|
1
|
1
|
3
|
2
|
2
|
0
|
0
|
3
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
1
|
0
|
(0)
|
2
|
0
|
(0)
|
(1)
|
(2)
|
(0)
|
0
|
(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)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
| Cash from Investing Activities |
6
N/A
|
6
-1%
|
5
-12%
|
4
-12%
|
(1)
N/A
|
(2)
-25%
|
(1)
+58%
|
2
N/A
|
1
-41%
|
1
-22%
|
0
-71%
|
(2)
N/A
|
1
N/A
|
(2)
N/A
|
(2)
-20%
|
(2)
+12%
|
(2)
-6%
|
(2)
+5%
|
(2)
+20%
|
(1)
+16%
|
(1)
+24%
|
(1)
-18%
|
1
N/A
|
(1)
N/A
|
(1)
+9%
|
(1)
+36%
|
(2)
-232%
|
(0)
+82%
|
(0)
-17%
|
(1)
-31%
|
(1)
-49%
|
(1)
-40%
|
(2)
-20%
|
(2)
-28%
|
(2)
+8%
|
(2)
-1%
|
(2)
-1%
|
(2)
+19%
|
(2)
-48%
|
(3)
-17%
|
(3)
-21%
|
(5)
-54%
|
(3)
+34%
|
(3)
+2%
|
(3)
+17%
|
(1)
+76%
|
(2)
-136%
|
(1)
+42%
|
(1)
+32%
|
(1)
-14%
|
(1)
N/A
|
(1)
-1%
|
(1)
+0%
|
(1)
-38%
|
(2)
-131%
|
(2)
-5%
|
(2)
0%
|
(1)
+75%
|
(1)
-64%
|
(1)
+13%
|
(1)
+5%
|
(1)
+19%
|
(1)
-12%
|
(1)
-36%
|
(2)
-101%
|
(2)
-8%
|
(2)
+3%
|
(2)
-1%
|
(4)
-95%
|
(6)
-40%
|
(1)
+81%
|
0
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
4
|
0
|
0
|
2
|
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
|
|
| Net Issuance of Debt |
(9)
|
(9)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(3)
|
(2)
|
(1)
|
0
|
0
|
(1)
|
(5)
|
(6)
|
0
|
(9)
|
(12)
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
8
|
8
|
8
|
(1)
|
(4)
|
(6)
|
(8)
|
12
|
5
|
(16)
|
(7)
|
(7)
|
(7)
|
7
|
7
|
(6)
|
(7)
|
(7)
|
|
| Other |
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
6
|
0
|
4
|
15
|
16
|
16
|
18
|
5
|
2
|
0
|
(1)
|
0
|
0
|
2
|
4
|
0
|
4
|
4
|
4
|
0
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(6)
|
(7)
|
(4)
|
(4)
|
(4)
|
(6)
|
(1)
|
(2)
|
(5)
|
(7)
|
(8)
|
(8)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(4)
|
(4)
|
|
| Cash from Financing Activities |
(10)
N/A
|
(9)
+1%
|
(4)
+62%
|
(4)
-11%
|
(4)
+5%
|
(4)
-17%
|
(5)
-10%
|
(4)
+28%
|
(3)
+25%
|
(1)
+54%
|
(0)
+83%
|
(0)
+65%
|
(1)
-971%
|
1
N/A
|
(3)
N/A
|
(2)
+19%
|
8
N/A
|
7
-8%
|
11
+62%
|
10
-11%
|
(1)
N/A
|
(3)
-368%
|
(5)
-58%
|
(7)
-25%
|
(5)
+21%
|
0
N/A
|
2
+857%
|
4
+84%
|
7
+100%
|
4
-51%
|
4
0%
|
4
-1%
|
(2)
N/A
|
(3)
-34%
|
(3)
N/A
|
(3)
-29%
|
(1)
+61%
|
(1)
+37%
|
(2)
-126%
|
(1)
+32%
|
(2)
-94%
|
(2)
+2%
|
(1)
+49%
|
(2)
-73%
|
(1)
+36%
|
(1)
-10%
|
(2)
-47%
|
(3)
-26%
|
(2)
+12%
|
(8)
-219%
|
(9)
-22%
|
(9)
+5%
|
(6)
+31%
|
(7)
-13%
|
4
N/A
|
2
-54%
|
7
+270%
|
(3)
N/A
|
(9)
-216%
|
(13)
-45%
|
(16)
-23%
|
4
N/A
|
(2)
N/A
|
(22)
-892%
|
(13)
+42%
|
(13)
-3%
|
(13)
+3%
|
0
N/A
|
(0)
N/A
|
(14)
-19 913%
|
(12)
+15%
|
(11)
+3%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(0)
N/A
|
(1)
-219%
|
(1)
+1%
|
(3)
-178%
|
(0)
+84%
|
1
N/A
|
(0)
N/A
|
1
N/A
|
1
-8%
|
1
+54%
|
0
-69%
|
2
+622%
|
(1)
N/A
|
(2)
-79%
|
(1)
+28%
|
(1)
+25%
|
2
N/A
|
3
+30%
|
4
+49%
|
2
-51%
|
(2)
N/A
|
(4)
-166%
|
(6)
-31%
|
(6)
+4%
|
(5)
+17%
|
1
N/A
|
1
+68%
|
(0)
N/A
|
2
N/A
|
(2)
N/A
|
(1)
+28%
|
0
N/A
|
(0)
N/A
|
1
N/A
|
(0)
N/A
|
(0)
-44%
|
(1)
-483%
|
(1)
+38%
|
(1)
-35%
|
(1)
-5%
|
(0)
+92%
|
1
N/A
|
1
+27%
|
0
-88%
|
0
+289%
|
(2)
N/A
|
(1)
+64%
|
1
N/A
|
0
-89%
|
3
+4 333%
|
0
-91%
|
2
+848%
|
4
+104%
|
0
-99%
|
4
+10 025%
|
1
-65%
|
1
-6%
|
(1)
N/A
|
(4)
-605%
|
(3)
+16%
|
(1)
+64%
|
10
N/A
|
9
-12%
|
(2)
N/A
|
3
N/A
|
(5)
N/A
|
(10)
-120%
|
(2)
+83%
|
(2)
+16%
|
(1)
+54%
|
2
N/A
|
(1)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
1
N/A
|
0
-60%
|
(5)
N/A
|
(7)
-19%
|
3
N/A
|
5
+83%
|
4
-20%
|
1
-69%
|
1
-3%
|
0
-99%
|
(1)
N/A
|
2
N/A
|
(3)
N/A
|
(3)
-1%
|
1
N/A
|
3
+244%
|
(6)
N/A
|
(6)
+1%
|
(5)
+1%
|
(7)
-21%
|
(1)
+85%
|
0
N/A
|
(1)
N/A
|
2
N/A
|
1
-60%
|
1
+31%
|
1
+23%
|
(4)
N/A
|
(6)
-52%
|
(5)
+14%
|
(4)
+17%
|
(2)
+45%
|
2
N/A
|
5
+175%
|
3
-27%
|
4
+5%
|
(0)
N/A
|
(0)
+40%
|
1
N/A
|
0
-89%
|
2
+2 800%
|
3
+28%
|
2
-34%
|
2
+11%
|
2
-22%
|
(0)
N/A
|
2
N/A
|
3
+104%
|
2
-25%
|
10
+319%
|
10
-7%
|
11
+15%
|
11
-5%
|
7
-34%
|
0
-96%
|
(0)
N/A
|
(5)
-2 143%
|
2
N/A
|
5
+126%
|
10
+90%
|
15
+50%
|
6
-61%
|
11
+95%
|
20
+79%
|
15
-25%
|
8
-45%
|
2
-72%
|
(2)
N/A
|
(1)
+27%
|
13
N/A
|
14
+5%
|
10
-29%
|
|