Marimekko Oyj
OMXH:MEKKO
Cash Flow Statement
Cash Flow Statement
Marimekko Oyj
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 | Jun-2024 | Sep-2024 | Dec-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
4
|
5
|
4
|
1
|
1
|
1
|
2
|
4
|
4
|
6
|
5
|
5
|
6
|
6
|
13
|
15
|
14
|
15
|
10
|
12
|
13
|
11
|
11
|
12
|
13
|
18
|
19
|
22
|
24
|
25
|
26
|
24
|
23
|
20
|
20
|
22
|
24
|
25
|
25
|
23
|
24
|
|
Depreciation & Amortization |
4
|
4
|
4
|
4
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
5
|
7
|
10
|
13
|
13
|
13
|
13
|
13
|
12
|
12
|
12
|
12
|
11
|
11
|
10
|
10
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
|
Other Non-Cash Items |
2
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
(2)
|
(2)
|
(2)
|
(2)
|
3
|
4
|
4
|
4
|
4
|
5
|
5
|
6
|
6
|
7
|
7
|
8
|
8
|
8
|
8
|
8
|
9
|
9
|
8
|
8
|
8
|
8
|
8
|
|
Cash Taxes Paid |
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
2
|
3
|
3
|
5
|
6
|
4
|
6
|
4
|
4
|
5
|
4
|
6
|
7
|
7
|
8
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
|
Change in Working Capital |
(0)
|
0
|
1
|
0
|
0
|
(2)
|
(4)
|
(5)
|
(3)
|
(2)
|
(4)
|
(3)
|
(2)
|
(3)
|
2
|
(0)
|
(2)
|
(1)
|
(2)
|
2
|
(1)
|
(7)
|
(9)
|
(10)
|
(4)
|
(2)
|
(1)
|
(7)
|
(8)
|
(14)
|
(16)
|
(16)
|
(20)
|
(16)
|
(16)
|
(20)
|
(12)
|
(12)
|
(5)
|
(4)
|
(12)
|
|
Cash from Operating Activities |
10
N/A
|
10
+6%
|
11
+3%
|
7
-34%
|
6
-10%
|
4
-37%
|
3
-18%
|
4
+22%
|
6
+55%
|
9
+46%
|
6
-28%
|
9
+34%
|
10
+14%
|
9
-7%
|
16
+79%
|
15
-5%
|
12
-21%
|
17
+40%
|
19
+10%
|
27
+44%
|
29
+8%
|
21
-26%
|
18
-15%
|
20
+9%
|
27
+37%
|
34
+23%
|
36
+8%
|
34
-6%
|
36
+5%
|
31
-14%
|
29
-7%
|
25
-12%
|
20
-20%
|
21
+5%
|
22
+2%
|
20
-7%
|
29
+46%
|
31
+4%
|
37
+20%
|
36
-3%
|
29
-19%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
|
Other Items |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
11
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(2)
|
|
Cash from Investing Activities |
(2)
N/A
|
(2)
+10%
|
(2)
-11%
|
(2)
-12%
|
(3)
-36%
|
(3)
-5%
|
(4)
-19%
|
(4)
+10%
|
(3)
+28%
|
(2)
+7%
|
(2)
+35%
|
(1)
+19%
|
(1)
+22%
|
(1)
-5%
|
10
N/A
|
10
+0%
|
9
-1%
|
9
-1%
|
(2)
N/A
|
(2)
0%
|
(2)
+6%
|
(2)
-49%
|
(2)
+21%
|
(2)
-21%
|
(2)
0%
|
(2)
+2%
|
(2)
+29%
|
(2)
-27%
|
(1)
+54%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(1)
N/A
|
(1)
-8%
|
(1)
-33%
|
(1)
+5%
|
(2)
-49%
|
(2)
-13%
|
(3)
-10%
|
(3)
-3%
|
(2)
+11%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(5)
|
(5)
|
(4)
|
(1)
|
(0)
|
3
|
3
|
2
|
(2)
|
(5)
|
(2)
|
(5)
|
(3)
|
(4)
|
(9)
|
(5)
|
(0)
|
(3)
|
(5)
|
(8)
|
(10)
|
(4)
|
(4)
|
(4)
|
(10)
|
(16)
|
(16)
|
(16)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(9)
|
(9)
|
(9)
|
|
Cash Paid for Dividends |
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
(4)
|
(4)
|
(4)
|
(4)
|
(15)
|
(15)
|
(15)
|
(15)
|
0
|
0
|
0
|
(6)
|
(7)
|
(7)
|
(7)
|
(9)
|
(37)
|
(37)
|
(37)
|
(29)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
|
Other |
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
|
|
Cash from Financing Activities |
(7)
N/A
|
(7)
-9%
|
(7)
+2%
|
(4)
+46%
|
(3)
+23%
|
1
N/A
|
0
-45%
|
(1)
N/A
|
(4)
-308%
|
(8)
-90%
|
(5)
+36%
|
(8)
-50%
|
(6)
+22%
|
(7)
-11%
|
(13)
-94%
|
(10)
+27%
|
(5)
+51%
|
(6)
-37%
|
(20)
-206%
|
(22)
-12%
|
(24)
-11%
|
(19)
+21%
|
(4)
+78%
|
(4)
+3%
|
(10)
-148%
|
(22)
-119%
|
(23)
-3%
|
(23)
-1%
|
(17)
+29%
|
(18)
-6%
|
(46)
-163%
|
(46)
+2%
|
(46)
-1%
|
(38)
+17%
|
(22)
+42%
|
(22)
-1%
|
(23)
-1%
|
(23)
-3%
|
(24)
-3%
|
(24)
+1%
|
(24)
+1%
|
|
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
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
Net Change in Cash |
1
N/A
|
1
+14%
|
1
+21%
|
1
-41%
|
0
-81%
|
1
+642%
|
(0)
N/A
|
(1)
-76%
|
(1)
-12%
|
(2)
-114%
|
(0)
+76%
|
(1)
-31%
|
3
N/A
|
1
-54%
|
13
+901%
|
15
+22%
|
17
+10%
|
20
+18%
|
(3)
N/A
|
3
N/A
|
3
-7%
|
(0)
N/A
|
12
N/A
|
14
+11%
|
15
+9%
|
9
-38%
|
12
+28%
|
9
-23%
|
19
+107%
|
14
-26%
|
(17)
N/A
|
(19)
-12%
|
(27)
-39%
|
(19)
+30%
|
(3)
+83%
|
(5)
-55%
|
4
N/A
|
5
+16%
|
11
+109%
|
9
-12%
|
3
-64%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
8
N/A
|
9
+10%
|
9
+1%
|
5
-45%
|
3
-34%
|
1
-79%
|
(1)
N/A
|
0
N/A
|
4
+836%
|
7
+85%
|
5
-26%
|
7
+51%
|
9
+20%
|
8
-9%
|
15
+90%
|
14
-6%
|
11
-23%
|
16
+43%
|
17
+7%
|
25
+48%
|
27
+9%
|
19
-30%
|
16
-14%
|
18
+8%
|
25
+42%
|
32
+25%
|
35
+10%
|
32
-7%
|
35
+8%
|
31
-11%
|
28
-9%
|
25
-11%
|
19
-24%
|
20
+5%
|
20
+1%
|
19
-7%
|
27
+46%
|
28
+4%
|
34
+20%
|
33
-3%
|
27
-19%
|