Bossard Holding AG
SIX:BOSN
Cash Flow Statement
Cash Flow Statement
Bossard Holding AG
Apr-2006 | Aug-2006 | Dec-2006 | Apr-2007 | Aug-2007 | Dec-2007 | Apr-2008 | Aug-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
21
|
20
|
12
|
14
|
18
|
31
|
34
|
35
|
32
|
24
|
15
|
32
|
45
|
48
|
45
|
42
|
44
|
51
|
56
|
59
|
57
|
54
|
54
|
56
|
62
|
76
|
80
|
84
|
85
|
78
|
76
|
66
|
68
|
89
|
98
|
105
|
106
|
96
|
77
|
69
|
75
|
|
Depreciation & Amortization |
11
|
11
|
12
|
12
|
12
|
13
|
13
|
13
|
12
|
14
|
12
|
11
|
10
|
10
|
10
|
10
|
10
|
11
|
12
|
12
|
12
|
12
|
12
|
12
|
13
|
14
|
15
|
16
|
16
|
17
|
18
|
18
|
19
|
21
|
23
|
23
|
24
|
25
|
25
|
26
|
26
|
|
Other Non-Cash Items |
4
|
4
|
17
|
19
|
17
|
11
|
10
|
12
|
9
|
7
|
(0)
|
(3)
|
0
|
4
|
6
|
7
|
(1)
|
1
|
9
|
5
|
3
|
5
|
3
|
3
|
5
|
(3)
|
(4)
|
4
|
7
|
7
|
8
|
9
|
5
|
2
|
4
|
10
|
10
|
11
|
12
|
7
|
8
|
|
Cash Taxes Paid |
7
|
7
|
6
|
9
|
9
|
8
|
5
|
6
|
6
|
6
|
5
|
4
|
4
|
4
|
5
|
4
|
5
|
7
|
9
|
15
|
16
|
16
|
14
|
15
|
15
|
13
|
14
|
19
|
23
|
22
|
18
|
12
|
13
|
20
|
19
|
21
|
28
|
29
|
25
|
22
|
22
|
|
Cash Interest Paid |
6
|
5
|
5
|
4
|
4
|
6
|
7
|
7
|
10
|
10
|
3
|
2
|
2
|
1
|
1
|
2
|
2
|
3
|
5
|
4
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
3
|
3
|
5
|
7
|
9
|
9
|
9
|
|
Change in Working Capital |
(25)
|
(14)
|
(13)
|
(25)
|
(47)
|
(38)
|
(29)
|
(18)
|
(19)
|
9
|
47
|
14
|
(27)
|
(32)
|
(35)
|
(23)
|
3
|
(10)
|
(20)
|
(15)
|
(25)
|
(39)
|
(16)
|
2
|
5
|
6
|
(14)
|
(51)
|
(49)
|
(37)
|
(17)
|
7
|
(1)
|
(7)
|
(59)
|
(135)
|
(133)
|
(55)
|
43
|
65
|
17
|
|
Cash from Operating Activities |
11
N/A
|
22
+93%
|
28
+27%
|
20
-28%
|
1
-95%
|
16
+1 646%
|
27
+70%
|
42
+53%
|
34
-18%
|
54
+57%
|
74
+36%
|
54
-27%
|
28
-47%
|
30
+4%
|
26
-12%
|
36
+38%
|
56
+58%
|
54
-5%
|
57
+6%
|
62
+8%
|
48
-23%
|
33
-32%
|
53
+62%
|
74
+39%
|
85
+16%
|
93
+9%
|
77
-17%
|
53
-32%
|
59
+12%
|
66
+12%
|
84
+28%
|
101
+19%
|
92
-9%
|
104
+13%
|
66
-37%
|
4
-94%
|
6
+64%
|
76
+1 166%
|
158
+107%
|
168
+6%
|
127
-24%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(15)
|
(13)
|
(12)
|
(11)
|
(11)
|
(10)
|
(11)
|
(10)
|
(12)
|
(12)
|
(5)
|
(5)
|
(8)
|
(12)
|
(13)
|
(21)
|
(23)
|
(15)
|
(15)
|
(14)
|
(12)
|
(15)
|
(22)
|
(31)
|
(40)
|
(33)
|
(23)
|
(25)
|
(28)
|
(31)
|
(35)
|
(29)
|
(24)
|
(26)
|
(35)
|
(43)
|
(41)
|
(39)
|
(38)
|
(36)
|
(36)
|
|
Other Items |
(1)
|
(2)
|
(1)
|
2
|
0
|
(1)
|
(2)
|
(2)
|
0
|
2
|
1
|
3
|
2
|
1
|
0
|
0
|
(188)
|
(191)
|
(4)
|
(11)
|
(9)
|
(55)
|
(56)
|
(4)
|
(32)
|
(21)
|
7
|
(3)
|
(2)
|
(25)
|
(72)
|
(56)
|
(17)
|
(6)
|
(57)
|
(58)
|
(27)
|
(24)
|
2
|
(19)
|
(60)
|
|
Cash from Investing Activities |
(16)
N/A
|
(15)
+2%
|
(13)
+15%
|
(9)
+34%
|
(11)
-28%
|
(11)
+4%
|
(13)
-17%
|
(12)
+4%
|
(12)
+5%
|
(10)
+12%
|
(3)
+66%
|
(2)
+47%
|
(6)
-224%
|
(11)
-92%
|
(13)
-13%
|
(21)
-62%
|
(211)
-914%
|
(206)
+2%
|
(19)
+91%
|
(25)
-35%
|
(21)
+18%
|
(70)
-238%
|
(78)
-12%
|
(35)
+56%
|
(72)
-108%
|
(54)
+25%
|
(15)
+71%
|
(28)
-81%
|
(30)
-6%
|
(56)
-89%
|
(107)
-90%
|
(86)
+20%
|
(41)
+52%
|
(32)
+23%
|
(92)
-190%
|
(101)
-10%
|
(68)
+33%
|
(62)
+8%
|
(36)
+42%
|
(55)
-51%
|
(96)
-74%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
0
|
0
|
0
|
(1)
|
(4)
|
(1)
|
0
|
0
|
0
|
80
|
79
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
(1)
|
(1)
|
1
|
(1)
|
(1)
|
0
|
(0)
|
1
|
3
|
1
|
|
Net Issuance of Debt |
16
|
1
|
(10)
|
(6)
|
16
|
1
|
1
|
(15)
|
(12)
|
(30)
|
(50)
|
(31)
|
(16)
|
(8)
|
1
|
(3)
|
182
|
92
|
(101)
|
(13)
|
(4)
|
60
|
54
|
(8)
|
4
|
(10)
|
(38)
|
7
|
18
|
40
|
58
|
12
|
(24)
|
(19)
|
55
|
114
|
104
|
41
|
(60)
|
(90)
|
4
|
|
Cash Paid for Dividends |
(7)
|
(7)
|
(7)
|
(5)
|
(5)
|
(5)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(4)
|
(4)
|
(18)
|
(18)
|
(18)
|
(18)
|
(17)
|
(17)
|
(23)
|
(23)
|
(23)
|
(23)
|
(23)
|
(23)
|
(25)
|
(25)
|
(32)
|
(32)
|
(34)
|
(34)
|
(15)
|
(15)
|
(34)
|
(34)
|
(39)
|
(39)
|
(42)
|
(42)
|
(31)
|
(31)
|
|
Other |
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)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
Cash from Financing Activities |
10
N/A
|
(6)
N/A
|
(16)
-185%
|
(10)
+34%
|
12
N/A
|
(3)
N/A
|
(8)
-171%
|
(24)
-198%
|
(21)
+15%
|
(40)
-92%
|
(60)
-50%
|
(37)
+39%
|
(24)
+34%
|
(27)
-11%
|
(17)
+38%
|
(20)
-22%
|
165
N/A
|
154
-6%
|
(38)
N/A
|
(37)
+5%
|
(28)
+23%
|
36
N/A
|
31
-14%
|
(32)
N/A
|
(20)
+36%
|
(36)
-74%
|
(64)
-81%
|
(26)
+60%
|
(17)
+35%
|
1
N/A
|
23
+1 441%
|
(6)
N/A
|
(41)
-609%
|
(53)
-29%
|
20
N/A
|
73
+266%
|
65
-11%
|
(2)
N/A
|
(102)
-6 361%
|
(119)
-17%
|
(26)
+78%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(4)
|
(1)
|
(0)
|
(1)
|
(2)
|
(0)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(2)
|
(3)
|
0
|
2
|
(0)
|
0
|
(0)
|
(1)
|
1
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
1
|
(0)
|
(2)
|
(1)
|
(2)
|
(3)
|
(0)
|
1
|
|
Net Change in Cash |
2
N/A
|
0
-92%
|
(1)
N/A
|
0
N/A
|
(0)
N/A
|
2
N/A
|
5
+140%
|
5
-2%
|
1
-73%
|
4
+202%
|
10
+157%
|
15
+47%
|
(3)
N/A
|
(12)
-239%
|
(3)
+72%
|
(4)
-14%
|
10
N/A
|
3
-72%
|
(0)
N/A
|
(1)
-383%
|
(0)
+97%
|
(2)
-5 933%
|
5
N/A
|
7
+66%
|
(7)
N/A
|
3
N/A
|
(2)
N/A
|
(0)
+94%
|
12
N/A
|
10
-13%
|
0
-99%
|
8
+14 525%
|
8
+4%
|
20
+155%
|
(7)
N/A
|
(27)
-304%
|
2
N/A
|
10
+505%
|
16
+62%
|
(6)
N/A
|
7
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(4)
N/A
|
9
N/A
|
16
+84%
|
9
-45%
|
(10)
N/A
|
6
N/A
|
17
+177%
|
32
+91%
|
23
-29%
|
42
+88%
|
69
+62%
|
49
-29%
|
20
-59%
|
18
-12%
|
13
-27%
|
15
+14%
|
34
+131%
|
39
+14%
|
42
+9%
|
48
+14%
|
36
-25%
|
18
-51%
|
31
+74%
|
43
+39%
|
45
+5%
|
60
+33%
|
55
-9%
|
28
-49%
|
31
+12%
|
35
+13%
|
50
+42%
|
71
+43%
|
68
-5%
|
78
+15%
|
31
-61%
|
(40)
N/A
|
(35)
+11%
|
37
N/A
|
119
+220%
|
132
+10%
|
91
-31%
|