H2APEX Group SCA
XETRA:H2A
Cash Flow Statement
Cash Flow Statement
H2APEX Group SCA
| 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 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-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 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
6
|
15
|
12
|
21
|
20
|
14
|
10
|
4
|
5
|
10
|
14
|
13
|
10
|
7
|
6
|
6
|
7
|
2
|
(1)
|
(1)
|
(0)
|
4
|
5
|
(1)
|
(31)
|
(31)
|
(41)
|
(36)
|
(9)
|
(9)
|
3
|
(1)
|
0
|
(2)
|
1
|
4
|
5
|
8
|
5
|
5
|
5
|
8
|
10
|
(2)
|
(5)
|
(11)
|
(13)
|
(4)
|
(11)
|
(24)
|
(29)
|
(27)
|
(29)
|
|
| Depreciation & Amortization |
0
|
7
|
10
|
8
|
8
|
8
|
9
|
9
|
9
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
11
|
11
|
10
|
9
|
9
|
10
|
10
|
10
|
9
|
8
|
6
|
7
|
7
|
0
|
(2)
|
(2)
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
3
|
2
|
1
|
1
|
2
|
4
|
8
|
9
|
6
|
|
| Stock-Based Compensation |
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
|
|
| Other Non-Cash Items |
(8)
|
1
|
8
|
(3)
|
(4)
|
0
|
0
|
(0)
|
1
|
(10)
|
(10)
|
(7)
|
(3)
|
2
|
2
|
2
|
2
|
4
|
5
|
4
|
3
|
0
|
0
|
2
|
28
|
28
|
38
|
38
|
13
|
13
|
3
|
4
|
1
|
(0)
|
(1)
|
1
|
0
|
(2)
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
6
|
5
|
9
|
7
|
7
|
8
|
12
|
16
|
(0)
|
(5)
|
|
| Cash Taxes Paid |
0
|
2
|
2
|
1
|
1
|
3
|
3
|
7
|
9
|
9
|
10
|
5
|
3
|
2
|
4
|
5
|
5
|
7
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
3
|
3
|
2
|
3
|
2
|
3
|
3
|
0
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Cash Interest Paid |
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
2
|
1
|
1
|
0
|
|
| Change in Working Capital |
1
|
(9)
|
(13)
|
(8)
|
(4)
|
(8)
|
(5)
|
(13)
|
(14)
|
(9)
|
(9)
|
1
|
1
|
4
|
1
|
(4)
|
(6)
|
(10)
|
(5)
|
(4)
|
(5)
|
(3)
|
(5)
|
(4)
|
(9)
|
(11)
|
(8)
|
(10)
|
(3)
|
2
|
(5)
|
(3)
|
(1)
|
7
|
5
|
(2)
|
(1)
|
(4)
|
(1)
|
0
|
(3)
|
(2)
|
(5)
|
(3)
|
1
|
(1)
|
0
|
(9)
|
(17)
|
(7)
|
(9)
|
(0)
|
10
|
|
| Cash from Operating Activities |
(1)
N/A
|
15
N/A
|
16
+11%
|
18
+9%
|
19
+8%
|
15
-22%
|
13
-11%
|
(0)
N/A
|
2
N/A
|
2
+21%
|
5
+164%
|
17
+255%
|
18
+5%
|
23
+27%
|
18
-21%
|
14
-24%
|
12
-14%
|
7
-45%
|
9
+34%
|
9
-2%
|
9
+4%
|
11
+19%
|
9
-16%
|
7
-25%
|
(2)
N/A
|
(5)
-125%
|
(0)
+96%
|
1
N/A
|
8
+705%
|
12
+49%
|
9
-30%
|
7
-15%
|
0
-100%
|
2
+7 630%
|
3
+14%
|
5
+106%
|
7
+30%
|
5
-27%
|
7
+26%
|
7
+14%
|
4
-48%
|
6
+47%
|
5
-10%
|
4
-21%
|
3
-15%
|
(0)
N/A
|
(4)
-1 103%
|
(15)
-240%
|
(28)
-85%
|
(15)
+48%
|
(15)
+1%
|
(18)
-26%
|
(18)
+2%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
(3)
|
(4)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(7)
|
(8)
|
(10)
|
(11)
|
(10)
|
(10)
|
(8)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(5)
|
(6)
|
(7)
|
(7)
|
(6)
|
(4)
|
(3)
|
(3)
|
(4)
|
(3)
|
(0)
|
(0)
|
(1)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(5)
|
(5)
|
(4)
|
(2)
|
(1)
|
(1)
|
(0)
|
(2)
|
(4)
|
(12)
|
(12)
|
(3)
|
(3)
|
|
| Other Items |
0
|
(0)
|
(5)
|
126
|
125
|
124
|
120
|
(11)
|
(11)
|
(9)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
1
|
0
|
0
|
12
|
10
|
10
|
10
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
99
|
97
|
94
|
99
|
(2)
|
86
|
88
|
0
|
0
|
(5)
|
|
| Cash from Investing Activities |
0
N/A
|
(3)
N/A
|
(9)
-174%
|
122
N/A
|
121
-1%
|
119
-1%
|
115
-3%
|
(16)
N/A
|
(18)
-12%
|
(17)
+4%
|
(10)
+41%
|
(11)
-13%
|
(10)
+8%
|
(9)
+13%
|
(7)
+22%
|
(5)
+27%
|
(8)
-51%
|
(8)
-3%
|
(8)
0%
|
(8)
+5%
|
(4)
+50%
|
(3)
+20%
|
(4)
-42%
|
6
N/A
|
3
-44%
|
3
+1%
|
4
+35%
|
(6)
N/A
|
(3)
+43%
|
(3)
+9%
|
(4)
-14%
|
26
N/A
|
(0)
N/A
|
(0)
+52%
|
(31)
-23 742%
|
(5)
+83%
|
(6)
-22%
|
(6)
+4%
|
(6)
+5%
|
(7)
-16%
|
(5)
+20%
|
0
N/A
|
1
+234%
|
98
+13 741%
|
96
-1%
|
93
-3%
|
99
+6%
|
(4)
N/A
|
82
N/A
|
76
-7%
|
(12)
N/A
|
(3)
+74%
|
(7)
-144%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
200
|
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
|
|
| Net Issuance of Debt |
0
|
(6)
|
(7)
|
(4)
|
(7)
|
(9)
|
(8)
|
(2)
|
2
|
3
|
3
|
(0)
|
(1)
|
0
|
(1)
|
(9)
|
(5)
|
(8)
|
(6)
|
(1)
|
(4)
|
(2)
|
(2)
|
(2)
|
(3)
|
(8)
|
(8)
|
(7)
|
(5)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(3)
|
(3)
|
(3)
|
(3)
|
19
|
0
|
(17)
|
(8)
|
(7)
|
21
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
(111)
|
(111)
|
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
|
(60)
|
0
|
(95)
|
(95)
|
(35)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
6
|
(6)
|
(6)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
1
|
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 Financing Activities |
206
N/A
|
(212)
N/A
|
(214)
-1%
|
(116)
+46%
|
(118)
-2%
|
(119)
-2%
|
(118)
+1%
|
(1)
+99%
|
0
N/A
|
3
+1 165%
|
3
+3%
|
0
-99%
|
(1)
N/A
|
1
N/A
|
(0)
N/A
|
(9)
-2 893%
|
(5)
+45%
|
(7)
-52%
|
(6)
+14%
|
(1)
+82%
|
(4)
-301%
|
(2)
+45%
|
(2)
-2%
|
(2)
+28%
|
(4)
-106%
|
(8)
-129%
|
(8)
N/A
|
(8)
+10%
|
(5)
+33%
|
(0)
+93%
|
(1)
-64%
|
(1)
-74%
|
(1)
+39%
|
(0)
+89%
|
0
N/A
|
(61)
N/A
|
(61)
+0%
|
(96)
-58%
|
(96)
+0%
|
(36)
+63%
|
(36)
+0%
|
(0)
+99%
|
(0)
+29%
|
(3)
-851%
|
(3)
+4%
|
(3)
+1%
|
(3)
+0%
|
19
N/A
|
1
-97%
|
(17)
N/A
|
(8)
+55%
|
(7)
+11%
|
21
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
1
|
2
|
0
|
(1)
|
0
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
2
|
2
|
1
|
2
|
(1)
|
(1)
|
0
|
0
|
1
|
0
|
(1)
|
(2)
|
(2)
|
(1)
|
1
|
0
|
0
|
(3)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
2
|
2
|
3
|
4
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
| Net Change in Cash |
205
N/A
|
(200)
N/A
|
(205)
-3%
|
25
N/A
|
21
-13%
|
15
-31%
|
9
-35%
|
(17)
N/A
|
(16)
+9%
|
(12)
+24%
|
(2)
+84%
|
6
N/A
|
7
+15%
|
15
+121%
|
11
-27%
|
0
-96%
|
(0)
N/A
|
(6)
-2 872%
|
(3)
+54%
|
1
N/A
|
2
+95%
|
5
+95%
|
1
-70%
|
11
+717%
|
(2)
N/A
|
(10)
-299%
|
(4)
+55%
|
(13)
-216%
|
(2)
+86%
|
7
N/A
|
3
-53%
|
34
+916%
|
(1)
N/A
|
2
N/A
|
(31)
N/A
|
(62)
-102%
|
(61)
+1%
|
(98)
-60%
|
(95)
+3%
|
(35)
+63%
|
(38)
-8%
|
4
N/A
|
5
+11%
|
100
+2 001%
|
98
-2%
|
92
-6%
|
96
+4%
|
(0)
N/A
|
55
N/A
|
44
-19%
|
(34)
N/A
|
(28)
+17%
|
(5)
+84%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
12
N/A
|
13
+7%
|
14
+12%
|
15
+3%
|
10
-34%
|
8
-18%
|
(6)
N/A
|
(6)
+0%
|
(6)
-6%
|
(5)
+19%
|
6
N/A
|
8
+30%
|
13
+68%
|
11
-22%
|
8
-20%
|
7
-15%
|
1
-81%
|
4
+169%
|
4
+2%
|
5
+22%
|
8
+62%
|
5
-40%
|
1
-80%
|
(9)
N/A
|
(12)
-30%
|
(6)
+50%
|
(3)
+41%
|
5
N/A
|
9
+90%
|
5
-46%
|
4
-20%
|
(0)
N/A
|
2
N/A
|
2
-28%
|
0
-86%
|
1
+204%
|
(1)
N/A
|
1
N/A
|
1
-1%
|
(1)
N/A
|
1
N/A
|
1
-9%
|
2
+145%
|
2
-5%
|
(1)
N/A
|
(5)
-296%
|
(17)
-254%
|
(33)
-94%
|
(26)
+19%
|
(27)
-1%
|
(22)
+19%
|
(21)
+3%
|
|