Distribution Solutions Cash Flow Statement (2010-2025) | DSGR

1Y3Y5Y7Y10YAll
Download Data
Cash Flow Statement Jun2010 Sep2010 Dec2010 Mar2011 Jun2011 Sep2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025
Operating Activities
Net Income 0.21M-2.34M-0.62M-0.03M-0.02M-0.01M-0.17M0.38M0.38M0.24M0.49M0.38M0.39M0.42M0.67M1.37M0.33M1.02M0.17M1.82M-4.64M0.86M7.27M1.32M20.24M1.24M3.19M-0.82M2.60M4.15M1.31M4.77M-3.01M12.51M0.62M1.74M0.22M3.56M0.42M1.23M-4.85M-2.49M-4.71M16.52M-1.88M5.91M3.02M-1.58M-16.33M-5.20M1.92M21.92M-25.96M3.21M4.96M6.45M
Depreciation and Depletion 1.50M1.70M1.60M1.70M2.50M2.30M2.57M3.50M2.46M3.49M3.51M3.73M3.77M4.12M4.50M4.77M4.69M4.47M
Share-based Compensation 0.12M1.64M0.23M-0.10M-0.54M0.47M0.20M-1.01M0.08M0.43M1.60M0.08M0.03M0.56M1.12M0.41M2.42M2.42M-0.75M1.18M-0.03M1.69M-1.22M0.52M-0.63M3.80M-0.03M0.41M2.34M0.38M0.97M0.09M7.64M-1.19M0.41M4.84M2.37M-3.57M-10.70M3.19M4.75M4.25M0.94M-0.94M4.01M-3.57M2.00M2.20M2.19M1.05M2.50M2.20M-0.31M2.43M0.91M0.97M1.25M2.40M
Deferred Taxes -1.49M-8.54M0.90M0.43M0.51M0.00M-34.98M-0.01M21.23M-0.45M-0.93M0.55M0.28M-1.43M-0.16M-1.66M1.08M-3.20M0.68M1.06M1.62M0.32M-0.26M0.24M3.70M0.42M-0.61M0.53M0.09M8.03M-1.16M2.70M1.27M3.83M-0.48M-1.32M0.82M
Cash from Discontinued Operations 1.28M-0.18M-0.45M-0.11M-0.12M0.45M-0.18M0.62M0.29M0.04M-0.55M0.37M-0.14M1.98M0.05M-0.69M-0.01M0.12M-0.03M
Gains from Sales and Divestitures 2.12M0.01M1.59M0.04M1.08M0.14M0.74M1.08M0.64M1.17M0.89M0.49M0.55M0.75M0.43M0.47M0.69M1.23M1.03M1.10M1.32M
Gains from Investment Securities 5.42M-5.56M1.26M0.07M0.07M3.60M1.64M0.38M0.14M0.18M5.97M0.31M5.96M5.29M2.26M1.01M4.43M3.93M3.05M1.70M9.31M2.05M2.19M3.24M6.70M2.65M
Asset Writedowns and Impairment 2.91M0.13M1.22M0.44M
Cash from Operations 4.03M11.82M-6.86M-0.25M-1.34M-14.67M-8.85M1.07M-3.48M2.91M-2.25M-4.42M5.39M1.79M-7.11M2.75M2.28M3.87M-1.90M4.20M3.90M3.33M-0.96M3.17M3.10M3.32M-3.28M-1.20M8.23M3.45M-2.49M4.34M8.45M10.00M-10.50M8.27M10.27M1.16M-6.89M14.72M12.19M12.51M-1.48M10.39M8.22M-6.82M-13.53M-26.01M20.26M8.25M13.86M13.61M46.59M28.23M6.62M21.39M-17.27M45.72M-4.76M33.30M38.37M
Depreciation, Depletion & Amortization
Amortization of Goodwill 28.31M
Amortization of Deferred Charges 0.30M0.40M0.66M-0.23M1.00M0.47M0.47M0.53M0.66M0.76M0.66M0.66M0.77M0.83M0.90M0.85M0.83M
Depreciation & Amortization (CF) 1.51M1.84M1.33M1.39M1.23M1.46M1.74M1.55M1.96M1.88M2.06M2.24M2.37M2.36M2.29M2.16M2.16M2.13M2.10M2.13M2.12M2.20M2.19M2.23M1.97M1.68M1.71M1.64M1.59M1.83M1.69M1.68M1.75M1.74M1.48M1.46M1.47M1.49M1.51M1.51M1.64M2.04M1.94M6.99M4.73M5.03M7.59M14.75M8.98M13.87M15.72M14.58M17.01M16.27M17.05M18.54M18.62M20.16M19.98M20.34M20.04M
Change in Working Capital
Change in Receivables 1.89M-2.35M3.33M0.63M2.97M4.17M-3.29M-2.57M0.47M-4.64M3.71M0.71M-1.50M-1.98M3.03M0.62M2.38M-3.62M1.99M-1.02M-0.21M-4.05M3.70M-0.14M0.98M-1.29M3.89M0.99M2.16M-1.77M0.83M3.80M0.99M-5.43M6.27M1.70M-0.19M-6.41M3.53M-7.42M6.01M-3.89M4.43M-6.47M-3.69M-1.20M12.53M15.11M3.16M-9.02M6.01M-1.22M3.53M-26.35M6.56M11.77M12.09M-29.00M29.59M1.46M13.89M
Change in Inventory -1.73M0.19M4.03M-0.84M-5.82M10.15M3.18M-4.20M-0.41M-3.34M2.94M-0.33M-2.60M1.40M-2.25M0.39M0.74M0.24M0.07M-2.57M1.05M1.57M-0.61M-1.35M-1.25M0.98M0.63M-0.97M0.72M1.34M-0.02M0.70M-0.12M2.35M0.64M1.24M-0.29M0.71M1.50M-1.81M-0.79M-0.32M-0.09M6.65M-9.33M7.83M12.13M16.86M14.87M-1.45M7.24M-4.67M-4.14M2.80M-1.05M2.68M-0.66M8.25M1.82M-0.35M-2.94M
Change in Accured Expenses 3.38M2.51M-3.11M-4.87M-3.98M5.21M-9.16M6.90M-1.90M-7.38M3.09M-10.78M-1.83M0.11M-7.11M-0.55M-0.01M-0.03M-1.10M-3.77M0.15M-1.41M-1.19M-0.96M0.81M1.92M-1.10M-5.40M7.24M1.24M-4.28M2.53M3.19M1.41M-8.86M2.46M0.21M2.96M-8.49M0.96M10.62M2.69M-3.73M9.36M-12.48M9.75M7.10M2.86M-8.27M-10.53M11.18M-20.12M19.49M3.12M3.45M12.18M-35.82M-1.07M7.74M7.82M12.00M
Other Working Capital Changes -4.90M0.63M0.51M-2.24M-0.34M0.04M-0.15M-3.71M2.12M-0.28M-1.23M-4.74M-1.02M0.60M1.48M-0.58M-0.20M1.50M-1.14M1.93M0.03M-1.24M-1.19M0.35M1.23M-0.58M0.30M-0.54M1.79M-0.34M1.86M-0.30M2.09M-2.15M2.31M-0.69M0.80M1.46M-0.31M0.81M0.23M2.17M1.15M-3.29M1.00M-0.60M0.11M13.67M-11.55M-0.35M2.94M3.46M0.88M-8.22M6.81M8.53M17.99M-32.47M4.96M11.40M-20.11M
Investing Activities
Capital Expenditures 1.60M4.83M4.30M3.38M1.24M2.15M4.44M11.11M0.80M1.97M1.23M0.43M0.21M1.04M0.34M0.58M0.38M1.46M0.35M0.88M0.67M0.44M0.52M1.07M0.99M0.54M0.20M0.30M0.73M0.03M0.65M0.78M0.20M0.90M0.25M0.70M0.45M0.64M0.55M0.17M0.59M0.38M0.85M4.95M-2.89M0.12M0.41M3.00M1.54M3.35M4.49M3.31M3.38M4.16M2.45M3.38M3.26M4.59M5.65M4.64M5.51M
Sales of Property, Plant and Equipment 0.02M3.47M0.04M8.31M0.00M1.13M2.44M1.92M4.86M-0.79M2.76M1.82M1.15M1.23M1.79M0.81M1.30M1.69M1.33M2.46M3.45M3.45M
Acquisitions -11.26M0.69M-0.25M-0.25M-0.25M-0.25M-0.25M-0.25M-0.16M-12.12M12.12M0.44M1.25M1.33M3.45M32.29M0.16M5.15M2.30M0.19M6.31M13.22M14.21M56.43M57.35M-0.10M1.66M252.01M7.83M13.14M82.29M98.96M5.03M1.43M0.75M
Divestments -0.12M-0.04M-0.18M-0.13M0.06M-0.01M12.12M
Cash from Investing Activities 14.40M6.43M-4.99M-3.13M-0.99M-1.90M-4.19M-2.06M-0.54M1.66M-1.23M-0.43M-0.17M-1.04M11.79M7.72M-0.38M-1.46M-0.35M-0.88M-1.11M-0.44M-1.77M-2.39M-0.99M-3.99M-0.20M5.88M-0.73M-32.31M-0.81M-0.78M-0.20M-6.05M-0.25M-0.70M-0.45M-0.64M-0.55M-0.17M-2.89M-0.38M-0.66M-11.43M-14.89M-14.40M-57.57M-57.71M-5.26M-6.14M-5.09M-257.73M-3.90M-11.80M-16.01M-86.36M-103.02M-24.29M-5.05M-6.94M-8.47M
Financing Activities
Other financing activities -0.20M7.94M3.48M0.54M3.42M2.06M
Cash from Financing Activities -5.15M-0.68M-1.02M-1.02M-1.03M-1.03M12.32M0.42M3.37M-3.71M3.71M3.42M-4.95M-2.24M-4.44M-9.19M-2.39M0.05M0.68M1.30M-2.07M-0.17M0.68M0.96M-1.82M14.24M3.36M-1.83M-6.27M0.25M2.26M-4.36M-8.06M-3.73M6.37M-8.80M-2.21M-1.13M-0.07M3.83M7.46M23.46M68.80M88.25M-5.22M-3.36M-2.39M277.32M-5.63M-18.89M-3.95M37.16M138.74M-12.65M7.63M-46.69M-9.39M
Dividend Payments
Dividends Paid - Common 0.68M1.02M1.02M1.03M1.03M1.03M1.03M1.03M-0.00M
Additional items
Exchange Rate Effect 0.07M0.03M-0.01M-0.36M-0.58M0.73M0.09M-0.15M-0.25M0.07M0.29M0.41M-0.00M-0.12M-0.10M-0.32M0.02M0.21M0.10M-0.06M0.08M-0.33M0.16M0.09M0.39M0.11M-0.09M0.16M0.47M-0.01M1.19M-2.49M0.63M0.22M0.32M-0.75M0.93M-0.68M-0.88M0.41M-2.82M0.49M2.06M0.43M
Change in Cash 14.55M17.40M-13.32M-4.51M-3.47M-17.14M-0.90M0.02M-0.46M0.87M-0.30M-1.05M0.14M0.28M0.29M0.60M-0.51M3.13M-2.22M3.36M2.43M2.98M-0.70M-1.20M1.79M-0.24M-2.45M3.15M7.92M-14.63M-0.06M1.64M1.67M4.22M-8.28M3.31M1.71M-3.13M-1.40M5.92M7.18M11.40M-2.10M2.70M0.96M2.71M-2.32M5.71M7.29M-0.61M6.59M33.52M36.31M-1.53M-14.02M-28.69M18.86M5.96M-1.69M-18.27M20.94M
Free Cash Flow 2.43M7.00M-11.16M-3.62M-2.58M-16.82M-13.29M-10.03M-4.28M0.94M-3.47M-4.85M5.19M0.75M-7.44M2.17M1.90M2.41M-2.25M3.33M3.23M2.88M-1.48M2.11M2.12M2.78M-3.48M-1.50M7.51M3.42M-3.14M3.56M8.26M9.10M-10.75M7.57M9.83M0.52M-7.44M14.56M11.60M12.13M-2.33M5.44M11.12M-6.94M-13.94M-29.01M18.72M4.90M9.37M10.30M43.20M24.08M4.16M18.02M-20.54M41.12M-10.41M28.66M32.86M
Net Cash Flow 13.28M17.58M-12.87M-4.40M-3.36M-17.59M-0.72M-0.57M-0.64M0.86M0.24M-1.43M0.28M-1.49M0.24M1.29M-0.49M2.41M-2.25M3.38M2.79M3.56M-1.43M-1.29M1.94M0.01M-2.52M2.86M7.51M-14.62M0.06M1.74M1.99M4.20M-8.49M3.21M1.77M-3.21M-1.07M5.75M7.09M11.00M-2.21M2.79M0.80M2.24M-2.31M4.52M9.78M-1.25M6.37M33.20M37.06M-2.46M-13.34M-27.81M18.45M8.78M-2.18M-20.33M20.51M