M Cash Flow Statement (2010-2025) | MHO

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 Dec2025
Operating Activities
Net Income -4.81M-2.07M-11.06M-17.04M-9.14M-4.72M-3.19M3.20M8.31M5.01M4.59M7.26M125.31M14.26M12.63M13.55M13.62M10.99M9.57M13.35M15.57M13.28M9.19M15.92M10.94M20.56M16.88M16.99M22.33M15.88M18.06M27.91M29.28M32.41M17.68M30.20M37.84M41.78M31.75M54.51M73.51M80.08M84.87M107.60M90.97M113.42M91.84M136.84M131.59M130.44M103.07M117.96M139.02M105.28M138.04M146.74M145.45M133.47M111.22M121.19M106.49M64.01M
Depreciation and Depletion 1.30M1.33M1.25M1.26M1.30M1.29M1.35M1.45M2.13M2.22M1.32M1.25M1.21M1.20M1.13M1.27M1.34M1.44M1.51M1.63M1.68M1.79M2.03M2.12M2.18M2.22M2.28M2.33M2.47M2.55M2.57M2.71M2.79M2.89M2.84M2.86M2.96M3.04M3.04M3.00M3.26M3.34M3.23M3.12M3.14M3.20M3.24M3.29M3.22M3.23M3.21M3.13M3.22M3.35M3.30M3.54M3.67M3.63M3.69M3.85M3.99M4.00M
Share-based Compensation 0.69M0.63M0.48M0.56M0.48M0.34M0.43M0.53M0.43M0.34M0.52M0.80M0.52M0.51M0.71M1.08M0.71M0.71M0.87M1.11M1.09M0.87M0.92M1.21M1.36M1.83M1.03M1.54M1.47M2.01M1.04M1.69M1.04M2.20M0.91M1.68M1.49M1.76M0.97M1.75M2.19M2.22M2.26M2.14M1.79M2.36M1.83M2.02M2.76M2.17M2.02M2.30M2.68M4.36M3.54M3.81M3.51M3.71M4.20M3.92M4.53M4.36M
Deferred Taxes -0.76M-5.11M-6.56M-3.75M-1.34M24.61M-1.14M1.28M3.58M1.35M1.79M2.67M116.37M5.62M5.33M4.00M-6.68M43.11M-5.66M-7.69M-10.11M55.99M-5.00M-8.84M-7.08M52.22M-0.43M-0.37M-0.51M-11.13M-0.34M-0.57M-0.60M-3.44M-0.34M-0.55M-0.61M-2.36M-0.09M-0.16M-0.17M-3.02M4.07M-3.02M2.10M-2.01M-0.40M-2.20M2.75M-0.77M-0.32M-1.23M-6.63M
Gains from Investment Securities 0.01M0.03M0.10M0.88M0.05M0.08M0.13M0.07M0.11M0.07M0.37M0.23M0.09M0.77M-0.21M0.00M1.83M0.10M1.18M0.42M0.61M0.45M1.35M0.27M0.20M0.07M17.70M9.93M9.10M0.12M10.05M7.61M7.50M0.36M13.20M13.02M10.41M0.41M1.45M37.65M24.16M0.97M59.55M31.02M18.34M0.99M70.71M51.42M31.93M0.84M75.83M35.70M38.29M0.68M82.10M49.17M27.66M1.19M63.50M39.12M27.63M
Asset Writedowns and Impairment 1.94M1.55M11.13M4.51M1.79M4.51M0.13M0.70M1.31M1.24M0.90M1.20M2.14M1.57M0.80M0.62M0.98M3.64M7.68M5.81M9.24M7.58M40.07M
Cash from Operations -24.95M5.68M2.63M-11.15M-25.44M-7.67M-15.85M7.21M-30.67M8.56M-33.74M-15.26M-33.54M-2.10M-64.57M-40.04M-25.79M-29.28M-16.93M-48.99M12.83M1.42M39.52M-14.44M7.70M-23.27M-16.05M-26.70M12.84M-32.41M11.49M-54.19M72.53M-22.63M33.25M-9.64M64.65M-24.23M107.05M114.40M-28.89M75.17M98.63M-208.14M17.52M69.33M9.21M-92.69M198.22M251.50M166.19M79.54M54.90M115.77M27.51M-67.94M104.39M64.89M37.76M43.41M-8.71M
Depreciation, Depletion & Amortization
Amortizatization of Intangibles 0.58M0.63M0.65M0.62M0.59M0.59M0.59M0.59M0.64M0.76M0.82M0.93M0.80M0.78M0.79M0.77M0.77M0.79M0.80M0.80M0.80M0.92M0.85M0.85M0.85M0.85M0.85M0.86M0.92M-1.56M0.78M0.66M-0.86M0.20M0.30M0.36M0.46M0.43M0.56M0.59M0.69M0.58M0.23M0.35M0.52M0.53M0.30M0.35M0.48M0.49M0.52M0.47M0.28M0.31M0.35M0.26M0.34M0.36M0.26M0.23M0.28M0.38M
Amortization of Deferred Charges 0.68M0.68M0.68M0.68M0.68M0.62M0.60M0.64M0.65M0.65M0.65M0.64M0.65M0.64M0.65M0.64M0.64M0.66M0.67M0.73M0.82M0.81M0.81M0.81M0.82M0.83M0.83M0.84M0.87M
Depreciation & Amortization (CF) 1.30M1.33M1.25M1.26M1.30M1.29M1.35M1.45M2.13M2.22M1.32M1.25M1.21M1.20M1.13M1.27M1.34M1.44M1.51M1.63M1.68M1.79M2.03M2.12M2.18M2.22M2.28M2.33M2.47M2.55M2.57M2.71M2.79M2.89M2.84M2.86M2.96M3.04M3.04M3.00M3.26M3.34M3.23M3.12M3.14M3.20M3.24M3.29M3.22M3.23M3.21M3.13M3.22M3.35M3.30M3.54M3.67M3.63M3.69M3.85M3.99M4.00M
Change in Working Capital
Change in Inventory 57.14M-36.57M4.23M18.84M27.55M-17.60M24.62M22.93M23.68M2.64M23.57M54.70M64.38M14.07M33.25M89.37M73.52M13.18M42.18M65.98M94.98M-44.13M29.51M17.35M49.65M-12.73M54.76M91.41M66.49M-44.04M70.12M67.57M83.59M-63.71M60.74M29.12M66.22M-67.72M45.08M6.53M10.92M72.42M34.33M98.95M278.89M96.01M129.29M207.18M196.57M-184.39M-175.32M18.27M48.42M61.90M-15.78M159.64M191.19M-37.33M107.28M76.31M130.96M-1.08M
Change in Account Payables 5.49M-24.83M3.21M10.23M2.65M-4.59M-0.19M9.16M14.04M-17.66M9.38M4.82M23.92M-15.58M1.15M15.95M10.55M-22.54M-5.89M21.19M5.31M-10.79M-5.28M24.07M4.51M-6.97M-8.81M18.67M7.53M-3.37M-8.91M22.64M6.93M-16.91M1.42M21.14M15.46M-44.50M25.23M18.83M7.49M9.09M12.55M23.69M5.40M17.19M36.88M48.00M-33.06M-67.73M-20.17M56.23M-13.72M-46.26M20.29M53.89M-22.15M-58.13M30.33M23.57M5.50M-76.79M
Change in Accured Expenses -1.53M-6.86M3.39M-4.57M7.09M-8.38M4.74M-6.17M12.73M-4.88M-5.96M2.31M13.49M2.13M-13.03M3.04M16.48M1.13M-13.71M2.33M20.72M-4.66M-14.46M3.89M28.57M12.23M-20.16M6.74M4.07M15.72M-22.45M6.99M5.16M19.71M-24.84M6.35M6.86M0.62M-26.95M51.26M-15.17M11.33M-27.34M15.46M5.65M33.91M-31.75M18.35M34.82M13.08M-38.97M5.59M-2.07M6.67M-40.05M14.63M38.57M9.92M-48.86M88.79M-10.79M7.52M
Other Working Capital Changes -6.19M-1.73M-1.50M3.41M0.40M-3.60M4.15M1.98M0.47M1.86M2.01M3.23M-0.55M5.54M1.72M2.04M0.82M0.70M3.59M3.09M1.97M-2.35M3.90M3.95M8.52M-2.72M4.52M2.98M0.93M-4.21M7.23M3.75M-1.06M-11.96M4.28M1.71M-1.80M-1.79M20.53M0.22M11.42M6.00M24.83M12.28M5.55M-7.42M25.02M2.89M9.48M-5.92M4.68M0.29M-7.12M-5.84M7.39M9.44M16.54M-13.02M12.55M9.46M-9.99M-30.50M
Investing Activities
Capital Expenditures 2.23M0.10M0.33M0.38M0.64M0.05M0.20M0.61M0.07M0.23M0.82M0.60M0.73M0.40M1.28M0.67M0.60M0.11M1.29M0.60M1.66M10.71M0.32M0.59M1.49M0.99M0.88M4.14M2.78M0.13M4.49M1.25M2.27M0.46M1.14M1.03M1.90M0.45M1.52M6.49M3.21M0.16M0.88M1.52M22.74M1.21M1.49M1.19M5.46M2.08M0.04M2.49M1.16M0.28M5.49M0.58M2.07M1.34M2.61M1.40M4.26M
Sales of Property, Plant and Equipment -0.01M0.04M-0.01M-0.68M0.65M0.00M
Change in Intangibles 3.06M7.40M0.16M0.65M6.33M3.87M4.39M-0.07M11.09M0.10M0.10M9.79M0.41M0.49M6.85M0.38M0.38M6.69M0.37M
Acquisitions -9.31M-9.41M100.76M0.20M
Divestments 0.15M0.29M0.37M0.36M0.85M1.26M1.05M0.16M2.05M-0.15M
Cash from Investing Activities -2.54M-3.81M0.99M-30.04M19.72M27.33M-4.10M2.64M-0.56M-12.70M-10.51M-9.70M-2.65M-8.88M-0.33M-2.29M-8.20M-0.84M-3.18M-2.02M-35.43M-13.55M-3.26M-4.87M-9.97M3.21M-2.25M-6.02M-4.09M-96.45M-6.44M-17.42M-13.65M-6.50M-10.23M-8.98M-1.88M-6.55M-14.16M-10.62M-2.54M0.62M-13.39M-19.16M-19.80M-6.63M-4.83M-7.63M-8.28M-4.79M1.99M-11.33M-4.50M-17.11M-10.43M-17.50M-9.86M-2.93M-12.32M-15.45M-29.04M
Financing Activities
Other financing activities 4.00M0.37M-0.15M0.01M1.89M-4.79M-2.94M11.72M-3.54M-0.06M9.07M0.04M0.04M2.04M0.04M0.38M-6.24M0.10M0.09M-0.43M0.06M6.51M0.14M0.13M0.04M0.16M6.17M2.25M0.11M0.18M2.21M4.04M0.37M0.08M0.04M2.46M0.16M0.63M0.72M0.50M
Cash from Financing Activities -10.22M35.44M-4.47M5.72M20.61M-12.47M-2.73M105.62M16.96M121.70M-52.56M1.18M22.44M-28.38M9.18M25.86M25.41M44.54M11.93M54.29M3.70M33.36M-40.59M12.61M13.40M24.53M9.34M106.42M39.32M30.74M9.19M40.15M-73.70M49.54M-44.56M31.68M-90.14M45.87M-20.06M4.71M89.73M-43.70M-6.34M76.65M17.49M-80.45M-34.24M-20.67M53.84M-15.68M-42.46M-0.25M-53.85M38.69M-49.78M-32.10M7.11M-107.15M-1.42M-94.19M-7.24M
Dividend Payments
Dividends Paid - Common -1.22M3.66M-6.09M1.22M1.22M1.22M-8.53M1.22M1.22M1.22M-8.53M1.22M1.22M1.22M-8.53M1.22M1.22M1.22M
Additional items
Change in Cash -37.71M37.31M-0.85M-35.46M14.89M7.18M-22.68M115.47M-14.27M117.56M-96.81M-23.78M-13.75M-39.37M-55.72M-16.48M-8.58M14.42M-8.19M3.28M-18.91M21.22M-4.32M-6.69M11.13M4.46M-8.96M73.70M48.07M-98.13M14.24M-31.46M-14.83M20.40M-21.54M13.06M-27.37M15.10M72.84M108.49M58.30M32.09M78.91M-150.65M15.21M-17.76M-29.85M-120.99M243.78M231.02M125.72M67.97M-3.45M137.36M-32.70M-117.54M101.65M-45.19M24.02M-66.22M-44.98M
Free Cash Flow -27.18M5.58M2.29M-11.52M-26.09M-7.72M-16.06M6.60M-30.75M8.33M-34.56M-15.86M-34.27M-2.50M-65.84M-40.71M-26.39M-29.39M-18.22M-49.59M11.18M-9.29M39.20M-15.03M6.21M-24.27M-16.92M-30.85M10.06M-32.54M7.00M-55.45M70.25M-23.09M32.11M-10.67M62.75M-24.68M105.53M107.91M-32.10M75.01M97.75M-209.66M-5.22M68.12M7.73M-93.87M192.76M249.42M166.15M77.05M53.74M115.50M22.02M-68.52M102.33M63.55M35.15M42.01M-12.96M
Net Cash Flow -37.71M37.31M-0.85M-35.46M14.89M7.18M-22.68M115.47M-14.27M117.56M-96.81M-23.78M-13.75M-39.37M-55.72M-16.48M-8.58M14.42M-8.19M3.28M-18.91M21.22M-4.32M-6.69M11.13M4.46M-8.96M73.70M48.07M-98.13M14.24M-31.46M-14.83M20.40M-21.54M13.06M-27.37M15.10M72.84M108.49M58.30M32.09M78.91M-150.65M15.21M-17.76M-29.85M-120.99M243.78M231.02M125.72M67.97M-3.45M137.36M-32.70M-117.54M101.65M-45.19M24.02M-66.22M-44.98M