NPO Cash Flow Statement (2010-2025) | NPO

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 (Quarter) 0.70M15.20M12.20M14.20M2.60M13.80M10.20M11.30M5.70M8.60M8.00M5.60M5.20M1.30M8.30M8.60M3.80M-1.60M-37.30M11.40M6.60M-46.80M3.60M6.00M-2.90M6.40M9.00M490.20M12.30M3.40M1.10M7.10M12.70M5.30M7.30M6.90M11.00M208.60M-3.20M1.90M-8.30M7.00M6.00M3.90M104.10M4.90M8.30M0.70M184.50M11.40M24.50M26.40M21.60M-32.00M
Depreciation and Depletion (Quarter) 5.20M5.40M5.80M5.90M6.40M7.20M6.50M7.20M7.30M7.80M7.40M7.40M7.50M7.30M7.50M7.40M7.30M7.70M7.20M7.60M7.60M7.90M7.40M7.60M7.80M7.60M7.30M7.50M8.70M4.10M9.30M9.70M9.30M3.30M7.40M7.40M7.60M8.00M7.50M7.50M7.40M-3.20M6.90M6.90M-0.40M4.80M6.40M6.70M6.30M6.10M6.00M6.30M6.10M6.10M5.90M5.90M6.00M6.10M6.00M6.00M6.20M6.50M
Share-based Compensation (Quarter) 2.00M1.70M0.40M1.80M1.60M1.60M2.50M0.20M1.90M2.50M-1.80M-0.70M1.30M7.20M2.20M2.70M2.90M2.00M1.30M0.10M2.20M0.50M1.60M1.80M1.40M0.30M1.90M1.60M1.70M4.30M1.80M1.70M1.30M1.70M1.70M1.60M1.70M1.80M1.30M1.50M1.30M1.30M1.70M1.60M0.10M1.60M1.50M1.60M1.50M1.90M2.40M3.00M2.50M1.90M2.90M4.00M2.90M2.20M3.30M3.90M3.30M3.00M
Deferred Taxes (Quarter) 2.60M-7.50M0.40M6.70M4.40M-15.80M-7.90M7.70M-3.30M-2.40M4.30M1.70M-0.20M-7.50M12.30M1.00M9.10M-19.10M-1.50M7.10M-5.90M1.40M44.50M-6.60M0.80M-8.70M0.10M0.30M-43.00M6.20M0.90M6.60M-3.10M-6.00M1.70M-2.50M4.60M-32.10M0.60M1.00M0.80M-11.40M-1.60M-0.60M-0.50M-2.80M-0.70M-0.10M-1.10M-12.10M-0.40M-0.50M-0.70M-6.10M-0.60M-0.60M-0.60M-16.60M-0.60M-0.50M-0.60M-13.30M
Cash from Discontinued Operations (Quarter) -0.10M5.00M39.40M6.50M14.10M-6.20M10.20M18.00M-3.90M-1.20M5.20M4.80M12.50M-0.60M
Gains from Sales and Divestitures (Quarter) 0.00M0.10M0.02M
Gains from Investment Securities (Quarter) 2.40M-51.70M7.00M-8.00M33.60M-34.40M-0.10M0.10M15.30M-15.90M-0.10M-0.10M14.20M-14.40M13.30M-15.90M-2.20M4.60M2.20M9.20M-12.50M1.10M-1.60M16.60M11.80M-27.90M4.40M-7.30M-10.50M17.00M-1.40M-84.70M88.10M-4.00M-1.50M-0.10M4.10M0.10M2.00M9.20M-42.70M27.60M-3.60M21.70M-18.30M6.60M-2.20M28.30M-29.00M-3.90M13.60M-17.50M-0.70M4.60M-7.90M33.30M-43.70M33.60M-34.60M
Asset Writedowns and Impairment (Quarter) 47.00M-44.30M0.80M2.00M2.10M6.20M1.50M
Non-cash Items (Quarter) 5.50M0.80M0.10M
Change in Working Capital (Quarter) -13.60M-1.10M-9.00M8.20M-19.60M14.60M15.60M-3.60M-15.20M0.70M8.30M-3.70M-16.50M3.70M10.50M-9.90M-11.00M-0.30M21.00M-10.10M-10.90M-19.30M12.40M-10.70M3.00M-11.10M19.00M-31.00M11.50M-11.90M11.50M-2.90M-105.10M90.70M-9.60M9.70M-8.50M4.00M5.70M5.20M-23.40M26.60M2.30M-1.40M-3.50M-11.00M7.90M22.30M-17.00M9.30M0.90M23.90M-27.50M8.50M15.00M10.00M0.80M-18.20M11.70M12.40M-16.10M-1.70M
Cash from Operations (Quarter) 35.30M16.60M-12.80M25.40M20.00M48.80M3.40M2.10M50.40M62.30M-17.80M23.30M32.60M31.80M-25.00M11.20M3.90M42.10M-21.50M19.10M34.40M54.50M-28.40M25.40M10.90M56.60M-19.60M47.60M36.40M-29.20M-20.00M129.60M48.80M54.40M-1.30M34.90M57.50M39.70M0.30M33.10M15.00M-6.30M20.30M38.20M19.00M46.60M27.40M35.60M48.60M-5.50M26.40M52.10M76.30M53.60M6.30M43.20M54.00M59.40M21.00M52.20M65.30M62.70M
Depreciation, Depletion & Amortization
Amortization of Goodwill (Quarter) 65.20M60.80M
Amortizatization of Intangibles (Quarter) 1.40M12.10M1.50M1.60M1.60M-10.00M1.70M1.70M1.70M7.10M6.70M1.90M1.90M21.40M6.70M1.40M0.70M6.80M6.90M7.20M6.80M6.90M6.50M6.60M6.80M6.80M6.50M6.70M8.60M9.20M9.00M8.70M8.60M8.20M8.20M8.80M8.60M11.90M9.70M9.70M9.70M8.30M11.90M11.80M9.60M12.30M19.60M19.50M19.40M19.10M17.60M17.50M17.60M17.30M18.70M19.30M19.20M19.20M19.20M19.20M19.00M20.70M
Depreciation & Amortization (CF) (Quarter) 5.20M5.40M5.80M5.90M6.40M7.20M6.50M7.20M7.30M7.80M7.40M7.40M7.50M7.30M7.50M7.40M7.30M7.70M7.20M7.60M7.60M7.90M7.40M7.60M7.80M7.60M7.30M7.50M8.70M4.10M9.30M9.70M9.30M3.30M7.40M7.40M7.60M8.00M7.50M7.50M7.40M-3.20M6.90M6.90M-0.40M4.80M6.40M6.70M6.30M6.10M6.00M6.30M6.10M6.10M5.90M5.90M6.00M6.10M6.00M6.00M6.20M6.50M
Change in Working Capital
Change in Receivables (Quarter) -3.50M8.70M25.80M-2.20M9.60M-2.10M11.60M12.50M-11.60M-28.30M19.50M3.40M-7.60M-10.60M21.00M19.50M-13.30M-12.60M4.10M1.00M-3.00M-9.40M0.90M16.00M-8.60M-11.30M12.60M8.20M2.00M-19.60M20.10M11.30M-0.10M-30.20M16.60M-2.80M-10.70M-13.00M27.30M-30.00M6.10M-18.20M19.80M4.50M-2.50M-4.90M11.60M-3.20M8.60M-16.90M11.50M-12.40M-16.00M-4.70M14.70M2.60M-2.50M-16.40M27.10M-5.50M-1.90M-14.30M
Change in Inventory (Quarter) -1.40M-5.40M7.50M9.40M4.10M-9.00M15.60M-3.00M1.60M-1.70M2.30M1.70M1.80M11.40M9.30M4.00M-3.50M1.60M11.50M0.70M0.40M2.10M0.60M-0.10M-2.50M-0.40M7.80M-0.30M-8.10M4.30M9.80M11.60M10.30M-8.70M10.70M-2.90M-11.20M-3.60M-0.70M2.20M-13.20M-0.90M0.90M9.70M-3.60M-1.60M3.50M7.70M8.00M-1.20M4.90M-4.80M-5.50M-4.90M-0.60M-1.50M-2.40M-1.80M-3.30M4.90M-2.20M-5.50M
Change in Account Payables (Quarter) -0.50M3.80M4.40M2.40M-8.90M14.10M9.90M-11.10M-6.40M2.90M4.20M-0.60M-12.00M10.80M2.80M3.20M-8.80M4.10M-1.20M-4.50M-3.80M13.00M-15.80M4.10M-5.70M14.50M-0.50M6.70M-1.10M12.30M-6.80M13.90M-0.50M-11.50M-7.60M-3.30M-7.50M2.50M0.20M-13.90M7.80M5.50M4.30M12.40M-6.30M-0.50M6.40M1.60M-5.30M-1.20M-4.60M-6.30M1.30M4.40M-7.70M1.40M-2.10M3.00M-3.30M8.30M-7.80M-1.50M
Change in Accured Expenses (Quarter) -78.80M
Investing Activities
Capital Expenditures (Quarter) 5.90M-12.10M5.30M6.30M5.40M14.50M0.40M12.70M-9.50M1.70M3.50M-0.20M3.10M2.80M6.70M-1.90M15.60M21.40M3.70M-1.40M5.30M-3.00M1.00M16.30M-14.20M32.70M0.90M2.70M20.00M-20.40M0.70M4.00M0.30M31.10M4.10M-3.50M14.50M-12.60M5.20M-4.40M0.40M12.20M6.20M4.00M0.70M4.00M3.00M3.90M3.30M-9.80M0.10M0.20M0.10M0.10M13.00M-11.20M1.90M8.00M-5.50M27.30M12.20M
Sales of Property, Plant and Equipment (Quarter) 0.10M0.10M0.40M25.90M0.30M4.10M0.30M0.70M-0.20M
Acquisitions (Quarter) 0.40M152.20M3.10M72.90M0.50M84.80M2.20M-0.20M1.90M2.40M57.60M30.60M14.90M-45.50M28.30M-28.30M-0.20M5.10M0.10M238.20M2.30M-2.30M856.80M5.80M41.90M208.90M0.60M273.90M
Divestments (Quarter) -27.10M3.60M0.10M441.30M3.60M0.30M0.90M185.40M0.40M-4.70M306.20M3.10M22.60M0.20M3.10M-3.10M
Change in Acquisitions & Divestments (Quarter) 0.80M
Cash from Investing Activities (Quarter) -24.40M-10.40M-157.50M-8.40M-77.70M-17.10M-6.40M-92.70M-10.10M-16.40M-15.40M-6.70M-7.90M-11.50M-11.30M-11.90M-8.50M-43.00M-40.80M-8.20M-23.20M-14.30M-6.90M-39.90M-5.70M-8.90M-16.60M-44.70M-12.90M-15.30M-15.20M11.40M-8.00M12.90M-4.20M-7.30M-312.50M-7.10M434.10M-0.50M5.90M-218.10M-8.30M-3.70M40.20M-675.60M-2.50M-1.10M24.30M282.00M-14.80M-6.80M26.30M-12.10M-217.00M-6.10M-6.40M-12.00M-9.40M-10.20M-13.10M-284.20M
Financing Activities
Other financing activities (Quarter) -0.70M-0.20M1.90M1.50M2.00M-6.60M-4.70M0.10M7.20M4.90M-2.00M-0.10M-3.10M0.90M-3.40M0.10M0.80M0.10M-4.20M-2.40M-0.10M-5.20M-3.40M-1.60M-0.10M-1.30M-0.70M-5.30M-1.40M-0.10M-3.90M-6.60M-0.20M-1.00M0.20M-1.80M0.40M-0.10M-2.50M0.20M1.70M1.80M-2.70M10.40M0.30M-9.60M
Cash from Financing Activities (Quarter) -2.60M1.20M-4.40M-8.20M26.80M-23.60M11.10M83.40M-30.60M-34.40M30.20M-7.20M-10.20M-32.30M31.80M4.60M140.50M0.10M-56.90M-9.00M6.60M-25.90M44.40M29.40M-6.10M-45.70M37.50M11.80M16.10M53.10M-36.90M-160.60M-14.00M-40.90M-1.60M-62.80M230.50M-42.30M-146.50M-6.30M-7.20M-7.30M-8.10M-6.70M-6.50M639.50M-60.40M-94.00M-114.70M-133.00M-12.00M-9.90M-140.90M-8.10M6.20M-25.20M-25.00M-6.50M-13.30M-181.60M-26.00M203.50M
Dividend Payments
Dividends Paid - Common (Quarter) 4.80M4.60M4.40M4.20M4.60M4.50M4.50M4.50M4.70M4.90M4.70M4.70M5.30M5.00M5.00M5.00M5.40M5.20M5.10M5.20M5.50M5.30M5.40M5.50M5.70M5.60M5.50M5.60M5.90M5.80M5.90M34.10M6.20M6.00M6.10M6.00M17.90M0.40M6.60M6.60M6.50M6.50M
Additional items
Exchange Rate Effect (Quarter) 1.40M-0.90M-0.30M0.60M-1.00M1.20M0.30M-2.40M0.30M2.40M1.30M-0.10M1.20M-2.40M-3.40M-2.80M3.40M-3.30M-2.90M-1.70M-7.20M-2.80M-5.30M0.90M3.70M4.40M1.40M0.90M-5.10M-0.30M-3.20M3.40M-3.80M-1.20M4.70M-11.90M7.00M3.00M10.00M-1.10M1.80M-2.60M1.50M-8.00M-15.20M-16.40M13.00M2.70M3.40M-6.80M6.60M-1.40M0.10M8.40M-11.50M5.70M6.40M-0.40M-0.20M
Change in Cash (Quarter) 10.90M7.20M-173.30M8.80M-31.80M7.80M8.70M-8.20M10.90M11.80M-5.40M9.70M16.90M-10.70M-4.60M5.10M133.50M-4.20M-122.00M5.30M14.50M11.40M7.40M7.70M-3.70M-3.30M2.20M18.40M44.00M13.20M-71.20M-24.70M26.50M9.70M1.30M-6.60M-12.20M9.10M269.80M33.30M16.70M-211.50M2.80M29.60M68.10M8.10M-44.70M-71.30M-55.90M168.20M1.70M38.80M-45.10M40.00M-205.90M12.00M31.00M29.40M4.00M-133.20M25.80M-18.20M
Free Cash Flow (Quarter) 29.40M28.70M-18.10M19.10M14.60M34.30M3.00M-10.60M59.90M60.60M-21.30M23.50M29.50M29.00M-31.70M13.10M-11.70M20.70M-25.20M20.50M29.10M57.50M-29.40M9.10M25.10M23.90M-20.50M44.90M16.40M-8.80M-20.70M125.60M48.50M23.30M-5.40M38.40M43.00M52.30M-4.90M37.50M14.60M-18.50M14.10M34.20M18.30M42.60M24.40M31.70M45.30M4.30M26.30M52.10M76.10M53.50M6.20M30.20M65.20M57.50M13.00M57.70M38.00M50.50M
Net Cash Flow (Quarter) 8.30M7.40M-174.70M8.80M-30.90M8.10M8.10M-7.20M9.70M11.50M-3.00M9.40M14.50M-12.00M-4.50M3.90M135.90M-0.80M-119.20M1.90M17.80M14.30M9.10M14.90M-0.90M2.00M1.30M14.70M39.60M8.60M-72.10M-19.60M26.80M26.40M-7.10M-35.20M-24.50M-9.70M287.90M26.30M13.70M-231.70M3.90M27.80M52.70M10.50M-35.50M-59.50M-41.80M143.50M-0.40M35.40M-38.30M33.40M-204.50M11.90M22.60M40.90M-1.70M-139.60M26.20M-18.00M