Columbus A/S
CSE:COLUM
Cash Flow Statement
Cash Flow Statement
Columbus A/S
Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Dec-2018 | Jun-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 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
8
|
4
|
21
|
23
|
32
|
32
|
24
|
21
|
8
|
(4)
|
(5)
|
108
|
165
|
14
|
39
|
(3)
|
15
|
83
|
84
|
81
|
52
|
40
|
30
|
20
|
33
|
35
|
44
|
46
|
51
|
60
|
75
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
37
|
0
|
47
|
0
|
51
|
64
|
108
|
146
|
160
|
129
|
140
|
55
|
53
|
52
|
53
|
49
|
51
|
54
|
56
|
57
|
57
|
57
|
57
|
57
|
59
|
|
Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(5)
|
(5)
|
(13)
|
(13)
|
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
5
|
(26)
|
(10)
|
17
|
46
|
31
|
26
|
3
|
(18)
|
(3)
|
(12)
|
(21)
|
(29)
|
2
|
1
|
4
|
4
|
(2)
|
(2)
|
|
Cash Taxes Paid |
8
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
(5)
|
(4)
|
(4)
|
(2)
|
5
|
5
|
1
|
(1)
|
(6)
|
(5)
|
(1)
|
(3)
|
(1)
|
11
|
29
|
20
|
20
|
4
|
6
|
6
|
22
|
17
|
19
|
9
|
(3)
|
5
|
9
|
0
|
(3)
|
(7)
|
(13)
|
8
|
9
|
|
Cash Interest Paid |
16
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
12
|
15
|
17
|
20
|
14
|
15
|
14
|
14
|
16
|
15
|
18
|
16
|
8
|
3
|
9
|
5
|
26
|
3
|
10
|
4
|
(11)
|
10
|
6
|
11
|
3
|
1
|
1
|
6
|
6
|
8
|
10
|
12
|
15
|
|
Change in Working Capital |
(15)
|
17
|
16
|
9
|
29
|
(15)
|
2
|
13
|
35
|
65
|
44
|
35
|
35
|
14
|
6
|
23
|
(45)
|
(14)
|
(6)
|
11
|
30
|
(50)
|
(77)
|
17
|
(2)
|
100
|
26
|
21
|
(1)
|
(36)
|
(84)
|
(106)
|
(66)
|
(123)
|
(62)
|
(67)
|
(63)
|
(53)
|
(12)
|
(38)
|
(67)
|
|
Cash from Operating Activities |
(15)
N/A
|
17
N/A
|
16
-2%
|
9
-47%
|
29
+232%
|
(15)
N/A
|
2
N/A
|
13
+514%
|
30
+123%
|
58
+95%
|
46
-21%
|
33
-28%
|
42
+28%
|
24
-43%
|
25
+3%
|
42
+69%
|
15
-64%
|
43
+184%
|
49
+13%
|
44
-10%
|
65
+48%
|
124
+91%
|
201
+62%
|
151
-25%
|
187
+24%
|
243
+30%
|
226
-7%
|
191
-16%
|
162
-15%
|
100
-39%
|
3
-97%
|
(20)
N/A
|
3
N/A
|
(71)
N/A
|
(2)
+97%
|
27
N/A
|
40
+44%
|
54
+37%
|
100
+84%
|
77
-23%
|
65
-16%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(12)
|
(17)
|
(28)
|
(40)
|
(37)
|
(28)
|
(5)
|
8
|
15
|
4
|
(3)
|
(12)
|
(18)
|
(11)
|
(13)
|
(8)
|
(9)
|
(14)
|
(20)
|
(23)
|
(45)
|
(41)
|
(38)
|
(43)
|
(25)
|
(24)
|
(21)
|
(16)
|
(14)
|
(15)
|
(15)
|
|
Other Items |
(9)
|
(57)
|
(60)
|
(64)
|
(100)
|
(61)
|
(64)
|
(68)
|
(48)
|
(49)
|
(38)
|
(24)
|
4
|
15
|
11
|
(6)
|
(29)
|
(27)
|
(27)
|
(5)
|
(6)
|
(243)
|
(320)
|
(63)
|
(107)
|
(81)
|
(94)
|
(114)
|
751
|
723
|
742
|
795
|
(33)
|
43
|
40
|
(14)
|
(4)
|
(38)
|
(38)
|
(32)
|
(48)
|
|
Cash from Investing Activities |
(9)
N/A
|
(57)
-523%
|
(60)
-6%
|
(64)
-5%
|
(100)
-57%
|
(61)
+39%
|
(64)
-5%
|
(68)
-6%
|
(48)
+30%
|
(55)
-15%
|
(51)
+8%
|
(41)
+19%
|
(25)
+40%
|
(25)
-1%
|
(26)
-6%
|
(34)
-29%
|
(35)
-2%
|
(19)
+45%
|
(12)
+36%
|
(0)
+98%
|
(9)
-2 990%
|
(256)
-2 752%
|
(338)
-32%
|
(74)
+78%
|
(119)
-60%
|
(89)
+26%
|
(103)
-17%
|
(128)
-24%
|
731
N/A
|
700
-4%
|
697
0%
|
754
+8%
|
(70)
N/A
|
1
N/A
|
14
+2 234%
|
(38)
N/A
|
(25)
+33%
|
(55)
-116%
|
(52)
+5%
|
(47)
+10%
|
(63)
-34%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
11
|
11
|
11
|
15
|
5
|
5
|
5
|
0
|
0
|
0
|
6
|
13
|
33
|
19
|
0
|
0
|
0
|
0
|
0
|
57
|
57
|
57
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
8
|
14
|
(12)
|
(1)
|
(2)
|
(11)
|
18
|
(5)
|
(20)
|
(25)
|
(51)
|
158
|
147
|
(43)
|
(53)
|
(51)
|
(59)
|
(38)
|
(37)
|
(36)
|
(76)
|
(112)
|
(130)
|
(87)
|
(5)
|
3
|
(1)
|
24
|
(27)
|
0
|
21
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(17)
|
(32)
|
(16)
|
0
|
(0)
|
(0)
|
0
|
0
|
(776)
|
(776)
|
(776)
|
0
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
|
Other |
37
|
48
|
49
|
59
|
70
|
67
|
51
|
51
|
27
|
10
|
12
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
0
|
(6)
|
0
|
0
|
0
|
0
|
(2)
|
(4)
|
(6)
|
(6)
|
(34)
|
(20)
|
(13)
|
(13)
|
13
|
1
|
(4)
|
(0)
|
3
|
3
|
3
|
0
|
0
|
|
Cash from Financing Activities |
37
N/A
|
48
+32%
|
49
+0%
|
59
+21%
|
70
+20%
|
67
-5%
|
51
-24%
|
51
+1%
|
27
-47%
|
5
-82%
|
30
+513%
|
25
-17%
|
(2)
N/A
|
14
N/A
|
2
-82%
|
(7)
N/A
|
16
N/A
|
(12)
N/A
|
(26)
-125%
|
(31)
-19%
|
(46)
-47%
|
155
N/A
|
148
-5%
|
(40)
N/A
|
(51)
-29%
|
(55)
-7%
|
(66)
-20%
|
(44)
+33%
|
(71)
-63%
|
(775)
-985%
|
(809)
-4%
|
(845)
-4%
|
(836)
+1%
|
(102)
+88%
|
(24)
+76%
|
(14)
+43%
|
(14)
-2%
|
11
N/A
|
(40)
N/A
|
(16)
+60%
|
5
N/A
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
1
|
1
|
1
|
2
|
(3)
|
1
|
1
|
(0)
|
2
|
(3)
|
(3)
|
1
|
(7)
|
(5)
|
(2)
|
(2)
|
12
|
12
|
8
|
9
|
(5)
|
(6)
|
(1)
|
(6)
|
(7)
|
(12)
|
(13)
|
(8)
|
(2)
|
|
Net Change in Cash |
11
N/A
|
8
-31%
|
4
-44%
|
4
-18%
|
0
-96%
|
(9)
N/A
|
(11)
-23%
|
(4)
+68%
|
8
N/A
|
6
-28%
|
24
+308%
|
15
-35%
|
17
+14%
|
14
-20%
|
2
-86%
|
3
+45%
|
(7)
N/A
|
13
N/A
|
12
-11%
|
12
+5%
|
12
-1%
|
21
+69%
|
8
-61%
|
38
+373%
|
10
-74%
|
95
+861%
|
56
-41%
|
17
-70%
|
833
+4 814%
|
35
-96%
|
(100)
N/A
|
(101)
-1%
|
(908)
-797%
|
(179)
+80%
|
(13)
+93%
|
(30)
-129%
|
(7)
+77%
|
(1)
+85%
|
(5)
-432%
|
5
N/A
|
4
-21%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(15)
N/A
|
17
N/A
|
16
-2%
|
9
-47%
|
29
+232%
|
(15)
N/A
|
2
N/A
|
13
+514%
|
30
+123%
|
53
+77%
|
34
-36%
|
16
-53%
|
14
-11%
|
(16)
N/A
|
(12)
+22%
|
14
N/A
|
10
-29%
|
51
+424%
|
64
+25%
|
48
-24%
|
62
+29%
|
112
+81%
|
183
+63%
|
140
-24%
|
174
+25%
|
236
+35%
|
218
-8%
|
177
-19%
|
142
-20%
|
76
-46%
|
(42)
N/A
|
(60)
-44%
|
(35)
+42%
|
(113)
-224%
|
(27)
+76%
|
3
N/A
|
19
+453%
|
38
+103%
|
86
+127%
|
62
-28%
|
50
-19%
|