Ringkjoebing Landbobank A/S
CSE:RILBA
Cash Flow Statement
Cash Flow Statement
Ringkjoebing Landbobank A/S
| Dec-1998 | Dec-1999 | Dec-2000 | Dec-2001 | Dec-2002 | Dec-2003 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||
| Net Income |
59
|
64
|
96
|
107
|
147
|
230
|
432
|
348
|
240
|
232
|
257
|
286
|
328
|
358
|
446
|
459
|
539
|
589
|
|
| Depreciation & Amortization |
6
|
2
|
4
|
10
|
4
|
4
|
5
|
5
|
2
|
2
|
3
|
4
|
3
|
4
|
12
|
7
|
9
|
4
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
(1)
|
(0)
|
(1)
|
(4)
|
(24)
|
18
|
17
|
4
|
5
|
11
|
(2)
|
1
|
(7)
|
(20)
|
3
|
|
| Change in Working Capital |
393
|
1 066
|
1 116
|
(73)
|
(99)
|
244
|
407
|
1 089
|
(2 698)
|
71
|
170
|
(324)
|
1 500
|
57
|
(8)
|
(1 435)
|
1 746
|
(472)
|
|
| Cash from Operating Activities |
459
N/A
|
1 132
+147%
|
1 216
+7%
|
43
-96%
|
52
+19%
|
477
+822%
|
840
+76%
|
1 418
+69%
|
(2 438)
N/A
|
322
N/A
|
433
+34%
|
(29)
N/A
|
1 843
N/A
|
417
-77%
|
452
+8%
|
(976)
N/A
|
2 274
N/A
|
124
-95%
|
|
| Investing Cash Flow | |||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(11)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(3)
|
(6)
|
(4)
|
(19)
|
(4)
|
|
| Other Items |
11
|
2
|
7
|
(3)
|
(47)
|
(52)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
8
|
0
|
|
| Cash from Investing Activities |
11
N/A
|
2
-80%
|
7
+216%
|
(3)
N/A
|
(47)
-1 457%
|
(52)
-12%
|
(8)
+85%
|
(11)
-40%
|
(3)
+68%
|
(4)
-25%
|
(4)
+16%
|
(4)
-18%
|
(4)
+1%
|
(2)
+41%
|
(5)
-107%
|
(4)
+23%
|
(11)
-185%
|
(4)
+65%
|
|
| Financing Cash Flow | |||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
90
|
0
|
(108)
|
(104)
|
(97)
|
60
|
(4)
|
(58)
|
(70)
|
(64)
|
(129)
|
(140)
|
(144)
|
(169)
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
299
|
0
|
195
|
0
|
0
|
0
|
0
|
0
|
(5)
|
7
|
(1)
|
1
|
|
| Cash Paid for Dividends |
(9)
|
(11)
|
(0)
|
0
|
0
|
0
|
(142)
|
(158)
|
(150)
|
0
|
0
|
(61)
|
(65)
|
(68)
|
(119)
|
(121)
|
(137)
|
(161)
|
|
| Other |
7
|
8
|
14
|
(48)
|
(34)
|
(65)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(2)
N/A
|
(3)
-54%
|
14
N/A
|
(48)
N/A
|
56
N/A
|
(65)
N/A
|
49
N/A
|
(262)
N/A
|
(53)
+80%
|
60
N/A
|
(4)
N/A
|
(119)
-3 216%
|
(135)
-13%
|
(133)
+2%
|
(254)
-91%
|
(255)
0%
|
(282)
-11%
|
(329)
-17%
|
|
| Change in Cash | |||||||||||||||||||
| Net Change in Cash |
468
N/A
|
1 131
+142%
|
1 237
+9%
|
(8)
N/A
|
61
N/A
|
360
+488%
|
882
+145%
|
1 145
+30%
|
(2 494)
N/A
|
378
N/A
|
426
+13%
|
(152)
N/A
|
1 704
N/A
|
282
-83%
|
193
-32%
|
(1 235)
N/A
|
1 981
N/A
|
(209)
N/A
|
|