Akka Technologies SE
F:AF5
Cash Flow Statement
Cash Flow Statement
Akka Technologies SE
| Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||
| Net Income |
6
|
7
|
8
|
9
|
9
|
13
|
17
|
13
|
12
|
20
|
25
|
26
|
27
|
33
|
41
|
38
|
30
|
27
|
27
|
26
|
33
|
40
|
17
|
17
|
44
|
47
|
53
|
59
|
73
|
(10)
|
(168)
|
(140)
|
(10)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
2
|
2
|
3
|
4
|
4
|
5
|
7
|
4
|
2
|
5
|
1
|
2
|
0
|
0
|
15
|
19
|
16
|
13
|
12
|
9
|
32
|
41
|
19
|
17
|
22
|
38
|
42
|
55
|
143
|
107
|
0
|
|
| Other Non-Cash Items |
4
|
5
|
5
|
7
|
8
|
14
|
14
|
5
|
(1)
|
(0)
|
1
|
5
|
9
|
8
|
17
|
19
|
17
|
15
|
15
|
18
|
15
|
16
|
18
|
23
|
28
|
30
|
35
|
42
|
47
|
10
|
(17)
|
17
|
36
|
|
| Cash Taxes Paid |
2
|
2
|
3
|
3
|
4
|
4
|
4
|
3
|
2
|
2
|
2
|
1
|
3
|
5
|
10
|
13
|
9
|
8
|
8
|
8
|
8
|
11
|
13
|
15
|
14
|
12
|
12
|
15
|
21
|
17
|
15
|
15
|
19
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
2
|
2
|
3
|
4
|
4
|
4
|
4
|
7
|
12
|
11
|
12
|
11
|
10
|
12
|
14
|
17
|
15
|
17
|
19
|
23
|
26
|
25
|
|
| Change in Working Capital |
(3)
|
(1)
|
(6)
|
(8)
|
1
|
(0)
|
(0)
|
(2)
|
(6)
|
(4)
|
8
|
(7)
|
(1)
|
(56)
|
(67)
|
(10)
|
2
|
(31)
|
(22)
|
(26)
|
(20)
|
(3)
|
6
|
(13)
|
(22)
|
(12)
|
20
|
(45)
|
(1)
|
199
|
211
|
74
|
(20)
|
|
| Cash from Operating Activities |
6
N/A
|
9
+48%
|
9
-2%
|
10
+14%
|
22
+113%
|
30
+36%
|
35
+15%
|
21
-40%
|
12
-42%
|
20
+67%
|
37
+84%
|
30
-20%
|
36
+22%
|
(13)
N/A
|
(8)
+37%
|
46
N/A
|
65
+39%
|
31
-51%
|
35
+13%
|
30
-16%
|
39
+32%
|
62
+57%
|
73
+18%
|
69
-5%
|
69
+1%
|
82
+19%
|
130
+57%
|
94
-27%
|
161
+71%
|
255
+58%
|
170
-33%
|
58
-66%
|
6
-89%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(5)
|
(4)
|
(3)
|
(4)
|
(5)
|
(4)
|
(2)
|
(2)
|
(2)
|
(5)
|
(5)
|
(4)
|
(10)
|
(20)
|
(22)
|
(18)
|
(15)
|
(12)
|
(17)
|
(22)
|
(32)
|
(34)
|
(24)
|
(39)
|
(45)
|
(36)
|
(32)
|
(32)
|
(30)
|
(29)
|
(24)
|
(30)
|
|
| Other Items |
(3)
|
(9)
|
(13)
|
(11)
|
(5)
|
13
|
14
|
6
|
(6)
|
(12)
|
(6)
|
(2)
|
(14)
|
(53)
|
(42)
|
(8)
|
(8)
|
(2)
|
(14)
|
(27)
|
(39)
|
(34)
|
(22)
|
(100)
|
(92)
|
(27)
|
(130)
|
(120)
|
(24)
|
(381)
|
(375)
|
(27)
|
(92)
|
|
| Cash from Investing Activities |
(6)
N/A
|
(14)
-143%
|
(17)
-27%
|
(13)
+24%
|
(10)
+27%
|
8
N/A
|
10
+28%
|
3
-66%
|
(8)
N/A
|
(15)
-84%
|
(11)
+28%
|
(8)
+28%
|
(18)
-139%
|
(63)
-245%
|
(62)
+1%
|
(30)
+51%
|
(25)
+16%
|
(17)
+32%
|
(26)
-50%
|
(45)
-72%
|
(61)
-36%
|
(66)
-9%
|
(55)
+17%
|
(124)
-125%
|
(131)
-6%
|
(72)
+45%
|
(166)
-130%
|
(152)
+8%
|
(56)
+63%
|
(411)
-631%
|
(404)
+2%
|
(51)
+87%
|
(122)
-139%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
4
|
4
|
1
|
0
|
(9)
|
(9)
|
0
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
(4)
|
157
|
159
|
194
|
197
|
0
|
|
| Net Issuance of Debt |
1
|
11
|
9
|
2
|
2
|
6
|
4
|
(6)
|
(5)
|
(5)
|
(5)
|
(11)
|
(13)
|
79
|
70
|
17
|
17
|
16
|
120
|
112
|
33
|
(33)
|
(55)
|
90
|
358
|
155
|
(93)
|
(1)
|
(37)
|
158
|
61
|
(171)
|
40
|
|
| Cash Paid for Dividends |
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(0)
|
(5)
|
(5)
|
(4)
|
0
|
(8)
|
(16)
|
(9)
|
0
|
(10)
|
0
|
(9)
|
0
|
(9)
|
0
|
(10)
|
0
|
(12)
|
0
|
(14)
|
0
|
(14)
|
(14)
|
0
|
0
|
(1)
|
|
| Other |
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(6)
|
(11)
|
(8)
|
(8)
|
(8)
|
(10)
|
(12)
|
(13)
|
(17)
|
(14)
|
(16)
|
(18)
|
(21)
|
(25)
|
(25)
|
|
| Cash from Financing Activities |
11
N/A
|
9
-20%
|
7
-22%
|
(2)
N/A
|
(2)
-28%
|
(1)
+48%
|
(2)
-75%
|
(7)
-219%
|
(11)
-70%
|
(11)
+3%
|
(9)
+19%
|
(15)
-64%
|
(20)
-36%
|
64
N/A
|
62
-4%
|
15
-75%
|
4
-72%
|
(5)
N/A
|
97
N/A
|
92
-5%
|
16
-82%
|
(50)
N/A
|
(74)
-46%
|
70
N/A
|
335
+377%
|
130
-61%
|
(123)
N/A
|
(33)
+73%
|
90
N/A
|
285
+217%
|
234
-18%
|
0
-100%
|
14
+3 129%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
0
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
3
|
2
|
(1)
|
(0)
|
1
|
|
| Net Change in Cash |
11
N/A
|
4
-62%
|
(2)
N/A
|
(5)
-200%
|
10
N/A
|
37
+259%
|
43
+16%
|
17
-60%
|
(7)
N/A
|
(6)
+26%
|
18
N/A
|
8
-57%
|
(2)
N/A
|
(11)
-383%
|
(8)
+26%
|
31
N/A
|
43
+37%
|
8
-81%
|
107
+1 216%
|
78
-27%
|
(5)
N/A
|
(55)
-996%
|
(56)
-3%
|
14
N/A
|
272
+1 802%
|
140
-48%
|
(159)
N/A
|
(91)
+43%
|
197
N/A
|
130
-34%
|
(1)
N/A
|
7
N/A
|
(100)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||
| Free Cash Flow |
3
N/A
|
4
+30%
|
5
+9%
|
8
+64%
|
18
+130%
|
25
+41%
|
31
+24%
|
18
-41%
|
10
-45%
|
18
+77%
|
32
+80%
|
24
-25%
|
32
+30%
|
(23)
N/A
|
(28)
-25%
|
24
N/A
|
47
+93%
|
16
-65%
|
24
+46%
|
13
-48%
|
17
+37%
|
30
+73%
|
39
+32%
|
45
+16%
|
30
-33%
|
37
+23%
|
94
+154%
|
62
-34%
|
129
+107%
|
224
+74%
|
141
-37%
|
34
-76%
|
(23)
N/A
|
|