AGROB Immobilien AG
F:AGR
Cash Flow Statement
Cash Flow Statement
AGROB Immobilien AG
| Dec-1998 | Dec-1999 | Dec-2000 | Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||
| Net Income |
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
0
|
|
| Depreciation & Amortization |
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
2
|
2
|
|
| Other Non-Cash Items |
(1)
|
0
|
1
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
3
|
2
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
4
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
0
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
5
|
|
| Change in Working Capital |
0
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
1
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
|
| Cash from Operating Activities |
0
N/A
|
2
+512%
|
3
+95%
|
3
-9%
|
3
+2%
|
2
-16%
|
4
+61%
|
4
+5%
|
4
+7%
|
5
+25%
|
5
-8%
|
7
+55%
|
7
-3%
|
7
-3%
|
7
+3%
|
7
-1%
|
7
-9%
|
6
-3%
|
7
+2%
|
6
-4%
|
6
-7%
|
6
+3%
|
|
| Investing Cash Flow | |||||||||||||||||||||||
| Capital Expenditures |
(6)
|
(6)
|
(8)
|
(8)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(3)
|
(4)
|
(2)
|
(1)
|
(0)
|
(0)
|
(2)
|
(0)
|
(0)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(75)
|
(10)
|
|
| Cash from Investing Activities |
(5)
N/A
|
(6)
-9%
|
(8)
-44%
|
(8)
+11%
|
(4)
+51%
|
(3)
+26%
|
(2)
+22%
|
(1)
+40%
|
(1)
-10%
|
(1)
+26%
|
(1)
+38%
|
(1)
-26%
|
(0)
+48%
|
(3)
-530%
|
(3)
-25%
|
(2)
+49%
|
(0)
+71%
|
(0)
+8%
|
(0)
+13%
|
(2)
-474%
|
(75)
-3 248%
|
(10)
+87%
|
|
| Financing Cash Flow | |||||||||||||||||||||||
| Net Issuance of Debt |
5
|
4
|
5
|
7
|
(1)
|
1
|
(1)
|
(3)
|
(2)
|
(5)
|
(3)
|
(3)
|
(3)
|
0
|
(0)
|
(3)
|
(4)
|
(3)
|
(4)
|
(3)
|
73
|
10
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(3)
|
(2)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(5)
|
|
| Cash from Financing Activities |
5
N/A
|
4
-15%
|
5
+26%
|
7
+25%
|
(1)
N/A
|
0
N/A
|
(2)
N/A
|
(4)
-121%
|
(2)
+37%
|
(6)
-143%
|
(3)
+40%
|
(6)
-88%
|
(6)
+7%
|
(2)
+58%
|
(3)
-20%
|
(6)
-88%
|
(7)
-18%
|
(5)
+17%
|
(6)
-2%
|
(4)
+20%
|
68
N/A
|
2
-97%
|
|
| Change in Cash | |||||||||||||||||||||||
| Net Change in Cash |
0
N/A
|
0
N/A
|
0
N/A
|
2
N/A
|
(2)
N/A
|
(0)
+89%
|
(0)
+74%
|
(1)
-1 840%
|
0
N/A
|
(1)
N/A
|
1
N/A
|
0
-56%
|
1
+178%
|
2
+89%
|
1
-52%
|
(0)
N/A
|
(1)
-350%
|
0
N/A
|
1
+26%
|
(0)
N/A
|
(1)
-164%
|
(2)
-49%
|
|
| Free Cash Flow | |||||||||||||||||||||||
| Free Cash Flow |
(6)
N/A
|
(4)
+22%
|
(5)
-26%
|
(5)
+8%
|
(1)
+79%
|
(0)
+54%
|
2
N/A
|
2
+57%
|
3
+12%
|
4
+50%
|
4
+0%
|
7
+60%
|
7
+4%
|
4
-37%
|
4
-13%
|
5
+45%
|
6
+9%
|
6
-1%
|
6
+3%
|
4
-34%
|
5
+34%
|
6
+9%
|
|