GBS Software AG
F:INW
Cash Flow Statement
Cash Flow Statement
GBS Software AG
| Dec-2000 | Mar-2001 | Jun-2001 | Sep-2001 | Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Dec-2006 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||
| Net Income |
(13)
|
(14)
|
(14)
|
(10)
|
(9)
|
(8)
|
(8)
|
(6)
|
(4)
|
(4)
|
(3)
|
(4)
|
(6)
|
1
|
|
| Depreciation & Amortization |
3
|
3
|
4
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
3
|
2
|
|
| Other Non-Cash Items |
1
|
0
|
(1)
|
(0)
|
1
|
2
|
3
|
2
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
|
| Change in Working Capital |
0
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
(6)
|
|
| Cash from Operating Activities |
(9)
N/A
|
(11)
-25%
|
(9)
+17%
|
(8)
+11%
|
(6)
+25%
|
(5)
+24%
|
(4)
+12%
|
(3)
+37%
|
(2)
+39%
|
(1)
+25%
|
(1)
-5%
|
(2)
-35%
|
(3)
-74%
|
(2)
+21%
|
|
| Investing Cash Flow | |||||||||||||||
| Capital Expenditures |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(0)
|
0
|
1
|
1
|
(0)
|
(1)
|
|
| Other Items |
(1)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(2)
|
2
|
3
|
3
|
6
|
2
|
(0)
|
|
| Cash from Investing Activities |
(3)
N/A
|
(4)
-7%
|
(3)
+8%
|
(3)
+2%
|
(3)
+16%
|
(3)
-20%
|
(2)
+26%
|
(4)
-58%
|
2
N/A
|
3
+53%
|
3
+9%
|
7
+112%
|
2
-70%
|
(1)
N/A
|
|
| Financing Cash Flow | |||||||||||||||
| Net Issuance of Common Stock |
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
2
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
(1)
|
(1)
|
(6)
|
0
|
0
|
1
|
3
|
(0)
|
(0)
|
(0)
|
2
|
(0)
|
0
|
|
| Other |
26
|
0
|
1
|
3
|
(3)
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Cash from Financing Activities |
28
N/A
|
27
-4%
|
0
-99%
|
(3)
N/A
|
(2)
+2%
|
(2)
+15%
|
(2)
+8%
|
1
N/A
|
2
+150%
|
2
-7%
|
2
-1%
|
4
+168%
|
(0)
N/A
|
(0)
-43%
|
|
| Change in Cash | |||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
16
N/A
|
12
-24%
|
(12)
N/A
|
(14)
-13%
|
(11)
+19%
|
(10)
+12%
|
(9)
+16%
|
(6)
+32%
|
2
N/A
|
4
+62%
|
4
+6%
|
10
+162%
|
(1)
N/A
|
(4)
-479%
|
|
| Free Cash Flow | |||||||||||||||
| Free Cash Flow |
(12)
N/A
|
(15)
-21%
|
(12)
+15%
|
(12)
+5%
|
(9)
+21%
|
(7)
+20%
|
(6)
+20%
|
(4)
+27%
|
(2)
+62%
|
(1)
+40%
|
(1)
+24%
|
(1)
-19%
|
(3)
-247%
|
(4)
-16%
|
|