Lewag Holding AG
F:KGR
Cash Flow Statement
Cash Flow Statement
Lewag Holding AG
| Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | 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 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
2
|
4
|
4
|
2
|
0
|
1
|
1
|
1
|
2
|
7
|
6
|
7
|
7
|
8
|
7
|
(3)
|
(3)
|
2
|
2
|
(9)
|
(3)
|
7
|
2
|
3
|
|
| Depreciation & Amortization |
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
7
|
8
|
3
|
3
|
10
|
9
|
4
|
4
|
4
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
2
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
0
|
(4)
|
0
|
1
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
2
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
1
|
|
| Change in Working Capital |
0
|
3
|
3
|
3
|
(2)
|
1
|
0
|
(0)
|
(2)
|
1
|
2
|
2
|
1
|
2
|
2
|
4
|
1
|
4
|
(1)
|
(2)
|
(0)
|
2
|
1
|
1
|
(1)
|
5
|
(1)
|
(6)
|
1
|
(4)
|
(9)
|
1
|
(1)
|
1
|
8
|
4
|
9
|
(9)
|
(12)
|
3
|
(7)
|
|
| Cash from Operating Activities |
2
N/A
|
3
+86%
|
3
-20%
|
3
+10%
|
1
-77%
|
1
+16%
|
0
-43%
|
(0)
N/A
|
0
N/A
|
1
+235%
|
2
+103%
|
2
-2%
|
3
+47%
|
2
-45%
|
2
+15%
|
4
+94%
|
7
+75%
|
7
0%
|
3
-48%
|
3
-20%
|
2
-26%
|
3
+30%
|
3
-4%
|
2
-10%
|
2
-11%
|
8
+294%
|
7
-7%
|
2
-71%
|
10
+376%
|
5
-48%
|
2
-58%
|
11
+402%
|
4
-64%
|
6
+45%
|
12
+116%
|
9
-28%
|
9
-4%
|
(3)
N/A
|
(5)
-103%
|
5
N/A
|
0
-95%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
(1)
|
(4)
|
(5)
|
(3)
|
(1)
|
(0)
|
(1)
|
(1)
|
0
|
(2)
|
0
|
(2)
|
(2)
|
(4)
|
0
|
(6)
|
(6)
|
(2)
|
(5)
|
(4)
|
(5)
|
(2)
|
(5)
|
(6)
|
|
| Other Items |
0
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(10)
|
(13)
|
4
|
8
|
(2)
|
(0)
|
(2)
|
0
|
(1)
|
(0)
|
(3)
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
-57%
|
(0)
+55%
|
(0)
-25%
|
(1)
-164%
|
(1)
+20%
|
(1)
-57%
|
(1)
-2%
|
(1)
+35%
|
(1)
+9%
|
(0)
+26%
|
(0)
+11%
|
(0)
-48%
|
(1)
-22%
|
(1)
-70%
|
(1)
-1%
|
(2)
-56%
|
(2)
-40%
|
(4)
-83%
|
(5)
-33%
|
(4)
+32%
|
(2)
+53%
|
(1)
+60%
|
(1)
-46%
|
(1)
+28%
|
(1)
+0%
|
(2)
-189%
|
(3)
-39%
|
(4)
-25%
|
(3)
+19%
|
(13)
-343%
|
(16)
-20%
|
(2)
+87%
|
2
N/A
|
(3)
N/A
|
(5)
-61%
|
(6)
-9%
|
(5)
+19%
|
(3)
+34%
|
(5)
-61%
|
(9)
-88%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
(0)
|
0
|
2
|
2
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
3
|
10
|
7
|
(3)
|
(5)
|
(4)
|
(2)
|
(1)
|
(1)
|
1
|
2
|
11
|
|
| Cash Paid for Dividends |
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(2)
|
(2)
|
|
| Other |
0
|
(3)
|
(2)
|
(3)
|
0
|
(0)
|
(0)
|
1
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(3)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(1)
N/A
|
(3)
-129%
|
(2)
+31%
|
(3)
-55%
|
(1)
+57%
|
(0)
+69%
|
(0)
-32%
|
1
N/A
|
0
-86%
|
(1)
N/A
|
(1)
-8%
|
(1)
-41%
|
(2)
-30%
|
(1)
+55%
|
(1)
-32%
|
(3)
-143%
|
(2)
+38%
|
(2)
-40%
|
(1)
+59%
|
1
N/A
|
1
-12%
|
(1)
N/A
|
(2)
-72%
|
(1)
+57%
|
(2)
-113%
|
(3)
-68%
|
(3)
+10%
|
(2)
+31%
|
(2)
+18%
|
1
N/A
|
8
+1 003%
|
5
-35%
|
(5)
N/A
|
(5)
-14%
|
(5)
+9%
|
(3)
+41%
|
(2)
+21%
|
(2)
-2%
|
0
N/A
|
0
+208%
|
9
+1 890%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
0
N/A
|
0
-32%
|
1
+174%
|
(0)
N/A
|
(1)
-687%
|
(0)
+91%
|
(1)
-691%
|
(0)
+83%
|
(0)
+13%
|
(0)
-215%
|
1
N/A
|
0
-61%
|
1
+132%
|
0
-65%
|
(0)
N/A
|
0
N/A
|
3
+32 600%
|
2
-41%
|
(2)
N/A
|
(1)
+13%
|
(1)
+62%
|
(0)
+30%
|
(0)
+10%
|
0
N/A
|
(1)
N/A
|
4
N/A
|
2
-42%
|
(3)
N/A
|
5
N/A
|
3
-38%
|
(3)
N/A
|
(0)
+99%
|
(3)
-16 128%
|
2
N/A
|
4
+115%
|
1
-82%
|
1
-25%
|
(10)
N/A
|
(8)
+14%
|
0
N/A
|
(0)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
1
N/A
|
3
+126%
|
3
-20%
|
3
+10%
|
0
-99%
|
1
+2 533%
|
0
-43%
|
(0)
N/A
|
(0)
-140%
|
1
N/A
|
2
+103%
|
2
-2%
|
3
+21%
|
2
-33%
|
2
+15%
|
4
+94%
|
5
+35%
|
5
+7%
|
(0)
N/A
|
(2)
-428%
|
(1)
+62%
|
2
N/A
|
2
+6%
|
2
-27%
|
1
-15%
|
8
+530%
|
6
-31%
|
2
-62%
|
8
+268%
|
3
-63%
|
(1)
N/A
|
11
N/A
|
(2)
N/A
|
(0)
+85%
|
11
N/A
|
4
-62%
|
5
+23%
|
(8)
N/A
|
(8)
-1%
|
0
N/A
|
(6)
N/A
|
|