Nucletron Electronic AG
F:NUC
Cash Flow Statement
Cash Flow Statement
Nucletron Electronic AG
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||
| Net Income |
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Depreciation & Amortization |
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
|
|
| Change in Deffered Taxes |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
1
|
|
| Other Non-Cash Items |
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)
|
|
| Cash Taxes Paid |
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
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
|
|
| Change in Working Capital |
(1)
|
(1)
|
(2)
|
(3)
|
(0)
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
|
| Cash from Operating Activities |
2
N/A
|
3
+80%
|
2
-48%
|
1
-64%
|
2
+275%
|
2
-10%
|
1
-42%
|
2
+65%
|
2
-6%
|
1
-25%
|
1
-9%
|
1
-30%
|
1
+6%
|
1
+29%
|
1
+22%
|
0
-66%
|
(0)
N/A
|
1
N/A
|
0
-46%
|
1
+161%
|
1
-20%
|
1
-7%
|
2
+113%
|
1
-28%
|
1
-22%
|
0
-96%
|
(1)
N/A
|
1
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(1)
|
(1)
|
(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 Items |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(1)
-496%
|
(1)
+4%
|
(0)
+86%
|
(0)
+70%
|
(0)
+33%
|
(1)
-1 300%
|
(1)
-16%
|
1
N/A
|
1
+8%
|
0
-80%
|
(0)
N/A
|
(0)
-700%
|
(0)
-6%
|
(0)
-100%
|
(0)
+65%
|
(0)
+92%
|
(0)
-100%
|
(1)
-2 600%
|
(1)
-37%
|
(1)
+3%
|
(1)
0%
|
(0)
+60%
|
0
N/A
|
0
-11%
|
(0)
N/A
|
(0)
-44%
|
0
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||
| Net Issuance of Debt |
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)
|
|
| Cash Paid for Dividends |
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
|
| Other |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(1)
N/A
|
0
N/A
|
(1)
N/A
|
(2)
-139%
|
(1)
+53%
|
(1)
N/A
|
(1)
+29%
|
(0)
+89%
|
(1)
-833%
|
(1)
-89%
|
(1)
+47%
|
(1)
N/A
|
(1)
N/A
|
(1)
N/A
|
(1)
N/A
|
(1)
N/A
|
(1)
N/A
|
(1)
N/A
|
(1)
N/A
|
(1)
N/A
|
(1)
0%
|
(1)
N/A
|
(1)
-25%
|
(1)
-12%
|
(1)
-33%
|
(1)
-1%
|
(1)
+13%
|
(1)
-4%
|
|
| Change in Cash | |||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
|
| Net Change in Cash |
1
N/A
|
2
+89%
|
(1)
N/A
|
(1)
-130%
|
1
N/A
|
1
-14%
|
(0)
N/A
|
1
N/A
|
2
+70%
|
1
-47%
|
1
-25%
|
0
-71%
|
0
-50%
|
0
+218%
|
1
+51%
|
(0)
N/A
|
(1)
-850%
|
0
N/A
|
(1)
N/A
|
(0)
+79%
|
(0)
-209%
|
(0)
-22%
|
1
N/A
|
1
-10%
|
(0)
N/A
|
(1)
-1 626%
|
(2)
-60%
|
0
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||
| Free Cash Flow |
2
N/A
|
2
+7%
|
0
-93%
|
0
+192%
|
2
+483%
|
2
-9%
|
1
-44%
|
2
+68%
|
2
-5%
|
1
-27%
|
1
-11%
|
1
-31%
|
1
+7%
|
1
+31%
|
1
+24%
|
0
-67%
|
(0)
N/A
|
1
N/A
|
0
-49%
|
1
+181%
|
1
-21%
|
1
-8%
|
2
+118%
|
1
-35%
|
1
-25%
|
(0)
N/A
|
(1)
-1 328%
|
1
N/A
|
|