Windeln.de SE
F:WDL1
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Windeln.de SE
F:WDL1
|
DE |
Cash Flow Statement
Cash Flow Statement
Windeln.de SE
| Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||
| Net Income |
(6)
|
(7)
|
(12)
|
(23)
|
(34)
|
(40)
|
(46)
|
(42)
|
(40)
|
(40)
|
(32)
|
(38)
|
(45)
|
(41)
|
(41)
|
(38)
|
(26)
|
(23)
|
(22)
|
3
|
3
|
(2)
|
(6)
|
(16)
|
(15)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
12
|
12
|
12
|
12
|
9
|
9
|
9
|
9
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
|
| Other Non-Cash Items |
3
|
3
|
3
|
5
|
6
|
8
|
11
|
5
|
4
|
6
|
4
|
7
|
14
|
9
|
8
|
8
|
(0)
|
1
|
(0)
|
0
|
1
|
3
|
3
|
2
|
2
|
|
| Cash Taxes Paid |
(0)
|
(1)
|
(2)
|
0
|
0
|
2
|
2
|
(0)
|
(0)
|
(0)
|
0
|
4
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(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
|
|
| Change in Working Capital |
6
|
5
|
5
|
1
|
(6)
|
(9)
|
(0)
|
4
|
4
|
9
|
(7)
|
(10)
|
(19)
|
(9)
|
(1)
|
3
|
10
|
(0)
|
1
|
(1)
|
(1)
|
2
|
2
|
6
|
5
|
|
| Cash from Operating Activities |
3
N/A
|
1
-62%
|
(4)
N/A
|
(17)
-293%
|
(32)
-96%
|
(39)
-21%
|
(34)
+13%
|
(31)
+8%
|
(29)
+6%
|
(23)
+20%
|
(33)
-40%
|
(28)
+15%
|
(37)
-32%
|
(29)
+23%
|
(22)
+24%
|
(19)
+14%
|
(8)
+58%
|
(14)
-74%
|
(12)
+10%
|
2
N/A
|
3
+122%
|
4
+7%
|
(1)
N/A
|
(7)
-532%
|
(8)
-5%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
0
|
(0)
|
(8)
|
(13)
|
(13)
|
(13)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(1)
-100%
|
(9)
-1 084%
|
(15)
-71%
|
(17)
-8%
|
(16)
+5%
|
(8)
+50%
|
(6)
+21%
|
(6)
+3%
|
(6)
+2%
|
(5)
+7%
|
(0)
+96%
|
1
N/A
|
2
+50%
|
2
+22%
|
2
-1%
|
1
-29%
|
1
-33%
|
1
-6%
|
(1)
N/A
|
(1)
-9%
|
(1)
-5%
|
(1)
0%
|
(0)
+78%
|
(0)
+78%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
100
|
100
|
100
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
5
|
5
|
10
|
10
|
10
|
(4)
|
(4)
|
(1)
|
1
|
5
|
11
|
|
| Net Issuance of Debt |
1
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
3
|
(0)
|
(0)
|
(0)
|
(4)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other |
0
|
(4)
|
(5)
|
(5)
|
(5)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
(11)
N/A
|
84
N/A
|
83
-1%
|
83
0%
|
95
+14%
|
(0)
N/A
|
(0)
+84%
|
(0)
+43%
|
0
N/A
|
(0)
N/A
|
(0)
-400%
|
3
N/A
|
5
+46%
|
5
+1%
|
5
+1%
|
2
-69%
|
10
+526%
|
9
-6%
|
9
-2%
|
(4)
N/A
|
(4)
+2%
|
(1)
+71%
|
0
N/A
|
4
+4 335%
|
9
+153%
|
|
| 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
|
|
| Net Change in Cash |
(8)
N/A
|
85
N/A
|
70
-17%
|
51
-27%
|
46
-11%
|
(55)
N/A
|
(42)
+24%
|
(37)
+11%
|
(35)
+6%
|
(29)
+17%
|
(38)
-31%
|
(25)
+35%
|
(31)
-25%
|
(22)
+29%
|
(15)
+32%
|
(15)
-2%
|
3
N/A
|
(4)
N/A
|
(2)
+32%
|
(3)
-36%
|
(1)
+56%
|
2
N/A
|
(2)
N/A
|
(4)
-103%
|
1
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||
| Free Cash Flow |
3
N/A
|
1
-82%
|
(5)
N/A
|
(19)
-261%
|
(36)
-92%
|
(42)
-19%
|
(37)
+13%
|
(33)
+10%
|
(31)
+6%
|
(25)
+19%
|
(34)
-36%
|
(29)
+15%
|
(38)
-29%
|
(29)
+23%
|
(22)
+24%
|
(19)
+14%
|
(8)
+58%
|
(14)
-71%
|
(12)
+10%
|
1
N/A
|
3
+141%
|
3
+6%
|
(2)
N/A
|
(7)
-392%
|
(8)
-3%
|
|