Self Storage Group ASA
OSE:SSG
Cash Flow Statement
Cash Flow Statement
Self Storage Group ASA
| Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||
| Net Income |
(8)
|
7
|
6
|
98
|
99
|
100
|
101
|
76
|
81
|
74
|
79
|
146
|
181
|
190
|
204
|
441
|
444
|
456
|
330
|
(10)
|
(71)
|
(86)
|
|
| Depreciation & Amortization |
2
|
5
|
3
|
11
|
11
|
11
|
11
|
12
|
13
|
14
|
15
|
14
|
15
|
15
|
16
|
17
|
18
|
19
|
20
|
21
|
21
|
23
|
|
| Other Non-Cash Items |
11
|
10
|
11
|
(39)
|
(31)
|
(29)
|
(22)
|
52
|
5
|
18
|
15
|
7
|
(79)
|
(77)
|
(65)
|
(277)
|
(274)
|
(255)
|
(125)
|
211
|
304
|
300
|
|
| Cash Taxes Paid |
0
|
2
|
(6)
|
0
|
3
|
2
|
2
|
0
|
14
|
13
|
17
|
0
|
7
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
1
|
1
|
1
|
2
|
7
|
12
|
18
|
25
|
27
|
30
|
31
|
31
|
33
|
34
|
36
|
44
|
45
|
47
|
49
|
46
|
50
|
61
|
|
| Change in Working Capital |
(4)
|
(1)
|
(8)
|
(4)
|
19
|
31
|
43
|
6
|
45
|
43
|
61
|
9
|
53
|
50
|
9
|
(7)
|
(9)
|
(34)
|
(6)
|
(15)
|
(35)
|
(26)
|
|
| Cash from Operating Activities |
1
N/A
|
21
+1 477%
|
12
-39%
|
66
+432%
|
97
+47%
|
112
+15%
|
132
+17%
|
146
+10%
|
143
-2%
|
148
+4%
|
170
+14%
|
177
+4%
|
170
-4%
|
179
+5%
|
164
-8%
|
174
+6%
|
180
+3%
|
186
+4%
|
219
+17%
|
206
-6%
|
219
+6%
|
210
-4%
|
|
| Investing Cash Flow | |||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(8)
|
(9)
|
(22)
|
(23)
|
(28)
|
(26)
|
(28)
|
(28)
|
(23)
|
(25)
|
(23)
|
(29)
|
(35)
|
(41)
|
(47)
|
(49)
|
(54)
|
(57)
|
(58)
|
(65)
|
(67)
|
|
| Other Items |
(47)
|
(68)
|
(2)
|
(136)
|
(77)
|
(120)
|
(556)
|
(533)
|
(582)
|
(538)
|
(134)
|
(240)
|
(478)
|
(684)
|
(727)
|
(638)
|
(391)
|
(213)
|
(181)
|
(229)
|
(305)
|
(366)
|
|
| Cash from Investing Activities |
(50)
N/A
|
(76)
-50%
|
(10)
+86%
|
(158)
-1 405%
|
(100)
+37%
|
(148)
-48%
|
(583)
-294%
|
(561)
+4%
|
(610)
-9%
|
(561)
+8%
|
(159)
+72%
|
(264)
-66%
|
(508)
-93%
|
(719)
-42%
|
(768)
-7%
|
(685)
+11%
|
(441)
+36%
|
(267)
+39%
|
(238)
+11%
|
(287)
-20%
|
(370)
-29%
|
(433)
-17%
|
|
| Financing Cash Flow | |||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
244
|
243
|
242
|
242
|
(2)
|
(1)
|
0
|
0
|
0
|
292
|
292
|
292
|
292
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
36
|
21
|
(5)
|
21
|
9
|
119
|
222
|
165
|
242
|
224
|
149
|
276
|
513
|
513
|
468
|
232
|
(93)
|
(194)
|
(100)
|
105
|
153
|
299
|
|
| Other |
(1)
|
(1)
|
0
|
(2)
|
(7)
|
(12)
|
(19)
|
(25)
|
(27)
|
(30)
|
(31)
|
(31)
|
(33)
|
(34)
|
(36)
|
(44)
|
(45)
|
(47)
|
(49)
|
(46)
|
(50)
|
(61)
|
|
| Cash from Financing Activities |
(60)
N/A
|
(76)
-26%
|
(101)
-33%
|
19
N/A
|
2
-90%
|
351
+17 871%
|
445
+27%
|
382
-14%
|
457
+20%
|
192
-58%
|
117
-39%
|
245
+109%
|
480
+96%
|
479
0%
|
724
+51%
|
480
-34%
|
154
-68%
|
51
-67%
|
(148)
N/A
|
59
N/A
|
103
+74%
|
237
+131%
|
|
| Change in Cash | |||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
2
|
2
|
2
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
1
|
4
|
3
|
|
| Net Change in Cash |
(110)
N/A
|
(132)
-20%
|
(100)
+24%
|
(73)
+27%
|
(1)
+99%
|
315
N/A
|
(5)
N/A
|
(34)
-549%
|
(9)
+75%
|
(218)
-2 463%
|
130
N/A
|
159
+22%
|
141
-11%
|
(62)
N/A
|
119
N/A
|
(32)
N/A
|
(108)
-236%
|
(29)
+73%
|
(167)
-480%
|
(21)
+88%
|
(45)
-117%
|
17
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||
| Free Cash Flow |
(2)
N/A
|
13
N/A
|
4
-71%
|
44
+1 116%
|
74
+67%
|
85
+14%
|
105
+25%
|
117
+11%
|
115
-2%
|
125
+9%
|
145
+15%
|
153
+6%
|
140
-8%
|
144
+2%
|
123
-14%
|
127
+3%
|
130
+3%
|
132
+2%
|
162
+22%
|
148
-8%
|
154
+4%
|
144
-7%
|
|