Michigan Brewery Inc
OTC:BBUCQ
Cash Flow Statement
Cash Flow Statement
Michigan Brewery Inc
| Mar-1996 | Jun-1996 | Sep-1996 | Dec-1996 | Mar-1997 | Jun-1997 | Sep-1997 | Dec-1997 | Mar-1998 | Jun-1998 | Sep-1998 | Jan-1999 | Apr-1999 | Jul-1999 | Oct-1999 | Jan-2000 | Apr-2000 | Jul-2000 | Oct-2000 | Dec-2000 | Apr-2001 | Jul-2001 | Sep-2001 | Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||
| Net Income |
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
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
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
0
|
0
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
0
|
(0)
|
0
|
1
|
(0)
|
1
|
1
|
1
|
0
|
(1)
|
(0)
|
(1)
|
0
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
2
|
2
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
-14%
|
(1)
-71%
|
(1)
+23%
|
(0)
+62%
|
(1)
-111%
|
(1)
-28%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
1
+369%
|
(0)
N/A
|
0
N/A
|
0
+114%
|
0
-62%
|
(0)
N/A
|
(1)
-8 429%
|
(1)
+49%
|
(2)
-132%
|
(2)
+11%
|
(1)
+63%
|
(1)
-154%
|
(1)
+63%
|
(0)
+17%
|
(1)
-182%
|
(2)
-25%
|
(2)
-8%
|
(1)
+29%
|
(1)
+44%
|
0
N/A
|
0
-25%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||
| Capital Expenditures |
(5)
|
(2)
|
(3)
|
(5)
|
(7)
|
(9)
|
(10)
|
(9)
|
(7)
|
(5)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(3)
|
(5)
|
(4)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
|
| Other Items |
0
|
0
|
0
|
(5)
|
(2)
|
(1)
|
0
|
5
|
2
|
1
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(2)
|
(0)
|
0
|
3
|
2
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
|
| Cash from Investing Activities |
(5)
N/A
|
(2)
+65%
|
(3)
-70%
|
(9)
-200%
|
(9)
+1%
|
(10)
-5%
|
(10)
-1%
|
(4)
+57%
|
(4)
-7%
|
(4)
+12%
|
(1)
+66%
|
(1)
+4%
|
(2)
-23%
|
(2)
-10%
|
(1)
+14%
|
(1)
+30%
|
(4)
-247%
|
(4)
-17%
|
(5)
-9%
|
(4)
+5%
|
(1)
+71%
|
(1)
+31%
|
(1)
-2%
|
(1)
+14%
|
(1)
+11%
|
(1)
-12%
|
(0)
+56%
|
(0)
-44%
|
(0)
+5%
|
0
N/A
|
0
-6%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
3
|
14
|
14
|
12
|
11
|
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 Issuance of Debt |
4
|
1
|
(0)
|
(1)
|
(2)
|
0
|
5
|
4
|
5
|
4
|
(0)
|
2
|
1
|
1
|
1
|
1
|
5
|
5
|
7
|
6
|
2
|
2
|
1
|
1
|
5
|
4
|
3
|
3
|
(1)
|
(1)
|
(1)
|
|
| Other |
(0)
|
(2)
|
(3)
|
(0)
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
6
N/A
|
12
+111%
|
11
-13%
|
10
-7%
|
10
-5%
|
1
-92%
|
5
+571%
|
4
-14%
|
5
+16%
|
4
-27%
|
(0)
N/A
|
2
N/A
|
1
-41%
|
1
+27%
|
1
-6%
|
1
-25%
|
5
+462%
|
5
-1%
|
7
+30%
|
6
-17%
|
2
-70%
|
2
+26%
|
1
-53%
|
1
+29%
|
5
+285%
|
4
-18%
|
3
-16%
|
3
-9%
|
(1)
N/A
|
(1)
+2%
|
(1)
+20%
|
|
| 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
|
0
|
0
|
0
|
|
| Net Change in Cash |
(0)
N/A
|
10
N/A
|
6
-36%
|
(0)
N/A
|
(0)
+84%
|
(10)
-19 540%
|
(6)
+40%
|
0
N/A
|
0
+29%
|
0
-93%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-63%
|
0
N/A
|
0
+31%
|
0
+90%
|
(0)
N/A
|
(0)
+54%
|
(0)
-25%
|
(0)
-115%
|
0
N/A
|
3
+3 996%
|
2
-42%
|
1
-21%
|
1
+3%
|
(2)
N/A
|
(1)
+58%
|
(1)
+20%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||
| Free Cash Flow |
(6)
N/A
|
(3)
+55%
|
(5)
-70%
|
(6)
-28%
|
(8)
-33%
|
(10)
-26%
|
(11)
-16%
|
(9)
+21%
|
(7)
+24%
|
(5)
+30%
|
0
N/A
|
(2)
N/A
|
(1)
+11%
|
(1)
+1%
|
(2)
-8%
|
(1)
+31%
|
(2)
-69%
|
(3)
-89%
|
(6)
-84%
|
(6)
+5%
|
(5)
+15%
|
(4)
+25%
|
(1)
+71%
|
(1)
-6%
|
(2)
-61%
|
(2)
-16%
|
(2)
-3%
|
(2)
+30%
|
(1)
+33%
|
0
N/A
|
0
-16%
|
|