Conrad Industries Inc
OTC:CNRD
Cash Flow Statement
Cash Flow Statement
Conrad Industries Inc
| 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 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
0
|
1
|
2
|
4
|
6
|
8
|
12
|
15
|
19
|
20
|
23
|
22
|
23
|
24
|
19
|
17
|
13
|
9
|
11
|
10
|
10
|
12
|
14
|
16
|
19
|
19
|
19
|
20
|
21
|
24
|
24
|
26
|
29
|
29
|
30
|
|
| Depreciation & Amortization |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
|
| Change in Deffered Taxes |
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
2
|
3
|
3
|
2
|
2
|
0
|
0
|
0
|
(0)
|
1
|
2
|
2
|
2
|
0
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
3
|
2
|
1
|
0
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
1
|
2
|
1
|
|
| Other Non-Cash Items |
(0)
|
0
|
4
|
(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
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
4
|
7
|
11
|
10
|
13
|
9
|
6
|
13
|
12
|
12
|
14
|
6
|
4
|
5
|
7
|
7
|
8
|
10
|
8
|
8
|
10
|
10
|
11
|
11
|
14
|
13
|
14
|
14
|
14
|
|
| Cash Interest Paid |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
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
|
|
| Change in Working Capital |
8
|
4
|
1
|
1
|
1
|
1
|
(5)
|
(3)
|
(4)
|
1
|
1
|
1
|
2
|
(1)
|
(15)
|
(2)
|
(8)
|
(20)
|
4
|
(20)
|
(9)
|
10
|
(11)
|
(5)
|
0
|
4
|
(1)
|
11
|
(2)
|
(27)
|
5
|
(12)
|
(8)
|
16
|
18
|
26
|
28
|
10
|
(11)
|
(1)
|
(13)
|
|
| Cash from Operating Activities |
3
N/A
|
(2)
N/A
|
(2)
+5%
|
(5)
-216%
|
(4)
+27%
|
(3)
+24%
|
(2)
+22%
|
1
N/A
|
2
+178%
|
9
+379%
|
12
+34%
|
15
+22%
|
18
+21%
|
19
+4%
|
7
-60%
|
21
+181%
|
18
-15%
|
5
-73%
|
31
+547%
|
9
-72%
|
15
+70%
|
32
+120%
|
6
-83%
|
6
+15%
|
14
+112%
|
16
+13%
|
11
-27%
|
26
+129%
|
16
-40%
|
(5)
N/A
|
30
N/A
|
11
-63%
|
15
+36%
|
38
+158%
|
43
+11%
|
54
+26%
|
56
+5%
|
41
-27%
|
24
-42%
|
35
+47%
|
23
-33%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(5)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(6)
|
(5)
|
(4)
|
(3)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(3)
|
(4)
|
(4)
|
(8)
|
(15)
|
(15)
|
(15)
|
(15)
|
(13)
|
(12)
|
(12)
|
(11)
|
(8)
|
|
| Other Items |
0
|
3
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(5)
N/A
|
(0)
+99%
|
(0)
-100%
|
(1)
-300%
|
(1)
-61%
|
(1)
-17%
|
(1)
-12%
|
(1)
+19%
|
(1)
-6%
|
(2)
-82%
|
(2)
-21%
|
(2)
-10%
|
(4)
-57%
|
(4)
-10%
|
(5)
-20%
|
(6)
-17%
|
(7)
-11%
|
(7)
0%
|
(6)
+11%
|
(5)
+9%
|
(4)
+32%
|
(3)
+10%
|
(5)
-44%
|
(5)
-6%
|
(4)
+13%
|
(4)
+10%
|
(3)
+26%
|
(2)
+28%
|
(3)
-50%
|
(4)
-18%
|
(4)
-14%
|
(7)
-77%
|
(14)
-94%
|
(15)
-1%
|
(15)
-5%
|
(15)
+0%
|
(13)
+18%
|
(12)
+1%
|
(12)
+0%
|
(11)
+12%
|
(8)
+24%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(7)
|
(9)
|
0
|
(9)
|
(2)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(4)
|
(5)
|
(4)
|
(5)
|
(3)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
2
|
(2)
|
(2)
|
(0)
|
0
|
2
|
4
|
2
|
(2)
|
(7)
|
(8)
|
(8)
|
(5)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
| Cash Paid for Dividends |
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
|
(12)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
|
| Other |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
3
N/A
|
(1)
N/A
|
(2)
-144%
|
(0)
+86%
|
0
N/A
|
2
+444%
|
4
+61%
|
2
-51%
|
(2)
N/A
|
(7)
-282%
|
(8)
-20%
|
(8)
+1%
|
(5)
+39%
|
(2)
+64%
|
(2)
-1%
|
(2)
+1%
|
(3)
-42%
|
(9)
-249%
|
(11)
-28%
|
(11)
N/A
|
(10)
+7%
|
(4)
+60%
|
(2)
+58%
|
(2)
-1%
|
(2)
N/A
|
(2)
-15%
|
(2)
+1%
|
(2)
N/A
|
(2)
-11%
|
(3)
-30%
|
(5)
-66%
|
(5)
-11%
|
(5)
+11%
|
(6)
-19%
|
(15)
-166%
|
(14)
+6%
|
(14)
N/A
|
(12)
+16%
|
(12)
+0%
|
(12)
N/A
|
(13)
-9%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
1
N/A
|
(3)
N/A
|
(4)
-40%
|
(6)
-69%
|
(4)
+30%
|
(2)
+65%
|
0
N/A
|
2
+239%
|
(1)
N/A
|
0
N/A
|
2
+300%
|
4
+148%
|
9
+111%
|
13
+38%
|
1
-95%
|
13
+2 146%
|
9
-34%
|
(11)
N/A
|
14
N/A
|
(8)
N/A
|
1
N/A
|
25
+3 913%
|
(1)
N/A
|
(0)
+65%
|
8
N/A
|
10
+26%
|
6
-33%
|
22
+240%
|
10
-53%
|
(12)
N/A
|
20
N/A
|
(2)
N/A
|
(4)
-128%
|
18
N/A
|
12
-33%
|
24
+100%
|
29
+23%
|
16
-44%
|
(1)
N/A
|
12
N/A
|
2
-85%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(2)
N/A
|
(5)
-105%
|
(3)
+38%
|
(6)
-119%
|
(5)
+21%
|
(4)
+16%
|
(4)
+12%
|
(0)
+89%
|
1
N/A
|
7
+719%
|
10
+37%
|
12
+25%
|
14
+14%
|
14
+2%
|
2
-84%
|
15
+535%
|
11
-26%
|
(2)
N/A
|
25
N/A
|
3
-87%
|
11
+235%
|
29
+162%
|
1
-97%
|
2
+58%
|
9
+518%
|
12
+24%
|
9
-27%
|
24
+182%
|
13
-48%
|
(9)
N/A
|
25
N/A
|
3
-87%
|
0
-90%
|
24
+6 651%
|
27
+15%
|
38
+41%
|
44
+14%
|
29
-35%
|
11
-60%
|
24
+111%
|
15
-37%
|
|