DBM Global Inc
OTC:DBMG
Cash Flow Statement
Cash Flow Statement
DBM Global Inc
| Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | 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 | Jan-2009 | Apr-2009 | Jul-2009 | Oct-2009 | Jan-2010 | Apr-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Jan-2012 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
3
|
(29)
|
(32)
|
(33)
|
(29)
|
(0)
|
(1)
|
(4)
|
(6)
|
(5)
|
(3)
|
1
|
5
|
7
|
10
|
14
|
17
|
20
|
23
|
23
|
26
|
28
|
36
|
52
|
60
|
64
|
66
|
61
|
56
|
54
|
45
|
37
|
19
|
11
|
4
|
(4)
|
1
|
0
|
(1)
|
(1)
|
(5)
|
|
| Depreciation & Amortization |
7
|
6
|
6
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
6
|
6
|
7
|
7
|
7
|
8
|
8
|
8
|
8
|
9
|
9
|
9
|
9
|
|
| Change in Deffered Taxes |
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
1
|
0
|
1
|
2
|
1
|
1
|
1
|
(0)
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
3
|
(1)
|
|
| Stock-Based Compensation |
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
|
1
|
|
| Other Non-Cash Items |
(0)
|
30
|
30
|
29
|
29
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
1
|
1
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
1
|
1
|
1
|
1
|
8
|
|
| Cash Taxes Paid |
4
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
(0)
|
0
|
1
|
2
|
3
|
4
|
5
|
10
|
15
|
14
|
16
|
15
|
15
|
21
|
27
|
31
|
41
|
43
|
38
|
31
|
26
|
22
|
16
|
15
|
5
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
11
|
0
|
0
|
0
|
10
|
0
|
15
|
15
|
10
|
10
|
10
|
10
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
11
|
9
|
11
|
9
|
8
|
8
|
6
|
4
|
5
|
4
|
4
|
5
|
4
|
11
|
11
|
9
|
9
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
(5)
|
2
|
5
|
15
|
8
|
7
|
1
|
4
|
5
|
(10)
|
0
|
(2)
|
(8)
|
2
|
8
|
6
|
5
|
2
|
(17)
|
(22)
|
(16)
|
(16)
|
(26)
|
(40)
|
(12)
|
(14)
|
(13)
|
(5)
|
(30)
|
(5)
|
30
|
69
|
62
|
56
|
44
|
10
|
5
|
(3)
|
(23)
|
(24)
|
(14)
|
|
| Cash from Operating Activities |
3
N/A
|
9
+169%
|
8
-2%
|
16
+92%
|
11
-34%
|
9
-18%
|
2
-76%
|
2
-10%
|
1
-47%
|
(13)
N/A
|
(0)
+97%
|
1
N/A
|
2
+141%
|
14
+631%
|
23
+60%
|
27
+18%
|
27
+1%
|
26
-1%
|
12
-55%
|
7
-44%
|
14
+111%
|
16
+16%
|
14
-15%
|
16
+15%
|
53
+239%
|
56
+5%
|
60
+7%
|
62
+5%
|
35
-44%
|
58
+66%
|
86
+48%
|
116
+35%
|
91
-21%
|
78
-14%
|
58
-25%
|
17
-71%
|
18
+6%
|
9
-49%
|
(12)
N/A
|
(12)
-4%
|
(3)
+72%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(4)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(8)
|
(8)
|
(9)
|
(10)
|
(5)
|
(5)
|
(7)
|
(5)
|
(7)
|
(9)
|
(11)
|
(16)
|
(27)
|
(25)
|
(22)
|
(18)
|
(5)
|
(19)
|
(19)
|
(21)
|
(22)
|
(11)
|
(9)
|
(7)
|
(7)
|
(3)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
4
|
4
|
3
|
3
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(4)
|
(4)
|
(4)
|
|
| Cash from Investing Activities |
(4)
N/A
|
(2)
+49%
|
(2)
+32%
|
(1)
+20%
|
(1)
+50%
|
(0)
+33%
|
(1)
-100%
|
(1)
-25%
|
(1)
-20%
|
(1)
-17%
|
(1)
+29%
|
(1)
+40%
|
(1)
-85%
|
(2)
-35%
|
(2)
-53%
|
(8)
-243%
|
(8)
+0%
|
(9)
-9%
|
(9)
-6%
|
(4)
+54%
|
(1)
+86%
|
(3)
-400%
|
(2)
+27%
|
(4)
-68%
|
(10)
-163%
|
(12)
-19%
|
(16)
-40%
|
(27)
-69%
|
(26)
+6%
|
(22)
+13%
|
(18)
+21%
|
(5)
+71%
|
(19)
-266%
|
(19)
-1%
|
(21)
-12%
|
(22)
-3%
|
(11)
+50%
|
(9)
+15%
|
(11)
-18%
|
(10)
+6%
|
(8)
+26%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
(5)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(18)
|
|
| Net Issuance of Debt |
(6)
|
(4)
|
(2)
|
(1)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(6)
|
(9)
|
(13)
|
(11)
|
(7)
|
(4)
|
(5)
|
(10)
|
(12)
|
(18)
|
(18)
|
(18)
|
(18)
|
(13)
|
(9)
|
(5)
|
(8)
|
(8)
|
(7)
|
(7)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(9)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(56)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(3)
|
|
| Cash from Financing Activities |
(5)
N/A
|
(4)
+33%
|
(3)
+31%
|
(1)
+52%
|
(4)
-233%
|
(5)
-18%
|
(5)
+2%
|
(4)
+9%
|
(3)
+31%
|
(2)
+24%
|
(2)
N/A
|
(2)
+9%
|
(2)
+4%
|
(6)
-207%
|
(9)
-54%
|
(14)
-49%
|
(12)
+14%
|
(8)
+34%
|
(5)
+38%
|
(8)
-56%
|
(13)
-80%
|
(16)
-15%
|
(22)
-39%
|
(20)
+8%
|
(18)
+8%
|
(19)
-2%
|
(13)
+30%
|
(9)
+29%
|
(8)
+7%
|
(12)
-38%
|
(12)
-5%
|
(11)
+10%
|
(65)
-484%
|
(61)
+6%
|
(62)
-1%
|
(63)
-2%
|
(7)
+89%
|
(7)
+1%
|
(7)
-4%
|
(7)
+5%
|
(29)
-326%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(7)
N/A
|
3
N/A
|
4
+57%
|
14
+211%
|
6
-55%
|
4
-39%
|
(3)
N/A
|
(3)
N/A
|
(3)
+6%
|
(16)
-426%
|
(4)
+78%
|
(2)
+50%
|
(1)
+39%
|
7
N/A
|
11
+67%
|
5
-54%
|
7
+41%
|
10
+41%
|
(2)
N/A
|
(5)
-143%
|
(0)
+96%
|
(2)
-1 178%
|
(10)
-335%
|
(8)
+23%
|
25
N/A
|
26
+1%
|
30
+19%
|
26
-15%
|
1
-96%
|
24
+2 316%
|
56
+130%
|
100
+78%
|
8
-92%
|
(2)
N/A
|
(24)
-1 425%
|
(68)
-177%
|
0
N/A
|
(7)
N/A
|
(30)
-338%
|
(29)
+2%
|
(40)
-38%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
6
N/A
|
7
+6%
|
15
+116%
|
10
-33%
|
8
-19%
|
1
-87%
|
1
-40%
|
(1)
N/A
|
(14)
-2 760%
|
(2)
+88%
|
(0)
+94%
|
1
N/A
|
13
+1 700%
|
21
+63%
|
19
-8%
|
19
0%
|
17
-8%
|
2
-88%
|
1
-35%
|
9
+586%
|
9
+4%
|
8
-11%
|
9
+11%
|
44
+381%
|
45
+2%
|
44
-3%
|
35
-19%
|
10
-72%
|
36
+268%
|
68
+90%
|
111
+62%
|
72
-35%
|
59
-18%
|
37
-37%
|
(4)
N/A
|
8
N/A
|
0
-96%
|
(19)
N/A
|
(19)
+2%
|
(7)
+63%
|
|