Heliad AG
SWB:A7A
Cash Flow Statement
Cash Flow Statement
Heliad AG
| Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||
| Net Income |
(2)
|
(6)
|
1
|
2
|
1
|
(9)
|
(25)
|
(19)
|
(9)
|
(6)
|
1
|
2
|
5
|
7
|
3
|
14
|
17
|
14
|
13
|
17
|
20
|
40
|
37
|
6
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
11
|
6
|
(1)
|
(1)
|
2
|
17
|
32
|
23
|
10
|
12
|
(8)
|
(1)
|
(0)
|
(3)
|
(3)
|
(11)
|
(14)
|
(12)
|
(10)
|
(12)
|
(14)
|
(38)
|
(37)
|
(6)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(15)
|
(10)
|
(6)
|
1
|
(5)
|
(13)
|
(5)
|
(2)
|
(2)
|
(5)
|
7
|
(1)
|
(4)
|
(1)
|
2
|
(2)
|
(1)
|
(1)
|
(2)
|
(4)
|
(5)
|
(1)
|
1
|
2
|
|
| Cash from Operating Activities |
(6)
N/A
|
(10)
-50%
|
(5)
+45%
|
2
N/A
|
(2)
N/A
|
(4)
-138%
|
2
N/A
|
2
-21%
|
(0)
N/A
|
2
N/A
|
(0)
N/A
|
(0)
+59%
|
1
N/A
|
3
+133%
|
2
-9%
|
1
-63%
|
2
+99%
|
2
+3%
|
1
-45%
|
1
+48%
|
1
-27%
|
1
+29%
|
2
+35%
|
2
+19%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
3
|
(4)
|
(2)
|
(1)
|
(2)
|
(5)
|
(6)
|
(3)
|
(1)
|
3
|
0
|
3
|
(2)
|
(4)
|
(3)
|
(1)
|
(4)
|
(4)
|
(2)
|
3
|
(1)
|
(8)
|
(4)
|
(3)
|
|
| Cash from Investing Activities |
2
N/A
|
(4)
N/A
|
(2)
+48%
|
(2)
+23%
|
(2)
-10%
|
(5)
-169%
|
(6)
-23%
|
(4)
+44%
|
(1)
+64%
|
3
N/A
|
0
-96%
|
3
+2 651%
|
(2)
N/A
|
(4)
-107%
|
(3)
+13%
|
(1)
+62%
|
(4)
-230%
|
(4)
-7%
|
(2)
+48%
|
3
N/A
|
(1)
N/A
|
(8)
-642%
|
(5)
+44%
|
(3)
+42%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||
| Net Issuance of Common Stock |
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
5
|
5
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(1)
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
| Other |
(2)
|
(3)
|
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 |
2
N/A
|
2
-15%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
1
N/A
|
(1)
N/A
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
(1)
N/A
|
0
N/A
|
6
N/A
|
6
N/A
|
5
-8%
|
5
N/A
|
0
N/A
|
0
N/A
|
0
-50%
|
(0)
N/A
|
|
| 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
|
|
| Net Change in Cash |
(2)
N/A
|
(12)
-546%
|
(8)
+37%
|
(0)
+97%
|
(4)
-1 545%
|
(10)
-154%
|
(4)
+58%
|
(2)
+58%
|
(1)
+70%
|
5
N/A
|
(1)
N/A
|
1
N/A
|
(1)
N/A
|
(2)
-220%
|
(2)
+11%
|
(0)
+82%
|
3
N/A
|
3
-7%
|
4
+26%
|
9
+134%
|
(0)
N/A
|
(7)
-59 982%
|
(3)
+61%
|
(1)
+76%
|
|
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow |
(7)
N/A
|
(10)
-44%
|
(6)
+45%
|
1
N/A
|
(2)
N/A
|
(5)
-116%
|
2
N/A
|
2
-27%
|
(0)
N/A
|
2
N/A
|
(0)
N/A
|
(0)
+59%
|
1
N/A
|
3
+133%
|
2
-10%
|
1
-63%
|
2
+99%
|
2
+1%
|
1
-46%
|
1
+53%
|
1
-26%
|
1
-7%
|
1
+48%
|
2
+50%
|
|