Brack Capital Properties NV
TASE:BCNV
Cash Flow Statement
Cash Flow Statement
Brack Capital Properties NV
| Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | 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 |
30
|
38
|
39
|
39
|
37
|
41
|
47
|
56
|
61
|
66
|
77
|
83
|
79
|
83
|
89
|
93
|
138
|
131
|
119
|
108
|
79
|
75
|
119
|
99
|
73
|
62
|
18
|
15
|
69
|
98
|
98
|
139
|
106
|
90
|
73
|
28
|
(15)
|
(105)
|
(177)
|
(162)
|
(245)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Deffered Taxes |
1
|
(0)
|
3
|
4
|
3
|
2
|
6
|
7
|
8
|
12
|
14
|
18
|
23
|
23
|
26
|
23
|
31
|
32
|
24
|
28
|
10
|
10
|
18
|
15
|
20
|
17
|
8
|
(3)
|
3
|
10
|
14
|
28
|
18
|
12
|
12
|
3
|
3
|
(14)
|
(21)
|
(17)
|
(29)
|
|
| Other Non-Cash Items |
(2)
|
(2)
|
(9)
|
(15)
|
4
|
9
|
2
|
(3)
|
(12)
|
(27)
|
(28)
|
(36)
|
(37)
|
(42)
|
(54)
|
(55)
|
(110)
|
(102)
|
(84)
|
(208)
|
(162)
|
(155)
|
(214)
|
(59)
|
(37)
|
(24)
|
24
|
26
|
(38)
|
(74)
|
(75)
|
(130)
|
(89)
|
(73)
|
(58)
|
(30)
|
12
|
120
|
198
|
201
|
264
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
3
|
4
|
9
|
10
|
11
|
9
|
4
|
4
|
5
|
10
|
10
|
9
|
8
|
6
|
15
|
17
|
16
|
14
|
4
|
1
|
|
| Cash Interest Paid |
14
|
15
|
16
|
16
|
18
|
19
|
19
|
20
|
20
|
20
|
19
|
19
|
19
|
19
|
19
|
18
|
17
|
16
|
17
|
16
|
17
|
17
|
18
|
18
|
18
|
18
|
17
|
17
|
17
|
15
|
14
|
12
|
10
|
10
|
9
|
10
|
12
|
12
|
21
|
22
|
22
|
|
| Change in Working Capital |
(8)
|
(6)
|
3
|
13
|
14
|
9
|
15
|
25
|
21
|
23
|
16
|
5
|
15
|
19
|
10
|
11
|
2
|
10
|
15
|
11
|
17
|
3
|
9
|
(4)
|
(9)
|
(16)
|
(12)
|
3
|
15
|
34
|
16
|
12
|
2
|
(16)
|
(6)
|
10
|
6
|
9
|
(2)
|
(16)
|
18
|
|
| Cash from Operating Activities |
21
N/A
|
31
+46%
|
36
+17%
|
41
+15%
|
58
+43%
|
61
+5%
|
70
+15%
|
85
+20%
|
78
-9%
|
74
-5%
|
80
+8%
|
71
-12%
|
81
+14%
|
83
+3%
|
71
-15%
|
73
+2%
|
61
-16%
|
71
+15%
|
74
+5%
|
(61)
N/A
|
(56)
+9%
|
(66)
-19%
|
(68)
-3%
|
51
N/A
|
47
-9%
|
39
-16%
|
38
-4%
|
42
+12%
|
49
+17%
|
69
+40%
|
52
-25%
|
49
-5%
|
37
-24%
|
13
-66%
|
20
+58%
|
11
-46%
|
5
-50%
|
10
+88%
|
(3)
N/A
|
6
N/A
|
8
+26%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(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
|
|
| Other Items |
(132)
|
(173)
|
(168)
|
(166)
|
(139)
|
(118)
|
(133)
|
(129)
|
(85)
|
(62)
|
(45)
|
(44)
|
(53)
|
(70)
|
(62)
|
(67)
|
(65)
|
(68)
|
(114)
|
(110)
|
(73)
|
(102)
|
(56)
|
(58)
|
(12)
|
45
|
90
|
147
|
130
|
125
|
94
|
53
|
20
|
8
|
(18)
|
(34)
|
(26)
|
(24)
|
122
|
139
|
136
|
|
| Cash from Investing Activities |
(132)
N/A
|
(173)
-31%
|
(168)
+3%
|
(166)
+1%
|
(139)
+16%
|
(118)
+15%
|
(134)
-13%
|
(129)
+3%
|
(85)
+34%
|
(63)
+26%
|
(45)
+28%
|
(45)
+2%
|
(54)
-20%
|
(70)
-30%
|
(62)
+11%
|
(68)
-9%
|
(65)
+4%
|
(68)
-5%
|
(114)
-67%
|
(110)
+3%
|
(73)
+34%
|
(102)
-41%
|
(56)
+45%
|
(58)
-2%
|
(12)
+78%
|
45
N/A
|
90
+100%
|
147
+63%
|
130
-12%
|
125
-3%
|
94
-25%
|
53
-44%
|
20
-63%
|
8
-60%
|
(18)
N/A
|
(34)
-89%
|
(26)
+23%
|
(24)
+11%
|
122
N/A
|
139
+13%
|
136
-1%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
9
|
0
|
1
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
47
|
48
|
70
|
70
|
23
|
22
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
137
|
159
|
114
|
175
|
115
|
111
|
118
|
71
|
30
|
(9)
|
(23)
|
(7)
|
12
|
43
|
67
|
48
|
30
|
(3)
|
23
|
143
|
127
|
136
|
77
|
(38)
|
(49)
|
(47)
|
(73)
|
(75)
|
(119)
|
(121)
|
(92)
|
(87)
|
(24)
|
(8)
|
16
|
188
|
31
|
29
|
(63)
|
(242)
|
(91)
|
|
| Other |
(5)
|
(5)
|
(6)
|
(18)
|
(27)
|
(30)
|
(31)
|
(24)
|
(18)
|
(17)
|
(17)
|
(17)
|
(39)
|
(38)
|
(43)
|
(47)
|
(31)
|
(31)
|
(28)
|
(35)
|
(41)
|
(42)
|
(39)
|
(25)
|
25
|
(39)
|
(38)
|
(88)
|
(131)
|
(65)
|
(64)
|
(12)
|
(10)
|
(28)
|
(27)
|
(28)
|
70
|
138
|
129
|
128
|
28
|
|
| Cash from Financing Activities |
141
N/A
|
154
+9%
|
109
-29%
|
159
+46%
|
90
-43%
|
83
-8%
|
89
+7%
|
49
-45%
|
13
-73%
|
(24)
N/A
|
(39)
-60%
|
(24)
+39%
|
(27)
-12%
|
6
N/A
|
25
+338%
|
48
+96%
|
47
-3%
|
36
-23%
|
64
+76%
|
130
+104%
|
108
-17%
|
94
-13%
|
38
-59%
|
(63)
N/A
|
(24)
+62%
|
(86)
-255%
|
(110)
-28%
|
(163)
-48%
|
(250)
-54%
|
(186)
+26%
|
(156)
+16%
|
(99)
+36%
|
(34)
+66%
|
(36)
-6%
|
(12)
+67%
|
160
N/A
|
101
-37%
|
167
+65%
|
66
-61%
|
(114)
N/A
|
(64)
+44%
|
|
| 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
|
(5)
|
0
|
0
|
0
|
|
| Net Change in Cash |
30
N/A
|
11
-63%
|
(24)
N/A
|
34
N/A
|
10
-71%
|
26
+163%
|
26
+1%
|
5
-81%
|
6
+20%
|
(13)
N/A
|
(4)
+67%
|
2
N/A
|
0
-94%
|
19
+15 683%
|
33
+77%
|
53
+59%
|
43
-19%
|
39
-10%
|
24
-38%
|
(41)
N/A
|
(20)
+50%
|
(74)
-264%
|
(86)
-15%
|
(69)
+19%
|
10
N/A
|
(2)
N/A
|
17
N/A
|
26
+53%
|
(72)
N/A
|
9
N/A
|
(10)
N/A
|
3
N/A
|
23
+619%
|
(16)
N/A
|
(10)
+36%
|
137
N/A
|
80
-41%
|
149
+86%
|
186
+25%
|
31
-84%
|
81
+165%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
21
N/A
|
30
+47%
|
36
+17%
|
41
+15%
|
58
+42%
|
61
+5%
|
70
+16%
|
85
+20%
|
77
-9%
|
74
-5%
|
80
+8%
|
70
-12%
|
80
+14%
|
83
+3%
|
71
-15%
|
73
+3%
|
61
-16%
|
71
+15%
|
74
+5%
|
(61)
N/A
|
(56)
+9%
|
(66)
-19%
|
(68)
-3%
|
51
N/A
|
47
-9%
|
39
-16%
|
38
-4%
|
42
+12%
|
49
+17%
|
69
+40%
|
52
-25%
|
49
-5%
|
37
-24%
|
13
-66%
|
20
+58%
|
11
-46%
|
5
-50%
|
10
+88%
|
(3)
N/A
|
6
N/A
|
8
+26%
|
|