Ottakringer Getraenke AG
VSE:OTS
Cash Flow Statement
Cash Flow Statement
Ottakringer Getraenke AG
| Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||
| Net Income |
0
|
0
|
10
|
0
|
(5)
|
0
|
1
|
0
|
1
|
0
|
|
| Depreciation & Amortization |
18
|
0
|
19
|
0
|
20
|
0
|
18
|
0
|
19
|
0
|
|
| Other Non-Cash Items |
15
|
0
|
1
|
0
|
(1)
|
0
|
(1)
|
0
|
1
|
0
|
|
| Cash Taxes Paid |
6
|
6
|
4
|
3
|
(2)
|
(2)
|
1
|
1
|
2
|
1
|
|
| Cash Interest Paid |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
|
| Change in Working Capital |
(4)
|
4
|
(5)
|
23
|
(0)
|
12
|
(2)
|
19
|
(0)
|
16
|
|
| Cash from Operating Activities |
29
N/A
|
22
-23%
|
25
+14%
|
23
-8%
|
13
-45%
|
12
-7%
|
16
+38%
|
19
+17%
|
22
+12%
|
16
-27%
|
|
| Investing Cash Flow | |||||||||||
| Capital Expenditures |
(34)
|
(39)
|
(27)
|
(22)
|
(21)
|
(21)
|
(21)
|
(23)
|
(22)
|
(19)
|
|
| Other Items |
0
|
0
|
1
|
1
|
6
|
16
|
12
|
3
|
2
|
3
|
|
| Cash from Investing Activities |
(34)
N/A
|
(38)
-14%
|
(26)
+32%
|
(21)
+19%
|
(15)
+29%
|
(6)
+63%
|
(9)
-66%
|
(20)
-113%
|
(20)
-2%
|
(17)
+16%
|
|
| Financing Cash Flow | |||||||||||
| Net Issuance of Common Stock |
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
23
|
35
|
4
|
0
|
3
|
(4)
|
(7)
|
0
|
(3)
|
(1)
|
|
| Cash Paid for Dividends |
(12)
|
(12)
|
(6)
|
(5)
|
(3)
|
(4)
|
(0)
|
(0)
|
(0)
|
0
|
|
| Other |
10
|
0
|
2
|
3
|
2
|
2
|
0
|
0
|
2
|
0
|
|
| Cash from Financing Activities |
4
N/A
|
16
+298%
|
0
-97%
|
(3)
N/A
|
2
N/A
|
(6)
N/A
|
(7)
-19%
|
0
N/A
|
(1)
N/A
|
2
N/A
|
|
| Change in Cash | |||||||||||
| Net Change in Cash |
(1)
N/A
|
(0)
+61%
|
(0)
-31%
|
(1)
-86%
|
(0)
+37%
|
0
N/A
|
(0)
N/A
|
(1)
-2 143%
|
0
N/A
|
1
+261%
|
|
| Free Cash Flow | |||||||||||
| Free Cash Flow |
(5)
N/A
|
(17)
-232%
|
(2)
+87%
|
1
N/A
|
(8)
N/A
|
(9)
-14%
|
(5)
+46%
|
(3)
+35%
|
(0)
+92%
|
(4)
-1 278%
|
|