Unternehmens Invest AG
VSE:UIV
Cash Flow Statement
Cash Flow Statement
Unternehmens Invest AG
| Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Sep-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||
| Net Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
(0)
|
0
|
0
|
0
|
1
|
(1)
|
(5)
|
(4)
|
(2)
|
2
|
(5)
|
(20)
|
(24)
|
(10)
|
4
|
(4)
|
(5)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
19
|
27
|
46
|
28
|
32
|
28
|
35
|
41
|
|
| Change in Deffered Taxes |
0
|
0
|
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
|
(3)
|
0
|
0
|
(10)
|
0
|
(5)
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
(0)
|
0
|
0
|
0
|
(4)
|
0
|
2
|
1
|
(1)
|
(6)
|
11
|
19
|
24
|
5
|
(2)
|
3
|
(2)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
6
|
(0)
|
(2)
|
(8)
|
1
|
6
|
6
|
6
|
|
| 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
|
0
|
0
|
0
|
0
|
14
|
0
|
0
|
6
|
0
|
4
|
0
|
|
| Change in Working Capital |
16
|
14
|
12
|
31
|
(0)
|
0
|
(3)
|
(3)
|
(3)
|
6
|
9
|
9
|
(7)
|
(9)
|
(4)
|
(3)
|
(1)
|
3
|
1
|
1
|
(0)
|
(3)
|
(3)
|
2
|
(0)
|
(0)
|
1
|
(20)
|
(12)
|
(6)
|
13
|
12
|
(4)
|
(2)
|
(1)
|
|
| Cash from Operating Activities |
16
N/A
|
14
-12%
|
12
-14%
|
31
+154%
|
(0)
N/A
|
0
N/A
|
(3)
N/A
|
(3)
-12%
|
(2)
+21%
|
6
N/A
|
9
+48%
|
9
+1%
|
(7)
N/A
|
(9)
-32%
|
(4)
+59%
|
(3)
+14%
|
(1)
+67%
|
1
N/A
|
(1)
N/A
|
1
N/A
|
(0)
N/A
|
(3)
-1 437%
|
(6)
-115%
|
1
N/A
|
(2)
N/A
|
(2)
+5%
|
(1)
+40%
|
(6)
-299%
|
18
N/A
|
36
+99%
|
38
+8%
|
29
-26%
|
17
-41%
|
28
+66%
|
28
+1%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(13)
|
(17)
|
(22)
|
(9)
|
(9)
|
(7)
|
(8)
|
(11)
|
|
| Other Items |
(14)
|
(3)
|
3
|
(15)
|
(3)
|
(2)
|
6
|
1
|
3
|
(6)
|
(11)
|
(11)
|
10
|
15
|
(7)
|
(7)
|
26
|
25
|
12
|
45
|
8
|
8
|
(3)
|
6
|
7
|
(11)
|
(11)
|
35
|
33
|
34
|
(1)
|
0
|
0
|
2
|
(11)
|
|
| Cash from Investing Activities |
(14)
N/A
|
(3)
+81%
|
3
N/A
|
(15)
N/A
|
(3)
+79%
|
(2)
+39%
|
6
N/A
|
1
-91%
|
3
+466%
|
(6)
N/A
|
(11)
-81%
|
(11)
+3%
|
10
N/A
|
15
+42%
|
(7)
N/A
|
(7)
+1%
|
26
N/A
|
25
-7%
|
12
-52%
|
45
+275%
|
8
-82%
|
8
-4%
|
(3)
N/A
|
6
N/A
|
6
+6%
|
(11)
N/A
|
(12)
-9%
|
21
N/A
|
17
-22%
|
12
-31%
|
(10)
N/A
|
(9)
+19%
|
(6)
+24%
|
(7)
-2%
|
(22)
-239%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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
|
3
|
3
|
3
|
0
|
0
|
0
|
11
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(0)
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
1
|
(1)
|
12
|
7
|
30
|
18
|
27
|
(0)
|
(12)
|
(20)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
(3)
|
(1)
|
(1)
|
0
|
0
|
(3)
|
(3)
|
0
|
(3)
|
0
|
0
|
0
|
0
|
|
| Other |
(2)
|
(14)
|
(17)
|
(15)
|
(8)
|
(1)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(2)
|
(1)
|
0
|
0
|
1
|
(3)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(9)
|
(13)
|
(13)
|
(4)
|
(8)
|
(12)
|
(10)
|
|
| Cash from Financing Activities |
(2)
N/A
|
(14)
-660%
|
(17)
-27%
|
(15)
+11%
|
(8)
+47%
|
(1)
+89%
|
(3)
-262%
|
0
N/A
|
0
+275%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
0
N/A
|
(2)
N/A
|
(1)
+50%
|
(0)
+52%
|
(0)
+77%
|
1
N/A
|
(3)
N/A
|
(5)
-47%
|
(3)
+42%
|
(3)
+6%
|
(1)
+43%
|
1
N/A
|
(1)
N/A
|
12
N/A
|
(2)
N/A
|
17
N/A
|
5
-71%
|
23
+369%
|
(8)
N/A
|
(13)
-62%
|
(19)
-49%
|
|
| 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)
|
|
| Net Change in Cash |
0
N/A
|
(2)
N/A
|
(2)
+22%
|
1
N/A
|
(11)
N/A
|
(3)
+78%
|
1
N/A
|
(2)
N/A
|
1
N/A
|
0
-80%
|
(2)
N/A
|
(1)
+22%
|
3
N/A
|
5
+40%
|
(11)
N/A
|
(12)
-10%
|
25
N/A
|
25
+3%
|
11
-56%
|
47
+318%
|
5
-90%
|
(0)
N/A
|
(13)
-24 908%
|
5
N/A
|
3
-46%
|
(13)
N/A
|
(14)
-12%
|
28
N/A
|
32
+16%
|
64
+100%
|
33
-49%
|
43
+32%
|
2
-94%
|
8
+239%
|
(14)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
16
N/A
|
14
-12%
|
12
-14%
|
31
+154%
|
(0)
N/A
|
0
N/A
|
(3)
N/A
|
(3)
-12%
|
(2)
+21%
|
6
N/A
|
9
+48%
|
9
+1%
|
(7)
N/A
|
(9)
-32%
|
(4)
+59%
|
(3)
+14%
|
(1)
+67%
|
1
N/A
|
(1)
N/A
|
1
N/A
|
(0)
N/A
|
(3)
-1 437%
|
(7)
-132%
|
1
N/A
|
(3)
N/A
|
(3)
+5%
|
(2)
+22%
|
(19)
-770%
|
1
N/A
|
13
+1 093%
|
29
+117%
|
20
-33%
|
10
-48%
|
20
+94%
|
17
-13%
|
|