7C Solarparken AG
XETRA:HRPK
Cash Flow Statement
Cash Flow Statement
7C Solarparken AG
Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Sep-2014 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||
Net Income |
3
|
2
|
1
|
(1)
|
(4)
|
(4)
|
(3)
|
(1)
|
(1)
|
(0)
|
1
|
0
|
(2)
|
(4)
|
(3)
|
1
|
6
|
8
|
8
|
(58)
|
(65)
|
(68)
|
(72)
|
0
|
(27)
|
11
|
6
|
1
|
8
|
9
|
6
|
6
|
11
|
19
|
24
|
18
|
11
|
|
Depreciation & Amortization |
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
4
|
5
|
6
|
6
|
7
|
7
|
7
|
6
|
6
|
5
|
0
|
7
|
4
|
20
|
26
|
24
|
25
|
30
|
32
|
31
|
32
|
33
|
35
|
36
|
|
Other Non-Cash Items |
1
|
0
|
(1)
|
(0)
|
(1)
|
(1)
|
1
|
1
|
2
|
2
|
2
|
3
|
(0)
|
5
|
1
|
(5)
|
7
|
4
|
6
|
72
|
65
|
62
|
60
|
0
|
(0)
|
5
|
7
|
5
|
6
|
6
|
7
|
7
|
7
|
11
|
18
|
16
|
14
|
|
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
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
|
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
|
5
|
9
|
6
|
6
|
6
|
6
|
5
|
4
|
5
|
5
|
5
|
|
Change in Working Capital |
(12)
|
(12)
|
(11)
|
(12)
|
1
|
1
|
(2)
|
1
|
(14)
|
(16)
|
(17)
|
(16)
|
1
|
(2)
|
3
|
10
|
16
|
6
|
6
|
(10)
|
(7)
|
(11)
|
6
|
4
|
5
|
(1)
|
(10)
|
(18)
|
(10)
|
(7)
|
(4)
|
(6)
|
(8)
|
(12)
|
(14)
|
(23)
|
(17)
|
|
Cash from Operating Activities |
(9)
N/A
|
(9)
-6%
|
(11)
-14%
|
(13)
-25%
|
(3)
+75%
|
(3)
+23%
|
(2)
+16%
|
2
N/A
|
(13)
N/A
|
(13)
-7%
|
(14)
-6%
|
(12)
+19%
|
2
N/A
|
2
+27%
|
6
+172%
|
12
+93%
|
34
+182%
|
24
-29%
|
27
+13%
|
11
-60%
|
(2)
N/A
|
(12)
-571%
|
(1)
+91%
|
1
N/A
|
(10)
N/A
|
20
N/A
|
23
+14%
|
14
-39%
|
28
+102%
|
33
+20%
|
38
+13%
|
39
+4%
|
40
+3%
|
49
+23%
|
62
+25%
|
46
-25%
|
45
-3%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(88)
|
(155)
|
(155)
|
(159)
|
(74)
|
(8)
|
(9)
|
(5)
|
(1)
|
(10)
|
(13)
|
(22)
|
0
|
(23)
|
(88)
|
(9)
|
76
|
(10)
|
(9)
|
(4)
|
(8)
|
(17)
|
(12)
|
(7)
|
(6)
|
(11)
|
|
Other Items |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
4
|
4
|
4
|
6
|
(0)
|
(0)
|
(0)
|
(2)
|
7
|
7
|
7
|
(2)
|
5
|
0
|
(17)
|
(28)
|
(18)
|
(15)
|
(33)
|
(37)
|
(23)
|
(18)
|
(25)
|
(28)
|
(33)
|
|
Cash from Investing Activities |
(1)
N/A
|
(1)
-19%
|
(1)
-48%
|
(1)
-9%
|
(1)
+35%
|
(1)
+4%
|
(0)
+43%
|
(0)
+5%
|
(0)
-6%
|
(0)
+27%
|
(0)
-56%
|
(88)
-20 945%
|
(151)
-71%
|
(151)
0%
|
(155)
-2%
|
(68)
+56%
|
(8)
+88%
|
(9)
-7%
|
(5)
+39%
|
(3)
+42%
|
(3)
-1%
|
(6)
-76%
|
(15)
-160%
|
(12)
+18%
|
(6)
+50%
|
(88)
-1 362%
|
(26)
+70%
|
48
N/A
|
(28)
N/A
|
(23)
+16%
|
(37)
-59%
|
(46)
-23%
|
(40)
+12%
|
(30)
+26%
|
(32)
-5%
|
(34)
-9%
|
(44)
-29%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
13
|
0
|
11
|
11
|
0
|
0
|
3
|
3
|
4
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
(0)
|
(9)
|
(0)
|
0
|
23
|
31
|
33
|
25
|
16
|
27
|
10
|
|
Net Issuance of Debt |
0
|
1
|
11
|
13
|
14
|
10
|
(1)
|
(2)
|
(1)
|
4
|
6
|
85
|
146
|
142
|
143
|
62
|
(3)
|
(7)
|
(12)
|
(9)
|
(7)
|
7
|
7
|
0
|
5
|
73
|
7
|
(61)
|
(7)
|
(15)
|
(12)
|
(23)
|
(18)
|
(4)
|
(15)
|
(27)
|
(28)
|
|
Cash Paid for Dividends |
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
|
(6)
|
(6)
|
0
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(20)
|
(11)
|
|
Other |
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
5
|
0
|
0
|
12
|
12
|
23
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
|
Cash from Financing Activities |
13
N/A
|
14
+7%
|
23
+65%
|
23
-1%
|
14
-39%
|
10
-30%
|
(0)
N/A
|
0
N/A
|
3
+652%
|
9
+164%
|
8
-10%
|
87
+1 011%
|
146
+67%
|
142
-2%
|
143
+1%
|
62
-57%
|
(3)
N/A
|
(7)
-122%
|
(12)
-68%
|
(8)
+31%
|
(7)
+17%
|
7
N/A
|
7
-10%
|
5
-24%
|
0
-94%
|
81
+27 955%
|
19
-77%
|
(64)
N/A
|
10
N/A
|
9
-10%
|
3
-68%
|
(0)
N/A
|
7
N/A
|
13
+83%
|
(9)
N/A
|
(20)
-122%
|
(29)
-44%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||
Net Change in Cash |
4
N/A
|
4
+7%
|
12
+178%
|
9
-25%
|
10
+14%
|
7
-33%
|
(3)
N/A
|
2
N/A
|
(10)
N/A
|
(5)
+49%
|
(7)
-37%
|
(13)
-89%
|
(4)
+70%
|
(7)
-78%
|
(5)
+19%
|
5
N/A
|
22
+332%
|
8
-64%
|
10
+23%
|
(1)
N/A
|
(12)
-1 491%
|
(10)
+15%
|
(9)
+9%
|
(6)
+31%
|
(16)
-154%
|
13
N/A
|
15
+18%
|
(2)
N/A
|
9
N/A
|
19
+96%
|
3
-83%
|
(7)
N/A
|
7
N/A
|
33
+358%
|
21
-35%
|
(8)
N/A
|
(28)
-240%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(9)
N/A
|
(10)
-6%
|
(11)
-16%
|
(14)
-24%
|
(4)
+72%
|
(3)
+21%
|
(2)
+24%
|
2
N/A
|
(13)
N/A
|
(14)
-8%
|
(14)
-6%
|
(100)
-590%
|
(154)
-54%
|
(153)
+0%
|
(153)
+0%
|
(62)
+59%
|
26
N/A
|
15
-40%
|
22
+43%
|
9
-57%
|
(12)
N/A
|
(25)
-103%
|
(23)
+7%
|
1
N/A
|
(34)
N/A
|
(69)
-102%
|
13
N/A
|
90
+577%
|
18
-80%
|
25
+41%
|
34
+35%
|
30
-9%
|
23
-24%
|
37
+60%
|
55
+49%
|
40
-27%
|
34
-15%
|