Varta AG
XETRA:VAR1
Cash Flow Statement
Cash Flow Statement
Varta AG
Sep-2017 | Mar-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 | Jun-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||
Net Income |
0
|
0
|
0
|
36
|
0
|
64
|
0
|
71
|
0
|
128
|
0
|
133
|
0
|
196
|
0
|
177
|
0
|
184
|
0
|
(198)
|
(306)
|
0
|
|
Depreciation & Amortization |
0
|
0
|
0
|
11
|
0
|
19
|
0
|
21
|
0
|
44
|
0
|
67
|
0
|
112
|
0
|
96
|
0
|
148
|
0
|
255
|
322
|
0
|
|
Other Non-Cash Items |
0
|
0
|
0
|
1
|
0
|
(1)
|
0
|
(1)
|
0
|
4
|
0
|
3
|
0
|
9
|
0
|
3
|
0
|
9
|
0
|
11
|
28
|
0
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
4
|
0
|
5
|
0
|
5
|
0
|
7
|
0
|
7
|
19
|
0
|
|
Change in Working Capital |
37
|
(5)
|
(1)
|
21
|
1
|
0
|
38
|
15
|
80
|
0
|
168
|
30
|
26
|
(112)
|
(133)
|
(151)
|
(126)
|
(101)
|
(182)
|
(48)
|
40
|
2
|
|
Cash from Operating Activities |
37
N/A
|
(5)
N/A
|
(1)
+68%
|
70
N/A
|
33
-52%
|
0
N/A
|
70
N/A
|
106
+51%
|
80
-24%
|
0
N/A
|
168
N/A
|
233
+39%
|
229
-2%
|
205
-11%
|
71
-66%
|
125
+77%
|
151
+21%
|
126
-16%
|
95
-25%
|
20
-78%
|
20
-4%
|
70
+260%
|
|
Investing Cash Flow | |||||||||||||||||||||||
Capital Expenditures |
0
|
0
|
0
|
(56)
|
0
|
(76)
|
0
|
(103)
|
0
|
(226)
|
0
|
(302)
|
0
|
(388)
|
0
|
(175)
|
0
|
(242)
|
0
|
(112)
|
(149)
|
0
|
|
Other Items |
(13)
|
(12)
|
(25)
|
(3)
|
(4)
|
0
|
(49)
|
(3)
|
(242)
|
0
|
(447)
|
(71)
|
(119)
|
(76)
|
61
|
(15)
|
(12)
|
(43)
|
30
|
(55)
|
(34)
|
(31)
|
|
Cash from Investing Activities |
(13)
N/A
|
(12)
+7%
|
(25)
-99%
|
(59)
-138%
|
(24)
+60%
|
0
N/A
|
(69)
N/A
|
(106)
-52%
|
(242)
-128%
|
0
N/A
|
(447)
N/A
|
(373)
+17%
|
(422)
-13%
|
(464)
-10%
|
(241)
+48%
|
(190)
+21%
|
(187)
+1%
|
(199)
-6%
|
(145)
+27%
|
(167)
-15%
|
(117)
+30%
|
(143)
-22%
|
|
Financing Cash Flow | |||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
102
|
0
|
104
|
0
|
104
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
51
|
0
|
|
Net Issuance of Debt |
0
|
0
|
0
|
(1)
|
0
|
(5)
|
0
|
(9)
|
0
|
(18)
|
0
|
(17)
|
0
|
(73)
|
0
|
(67)
|
0
|
(132)
|
0
|
(38)
|
(56)
|
0
|
|
Other |
(23)
|
8
|
3
|
1
|
(1)
|
0
|
97
|
0
|
94
|
0
|
24
|
37
|
39
|
138
|
89
|
81
|
307
|
135
|
115
|
219
|
55
|
119
|
|
Cash from Financing Activities |
(23)
N/A
|
8
N/A
|
3
-62%
|
(0)
N/A
|
97
N/A
|
0
N/A
|
196
N/A
|
95
-51%
|
94
-1%
|
0
N/A
|
24
N/A
|
20
-16%
|
22
+11%
|
65
+195%
|
71
+9%
|
14
-80%
|
240
+1 596%
|
59
-76%
|
49
-17%
|
181
+273%
|
114
-37%
|
81
-29%
|
|
Change in Cash | |||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(0)
|
(0)
|
1
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
(1)
|
(3)
|
(2)
|
(2)
|
(0)
|
2
|
1
|
3
|
3
|
1
|
(1)
|
(2)
|
|
Net Change in Cash |
1
N/A
|
(9)
N/A
|
(23)
-141%
|
11
N/A
|
108
+860%
|
0
N/A
|
197
N/A
|
95
-52%
|
(66)
N/A
|
0
N/A
|
(256)
N/A
|
(123)
+52%
|
(172)
-40%
|
(196)
-14%
|
(100)
+49%
|
(49)
+51%
|
205
N/A
|
(11)
N/A
|
1
N/A
|
36
+2 823%
|
16
-55%
|
7
-54%
|
|
Free Cash Flow | |||||||||||||||||||||||
Free Cash Flow |
37
N/A
|
(5)
N/A
|
(1)
+68%
|
14
N/A
|
33
+146%
|
(76)
N/A
|
70
N/A
|
3
-96%
|
80
+2 637%
|
(226)
N/A
|
168
N/A
|
(69)
N/A
|
229
N/A
|
(183)
N/A
|
71
N/A
|
(50)
N/A
|
151
N/A
|
(115)
N/A
|
95
N/A
|
(91)
N/A
|
(129)
-42%
|
70
N/A
|