Wild Bunch AG
XETRA:WBAH
Cash Flow Statement
Cash Flow Statement
Wild Bunch AG
Dec-2000 | Mar-2001 | Jun-2001 | Sep-2001 | Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||
Net Income |
3
|
3
|
6
|
2
|
(5)
|
(8)
|
(24)
|
(82)
|
(191)
|
1
|
(7)
|
(12)
|
(13)
|
(13)
|
(12)
|
(13)
|
(76)
|
(76)
|
|
Depreciation & Amortization |
54
|
55
|
85
|
96
|
88
|
96
|
60
|
118
|
145
|
17
|
43
|
36
|
34
|
36
|
25
|
23
|
83
|
83
|
|
Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(0)
|
3
|
(0)
|
(1)
|
(0)
|
0
|
1
|
1
|
|
Other Non-Cash Items |
14
|
16
|
19
|
15
|
13
|
10
|
15
|
22
|
61
|
1
|
(1)
|
(2)
|
(0)
|
(0)
|
4
|
4
|
4
|
3
|
|
Cash Taxes Paid |
0
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
Cash Interest Paid |
1
|
1
|
(1)
|
2
|
1
|
1
|
2
|
(1)
|
4
|
4
|
5
|
5
|
3
|
3
|
2
|
2
|
1
|
1
|
|
Change in Working Capital |
(38)
|
(45)
|
(42)
|
25
|
(6)
|
18
|
35
|
(13)
|
26
|
5
|
(9)
|
(14)
|
(15)
|
(15)
|
(3)
|
6
|
9
|
(1)
|
|
Cash from Operating Activities |
33
N/A
|
29
-10%
|
67
+128%
|
138
+105%
|
90
-35%
|
117
+29%
|
87
-26%
|
45
-48%
|
40
-11%
|
21
-49%
|
26
+29%
|
11
-58%
|
6
-50%
|
7
+23%
|
14
+101%
|
20
+43%
|
20
+3%
|
9
-54%
|
|
Investing Cash Flow | |||||||||||||||||||
Capital Expenditures |
(72)
|
(93)
|
(180)
|
(190)
|
(183)
|
(192)
|
(101)
|
(104)
|
(99)
|
(20)
|
(45)
|
(38)
|
(19)
|
(20)
|
(26)
|
(21)
|
(16)
|
(16)
|
|
Other Items |
(86)
|
(76)
|
2
|
2
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
5
|
13
|
2
|
(4)
|
0
|
(1)
|
2
|
2
|
|
Cash from Investing Activities |
(158)
N/A
|
(169)
-7%
|
(178)
-5%
|
(188)
-6%
|
(183)
+3%
|
(194)
-6%
|
(103)
+47%
|
(105)
-2%
|
(101)
+4%
|
(20)
+80%
|
(39)
-98%
|
(26)
+35%
|
(17)
+35%
|
(24)
-45%
|
(26)
-8%
|
(22)
+16%
|
(13)
+40%
|
(13)
-1%
|
|
Financing Cash Flow | |||||||||||||||||||
Net Issuance of Common Stock |
152
|
0
|
(6)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(16)
|
0
|
68
|
26
|
87
|
73
|
20
|
61
|
58
|
(1)
|
12
|
17
|
21
|
34
|
17
|
(3)
|
(3)
|
(0)
|
|
Other |
0
|
(0)
|
(0)
|
(0)
|
1
|
1
|
(4)
|
(3)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
Cash from Financing Activities |
137
N/A
|
147
+8%
|
62
-58%
|
24
-62%
|
88
+272%
|
74
-16%
|
17
-78%
|
58
+251%
|
57
-1%
|
(1)
N/A
|
12
N/A
|
17
+34%
|
21
+27%
|
34
+60%
|
17
-51%
|
(3)
N/A
|
(3)
-34%
|
(0)
+95%
|
|
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
|
|
Net Change in Cash |
11
N/A
|
8
-31%
|
(48)
N/A
|
(27)
+44%
|
(5)
+80%
|
(4)
+24%
|
(0)
+97%
|
(3)
-2 067%
|
(3)
-32%
|
(0)
+99%
|
(1)
-3 106%
|
2
N/A
|
10
+369%
|
17
+64%
|
4
-74%
|
(5)
N/A
|
4
N/A
|
(4)
N/A
|
|
Free Cash Flow | |||||||||||||||||||
Free Cash Flow |
(40)
N/A
|
(63)
-60%
|
(112)
-77%
|
(52)
+53%
|
(93)
-78%
|
(75)
+19%
|
(14)
+81%
|
(59)
-312%
|
(59)
-1%
|
1
N/A
|
(18)
N/A
|
(27)
-50%
|
(14)
+50%
|
(13)
+1%
|
(13)
+6%
|
(2)
+86%
|
4
N/A
|
(6)
N/A
|