Easy Software AG
XHAM:ESY
Cash Flow Statement
Cash Flow Statement
Easy Software AG
| Dec-2000 | Mar-2001 | Jun-2001 | Sep-2001 | Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||
| Net Income |
3
|
2
|
(1)
|
(5)
|
(24)
|
(24)
|
(25)
|
(18)
|
(5)
|
2
|
0
|
(2)
|
(1)
|
2
|
2
|
(3)
|
(5)
|
|
| Depreciation & Amortization |
3
|
3
|
4
|
5
|
10
|
10
|
11
|
10
|
2
|
2
|
3
|
3
|
4
|
6
|
6
|
6
|
6
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
3
|
3
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(6)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(5)
|
(2)
|
(0)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
|
| Change in Working Capital |
(12)
|
(12)
|
(10)
|
(2)
|
11
|
14
|
17
|
15
|
8
|
(1)
|
5
|
1
|
0
|
(1)
|
2
|
3
|
2
|
|
| Cash from Operating Activities |
(6)
N/A
|
(6)
-4%
|
(6)
-2%
|
(3)
+60%
|
(3)
-12%
|
0
N/A
|
2
+748%
|
6
+154%
|
(0)
N/A
|
1
N/A
|
7
+486%
|
(0)
N/A
|
2
N/A
|
3
+70%
|
5
+67%
|
8
+49%
|
6
-23%
|
|
| Investing Cash Flow | ||||||||||||||||||
| Capital Expenditures |
(14)
|
(13)
|
(12)
|
(13)
|
(9)
|
(7)
|
(6)
|
(5)
|
(0)
|
(2)
|
(3)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
|
| Other Items |
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
1
|
(0)
|
(0)
|
(5)
|
3
|
8
|
(1)
|
(2)
|
|
| Cash from Investing Activities |
(14)
N/A
|
(13)
+8%
|
(12)
+7%
|
(13)
-6%
|
(7)
+48%
|
(5)
+23%
|
(4)
+21%
|
(2)
+39%
|
2
N/A
|
(2)
N/A
|
(3)
-101%
|
(1)
+68%
|
(7)
-541%
|
1
N/A
|
6
+336%
|
(3)
N/A
|
(3)
+7%
|
|
| Financing Cash Flow | ||||||||||||||||||
| Net Issuance of Common Stock |
8
|
8
|
8
|
8
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
5
|
5
|
5
|
5
|
0
|
(5)
|
(5)
|
(5)
|
(0)
|
0
|
(3)
|
1
|
1
|
0
|
2
|
(2)
|
(6)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
4
|
3
|
(2)
|
(2)
|
(2)
|
|
| Cash from Financing Activities |
13
N/A
|
13
+3%
|
13
-2%
|
13
N/A
|
(1)
N/A
|
(6)
-390%
|
(6)
N/A
|
(6)
N/A
|
0
N/A
|
0
+101%
|
(3)
N/A
|
1
N/A
|
5
+472%
|
3
-42%
|
(1)
N/A
|
(4)
-502%
|
(8)
-97%
|
|
| 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)
|
|
| Net Change in Cash |
(7)
N/A
|
(6)
+17%
|
(5)
+8%
|
(2)
+57%
|
(11)
-351%
|
(11)
+1%
|
(7)
+31%
|
(2)
+73%
|
2
N/A
|
(0)
N/A
|
1
N/A
|
(0)
N/A
|
0
N/A
|
7
+3 036%
|
10
+40%
|
0
-99%
|
(5)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow |
(20)
N/A
|
(19)
+4%
|
(18)
+4%
|
(15)
+17%
|
(12)
+24%
|
(7)
+40%
|
(4)
+44%
|
1
N/A
|
(1)
N/A
|
(1)
-62%
|
4
N/A
|
(1)
N/A
|
1
N/A
|
1
+100%
|
3
+186%
|
6
+98%
|
4
-25%
|
|