TAG Colonia Immobilien AG
XHAM:KBU
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
T
|
TAG Colonia Immobilien AG
XHAM:KBU
|
DE |
|
C
|
Cargotec Corp
OTC:CYJBF
|
FI |
Cash Flow Statement
Cash Flow Statement
TAG Colonia Immobilien AG
| 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 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2018 | Dec-2018 | Jun-2019 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Income |
20
|
27
|
34
|
52
|
50
|
110
|
76
|
83
|
68
|
8
|
(21)
|
(56)
|
(38)
|
(47)
|
3
|
35
|
(1)
|
1
|
(2)
|
(27)
|
(33)
|
(37)
|
(40)
|
(32)
|
(9)
|
(6)
|
(1)
|
26
|
36
|
18
|
218
|
488
|
504
|
(195)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
2
|
4
|
5
|
0
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
13
|
(4)
|
(3)
|
0
|
0
|
(0)
|
6
|
7
|
12
|
49
|
50
|
48
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(14)
|
(22)
|
(28)
|
(50)
|
(32)
|
(91)
|
(71)
|
(61)
|
(47)
|
14
|
49
|
58
|
57
|
72
|
31
|
(3)
|
24
|
4
|
18
|
39
|
(4)
|
(0)
|
32
|
32
|
10
|
9
|
1
|
(35)
|
(33)
|
(20)
|
(230)
|
(429)
|
(405)
|
226
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
(0)
|
0
|
(2)
|
(2)
|
17
|
17
|
20
|
20
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(1)
|
0
|
(1)
|
(0)
|
(1)
|
0
|
1
|
0
|
0
|
0
|
1
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
11
|
|
| Cash Interest Paid |
3
|
7
|
8
|
9
|
9
|
19
|
21
|
23
|
23
|
23
|
30
|
29
|
29
|
30
|
28
|
29
|
35
|
0
|
31
|
26
|
32
|
0
|
22
|
0
|
23
|
36
|
(2)
|
14
|
11
|
17
|
29
|
56
|
52
|
(0)
|
|
| Change in Working Capital |
17
|
10
|
(25)
|
(4)
|
11
|
(32)
|
5
|
(58)
|
(103)
|
(62)
|
(82)
|
(28)
|
(52)
|
(52)
|
(48)
|
(36)
|
(29)
|
(9)
|
(21)
|
(19)
|
11
|
3
|
5
|
12
|
9
|
9
|
(0)
|
15
|
9
|
(0)
|
41
|
46
|
7
|
23
|
|
| Cash from Operating Activities |
22
N/A
|
15
-34%
|
(18)
N/A
|
(3)
+85%
|
29
N/A
|
(13)
N/A
|
10
N/A
|
(35)
N/A
|
(81)
-132%
|
(39)
+51%
|
(54)
-36%
|
(25)
+54%
|
(32)
-32%
|
(27)
+16%
|
(14)
+50%
|
(3)
+79%
|
(5)
-77%
|
(5)
+11%
|
(4)
+2%
|
(6)
-43%
|
(12)
-84%
|
(19)
-58%
|
(7)
+65%
|
9
N/A
|
11
+28%
|
12
+13%
|
(1)
N/A
|
11
N/A
|
18
+64%
|
11
-39%
|
80
+624%
|
160
+101%
|
159
0%
|
7
-96%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(11)
|
(11)
|
1
|
(0)
|
(3)
|
(3)
|
(3)
|
(1)
|
1
|
2
|
2
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(2)
|
(6)
|
(8)
|
1
|
|
| Other Items |
(14)
|
(45)
|
(26)
|
(109)
|
(211)
|
(483)
|
(625)
|
(276)
|
(159)
|
141
|
250
|
(24)
|
(20)
|
(7)
|
1
|
(5)
|
3
|
1
|
(9)
|
2
|
8
|
15
|
4
|
(5)
|
(0)
|
(3)
|
(1)
|
112
|
134
|
24
|
23
|
(106)
|
(158)
|
(24)
|
|
| Cash from Investing Activities |
(25)
N/A
|
(57)
-126%
|
(25)
+55%
|
(109)
-330%
|
(214)
-96%
|
(486)
-127%
|
(629)
-29%
|
(277)
+56%
|
(158)
+43%
|
143
N/A
|
252
+77%
|
(24)
N/A
|
(20)
+14%
|
(8)
+63%
|
0
N/A
|
(5)
N/A
|
3
N/A
|
0
-96%
|
(9)
N/A
|
1
N/A
|
7
+632%
|
15
+101%
|
3
-78%
|
(5)
N/A
|
(0)
+94%
|
(4)
-1 073%
|
(1)
+64%
|
112
N/A
|
133
+18%
|
23
-83%
|
21
-8%
|
(112)
N/A
|
(166)
-49%
|
(23)
+86%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
54
|
61
|
72
|
33
|
(3)
|
160
|
158
|
179
|
184
|
14
|
5
|
6
|
0
|
17
|
17
|
17
|
17
|
0
|
0
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
|
| Net Issuance of Debt |
14
|
7
|
3
|
99
|
214
|
491
|
493
|
150
|
28
|
(225)
|
(224)
|
36
|
32
|
11
|
6
|
(8)
|
(12)
|
(2)
|
0
|
(4)
|
(3)
|
(64)
|
3
|
57
|
(9)
|
(6)
|
(1)
|
(57)
|
(133)
|
(103)
|
55
|
(126)
|
(62)
|
259
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(95)
|
(95)
|
(110)
|
0
|
|
| Other |
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(10)
|
(30)
|
(30)
|
(36)
|
(21)
|
(0)
|
(0)
|
5
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(3)
|
1
|
54
|
0
|
(59)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
15
|
14
|
(16)
|
|
| Cash from Financing Activities |
68
N/A
|
57
-16%
|
60
+4%
|
131
+119%
|
210
+61%
|
651
+210%
|
641
-1%
|
300
-53%
|
182
-39%
|
(247)
N/A
|
(245)
+1%
|
35
N/A
|
25
-28%
|
27
+7%
|
22
-21%
|
8
-65%
|
4
-46%
|
(2)
N/A
|
(0)
+85%
|
4
N/A
|
8
+132%
|
2
-81%
|
3
+99%
|
(2)
N/A
|
(9)
-364%
|
(6)
+36%
|
(1)
+90%
|
(57)
-9 728%
|
(133)
-133%
|
(103)
+22%
|
(42)
+59%
|
(208)
-397%
|
(157)
+24%
|
353
N/A
|
|
| 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
|
2
|
|
| Net Change in Cash |
65
N/A
|
15
-76%
|
16
+4%
|
19
+15%
|
24
+31%
|
152
+527%
|
22
-85%
|
(12)
N/A
|
(57)
-361%
|
(144)
-153%
|
(47)
+67%
|
(13)
+72%
|
(27)
-108%
|
(7)
+73%
|
8
N/A
|
(1)
N/A
|
2
N/A
|
(7)
N/A
|
(14)
-110%
|
(2)
+87%
|
4
N/A
|
(2)
N/A
|
(0)
+96%
|
2
N/A
|
2
+8%
|
3
+76%
|
(3)
N/A
|
66
N/A
|
18
-73%
|
(69)
N/A
|
59
N/A
|
(160)
N/A
|
(165)
-3%
|
338
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||
| Free Cash Flow |
11
N/A
|
3
-69%
|
(17)
N/A
|
(3)
+83%
|
26
N/A
|
(16)
N/A
|
6
N/A
|
(36)
N/A
|
(80)
-122%
|
(38)
+52%
|
(52)
-37%
|
(25)
+52%
|
(33)
-31%
|
(27)
+17%
|
(14)
+49%
|
(3)
+76%
|
(6)
-72%
|
(5)
+7%
|
(5)
-1%
|
(7)
-32%
|
(12)
-76%
|
(19)
-54%
|
(7)
+65%
|
8
N/A
|
11
+29%
|
12
+13%
|
(1)
N/A
|
11
N/A
|
18
+64%
|
11
-40%
|
78
+623%
|
154
+97%
|
151
-2%
|
8
-95%
|
|