Baumot Group AG (HAM:TINC)

Baumot Group AG Cash Flow Statement

Financials in millions EUR. Fiscal year is January - December.

Fiscal Year	FY 2019	FY 2018	FY 2017	FY 2016	FY 2015
Period Ending	Dec 31, 2019	Dec 31, 2018	Dec 31, 2017	Dec 31, 2016	Dec 31, 2015
Net Income	0.13	-9.2	-8.5	-9.45	-13.19
Depreciation & Amortization	0.7	1.66	1.97	5.45	3.2
Loss (Gain) From Sale of Assets	0	0	0.03	-2.54	-0.09
Asset Writedown & Restructuring Costs	-	0.74	0.75	4.06	4.18
Other Operating Activities	-1.59	0.58	-0.81	-0.65	1.73
Change in Inventory	-1.35	-1.73	2.42	4.07	2.58
Change in Accounts Payable	-0.81	0.44	-0.32	-0.29	0.8
Change in Other Net Operating Assets	0.84	-0.56	0.47	-1.72	-1.27
Operating Cash Flow	-2.07	-8.07	-3.98	-1.09	-2.05
Capital Expenditures	-0.06	-0.22	-0.13	-0.66	-0.8
Sale of Property, Plant & Equipment	-	-	0.16	0.48	2.76
Divestitures	-	-	-	-	1.33
Sale (Purchase) of Intangibles	-0.07	-0.09	-0.07	-0.18	-1.02
Investment in Securities	-0.14	-	-	-	-
Other Investing Activities	0.05	0	0.07	0.02	0.01
Investing Cash Flow	-0.23	-0.3	0.03	-0.34	2.29
Long-Term Debt Issued	1.28	1.55	0.43	2	0.55
Long-Term Debt Repaid	-0.28	-0.24	-0.23	-0.29	-4.73
Net Debt Issued (Repaid)	1	1.31	0.19	1.71	-4.18
Issuance of Common Stock	2.94	7.43	4.15	-	6.78
Other Financing Activities	-0.52	-0.3	-0.22	-0.75	-0.71
Financing Cash Flow	3.42	8.44	4.12	0.96	1.89
Foreign Exchange Rate Adjustments	-	0	-0.01	0	-
Miscellaneous Cash Flow Adjustments	-	-	-	-0.07	-3.24
Net Cash Flow	1.12	0.07	0.16	-0.54	-1.11
Free Cash Flow	-2.13	-8.29	-4.11	-1.75	-2.85
Free Cash Flow Margin	-14.10%	-131.95%	-41.84%	-4.51%	-10.30%
Free Cash Flow Per Share	-0.10	-0.45	-0.27	-0.13	-0.21
Cash Interest Paid	0.52	0.3	0.22	0.75	0.71
Cash Income Tax Paid	0.01	0.02	-0.08	0.16	0.03
Levered Free Cash Flow	-2.8	-5.34	-1.27	1.92	-4.29
Unlevered Free Cash Flow	-2.49	-5.12	-1.14	2.39	-3.81
Change in Working Capital	-1.32	-1.85	2.57	2.05	2.11

Source: S&P Global Market Intelligence. Standard template. Financial Sources.