QKL Stores Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2015	FY 2014	FY 2013	FY 2012	FY 2011
Period Ending	Dec '15 Dec 31, 2015	Dec '14 Dec 31, 2014	Dec '13 Dec 31, 2013	Dec '12 Dec 31, 2012	Dec '11 Dec 31, 2011
Net Income	-31.22	-26.96	-14.3	-31.04	-16.58
Depreciation & Amortization	4.08	4.94	6.5	6.7	6.07
Other Amortization	0.03	0.03	0.03	0.03	0.03
Loss (Gain) From Sale of Assets	3.74	1.21	0	-0.3	0.03
Asset Writedown & Restructuring Costs	5.16	-0.38	-	26.7	19.22
Stock-Based Compensation	-	0.41	0.82	0.85	0.86
Other Operating Activities	-0.59	-0.06	4.15	-2.88	-2.4
Change in Accounts Receivable	0.24	-0.39	0.26	-0.68	0.06
Change in Inventory	-1.33	0.89	-0.91	-4.77	-14.42
Change in Accounts Payable	6.08	1.55	3.87	2.26	-12.04
Change in Unearned Revenue	-0.22	-3.83	-0.74	2.45	4.79
Change in Income Taxes	-0.19	1.97	-1.72	-0.23	-2.23
Change in Other Net Operating Assets	2.16	4.87	-12.71	3.94	19.96
Operating Cash Flow	-12.05	-15.76	-14.74	3.04	3.34
Operating Cash Flow Growth	-	-	-	-8.90%	-
Capital Expenditures	-0.46	-4.23	-0.6	-9.41	-23.64
Sale of Property, Plant & Equipment	0.32	0.28	0.18	0.95	0.16
Investment in Securities	-0.11	-	-	-	-
Other Investing Activities	-	-	-8.67	-	0.08
Investing Cash Flow	-0.25	-3.95	-9.09	-8.46	-23.41
Short-Term Debt Issued	72.25	60.2	40.33	15.82	11
Total Debt Issued	72.25	60.2	40.33	15.82	11
Short-Term Debt Repaid	-59.4	-40.68	-16.13	-11.08	-
Total Debt Repaid	-59.4	-40.68	-16.13	-11.08	-
Net Debt Issued (Repaid)	12.84	19.53	24.2	4.75	11
Financing Cash Flow	12.84	19.53	24.2	4.75	11
Foreign Exchange Rate Adjustments	-0.5	-0.05	0.4	0.12	0.65
Net Cash Flow	0.05	-0.23	0.77	-0.56	-8.42
Free Cash Flow	-12.51	-19.99	-15.34	-6.37	-20.3
Free Cash Flow Margin	-4.63%	-7.28%	-5.42%	-1.74%	-5.48%
Free Cash Flow Per Share	-8.22	-13.13	-10.10	-4.85	-15.98
Cash Interest Paid	4.71	4.44	1.39	1.01	0.12
Cash Income Tax Paid	-0.03	-0.05	1	0.82	6
Levered Free Cash Flow	-0.84	-11.21	-17.84	-4.27	-20.46
Unlevered Free Cash Flow	2.11	-8.44	-16.98	-3.64	-20.38
Change in Working Capital	6.75	5.06	-11.95	2.98	-3.88

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