Professional Documents
Culture Documents
+
-
+/+/+/+
-
2
A
+/+/+/-
CASH FLOW
Activitate operationala
Rez.din expl inaintea amort.si dupa corectii CF(EBITDA)
Cheltuieli cu dobanzile (net)
Impozit pe profit
Variatia capitalului circulant
Alte ajustari ale CF-ului
Flux net de lichid. din activ.de exploat. [A+B]
B
+
+/-
Activitatea de investitii
Plati pentru investitii (CAPEX)
Intrari din vanzarea mijloacelor fixe
Alte variatii ale activelor pe TL
Flux net de lichiditati din activit.de investitii
C
+
+
-
Activitatea financiara
Acordari de credite pe termen scurt
Rambursari de credite pe termen scurt
Acordari de credite pe termen lung si leasinguri
Rambursari de credite pe termen lung si leasinguri
+
+/-
2010
0
#DIV/0!
2011
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
0
#DIV/0!
0
#DIV/0!
0
0
0
#DIV/0!
0
#DIV/0!
0
0
0
#DIV/0!
2012
2013
2014
2.188.000
4.376.000,00 4.419.760,00
#DIV/0!
100%
1%
-146.361
-292.722
-585.444
-5.000
-10000
-10100
2.036.639
4.073.278
3.824.216
93%
93%
87%
2015
4.508.155,20
2%
-614.716
-10200
3.883.239
86%
2016
4.643.399,86
3%
-633.158
-10300
3.999.942
86%
2017
4.805.918,85
4%
-664.816
-10400
4.130.703
86%
2018
4.853.978,04
1%
-704.705
-10504
4.138.770
85%
-115.962
-60.000
-231.924
-120.000
-231.924
-121.200
-231.924
-122.400
-231.924
-123.600
-231.924
-124.800
-231.924
-126.048
1.860.677
85%
-138.573
1.722.104
-87.544
3.721.354
85%
-277.147
3.444.207
-125.062
3.471.092
79%
-277.147
3.193.945
-93.468
3.528.915
78%
-277.147
3.251.768
-61.873
3.644.418
78%
-277.147
3.367.272
-30.278
3.773.979
79%
-277.147
3.496.833
-3.291
3.780.798
78%
-138.573
3.642.224
0
-261.530
1.373.030
63%
-531.063
2.788.082
64%
-496.076
2.604.401
59%
-510.383
2.679.512
59%
-533.919
2.803.074
60%
-558.967
2.934.575
61%
-582.756
3.059.468
63%
0
0
0
0
0
0
0
0
0
0
0
1.860.677
-87.544
-261.530
-161.175
3.721.354
-125.062
-531.063
-161.175
3.471.092
-93.468
-496.076
32.505
3.528.915
-61.873
-510.383
-3.644
3.644.418
-30.278
-533.919
-8.830
3.773.979
-3.291
-558.967
-9.442
3.780.798
0
-582.756
981
1.350.429
2.904.054
2.914.052
2.953.015
3.071.391
3.202.279
3.199.022
-267.447
-315.947
-315.947
-315.947
-315.947
-131.645
-267.447
-315.947
-315.947
-315.947
-315.947
-131.645
CF net
CASH la inceputul perioadei
CASH la sfarsitul perioadei
0
0
0
0
0
0
1.082.982
0
1.082.982
2.588.107
1.082.982
3.671.089
2.598.105
3.671.089
6.269.194
2.637.067
6.269.194
8.906.262
2.755.444
8.906.262
11.661.705
3.070.634
11.661.705
14.732.340
3.199.022
14.732.340
17.931.362
2009
0
n/a
n/a
n/a
0
0
0
0
0
0
-179.836
18.661
-161.175
-179.836
18.661
-161.175
-3.597
36.101
32.505
-7.265
3.621
-3.644
-11.116
2.286
-8.830
-13.358
3.915
-9.442
-3.950
4.931
981
0
0
0
0
0
179.836
0
359.671
0
363.268
0
370.533
0
381.649
0
395.007
0
398.957
0
#DIV/0!
#DIV/0!
#DIV/0!
0
0
18.661
37.322
73.423
77.044
79.330
83.246
88.176
161.175
322.349
289.845
293.489
302.319
311.761
310.781
0
0
0
0
0
30
45
30
45
30
45
30
45
30
45
30
45
30
45
0
0
0
0
1.437.973
354.990
3.029.116
441.010
3.007.520
409.415
3.014.888
377.820
3.101.669
346.225
3.205.570
134.936
3.199.022
0
24
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
4,1
9,3
16,3
24,6
34,7
110,2
#DIV/0!
#DIV/0!