Codan Ltd
ASX:CDA
Cash Flow Statement
Cash Flow Statement
Codan Ltd
| Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
2
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
2
|
|
| Cash Taxes Paid |
(6)
|
(7)
|
(7)
|
(6)
|
(5)
|
(4)
|
(2)
|
(2)
|
(4)
|
(5)
|
(4)
|
(3)
|
(2)
|
(8)
|
(11)
|
(10)
|
(11)
|
(11)
|
(11)
|
(17)
|
(12)
|
0
|
(1)
|
(1)
|
(0)
|
(2)
|
(2)
|
(16)
|
(23)
|
(19)
|
(20)
|
(17)
|
(18)
|
(28)
|
(36)
|
(42)
|
(38)
|
(20)
|
(11)
|
(15)
|
(21)
|
(23)
|
(24)
|
|
| Cash Interest Paid |
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(2)
|
(6)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(5)
|
(8)
|
(10)
|
(10)
|
(12)
|
|
| Change in Working Capital |
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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Operating Activities |
25
N/A
|
23
-9%
|
17
-26%
|
11
-35%
|
7
-34%
|
19
+157%
|
29
+55%
|
22
-25%
|
17
-22%
|
22
+30%
|
25
+15%
|
38
+51%
|
52
+35%
|
28
-47%
|
26
-4%
|
25
-4%
|
40
+59%
|
64
+59%
|
36
-43%
|
(3)
N/A
|
11
N/A
|
34
+197%
|
31
-9%
|
29
-4%
|
48
+63%
|
75
+56%
|
76
+1%
|
44
-42%
|
48
+11%
|
62
+28%
|
62
+1%
|
91
+47%
|
104
+14%
|
112
+8%
|
131
+17%
|
69
-48%
|
52
-25%
|
85
+63%
|
80
-6%
|
101
+27%
|
106
+5%
|
105
-1%
|
147
+39%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(11)
|
(15)
|
(19)
|
(15)
|
(7)
|
(4)
|
(3)
|
(4)
|
(5)
|
(8)
|
(9)
|
(10)
|
(12)
|
(13)
|
(14)
|
(14)
|
(16)
|
(17)
|
(20)
|
(21)
|
(19)
|
(19)
|
(19)
|
(16)
|
(18)
|
(22)
|
(24)
|
(25)
|
(22)
|
(22)
|
(26)
|
(26)
|
(23)
|
(19)
|
(23)
|
(29)
|
(34)
|
(43)
|
(49)
|
(47)
|
(51)
|
(58)
|
(62)
|
|
| Other Items |
4
|
4
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(67)
|
(68)
|
(4)
|
(3)
|
0
|
6
|
6
|
1
|
3
|
(20)
|
(22)
|
0
|
0
|
1
|
5
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
(160)
|
(145)
|
14
|
1
|
(5)
|
(36)
|
(37)
|
(43)
|
(36)
|
|
| Cash from Investing Activities |
(7)
N/A
|
(11)
-56%
|
(20)
-78%
|
(17)
+18%
|
(7)
+56%
|
(3)
+53%
|
(3)
+5%
|
(4)
-22%
|
(72)
-1 735%
|
(76)
-6%
|
(14)
+82%
|
(12)
+9%
|
(11)
+8%
|
(8)
+34%
|
(8)
-4%
|
(13)
-68%
|
(13)
+2%
|
(38)
-196%
|
(42)
-12%
|
(21)
+51%
|
(19)
+10%
|
(18)
+7%
|
(13)
+23%
|
(12)
+13%
|
(18)
-56%
|
(22)
-22%
|
(24)
-7%
|
(25)
-6%
|
(22)
+10%
|
(22)
+1%
|
(26)
-15%
|
(26)
-3%
|
(19)
+28%
|
(15)
+19%
|
(183)
-1 080%
|
(174)
+5%
|
(20)
+89%
|
(42)
-111%
|
(54)
-29%
|
(83)
-53%
|
(88)
-7%
|
(101)
-15%
|
(98)
+3%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
19
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(23)
|
(7)
|
2
|
15
|
9
|
(5)
|
(9)
|
(8)
|
65
|
67
|
6
|
(6)
|
(21)
|
(10)
|
(17)
|
(4)
|
2
|
(15)
|
(5)
|
36
|
27
|
(11)
|
(18)
|
(8)
|
(16)
|
(42)
|
(27)
|
33
|
0
|
(15)
|
0
|
(1)
|
(3)
|
(3)
|
20
|
53
|
21
|
17
|
18
|
18
|
14
|
40
|
16
|
|
| Cash Paid for Dividends |
(8)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(13)
|
(14)
|
(15)
|
(15)
|
(16)
|
(20)
|
(23)
|
(15)
|
(5)
|
(5)
|
(6)
|
(7)
|
(11)
|
(18)
|
(23)
|
(20)
|
(22)
|
(27)
|
(25)
|
(27)
|
(33)
|
(39)
|
(49)
|
(53)
|
(51)
|
(43)
|
(34)
|
(36)
|
(41)
|
(44)
|
|
| Other |
0
|
2
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
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
|
|
| Cash from Financing Activities |
(12)
N/A
|
(14)
-15%
|
(7)
+49%
|
5
N/A
|
(0)
N/A
|
(15)
-3 140%
|
(20)
-35%
|
(18)
+6%
|
55
N/A
|
56
+3%
|
(3)
N/A
|
(16)
-368%
|
(33)
-104%
|
(23)
+29%
|
(31)
-36%
|
(20)
+38%
|
(13)
+34%
|
(15)
-16%
|
(9)
+39%
|
13
N/A
|
12
-11%
|
(17)
N/A
|
(23)
-38%
|
(14)
+39%
|
(23)
-59%
|
(53)
-133%
|
(45)
+15%
|
(17)
+61%
|
(20)
-12%
|
(37)
-91%
|
(27)
+28%
|
(27)
+1%
|
(30)
-13%
|
(36)
-22%
|
(19)
+48%
|
4
N/A
|
(33)
N/A
|
(34)
-3%
|
(25)
+24%
|
(16)
+38%
|
(22)
-43%
|
(1)
+95%
|
(29)
-2 693%
|
|
| 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
|
1
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
1
|
0
|
|
| Net Change in Cash |
5
N/A
|
(3)
N/A
|
(11)
-283%
|
(1)
+94%
|
(0)
+27%
|
1
N/A
|
6
+827%
|
(1)
N/A
|
(0)
+32%
|
2
N/A
|
8
+349%
|
10
+18%
|
8
-22%
|
(3)
N/A
|
(13)
-284%
|
(7)
+45%
|
14
N/A
|
11
-24%
|
(14)
N/A
|
(10)
+28%
|
4
N/A
|
(0)
N/A
|
(6)
-2 454%
|
3
N/A
|
7
+121%
|
0
-98%
|
7
+6 344%
|
1
-86%
|
6
+542%
|
2
-62%
|
10
+310%
|
38
+287%
|
55
+46%
|
60
+9%
|
(70)
N/A
|
(100)
-43%
|
0
N/A
|
10
+3 829%
|
1
-89%
|
3
+194%
|
(4)
N/A
|
4
N/A
|
20
+368%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
14
N/A
|
8
-45%
|
(2)
N/A
|
(4)
-105%
|
(0)
+97%
|
15
N/A
|
26
+70%
|
18
-30%
|
12
-35%
|
14
+19%
|
16
+17%
|
29
+78%
|
40
+39%
|
14
-65%
|
13
-11%
|
11
-10%
|
24
+116%
|
46
+90%
|
16
-65%
|
(25)
N/A
|
(7)
+70%
|
15
N/A
|
12
-21%
|
14
+14%
|
29
+117%
|
52
+77%
|
52
-1%
|
19
-64%
|
26
+39%
|
39
+53%
|
36
-8%
|
65
+77%
|
81
+25%
|
93
+15%
|
108
+17%
|
39
-64%
|
18
-55%
|
42
+137%
|
31
-27%
|
54
+78%
|
56
+2%
|
47
-15%
|
84
+78%
|
|