Collection House Ltd
ASX:CLH
Cash Flow Statement
Cash Flow Statement
Collection House Ltd
| Jun-2003 | Dec-2003 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(3)
|
(5)
|
(1)
|
(1)
|
(0)
|
1
|
(0)
|
1
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(4)
|
(4)
|
(3)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(11)
|
(10)
|
(14)
|
(12)
|
(8)
|
(9)
|
(10)
|
(8)
|
(10)
|
(11)
|
(11)
|
(15)
|
(10)
|
(3)
|
5
|
19
|
|
| Cash Interest Paid |
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
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
|
|
| Cash from Operating Activities |
31
N/A
|
29
-6%
|
32
+12%
|
38
+19%
|
43
+13%
|
41
-6%
|
40
-1%
|
38
-4%
|
30
-22%
|
30
+1%
|
38
+27%
|
42
+10%
|
41
-4%
|
42
+3%
|
40
-5%
|
44
+12%
|
54
+21%
|
54
+0%
|
57
+7%
|
61
+7%
|
62
+2%
|
59
-5%
|
66
+12%
|
77
+17%
|
78
+1%
|
73
-6%
|
84
+15%
|
80
-5%
|
62
-23%
|
65
+4%
|
86
+33%
|
87
+2%
|
87
0%
|
86
-1%
|
65
-24%
|
52
-20%
|
14
-73%
|
2
-83%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(6)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(8)
|
(7)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(2)
|
(1)
|
(1)
|
(3)
|
(5)
|
(5)
|
(3)
|
(1)
|
(1)
|
(2)
|
|
| Other Items |
(35)
|
(29)
|
(27)
|
(33)
|
(43)
|
(46)
|
(34)
|
(30)
|
(27)
|
(12)
|
(42)
|
(61)
|
(35)
|
(28)
|
(29)
|
(42)
|
(49)
|
(55)
|
(60)
|
(63)
|
(48)
|
(54)
|
(81)
|
(83)
|
(71)
|
(61)
|
(62)
|
(58)
|
(58)
|
(68)
|
(81)
|
(82)
|
(141)
|
(133)
|
(40)
|
142
|
151
|
(2)
|
|
| Cash from Investing Activities |
(41)
N/A
|
(31)
+25%
|
(29)
+6%
|
(35)
-20%
|
(45)
-29%
|
(49)
-9%
|
(37)
+24%
|
(32)
+14%
|
(28)
+13%
|
(13)
+52%
|
(44)
-225%
|
(69)
-58%
|
(42)
+39%
|
(30)
+29%
|
(32)
-8%
|
(45)
-40%
|
(51)
-13%
|
(57)
-11%
|
(63)
-10%
|
(66)
-5%
|
(53)
+20%
|
(59)
-11%
|
(86)
-45%
|
(87)
-2%
|
(75)
+13%
|
(65)
+13%
|
(67)
-3%
|
(63)
+7%
|
(60)
+4%
|
(69)
-15%
|
(83)
-20%
|
(85)
-2%
|
(146)
-72%
|
(138)
+5%
|
(43)
+69%
|
140
N/A
|
150
+7%
|
(3)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
1
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
7
|
5
|
5
|
24
|
22
|
3
|
3
|
3
|
3
|
3
|
1
|
(0)
|
2
|
3
|
3
|
3
|
1
|
(0)
|
0
|
0
|
|
| Net Issuance of Debt |
24
|
9
|
(1)
|
0
|
10
|
14
|
(1)
|
(2)
|
2
|
(14)
|
5
|
27
|
9
|
(0)
|
(3)
|
3
|
7
|
11
|
11
|
15
|
4
|
(10)
|
10
|
24
|
18
|
8
|
(1)
|
(1)
|
5
|
6
|
9
|
28
|
78
|
52
|
(1)
|
(139)
|
(161)
|
(29)
|
|
| Cash Paid for Dividends |
(12)
|
(5)
|
(4)
|
(7)
|
(8)
|
(8)
|
(4)
|
(2)
|
(2)
|
(2)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(9)
|
(10)
|
(10)
|
(11)
|
(12)
|
(11)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(6)
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(8)
|
(9)
|
(9)
|
(5)
|
(1)
|
|
| Cash from Financing Activities |
12
N/A
|
4
-63%
|
(4)
N/A
|
(6)
-52%
|
3
N/A
|
6
+143%
|
(4)
N/A
|
(4)
+2%
|
0
N/A
|
(15)
N/A
|
1
N/A
|
22
+2 727%
|
4
-82%
|
(5)
N/A
|
(8)
-61%
|
(5)
+33%
|
(5)
+15%
|
3
N/A
|
5
+78%
|
6
+15%
|
(4)
N/A
|
(1)
+88%
|
18
N/A
|
11
-36%
|
5
-59%
|
(6)
N/A
|
(15)
-139%
|
(15)
+4%
|
(10)
+35%
|
(9)
+4%
|
(6)
+30%
|
13
N/A
|
62
+366%
|
35
-43%
|
(15)
N/A
|
(148)
-898%
|
(166)
-12%
|
(31)
+82%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
1
|
0
|
0
|
(0)
|
(0)
|
|
| Net Change in Cash |
1
N/A
|
2
+8%
|
(1)
N/A
|
(3)
-222%
|
0
N/A
|
(3)
N/A
|
(2)
+18%
|
1
N/A
|
3
+86%
|
1
-49%
|
(5)
N/A
|
(4)
+3%
|
2
N/A
|
7
+177%
|
(1)
N/A
|
(7)
-821%
|
(2)
+66%
|
0
N/A
|
(0)
N/A
|
1
N/A
|
5
+272%
|
(0)
N/A
|
(2)
-648%
|
1
N/A
|
7
+403%
|
1
-80%
|
2
+23%
|
3
+70%
|
(8)
N/A
|
(14)
-79%
|
(3)
+77%
|
16
N/A
|
4
-77%
|
(16)
N/A
|
8
N/A
|
44
+451%
|
(2)
N/A
|
(32)
-1 253%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
25
N/A
|
27
+9%
|
30
+12%
|
36
+19%
|
41
+15%
|
37
-8%
|
37
-2%
|
36
-2%
|
29
-19%
|
29
+1%
|
37
+26%
|
34
-7%
|
33
-3%
|
40
+20%
|
37
-8%
|
41
+12%
|
51
+24%
|
52
+2%
|
55
+7%
|
58
+5%
|
58
0%
|
54
-6%
|
62
+13%
|
73
+19%
|
74
+0%
|
69
-6%
|
79
+14%
|
76
-4%
|
60
-20%
|
64
+6%
|
84
+33%
|
85
+0%
|
82
-3%
|
81
-1%
|
62
-23%
|
51
-18%
|
13
-75%
|
1
-96%
|
|