Hills Ltd
ASX:HIL
Cash Flow Statement
Cash Flow Statement
Hills Ltd
| Dec-2002 | 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 | Jun-2022 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(14)
|
(14)
|
(15)
|
(18)
|
(23)
|
(24)
|
(28)
|
(21)
|
(15)
|
(16)
|
(16)
|
(22)
|
(18)
|
(11)
|
(9)
|
(12)
|
(15)
|
(16)
|
(10)
|
(5)
|
3
|
6
|
2
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Cash Interest Paid |
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(7)
|
(10)
|
(11)
|
(13)
|
(15)
|
(15)
|
(13)
|
(10)
|
(8)
|
(7)
|
(6)
|
(7)
|
(6)
|
(6)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
|
| Change in Working Capital |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
|
| Cash from Operating Activities |
22
N/A
|
48
+113%
|
54
+12%
|
37
-31%
|
36
-2%
|
33
-9%
|
46
+40%
|
54
+19%
|
49
-9%
|
47
-5%
|
36
-22%
|
(6)
N/A
|
(9)
-55%
|
62
N/A
|
102
+63%
|
102
0%
|
53
-48%
|
13
-75%
|
21
+62%
|
53
+151%
|
76
+45%
|
81
+7%
|
40
-51%
|
(15)
N/A
|
(1)
+91%
|
(13)
-832%
|
(17)
-27%
|
9
N/A
|
8
-13%
|
(1)
N/A
|
8
N/A
|
12
+47%
|
3
-78%
|
(4)
N/A
|
5
N/A
|
22
+354%
|
15
-32%
|
1
-92%
|
2
+90%
|
2
-5%
|
(4)
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(30)
|
(31)
|
(26)
|
(24)
|
(22)
|
(21)
|
(23)
|
(31)
|
(36)
|
(39)
|
(38)
|
(35)
|
(33)
|
(32)
|
(24)
|
(22)
|
(26)
|
(27)
|
(29)
|
(29)
|
(26)
|
(23)
|
(19)
|
(19)
|
(18)
|
(14)
|
(13)
|
(7)
|
(5)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
|
| Other Items |
(7)
|
(3)
|
(4)
|
1
|
11
|
(64)
|
(83)
|
(26)
|
(10)
|
(6)
|
(3)
|
(3)
|
(6)
|
18
|
20
|
(9)
|
(12)
|
1
|
2
|
3
|
(2)
|
43
|
28
|
89
|
117
|
4
|
(6)
|
6
|
14
|
7
|
0
|
0
|
0
|
0
|
5
|
7
|
3
|
0
|
0
|
21
|
20
|
|
| Cash from Investing Activities |
(37)
N/A
|
(34)
+8%
|
(30)
+11%
|
(23)
+23%
|
(11)
+55%
|
(85)
-700%
|
(106)
-25%
|
(57)
+47%
|
(45)
+20%
|
(45)
+2%
|
(41)
+8%
|
(38)
+8%
|
(39)
-3%
|
(14)
+64%
|
(4)
+70%
|
(31)
-623%
|
(39)
-24%
|
(27)
+31%
|
(28)
-4%
|
(26)
+8%
|
(28)
-8%
|
20
N/A
|
9
-58%
|
71
+720%
|
99
+41%
|
(10)
N/A
|
(18)
-75%
|
(2)
+91%
|
9
N/A
|
3
-69%
|
(4)
N/A
|
(6)
-47%
|
(6)
+1%
|
(6)
+8%
|
(0)
+95%
|
3
N/A
|
(0)
N/A
|
(3)
-1 058%
|
(3)
+15%
|
19
N/A
|
18
-5%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
21
|
20
|
9
|
8
|
7
|
90
|
92
|
10
|
9
|
10
|
12
|
45
|
45
|
25
|
77
|
58
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
(18)
|
(22)
|
(7)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
22
|
(4)
|
(15)
|
18
|
(1)
|
5
|
25
|
29
|
41
|
41
|
55
|
36
|
31
|
10
|
(134)
|
(115)
|
(11)
|
(15)
|
22
|
25
|
(15)
|
(50)
|
(23)
|
(30)
|
(52)
|
16
|
26
|
(23)
|
(21)
|
2
|
(9)
|
2
|
8
|
5
|
(9)
|
(23)
|
(11)
|
(4)
|
(6)
|
(22)
|
(17)
|
|
| Cash Paid for Dividends |
(20)
|
(21)
|
(22)
|
(24)
|
(25)
|
(29)
|
(33)
|
(35)
|
(36)
|
(37)
|
(40)
|
(41)
|
(42)
|
(36)
|
(18)
|
(22)
|
(31)
|
(27)
|
(25)
|
(24)
|
(25)
|
(12)
|
(8)
|
(16)
|
(16)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
(2)
|
(1)
|
(3)
|
(5)
|
(20)
|
(18)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
(4)
|
(3)
|
1
|
1
|
(3)
|
(3)
|
(1)
|
(0)
|
(5)
|
(5)
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(2)
|
|
| Cash from Financing Activities |
23
N/A
|
(6)
N/A
|
(29)
-369%
|
(0)
+99%
|
(23)
-5 625%
|
47
N/A
|
65
+40%
|
1
-98%
|
11
+693%
|
12
+8%
|
24
+103%
|
38
+56%
|
32
-17%
|
(2)
N/A
|
(77)
-3 942%
|
(83)
-8%
|
(45)
+46%
|
(41)
+7%
|
(6)
+87%
|
(4)
+20%
|
(43)
-866%
|
(64)
-50%
|
(49)
+23%
|
(73)
-49%
|
(81)
-10%
|
(2)
+98%
|
20
N/A
|
(23)
N/A
|
(21)
+6%
|
2
N/A
|
(9)
N/A
|
2
N/A
|
8
+441%
|
5
-43%
|
(9)
N/A
|
(23)
-167%
|
(11)
+52%
|
(4)
+63%
|
(6)
-54%
|
(22)
-247%
|
(18)
+15%
|
|
| 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
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
9
N/A
|
8
-16%
|
(6)
N/A
|
13
N/A
|
3
-81%
|
(5)
N/A
|
5
N/A
|
(1)
N/A
|
15
N/A
|
14
-4%
|
20
+39%
|
(6)
N/A
|
(16)
-193%
|
46
N/A
|
20
-56%
|
(12)
N/A
|
(31)
-150%
|
(55)
-80%
|
(12)
+78%
|
23
N/A
|
6
-72%
|
38
+506%
|
(0)
N/A
|
(18)
-17 700%
|
17
N/A
|
(25)
N/A
|
(14)
+43%
|
(15)
-4%
|
(4)
+74%
|
5
N/A
|
(5)
N/A
|
7
N/A
|
5
-34%
|
(5)
N/A
|
(4)
+18%
|
2
N/A
|
4
+64%
|
(5)
N/A
|
(6)
-18%
|
(0)
+94%
|
(4)
-914%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(8)
N/A
|
17
N/A
|
27
+58%
|
13
-52%
|
14
+10%
|
12
-15%
|
23
+88%
|
23
+3%
|
13
-43%
|
8
-39%
|
(2)
N/A
|
(41)
-1 871%
|
(42)
-2%
|
30
N/A
|
78
+156%
|
79
+2%
|
27
-66%
|
(14)
N/A
|
(8)
+40%
|
24
N/A
|
50
+111%
|
59
+17%
|
21
-64%
|
(34)
N/A
|
(19)
+44%
|
(27)
-43%
|
(29)
-6%
|
2
N/A
|
4
+96%
|
(5)
N/A
|
4
N/A
|
6
+53%
|
(4)
N/A
|
(10)
-160%
|
(0)
+99%
|
18
N/A
|
12
-33%
|
(2)
N/A
|
(0)
+84%
|
(0)
-19%
|
(6)
-1 566%
|
|