Pro-Pac Packaging Ltd
ASX:PPG
Cash Flow Statement
Cash Flow Statement
Pro-Pac Packaging Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Stock-Based Compensation |
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
|
1
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
0
|
(1)
|
0
|
(2)
|
0
|
(3)
|
0
|
(3)
|
0
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(4)
|
(3)
|
2
|
2
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
1
|
1
|
0
|
|
| Cash Interest Paid |
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(7)
|
(10)
|
(8)
|
(9)
|
(11)
|
(8)
|
(6)
|
(7)
|
(7)
|
(6)
|
(5)
|
(5)
|
(6)
|
(7)
|
|
| Change in Working Capital |
(0)
|
1
|
3
|
2
|
2
|
3
|
4
|
4
|
3
|
5
|
3
|
6
|
4
|
7
|
1
|
4
|
4
|
4
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(25)
|
0
|
(20)
|
0
|
45
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Operating Activities |
(0)
N/A
|
1
N/A
|
3
+384%
|
2
-34%
|
2
+17%
|
3
+29%
|
4
+36%
|
4
N/A
|
3
-23%
|
5
+76%
|
3
-29%
|
3
-17%
|
4
+43%
|
4
-12%
|
1
-78%
|
1
-39%
|
4
+714%
|
5
+22%
|
4
-10%
|
4
-9%
|
5
+33%
|
7
+38%
|
14
+89%
|
13
-7%
|
8
-38%
|
20
+143%
|
2
-89%
|
(14)
N/A
|
16
N/A
|
28
+81%
|
53
+88%
|
51
-4%
|
27
-47%
|
3
-87%
|
7
+89%
|
6
-7%
|
(3)
N/A
|
13
N/A
|
5
-66%
|
(3)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(2)
|
(3)
|
(3)
|
(6)
|
(14)
|
(12)
|
(6)
|
(4)
|
(7)
|
(14)
|
(15)
|
(17)
|
(17)
|
(12)
|
(8)
|
(9)
|
(12)
|
(8)
|
|
| Other Items |
(10)
|
(13)
|
(3)
|
(1)
|
(2)
|
(14)
|
(13)
|
(1)
|
(2)
|
(1)
|
(6)
|
(8)
|
(3)
|
(3)
|
(7)
|
(17)
|
(17)
|
(9)
|
(4)
|
(5)
|
(3)
|
2
|
(0)
|
(1)
|
(2)
|
(132)
|
(122)
|
(38)
|
(46)
|
1
|
(1)
|
0
|
(2)
|
(2)
|
51
|
53
|
8
|
6
|
5
|
5
|
|
| Cash from Investing Activities |
(10)
N/A
|
(13)
-32%
|
(4)
+71%
|
(1)
+70%
|
(2)
-100%
|
(15)
-577%
|
(14)
+7%
|
(2)
+83%
|
(3)
-12%
|
(3)
-15%
|
(9)
-191%
|
(12)
-34%
|
(7)
+46%
|
(6)
+13%
|
(12)
-100%
|
(22)
-87%
|
(20)
+9%
|
(12)
+41%
|
(7)
+43%
|
(8)
-20%
|
(7)
+17%
|
(1)
+80%
|
(2)
-82%
|
(4)
-62%
|
(5)
-25%
|
(138)
-2 771%
|
(135)
+2%
|
(51)
+63%
|
(52)
-3%
|
(3)
+95%
|
(7)
-175%
|
(14)
-95%
|
(17)
-25%
|
(19)
-9%
|
33
N/A
|
41
+24%
|
(0)
N/A
|
(3)
-1 426%
|
(7)
-121%
|
(3)
+54%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
12
|
0
|
0
|
0
|
0
|
17
|
17
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
55
|
55
|
60
|
60
|
0
|
0
|
0
|
0
|
0
|
0
|
30
|
30
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(0)
|
3
|
3
|
(0)
|
0
|
(4)
|
2
|
1
|
0
|
0
|
3
|
6
|
3
|
2
|
(13)
|
(2)
|
18
|
11
|
2
|
5
|
7
|
1
|
0
|
(5)
|
(2)
|
69
|
75
|
16
|
1
|
(19)
|
(48)
|
(42)
|
(18)
|
7
|
(44)
|
(72)
|
(17)
|
(10)
|
(5)
|
5
|
|
| Cash Paid for Dividends |
0
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(4)
|
(2)
|
0
|
0
|
(3)
|
(5)
|
(4)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(1)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
11
N/A
|
13
+26%
|
2
-82%
|
(1)
N/A
|
(0)
+42%
|
13
N/A
|
11
-12%
|
(1)
N/A
|
(0)
+40%
|
(0)
+86%
|
6
N/A
|
8
+48%
|
2
-77%
|
1
-60%
|
13
+1 659%
|
22
+70%
|
14
-38%
|
7
-46%
|
4
-53%
|
6
+75%
|
4
-39%
|
(2)
N/A
|
(3)
-25%
|
(8)
-203%
|
(6)
+18%
|
118
N/A
|
124
+6%
|
70
-44%
|
58
-18%
|
(19)
N/A
|
(48)
-158%
|
(46)
+5%
|
(23)
+49%
|
3
N/A
|
(46)
N/A
|
(44)
+4%
|
10
N/A
|
(11)
N/A
|
(5)
+55%
|
5
N/A
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(0)
|
0
|
(0)
|
1
|
0
|
(1)
|
0
|
0
|
(0)
|
(0)
|
|
| Net Change in Cash |
1
N/A
|
1
+43%
|
1
+21%
|
0
-99%
|
(1)
N/A
|
0
N/A
|
1
+138%
|
0
-49%
|
(0)
N/A
|
2
N/A
|
(0)
N/A
|
(1)
-1 100%
|
(1)
+50%
|
(1)
-127%
|
2
N/A
|
1
-47%
|
(2)
N/A
|
1
N/A
|
1
+53%
|
2
+66%
|
3
+15%
|
4
+63%
|
9
+123%
|
2
-83%
|
(3)
N/A
|
(1)
+65%
|
(9)
-747%
|
6
N/A
|
20
+263%
|
6
-72%
|
(2)
N/A
|
(8)
-274%
|
(13)
-66%
|
(11)
+15%
|
(7)
+43%
|
1
N/A
|
7
+378%
|
(1)
N/A
|
(7)
-1 079%
|
(2)
+74%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
0
N/A
|
2
+466%
|
2
-25%
|
1
-9%
|
1
-20%
|
3
+121%
|
2
-3%
|
2
-13%
|
3
+16%
|
0
-82%
|
(1)
N/A
|
0
N/A
|
1
+48%
|
(3)
N/A
|
(4)
-14%
|
1
N/A
|
3
+126%
|
2
-38%
|
1
-45%
|
2
+100%
|
4
+153%
|
12
+177%
|
11
-14%
|
5
-50%
|
14
+158%
|
(11)
N/A
|
(26)
-131%
|
10
N/A
|
25
+159%
|
47
+90%
|
37
-20%
|
12
-68%
|
(13)
N/A
|
(11)
+18%
|
(6)
+49%
|
(11)
-94%
|
5
N/A
|
(7)
N/A
|
(12)
-61%
|
|