PRT Company Ltd
ASX:PRT
Cash Flow Statement
Cash Flow Statement
PRT Company 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-2022 | Jun-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
1
|
(1)
|
(5)
|
(10)
|
(12)
|
(12)
|
(12)
|
(10)
|
(10)
|
(13)
|
(17)
|
(17)
|
(16)
|
(5)
|
(2)
|
(7)
|
(4)
|
(5)
|
(6)
|
(14)
|
(15)
|
(14)
|
(16)
|
(10)
|
(11)
|
(16)
|
(15)
|
(13)
|
(14)
|
(15)
|
(16)
|
(10)
|
(7)
|
(5)
|
(2)
|
(2)
|
(6)
|
0
|
0
|
|
| Cash Interest Paid |
(11)
|
(9)
|
(11)
|
(11)
|
(8)
|
(8)
|
(8)
|
(8)
|
(10)
|
(16)
|
(18)
|
(21)
|
(20)
|
(16)
|
(13)
|
(12)
|
(14)
|
(14)
|
(11)
|
(10)
|
(8)
|
(7)
|
(7)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
|
| Change in Working Capital |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
9
|
0
|
0
|
|
| Cash from Operating Activities |
2
N/A
|
19
+713%
|
26
+39%
|
27
+5%
|
29
+6%
|
27
-6%
|
30
+12%
|
40
+31%
|
41
+2%
|
23
-44%
|
24
+5%
|
56
+133%
|
43
-24%
|
34
-19%
|
33
-4%
|
17
-49%
|
34
+104%
|
40
+17%
|
49
+20%
|
28
-43%
|
23
-18%
|
41
+80%
|
43
+4%
|
51
+21%
|
58
+13%
|
47
-19%
|
34
-28%
|
40
+19%
|
44
+9%
|
40
-8%
|
32
-21%
|
24
-25%
|
22
-6%
|
28
+26%
|
29
+2%
|
32
+10%
|
28
-13%
|
(0)
N/A
|
(0)
-17%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(6)
|
(8)
|
(12)
|
(13)
|
(14)
|
(12)
|
(33)
|
(35)
|
(20)
|
(26)
|
(11)
|
(15)
|
(15)
|
(20)
|
(26)
|
(9)
|
(10)
|
(11)
|
(13)
|
(13)
|
(9)
|
(18)
|
(15)
|
(3)
|
(6)
|
(5)
|
(6)
|
(7)
|
(4)
|
(3)
|
(3)
|
(18)
|
(18)
|
(2)
|
(1)
|
(2)
|
(3)
|
0
|
0
|
|
| Other Items |
1
|
2
|
1
|
0
|
0
|
(24)
|
26
|
46
|
(34)
|
(72)
|
(42)
|
(9)
|
(20)
|
(13)
|
(1)
|
22
|
20
|
4
|
4
|
(1)
|
(2)
|
24
|
24
|
0
|
1
|
5
|
5
|
0
|
2
|
2
|
(0)
|
1
|
1
|
0
|
0
|
(0)
|
1
|
0
|
0
|
|
| Cash from Investing Activities |
(5)
N/A
|
(6)
-23%
|
(11)
-70%
|
(13)
-25%
|
(14)
-8%
|
(36)
-150%
|
(7)
+80%
|
11
N/A
|
(54)
N/A
|
(98)
-82%
|
(52)
+47%
|
(23)
+55%
|
(34)
-47%
|
(33)
+4%
|
(27)
+18%
|
12
N/A
|
10
-19%
|
(7)
N/A
|
(10)
-32%
|
(14)
-47%
|
(11)
+23%
|
6
N/A
|
9
+55%
|
(3)
N/A
|
(5)
-49%
|
(1)
+86%
|
(1)
-70%
|
(7)
-519%
|
(2)
+64%
|
(1)
+43%
|
(3)
-127%
|
(17)
-449%
|
(17)
+2%
|
(1)
+94%
|
(1)
+54%
|
(2)
-293%
|
(2)
+16%
|
0
N/A
|
0
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(22)
|
2
|
0
|
(0)
|
1
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
109
|
110
|
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
|
|
| Net Issuance of Debt |
33
|
5
|
(5)
|
(5)
|
0
|
26
|
3
|
(24)
|
44
|
85
|
26
|
(6)
|
(86)
|
(95)
|
1
|
(19)
|
(18)
|
(4)
|
(27)
|
(2)
|
16
|
(13)
|
(22)
|
(27)
|
(31)
|
(20)
|
(15)
|
(20)
|
(30)
|
(24)
|
(18)
|
(8)
|
(10)
|
(23)
|
(18)
|
(10)
|
(2)
|
0
|
0
|
|
| Cash Paid for Dividends |
(12)
|
(12)
|
(13)
|
(14)
|
(15)
|
(16)
|
(17)
|
(18)
|
(19)
|
(21)
|
(22)
|
(22)
|
(14)
|
(6)
|
(8)
|
(10)
|
(13)
|
(16)
|
(21)
|
(24)
|
(27)
|
(27)
|
(27)
|
(25)
|
(24)
|
(25)
|
(18)
|
(14)
|
(12)
|
(12)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(15)
|
(0)
|
0
|
0
|
(2)
|
(2)
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
|
| Cash from Financing Activities |
(1)
N/A
|
(5)
-715%
|
(14)
-154%
|
(15)
-7%
|
(14)
+8%
|
10
N/A
|
(13)
N/A
|
(42)
-217%
|
25
N/A
|
64
+154%
|
2
-97%
|
(31)
N/A
|
(6)
+82%
|
(6)
0%
|
(7)
-27%
|
(28)
-302%
|
(31)
-9%
|
(22)
+30%
|
(49)
-127%
|
(27)
+46%
|
(10)
+61%
|
(40)
-288%
|
(49)
-22%
|
(53)
-7%
|
(56)
-7%
|
(46)
+18%
|
(34)
+25%
|
(34)
+1%
|
(43)
-26%
|
(37)
+14%
|
(25)
+34%
|
(8)
+67%
|
(10)
-24%
|
(23)
-126%
|
(18)
+23%
|
(10)
+46%
|
(2)
+81%
|
0
N/A
|
0
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(2)
|
(3)
|
(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
|
|
| Net Change in Cash |
(4)
N/A
|
7
N/A
|
2
-74%
|
(1)
N/A
|
1
N/A
|
2
+72%
|
10
+400%
|
9
-12%
|
12
+35%
|
(12)
N/A
|
(28)
-142%
|
(1)
+95%
|
3
N/A
|
(3)
N/A
|
(1)
+70%
|
1
N/A
|
14
+1 082%
|
11
-18%
|
(10)
N/A
|
(13)
-24%
|
1
N/A
|
6
+354%
|
2
-63%
|
(4)
N/A
|
(3)
+29%
|
0
N/A
|
(2)
N/A
|
(0)
+74%
|
(2)
-301%
|
2
N/A
|
4
+124%
|
(1)
N/A
|
(4)
-238%
|
4
N/A
|
11
+161%
|
20
+89%
|
24
+19%
|
(0)
N/A
|
(0)
-17%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
11
N/A
|
14
+28%
|
14
N/A
|
15
+5%
|
15
+4%
|
(2)
N/A
|
5
N/A
|
21
+329%
|
(3)
N/A
|
13
N/A
|
41
+211%
|
28
-32%
|
15
-48%
|
7
-52%
|
8
+11%
|
25
+222%
|
30
+20%
|
35
+20%
|
15
-57%
|
14
-10%
|
23
+67%
|
28
+23%
|
48
+74%
|
52
+8%
|
42
-20%
|
28
-33%
|
34
+21%
|
40
+19%
|
38
-6%
|
29
-23%
|
6
-79%
|
5
-19%
|
27
+446%
|
28
+5%
|
30
+7%
|
25
-17%
|
(0)
N/A
|
(0)
-17%
|
|