Sigma Healthcare Ltd
ASX:SIG
Cash Flow Statement
Cash Flow Statement
Sigma Healthcare Ltd
| Dec-2004 | Jun-2005 | Jan-2006 | Jul-2006 | Jan-2007 | Jul-2007 | Jan-2008 | Jul-2008 | Jan-2009 | Jul-2009 | Jan-2010 | Jul-2010 | Jan-2011 | Jul-2011 | Jan-2012 | Jul-2012 | Jan-2013 | Jul-2013 | Jan-2014 | Jul-2014 | Jan-2015 | Jul-2015 | Jan-2016 | Jul-2016 | Jan-2017 | Jul-2017 | Jan-2018 | Jul-2018 | Jan-2019 | Jul-2019 | Jan-2020 | Jul-2020 | Jan-2021 | Jul-2021 | Jan-2022 | Jul-2022 | Jan-2023 | Jul-2023 | Jan-2024 | Jul-2024 | Jan-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Stock-Based Compensation |
0
|
0
|
1
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
3
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
3
|
2
|
1
|
1
|
0
|
0
|
2
|
2
|
2
|
3
|
0
|
3
|
4
|
|
| Cash Taxes Paid |
(7)
|
(9)
|
(32)
|
(49)
|
(42)
|
(39)
|
(24)
|
(20)
|
(25)
|
(22)
|
(29)
|
(31)
|
(13)
|
(4)
|
(17)
|
(27)
|
(21)
|
(17)
|
(6)
|
7
|
(4)
|
(24)
|
(28)
|
(34)
|
(41)
|
(32)
|
(30)
|
(26)
|
(13)
|
(7)
|
(3)
|
3
|
5
|
(3)
|
(12)
|
(11)
|
(10)
|
(5)
|
0
|
0
|
(0)
|
(94)
|
|
| Cash Interest Paid |
(1)
|
0
|
(25)
|
(40)
|
(36)
|
(43)
|
(54)
|
(71)
|
(81)
|
(79)
|
(77)
|
(78)
|
(80)
|
(45)
|
(6)
|
(3)
|
(2)
|
(3)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(7)
|
(6)
|
(5)
|
(6)
|
(9)
|
(11)
|
(14)
|
(12)
|
(8)
|
(8)
|
(5)
|
(4)
|
(6)
|
(13)
|
(17)
|
(17)
|
(17)
|
(18)
|
(92)
|
|
| Change in Working Capital |
(4)
|
(4)
|
0
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
6
|
7
|
4
|
(44)
|
(49)
|
(1)
|
3
|
2
|
1
|
2
|
(9)
|
(10)
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
8
|
8
|
68
|
|
| Cash from Operating Activities |
6
N/A
|
6
-3%
|
116
+1 895%
|
111
-4%
|
70
-37%
|
109
+55%
|
96
-12%
|
265
+176%
|
246
-7%
|
124
-50%
|
19
-84%
|
(61)
N/A
|
101
N/A
|
167
+65%
|
146
-12%
|
94
-36%
|
66
-30%
|
17
-74%
|
80
+374%
|
94
+18%
|
61
-34%
|
39
-37%
|
32
-16%
|
71
+120%
|
146
+106%
|
117
-20%
|
71
-39%
|
84
+18%
|
8
-90%
|
104
+1 124%
|
203
+96%
|
87
-57%
|
(13)
N/A
|
(20)
-50%
|
(46)
-136%
|
61
N/A
|
136
+124%
|
36
-73%
|
42
+15%
|
(64)
N/A
|
(316)
-395%
|
599
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(27)
|
(70)
|
(72)
|
(50)
|
(32)
|
(33)
|
(31)
|
(14)
|
(18)
|
(44)
|
(38)
|
(10)
|
(8)
|
(9)
|
(10)
|
(12)
|
(7)
|
(5)
|
(10)
|
(11)
|
(7)
|
(13)
|
(27)
|
(55)
|
(68)
|
(91)
|
(108)
|
(76)
|
(57)
|
(64)
|
(51)
|
(22)
|
(14)
|
(25)
|
(29)
|
(15)
|
(5)
|
(6)
|
(8)
|
(58)
|
|
| Other Items |
(1)
|
(1)
|
14
|
14
|
(4)
|
(5)
|
(7)
|
(131)
|
(128)
|
5
|
(60)
|
(75)
|
878
|
844
|
(37)
|
0
|
0
|
0
|
0
|
(16)
|
(24)
|
(8)
|
(42)
|
(42)
|
(3)
|
(2)
|
(26)
|
(28)
|
7
|
(4)
|
(11)
|
9
|
176
|
166
|
(2)
|
(2)
|
1
|
1
|
10
|
10
|
6
|
324
|
|
| Cash from Investing Activities |
(2)
N/A
|
(1)
+13%
|
(13)
-877%
|
(56)
-340%
|
(76)
-35%
|
(54)
+28%
|
(39)
+29%
|
(163)
-323%
|
(159)
+2%
|
(9)
+94%
|
(78)
-745%
|
(119)
-53%
|
839
N/A
|
834
-1%
|
(44)
N/A
|
(8)
+81%
|
(10)
-21%
|
(12)
-17%
|
(7)
+39%
|
(21)
-193%
|
(34)
-61%
|
(18)
+46%
|
(50)
-170%
|
(55)
-11%
|
(30)
+45%
|
(57)
-89%
|
(95)
-64%
|
(119)
-26%
|
(102)
+14%
|
(80)
+21%
|
(68)
+14%
|
(56)
+19%
|
124
N/A
|
144
+16%
|
(17)
N/A
|
(27)
-61%
|
(29)
-7%
|
(14)
+51%
|
6
N/A
|
4
-27%
|
(2)
N/A
|
266
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
3
|
5
|
5
|
(23)
|
(149)
|
(121)
|
1
|
0
|
291
|
291
|
0
|
1
|
1
|
1
|
(15)
|
(43)
|
(31)
|
(13)
|
(21)
|
(19)
|
(8)
|
7
|
8
|
0
|
(8)
|
(2)
|
8
|
3
|
5
|
5
|
0
|
0
|
0
|
0
|
1
|
2
|
396
|
396
|
3
|
1
|
|
| Net Issuance of Debt |
1
|
2
|
34
|
73
|
49
|
61
|
164
|
82
|
(31)
|
(51)
|
(161)
|
(107)
|
(437)
|
(719)
|
(323)
|
(27)
|
(5)
|
105
|
(30)
|
(125)
|
(0)
|
60
|
(0)
|
35
|
(0)
|
(0)
|
195
|
105
|
120
|
111
|
(77)
|
(169)
|
(265)
|
(136)
|
149
|
38
|
(95)
|
(25)
|
(90)
|
(86)
|
(10)
|
184
|
|
| Cash Paid for Dividends |
(13)
|
(6)
|
(111)
|
(105)
|
(34)
|
(83)
|
(76)
|
(61)
|
(54)
|
(49)
|
(56)
|
(26)
|
0
|
(175)
|
(192)
|
(58)
|
(64)
|
(46)
|
(44)
|
(43)
|
(22)
|
(31)
|
(51)
|
(51)
|
(56)
|
(56)
|
(55)
|
(51)
|
(41)
|
(35)
|
(30)
|
(9)
|
0
|
(10)
|
(20)
|
(20)
|
(15)
|
(10)
|
(10)
|
(13)
|
(16)
|
(1 186)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
14
|
39
|
17
|
4
|
9
|
(7)
|
(15)
|
(13)
|
(9)
|
(18)
|
(19)
|
(12)
|
(12)
|
(20)
|
(21)
|
(19)
|
(18)
|
(3)
|
0
|
(1)
|
(2)
|
(2)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
|
| Cash from Financing Activities |
(11)
N/A
|
(4)
+65%
|
(73)
-1 730%
|
(27)
+63%
|
19
N/A
|
(45)
N/A
|
(60)
-33%
|
(100)
-66%
|
(84)
+16%
|
(98)
-16%
|
74
N/A
|
171
+131%
|
(398)
N/A
|
(876)
-120%
|
(510)
+42%
|
(75)
+85%
|
(91)
-22%
|
1
N/A
|
(118)
N/A
|
(190)
-61%
|
(61)
+68%
|
(9)
+85%
|
(72)
-687%
|
(21)
+71%
|
(67)
-226%
|
(77)
-14%
|
113
N/A
|
33
-70%
|
83
+149%
|
78
-6%
|
(103)
N/A
|
(175)
-71%
|
(266)
-52%
|
(146)
+45%
|
129
N/A
|
17
-87%
|
(110)
N/A
|
(34)
+69%
|
296
N/A
|
296
+0%
|
(25)
N/A
|
(1 001)
-3 948%
|
|
| 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
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
1
|
|
| Net Change in Cash |
(7)
N/A
|
1
N/A
|
30
+5 860%
|
28
-7%
|
14
-51%
|
9
-32%
|
(3)
N/A
|
2
N/A
|
3
+100%
|
17
+467%
|
16
-8%
|
(9)
N/A
|
542
N/A
|
124
-77%
|
(408)
N/A
|
10
N/A
|
(36)
N/A
|
6
N/A
|
(45)
N/A
|
(117)
-160%
|
(33)
+72%
|
11
N/A
|
(90)
N/A
|
(5)
+95%
|
48
N/A
|
(18)
N/A
|
90
N/A
|
(2)
N/A
|
(10)
-481%
|
102
N/A
|
32
-69%
|
(144)
N/A
|
(154)
-7%
|
(22)
+86%
|
66
N/A
|
51
-22%
|
(3)
N/A
|
(12)
-312%
|
344
N/A
|
236
-31%
|
(342)
N/A
|
(134)
+61%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
5
N/A
|
5
+2%
|
89
+1 572%
|
41
-54%
|
(1)
N/A
|
59
N/A
|
64
+8%
|
232
+262%
|
215
-7%
|
110
-49%
|
1
-99%
|
(105)
N/A
|
63
N/A
|
156
+149%
|
138
-12%
|
85
-38%
|
55
-35%
|
5
-91%
|
72
+1 376%
|
89
+22%
|
51
-42%
|
28
-46%
|
25
-10%
|
58
+134%
|
118
+103%
|
62
-48%
|
3
-95%
|
(7)
N/A
|
(100)
-1 276%
|
28
N/A
|
146
+427%
|
23
-84%
|
(65)
N/A
|
(42)
+36%
|
(60)
-46%
|
36
N/A
|
107
+198%
|
21
-80%
|
37
+78%
|
(69)
N/A
|
(324)
-366%
|
541
N/A
|
|