Vita Group Ltd
ASX:VTG
Cash Flow Statement
Cash Flow Statement
Vita Group Ltd
| 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 |
(5)
|
(5)
|
(5)
|
(4)
|
(9)
|
(3)
|
1
|
(1)
|
0
|
(4)
|
(4)
|
(5)
|
(7)
|
(5)
|
(5)
|
(6)
|
(5)
|
(6)
|
(8)
|
(11)
|
(11)
|
(14)
|
(15)
|
(13)
|
(12)
|
(13)
|
(13)
|
(10)
|
(12)
|
(12)
|
(9)
|
(6)
|
(1)
|
4
|
|
| Cash Interest Paid |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(2)
|
(1)
|
(1)
|
|
| Change in Working Capital |
(5)
|
(5)
|
(5)
|
(4)
|
(2)
|
(3)
|
(7)
|
(7)
|
0
|
4
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
1
|
1
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
25
|
22
|
21
|
16
|
2
|
|
| Cash from Operating Activities |
18
N/A
|
17
-8%
|
12
-31%
|
34
+197%
|
22
-36%
|
(4)
N/A
|
9
N/A
|
18
+87%
|
21
+16%
|
20
-5%
|
19
-3%
|
11
-45%
|
17
+63%
|
32
+85%
|
20
-37%
|
9
-56%
|
18
+100%
|
33
+90%
|
35
+5%
|
40
+15%
|
49
+22%
|
56
+14%
|
53
-6%
|
34
-35%
|
37
+7%
|
32
-13%
|
39
+21%
|
52
+36%
|
41
-22%
|
41
0%
|
47
+14%
|
31
-33%
|
7
-78%
|
(3)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(5)
|
(5)
|
(3)
|
(4)
|
(5)
|
(3)
|
(1)
|
(3)
|
(3)
|
(8)
|
(15)
|
(17)
|
(14)
|
(12)
|
(9)
|
(4)
|
(6)
|
(7)
|
(5)
|
(8)
|
(12)
|
(13)
|
(9)
|
(6)
|
(6)
|
(8)
|
(17)
|
(20)
|
(13)
|
(11)
|
(9)
|
(5)
|
(2)
|
(2)
|
|
| Other Items |
0
|
(5)
|
(6)
|
(22)
|
(22)
|
0
|
0
|
(0)
|
(1)
|
(3)
|
(6)
|
(4)
|
(3)
|
(3)
|
(2)
|
(4)
|
(13)
|
(20)
|
(11)
|
(8)
|
(19)
|
(7)
|
(7)
|
(22)
|
(21)
|
(12)
|
(7)
|
(6)
|
(6)
|
(9)
|
(1)
|
80
|
77
|
(0)
|
|
| Cash from Investing Activities |
(5)
N/A
|
(10)
-117%
|
(8)
+20%
|
(27)
-218%
|
(27)
-2%
|
(2)
+91%
|
(1)
+53%
|
(3)
-174%
|
(4)
-17%
|
(11)
-195%
|
(21)
-92%
|
(21)
+2%
|
(17)
+18%
|
(15)
+11%
|
(10)
+31%
|
(8)
+22%
|
(20)
-142%
|
(27)
-35%
|
(16)
+40%
|
(16)
-1%
|
(31)
-95%
|
(20)
+37%
|
(16)
+20%
|
(28)
-77%
|
(27)
+3%
|
(20)
+24%
|
(24)
-17%
|
(26)
-10%
|
(19)
+27%
|
(19)
-1%
|
(10)
+46%
|
75
N/A
|
75
0%
|
(2)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
11
|
8
|
1
|
2
|
4
|
4
|
9
|
8
|
2
|
3
|
2
|
0
|
1
|
1
|
3
|
0
|
|
| Net Issuance of Debt |
(3)
|
(3)
|
(3)
|
17
|
17
|
(5)
|
(7)
|
(16)
|
(14)
|
(7)
|
0
|
11
|
8
|
3
|
(7)
|
(10)
|
1
|
9
|
(3)
|
(4)
|
2
|
(11)
|
(4)
|
3
|
2
|
(1)
|
(7)
|
(6)
|
(7)
|
(13)
|
(23)
|
(14)
|
(3)
|
(4)
|
|
| Cash Paid for Dividends |
0
|
(5)
|
(6)
|
(5)
|
(7)
|
(5)
|
(1)
|
0
|
0
|
0
|
(3)
|
(4)
|
(3)
|
(2)
|
(3)
|
(4)
|
(5)
|
(11)
|
(19)
|
(19)
|
(18)
|
(21)
|
(26)
|
(25)
|
(19)
|
(14)
|
(15)
|
(15)
|
(6)
|
(4)
|
(13)
|
(78)
|
(91)
|
(22)
|
|
| Other |
(2)
|
(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
|
(11)
|
(11)
|
0
|
|
| Cash from Financing Activities |
(5)
N/A
|
(8)
-57%
|
(9)
-21%
|
12
N/A
|
10
-19%
|
(10)
N/A
|
(8)
+15%
|
(16)
-95%
|
(14)
+13%
|
(6)
+55%
|
(2)
+63%
|
7
N/A
|
5
-22%
|
1
-87%
|
(10)
N/A
|
(14)
-42%
|
(4)
+73%
|
2
N/A
|
(11)
N/A
|
(16)
-50%
|
(14)
+13%
|
(30)
-112%
|
(27)
+10%
|
(19)
+29%
|
(8)
+59%
|
(7)
+10%
|
(20)
-183%
|
(18)
+10%
|
(12)
+33%
|
(16)
-36%
|
(35)
-116%
|
(102)
-192%
|
(102)
+0%
|
(23)
+78%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||
| Net Change in Cash |
8
N/A
|
(2)
N/A
|
(6)
-301%
|
19
N/A
|
4
-79%
|
(16)
N/A
|
(0)
+100%
|
(2)
-2 950%
|
3
N/A
|
2
-21%
|
(5)
N/A
|
(3)
+24%
|
5
N/A
|
17
+218%
|
(1)
N/A
|
(14)
-2 492%
|
(6)
+57%
|
9
N/A
|
9
-3%
|
8
-3%
|
4
-54%
|
7
+74%
|
10
+55%
|
(13)
N/A
|
2
N/A
|
5
+136%
|
(5)
N/A
|
9
N/A
|
10
+18%
|
6
-45%
|
1
-75%
|
4
+191%
|
(20)
N/A
|
(29)
-41%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||
| Free Cash Flow |
13
N/A
|
11
-12%
|
9
-24%
|
30
+245%
|
17
-44%
|
(7)
N/A
|
8
N/A
|
15
+77%
|
17
+19%
|
12
-31%
|
3
-71%
|
(6)
N/A
|
3
N/A
|
20
+489%
|
11
-44%
|
4
-60%
|
11
+149%
|
27
+141%
|
30
+13%
|
32
+6%
|
37
+14%
|
43
+16%
|
44
+1%
|
28
-35%
|
31
+9%
|
24
-24%
|
22
-8%
|
33
+50%
|
28
-15%
|
30
+10%
|
37
+23%
|
26
-29%
|
5
-83%
|
(6)
N/A
|
|