COMPUTERSHARE LIMITED
F:QCH
Cash Flow Statement
Cash Flow Statement
COMPUTERSHARE LIMITED
| Jun-2001 | Dec-2001 | Jun-2002 | 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 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
0
|
11
|
8
|
14
|
17
|
21
|
21
|
20
|
21
|
23
|
23
|
12
|
11
|
20
|
19
|
17
|
0
|
10
|
0
|
15
|
0
|
18
|
0
|
19
|
0
|
18
|
30
|
21
|
21
|
26
|
31
|
31
|
31
|
30
|
32
|
43
|
49
|
|
| Cash Taxes Paid |
(19)
|
(24)
|
(29)
|
(24)
|
(16)
|
(21)
|
(18)
|
(5)
|
(21)
|
(22)
|
(27)
|
(30)
|
(50)
|
(75)
|
(75)
|
(95)
|
(90)
|
(77)
|
(82)
|
(79)
|
(87)
|
(85)
|
(74)
|
(69)
|
(54)
|
(49)
|
(56)
|
(56)
|
(60)
|
(61)
|
(57)
|
(55)
|
(59)
|
(78)
|
(87)
|
(93)
|
(106)
|
(78)
|
(43)
|
(91)
|
(93)
|
(52)
|
(76)
|
(121)
|
(181)
|
(208)
|
(176)
|
(186)
|
(193)
|
(190)
|
|
| Cash Interest Paid |
(7)
|
(7)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(9)
|
(15)
|
(22)
|
(28)
|
(36)
|
(33)
|
(40)
|
(45)
|
(37)
|
(29)
|
(23)
|
(29)
|
(32)
|
(32)
|
(39)
|
(55)
|
(67)
|
(66)
|
(65)
|
(63)
|
(57)
|
(53)
|
(53)
|
(54)
|
(55)
|
(56)
|
(56)
|
(63)
|
(74)
|
(73)
|
(71)
|
(57)
|
(60)
|
(78)
|
(78)
|
(81)
|
(104)
|
(144)
|
(172)
|
(169)
|
(144)
|
(129)
|
(117)
|
|
| Change in Working Capital |
4
|
4
|
2
|
2
|
2
|
3
|
3
|
3
|
6
|
7
|
6
|
8
|
7
|
5
|
9
|
10
|
2
|
1
|
5
|
4
|
5
|
4
|
5
|
(42)
|
(22)
|
(17)
|
(33)
|
(22)
|
(39)
|
(202)
|
(64)
|
132
|
43
|
38
|
68
|
(46)
|
(120)
|
(32)
|
21
|
(30)
|
(66)
|
19
|
59
|
(18)
|
12
|
50
|
53
|
101
|
49
|
44
|
|
| Cash from Operating Activities |
37
N/A
|
48
+31%
|
42
-14%
|
33
-20%
|
44
+33%
|
55
+25%
|
97
+75%
|
105
+8%
|
110
+5%
|
139
+26%
|
184
+32%
|
255
+39%
|
321
+26%
|
390
+21%
|
347
-11%
|
301
-13%
|
342
+13%
|
388
+14%
|
415
+7%
|
356
-14%
|
320
-10%
|
318
-1%
|
335
+5%
|
322
-4%
|
334
+4%
|
393
+18%
|
409
+4%
|
365
-11%
|
372
+2%
|
199
-46%
|
305
+53%
|
515
+69%
|
458
-11%
|
478
+4%
|
514
+8%
|
378
-27%
|
287
-24%
|
448
+56%
|
609
+36%
|
433
-29%
|
307
-29%
|
471
+54%
|
495
+5%
|
449
-9%
|
601
+34%
|
750
+25%
|
729
-3%
|
761
+4%
|
824
+8%
|
806
-2%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(23)
|
(25)
|
(30)
|
(8)
|
(10)
|
(9)
|
(15)
|
(22)
|
(24)
|
(26)
|
(25)
|
(18)
|
(26)
|
(37)
|
(43)
|
(37)
|
(23)
|
(55)
|
(57)
|
(20)
|
(23)
|
(25)
|
(40)
|
(54)
|
(44)
|
(26)
|
(17)
|
(21)
|
(28)
|
(28)
|
(25)
|
(29)
|
(34)
|
(38)
|
(39)
|
(102)
|
(157)
|
(231)
|
(212)
|
(133)
|
(141)
|
(83)
|
(108)
|
(211)
|
(113)
|
(67)
|
(119)
|
(70)
|
(44)
|
(34)
|
|
| Other Items |
(50)
|
(42)
|
(11)
|
(18)
|
(22)
|
(84)
|
(104)
|
(39)
|
(250)
|
(310)
|
(125)
|
(65)
|
(72)
|
(166)
|
(295)
|
(344)
|
(247)
|
(134)
|
(98)
|
(83)
|
(58)
|
(690)
|
(655)
|
(41)
|
(60)
|
(83)
|
(95)
|
(146)
|
(177)
|
(103)
|
(193)
|
(139)
|
(19)
|
(128)
|
(129)
|
(418)
|
(385)
|
(12)
|
(152)
|
(144)
|
(6)
|
(730)
|
(738)
|
(18)
|
37
|
9
|
551
|
523
|
(89)
|
24
|
|
| Cash from Investing Activities |
(73)
N/A
|
(67)
+9%
|
(41)
+38%
|
(26)
+36%
|
(33)
-25%
|
(93)
-183%
|
(119)
-29%
|
(61)
+49%
|
(274)
-347%
|
(336)
-23%
|
(150)
+55%
|
(83)
+44%
|
(98)
-18%
|
(202)
-107%
|
(338)
-67%
|
(381)
-13%
|
(270)
+29%
|
(188)
+30%
|
(155)
+18%
|
(104)
+33%
|
(82)
+21%
|
(716)
-777%
|
(695)
+3%
|
(94)
+86%
|
(104)
-10%
|
(109)
-5%
|
(112)
-3%
|
(166)
-48%
|
(206)
-24%
|
(131)
+36%
|
(218)
-67%
|
(168)
+23%
|
(53)
+68%
|
(165)
-210%
|
(169)
-2%
|
(520)
-208%
|
(543)
-4%
|
(243)
+55%
|
(364)
-50%
|
(277)
+24%
|
(147)
+47%
|
(813)
-452%
|
(846)
-4%
|
(229)
+73%
|
(76)
+67%
|
(58)
+23%
|
432
N/A
|
453
+5%
|
(132)
N/A
|
(10)
+93%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
5
|
81
|
82
|
4
|
(21)
|
(21)
|
(37)
|
(82)
|
(43)
|
5
|
12
|
9
|
(76)
|
(384)
|
(318)
|
(20)
|
(8)
|
(5)
|
(7)
|
(30)
|
(30)
|
(22)
|
(23)
|
(16)
|
(13)
|
(12)
|
(14)
|
(30)
|
(28)
|
(65)
|
(84)
|
(36)
|
(19)
|
(58)
|
(59)
|
(28)
|
(30)
|
(54)
|
(56)
|
(22)
|
590
|
568
|
(41)
|
(50)
|
(79)
|
(165)
|
(278)
|
(298)
|
(356)
|
(248)
|
|
| Net Issuance of Debt |
76
|
(40)
|
(63)
|
27
|
25
|
77
|
109
|
82
|
306
|
256
|
(39)
|
(99)
|
(58)
|
281
|
443
|
267
|
101
|
(34)
|
(20)
|
13
|
(10)
|
706
|
663
|
(50)
|
(44)
|
(56)
|
(106)
|
(14)
|
150
|
186
|
90
|
(62)
|
(258)
|
(171)
|
(97)
|
327
|
483
|
35
|
18
|
61
|
(393)
|
335
|
835
|
104
|
(118)
|
(59)
|
(553)
|
(715)
|
(3)
|
(252)
|
|
| Cash Paid for Dividends |
(3)
|
(3)
|
(5)
|
(14)
|
(21)
|
(23)
|
(27)
|
(36)
|
(43)
|
(49)
|
(53)
|
(59)
|
(70)
|
(83)
|
(96)
|
(101)
|
(93)
|
(95)
|
(122)
|
(141)
|
(152)
|
(162)
|
(162)
|
(161)
|
(154)
|
(141)
|
(134)
|
(138)
|
(134)
|
(124)
|
(123)
|
(125)
|
(130)
|
(140)
|
(150)
|
(154)
|
(155)
|
(155)
|
(159)
|
(169)
|
(171)
|
(170)
|
(189)
|
(209)
|
(214)
|
(244)
|
(274)
|
(282)
|
(290)
|
(325)
|
|
| Other |
(32)
|
2
|
(8)
|
(25)
|
(0)
|
16
|
(1)
|
(2)
|
(3)
|
(2)
|
(3)
|
(5)
|
(8)
|
(9)
|
(4)
|
(1)
|
(2)
|
(2)
|
(5)
|
(4)
|
(3)
|
(4)
|
(2)
|
(2)
|
(3)
|
(6)
|
(10)
|
(9)
|
(8)
|
(9)
|
(8)
|
(10)
|
(10)
|
(10)
|
(10)
|
(12)
|
(8)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
45
N/A
|
41
-9%
|
6
-85%
|
(8)
N/A
|
(17)
-107%
|
49
N/A
|
44
-10%
|
(36)
N/A
|
217
N/A
|
210
-3%
|
(83)
N/A
|
(154)
-85%
|
(212)
-38%
|
(195)
+8%
|
25
N/A
|
145
+478%
|
(2)
N/A
|
(136)
-6 086%
|
(154)
-13%
|
(162)
-5%
|
(195)
-20%
|
518
N/A
|
477
-8%
|
(230)
N/A
|
(215)
+6%
|
(215)
0%
|
(263)
-22%
|
(190)
+28%
|
(20)
+90%
|
(11)
+42%
|
(126)
-1 002%
|
(233)
-86%
|
(416)
-79%
|
(379)
+9%
|
(317)
+16%
|
133
N/A
|
289
+118%
|
(174)
N/A
|
(197)
-13%
|
(129)
+34%
|
26
N/A
|
732
+2 734%
|
605
-17%
|
(155)
N/A
|
(411)
-165%
|
(467)
-14%
|
(1 105)
-137%
|
(1 295)
-17%
|
(650)
+50%
|
(826)
-27%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
1
|
(1)
|
(2)
|
(1)
|
(2)
|
(5)
|
(0)
|
(0)
|
(3)
|
0
|
5
|
2
|
3
|
6
|
3
|
(17)
|
(14)
|
7
|
(7)
|
4
|
25
|
(8)
|
(23)
|
12
|
(2)
|
(1)
|
20
|
(36)
|
(52)
|
(40)
|
(39)
|
(34)
|
(4)
|
32
|
(5)
|
(26)
|
(6)
|
8
|
(12)
|
17
|
34
|
(14)
|
(39)
|
(37)
|
(4)
|
19
|
(3)
|
(37)
|
20
|
45
|
|
| Net Change in Cash |
10
N/A
|
22
+124%
|
5
-79%
|
(2)
N/A
|
(8)
-229%
|
7
N/A
|
21
+216%
|
7
-66%
|
50
+596%
|
13
-75%
|
(44)
N/A
|
20
N/A
|
14
-30%
|
(2)
N/A
|
37
N/A
|
48
+27%
|
56
+18%
|
70
+25%
|
98
+39%
|
95
-4%
|
69
-28%
|
113
+64%
|
94
-16%
|
9
-90%
|
13
+40%
|
67
+418%
|
55
-19%
|
(28)
N/A
|
95
N/A
|
17
-82%
|
(78)
N/A
|
81
N/A
|
(16)
N/A
|
(34)
-115%
|
24
N/A
|
(35)
N/A
|
27
N/A
|
39
+44%
|
36
-7%
|
44
+22%
|
219
+400%
|
377
+72%
|
214
-43%
|
29
-87%
|
111
+288%
|
243
+119%
|
52
-79%
|
(119)
N/A
|
62
N/A
|
16
-74%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
14
N/A
|
24
+76%
|
12
-51%
|
25
+113%
|
34
+36%
|
46
+36%
|
82
+77%
|
83
+1%
|
87
+5%
|
113
+30%
|
159
+41%
|
237
+50%
|
295
+24%
|
353
+19%
|
305
-14%
|
264
-13%
|
319
+21%
|
333
+5%
|
357
+7%
|
336
-6%
|
296
-12%
|
292
-1%
|
295
+1%
|
268
-9%
|
290
+8%
|
366
+26%
|
393
+7%
|
345
-12%
|
344
0%
|
171
-50%
|
280
+63%
|
486
+74%
|
423
-13%
|
440
+4%
|
475
+8%
|
275
-42%
|
129
-53%
|
217
+68%
|
397
+83%
|
300
-24%
|
165
-45%
|
388
+135%
|
386
0%
|
238
-38%
|
488
+105%
|
683
+40%
|
610
-11%
|
691
+13%
|
780
+13%
|
772
-1%
|
|