PSV Holdings Ltd
JSE:PSV
Cash Flow Statement
Cash Flow Statement
PSV Holdings Ltd
| Feb-2007 | Aug-2007 | Feb-2008 | Aug-2008 | Feb-2009 | Aug-2009 | Feb-2010 | Aug-2010 | Feb-2011 | Aug-2011 | Feb-2012 | Aug-2012 | Feb-2013 | Aug-2013 | Feb-2014 | Aug-2014 | Feb-2015 | Aug-2015 | Feb-2016 | Aug-2016 | Feb-2017 | Aug-2017 | Feb-2018 | Aug-2018 | Feb-2019 | Aug-2019 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||
| Net Income |
19
|
0
|
37
|
0
|
23
|
0
|
(83)
|
0
|
(11)
|
0
|
(24)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
5
|
0
|
8
|
0
|
10
|
0
|
22
|
0
|
10
|
0
|
12
|
0
|
9
|
0
|
7
|
0
|
6
|
0
|
5
|
0
|
2
|
0
|
1
|
0
|
1
|
0
|
|
| Stock-Based Compensation |
1
|
0
|
2
|
0
|
0
|
0
|
2
|
2
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
(6)
|
0
|
6
|
0
|
99
|
0
|
14
|
(0)
|
14
|
(4)
|
21
|
0
|
8
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
9
|
0
|
9
|
0
|
18
|
0
|
9
|
0
|
6
|
0
|
5
|
4
|
5
|
0
|
2
|
0
|
1
|
0
|
4
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Cash Interest Paid |
1
|
0
|
6
|
0
|
17
|
0
|
18
|
0
|
9
|
0
|
10
|
0
|
4
|
0
|
2
|
0
|
6
|
0
|
4
|
0
|
4
|
0
|
4
|
0
|
2
|
0
|
|
| Change in Working Capital |
(20)
|
(10)
|
(16)
|
4
|
(37)
|
15
|
(13)
|
20
|
(6)
|
7
|
6
|
5
|
(25)
|
17
|
(9)
|
(14)
|
9
|
5
|
(2)
|
3
|
1
|
4
|
(1)
|
13
|
(22)
|
(48)
|
|
| Cash from Operating Activities |
5
N/A
|
(10)
N/A
|
23
N/A
|
4
-82%
|
2
-46%
|
15
+548%
|
25
+69%
|
20
-20%
|
7
-65%
|
6
-11%
|
8
+36%
|
1
-94%
|
5
+861%
|
21
+322%
|
(3)
N/A
|
(14)
-337%
|
(9)
+32%
|
5
N/A
|
2
-47%
|
3
+7%
|
3
+32%
|
4
+16%
|
(0)
N/A
|
13
N/A
|
(20)
N/A
|
(44)
-115%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||
| Capital Expenditures |
(5)
|
0
|
(20)
|
0
|
(10)
|
0
|
(14)
|
0
|
(8)
|
0
|
(11)
|
0
|
(8)
|
0
|
(4)
|
0
|
(2)
|
0
|
(4)
|
0
|
(4)
|
0
|
(1)
|
0
|
(1)
|
0
|
|
| Other Items |
(25)
|
(13)
|
(11)
|
(34)
|
(45)
|
(44)
|
(11)
|
(20)
|
(9)
|
(11)
|
31
|
80
|
56
|
11
|
9
|
2
|
6
|
2
|
11
|
4
|
(1)
|
(1)
|
5
|
7
|
3
|
(3)
|
|
| Cash from Investing Activities |
(29)
N/A
|
(13)
+57%
|
(31)
-144%
|
(34)
-11%
|
(55)
-62%
|
(44)
+21%
|
(25)
+44%
|
(20)
+21%
|
(16)
+16%
|
(11)
+32%
|
20
N/A
|
80
+311%
|
48
-40%
|
11
-78%
|
4
-60%
|
2
-63%
|
4
+137%
|
2
-50%
|
7
+288%
|
4
-43%
|
(4)
N/A
|
(1)
+72%
|
5
N/A
|
7
+60%
|
1
-82%
|
(3)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||
| Net Issuance of Common Stock |
44
|
0
|
17
|
0
|
11
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
0
|
|
| Net Issuance of Debt |
(8)
|
0
|
9
|
0
|
14
|
0
|
(10)
|
0
|
11
|
0
|
(8)
|
0
|
(32)
|
0
|
(5)
|
0
|
(10)
|
0
|
(3)
|
0
|
(1)
|
0
|
(3)
|
0
|
(0)
|
0
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(3)
|
22
|
(1)
|
33
|
(0)
|
7
|
0
|
(6)
|
0
|
5
|
0
|
(47)
|
(4)
|
(28)
|
(2)
|
(9)
|
(6)
|
(14)
|
(4)
|
(8)
|
(4)
|
(2)
|
(4)
|
(12)
|
(2)
|
29
|
|
| Cash from Financing Activities |
32
N/A
|
22
-32%
|
25
+14%
|
33
+31%
|
24
-28%
|
7
-72%
|
(9)
N/A
|
(6)
+37%
|
11
N/A
|
5
-53%
|
(8)
N/A
|
(47)
-479%
|
(45)
+5%
|
(28)
+38%
|
(7)
+76%
|
(9)
-35%
|
(17)
-79%
|
(14)
+14%
|
(7)
+52%
|
(8)
-12%
|
(5)
+35%
|
(2)
+67%
|
(7)
-320%
|
(12)
-72%
|
22
N/A
|
29
+30%
|
|
| 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
|
|
| Net Change in Cash |
8
N/A
|
(1)
N/A
|
18
N/A
|
3
-82%
|
(29)
N/A
|
(22)
+23%
|
(9)
+59%
|
(6)
+38%
|
1
N/A
|
0
-92%
|
20
+17 936%
|
33
+68%
|
8
-77%
|
3
-59%
|
(6)
N/A
|
(21)
-275%
|
(22)
-4%
|
(8)
+65%
|
3
N/A
|
(1)
N/A
|
(6)
-580%
|
1
N/A
|
(3)
N/A
|
9
N/A
|
3
-65%
|
(18)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||
| Free Cash Flow |
0
N/A
|
(10)
N/A
|
3
N/A
|
4
+32%
|
(8)
N/A
|
15
N/A
|
11
-23%
|
20
+75%
|
(1)
N/A
|
6
N/A
|
(3)
N/A
|
1
N/A
|
(4)
N/A
|
21
N/A
|
(8)
N/A
|
(14)
-82%
|
(12)
+14%
|
5
N/A
|
(1)
N/A
|
3
N/A
|
(0)
N/A
|
4
N/A
|
(1)
N/A
|
13
N/A
|
(22)
N/A
|
(44)
-103%
|
|