Charles Stanley Group PLC
LSE:CAY
Cash Flow Statement
Cash Flow Statement
Charles Stanley Group PLC
| Mar-2002 | Sep-2002 | Mar-2003 | Sep-2003 | Mar-2004 | Sep-2004 | Mar-2005 | Sep-2005 | Mar-2006 | Sep-2006 | Mar-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Income |
6
|
3
|
0
|
1
|
5
|
8
|
11
|
12
|
14
|
16
|
18
|
17
|
12
|
10
|
9
|
10
|
10
|
12
|
13
|
11
|
8
|
7
|
9
|
11
|
6
|
(3)
|
(6)
|
(0)
|
(0)
|
2
|
9
|
11
|
11
|
10
|
11
|
14
|
17
|
14
|
13
|
13
|
|
| Depreciation & Amortization |
3
|
3
|
3
|
3
|
4
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
4
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
8
|
14
|
13
|
7
|
6
|
5
|
6
|
5
|
4
|
4
|
5
|
6
|
7
|
6
|
6
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(4)
|
(3)
|
(2)
|
(1)
|
3
|
2
|
1
|
(1)
|
(1)
|
2
|
(0)
|
|
| Cash Taxes Paid |
4
|
3
|
1
|
1
|
1
|
3
|
3
|
3
|
4
|
4
|
5
|
5
|
6
|
4
|
3
|
2
|
2
|
4
|
4
|
4
|
3
|
2
|
2
|
2
|
2
|
2
|
1
|
0
|
0
|
1
|
1
|
3
|
3
|
3
|
3
|
3
|
4
|
3
|
3
|
4
|
|
| Cash Interest Paid |
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
|
1
|
|
| Change in Working Capital |
(6)
|
(2)
|
3
|
2
|
5
|
1
|
6
|
7
|
(5)
|
(11)
|
(14)
|
(19)
|
(7)
|
(7)
|
6
|
14
|
(3)
|
(10)
|
(2)
|
0
|
(6)
|
(6)
|
(5)
|
(8)
|
4
|
(0)
|
(7)
|
2
|
2
|
7
|
(2)
|
(7)
|
(3)
|
(2)
|
3
|
(0)
|
1
|
4
|
(3)
|
(12)
|
|
| Cash from Operating Activities |
2
N/A
|
4
+80%
|
7
+55%
|
7
0%
|
14
+109%
|
11
-20%
|
16
+45%
|
19
+18%
|
8
-57%
|
4
-48%
|
1
-74%
|
(3)
N/A
|
6
N/A
|
6
-13%
|
19
+241%
|
28
+48%
|
11
-61%
|
6
-45%
|
15
+145%
|
14
-2%
|
7
-54%
|
4
-31%
|
8
+70%
|
7
-3%
|
15
+105%
|
5
-68%
|
0
-95%
|
13
+4 889%
|
8
-38%
|
11
+31%
|
9
-13%
|
7
-26%
|
13
+84%
|
15
+15%
|
19
+33%
|
19
-1%
|
23
+17%
|
24
+7%
|
18
-23%
|
7
-64%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(4)
|
(6)
|
(4)
|
(4)
|
(5)
|
(3)
|
(9)
|
(8)
|
(4)
|
(5)
|
(7)
|
(5)
|
(1)
|
(3)
|
(5)
|
(4)
|
(2)
|
(3)
|
(10)
|
(12)
|
(7)
|
(3)
|
(1)
|
(3)
|
(5)
|
(4)
|
(2)
|
(3)
|
(3)
|
(1)
|
(4)
|
(2)
|
(1)
|
(2)
|
(2)
|
|
| Other Items |
(4)
|
(4)
|
(0)
|
(1)
|
(3)
|
(1)
|
2
|
2
|
3
|
3
|
(0)
|
(3)
|
(6)
|
(7)
|
(7)
|
(3)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
2
|
9
|
7
|
0
|
1
|
3
|
(8)
|
(8)
|
5
|
9
|
9
|
7
|
|
| Cash from Investing Activities |
(4)
N/A
|
(5)
-5%
|
(1)
+71%
|
(2)
-58%
|
(5)
-114%
|
(5)
-11%
|
(4)
+26%
|
(2)
+44%
|
(2)
+19%
|
(2)
-11%
|
(4)
-103%
|
(12)
-212%
|
(14)
-19%
|
(11)
+20%
|
(11)
-2%
|
(10)
+10%
|
(5)
+54%
|
(1)
+73%
|
(4)
-222%
|
(6)
-50%
|
(6)
+5%
|
(4)
+28%
|
(4)
+4%
|
(11)
-185%
|
(14)
-19%
|
(9)
+34%
|
(6)
+31%
|
(3)
+53%
|
(1)
+54%
|
4
N/A
|
3
-26%
|
(2)
N/A
|
(2)
+5%
|
(0)
+82%
|
(10)
-2 504%
|
(12)
-24%
|
2
N/A
|
8
+247%
|
7
-11%
|
5
-35%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
2
|
2
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
17
|
17
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
|
| Net Issuance of Debt |
(2)
|
(2)
|
(3)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
2
|
2
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(5)
|
(3)
|
(3)
|
|
| Cash Paid for Dividends |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(5)
|
(4)
|
(2)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
|
| Other |
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
|
(2)
|
0
|
0
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
(3)
N/A
|
(4)
-7%
|
(5)
-26%
|
(4)
+15%
|
(2)
+39%
|
(2)
+3%
|
(2)
+1%
|
(2)
-8%
|
(3)
-9%
|
(3)
-13%
|
(3)
-5%
|
(4)
-17%
|
(2)
+45%
|
(2)
-19%
|
(4)
-63%
|
(3)
+19%
|
(5)
-67%
|
(4)
+23%
|
(1)
+64%
|
(4)
-140%
|
(4)
-22%
|
(5)
-14%
|
(5)
-3%
|
(3)
+39%
|
(3)
-6%
|
(5)
-43%
|
(4)
+14%
|
15
N/A
|
13
-11%
|
(4)
N/A
|
(3)
+39%
|
(3)
-24%
|
(3)
-12%
|
(4)
-11%
|
(4)
-10%
|
(6)
-50%
|
(8)
-19%
|
(8)
-4%
|
(9)
-11%
|
(10)
-15%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(5)
N/A
|
(4)
+27%
|
1
N/A
|
1
-15%
|
7
+937%
|
4
-45%
|
10
+166%
|
15
+43%
|
4
-74%
|
(1)
N/A
|
(6)
-821%
|
(18)
-214%
|
(10)
+46%
|
(8)
+17%
|
3
N/A
|
14
+321%
|
1
-95%
|
1
-16%
|
9
+1 493%
|
5
-49%
|
(4)
N/A
|
(5)
-29%
|
(2)
+67%
|
(7)
-374%
|
(2)
+75%
|
(9)
-386%
|
(10)
-13%
|
25
N/A
|
20
-21%
|
11
-45%
|
10
-8%
|
2
-83%
|
7
+334%
|
10
+45%
|
6
-47%
|
1
-83%
|
17
+1 771%
|
24
+40%
|
17
-30%
|
1
-92%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
2
N/A
|
4
+91%
|
5
+40%
|
6
+4%
|
12
+113%
|
8
-37%
|
11
+40%
|
15
+41%
|
4
-74%
|
(1)
N/A
|
(2)
-296%
|
(11)
-399%
|
(2)
+82%
|
2
N/A
|
14
+846%
|
21
+46%
|
6
-71%
|
5
-21%
|
11
+136%
|
9
-17%
|
2
-73%
|
2
-17%
|
4
+113%
|
(2)
N/A
|
3
N/A
|
(2)
N/A
|
(3)
-60%
|
13
N/A
|
5
-58%
|
6
+12%
|
6
-2%
|
5
-19%
|
9
+99%
|
12
+27%
|
18
+54%
|
16
-14%
|
20
+29%
|
23
+14%
|
16
-30%
|
4
-73%
|
|