Dignity PLC
LSE:DTY
Cash Flow Statement
Cash Flow Statement
Dignity PLC
| Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jul-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 | Jul-2022 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||
| Net Income |
18
|
19
|
19
|
20
|
22
|
24
|
25
|
25
|
27
|
28
|
29
|
30
|
34
|
37
|
36
|
38
|
40
|
41
|
(55)
|
(44)
|
57
|
55
|
57
|
61
|
58
|
52
|
(17)
|
(0)
|
35
|
(23)
|
(26)
|
16
|
12
|
(148)
|
(275)
|
|
| Depreciation & Amortization |
7
|
7
|
8
|
8
|
8
|
8
|
8
|
8
|
9
|
9
|
9
|
10
|
10
|
10
|
11
|
12
|
13
|
13
|
14
|
14
|
15
|
15
|
16
|
17
|
19
|
22
|
24
|
25
|
24
|
29
|
34
|
34
|
34
|
34
|
32
|
|
| Other Non-Cash Items |
23
|
24
|
15
|
16
|
27
|
28
|
28
|
31
|
31
|
31
|
32
|
32
|
30
|
30
|
34
|
37
|
37
|
38
|
140
|
143
|
41
|
40
|
44
|
44
|
43
|
39
|
95
|
62
|
15
|
81
|
85
|
41
|
48
|
180
|
287
|
|
| Cash Taxes Paid |
3
|
5
|
6
|
7
|
6
|
5
|
6
|
8
|
9
|
10
|
10
|
10
|
10
|
8
|
9
|
11
|
11
|
13
|
7
|
(1)
|
4
|
10
|
11
|
11
|
12
|
13
|
12
|
10
|
8
|
8
|
7
|
15
|
18
|
6
|
2
|
|
| Cash Interest Paid |
16
|
18
|
21
|
21
|
21
|
31
|
31
|
31
|
30
|
30
|
33
|
25
|
25
|
25
|
25
|
25
|
25
|
15
|
38
|
29
|
19
|
26
|
39
|
39
|
26
|
25
|
13
|
25
|
25
|
13
|
25
|
27
|
40
|
40
|
28
|
|
| Change in Working Capital |
(16)
|
(20)
|
(23)
|
(24)
|
(24)
|
(19)
|
(23)
|
(26)
|
(29)
|
(29)
|
(30)
|
(39)
|
(36)
|
(33)
|
(31)
|
(34)
|
(35)
|
(35)
|
(31)
|
(19)
|
(20)
|
(30)
|
(36)
|
(44)
|
(45)
|
(38)
|
(34)
|
(40)
|
(42)
|
(53)
|
(62)
|
(61)
|
(71)
|
(85)
|
(92)
|
|
| Cash from Operating Activities |
33
N/A
|
31
-7%
|
18
-41%
|
19
+5%
|
33
+70%
|
41
+25%
|
38
-6%
|
38
-1%
|
37
-2%
|
38
+2%
|
40
+6%
|
33
-18%
|
38
+16%
|
44
+17%
|
50
+12%
|
53
+7%
|
55
+4%
|
57
+4%
|
67
+17%
|
94
+41%
|
93
-2%
|
80
-13%
|
81
+1%
|
78
-4%
|
75
-4%
|
76
+1%
|
68
-10%
|
46
-32%
|
32
-30%
|
34
+5%
|
32
-7%
|
30
-4%
|
22
-26%
|
(19)
N/A
|
(48)
-156%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(8)
|
(11)
|
(18)
|
(17)
|
(18)
|
(28)
|
(31)
|
(23)
|
(18)
|
(20)
|
(22)
|
(18)
|
(16)
|
(17)
|
(19)
|
(20)
|
(18)
|
(23)
|
(29)
|
(27)
|
(24)
|
(25)
|
(23)
|
(18)
|
(17)
|
(11)
|
(15)
|
(21)
|
(25)
|
(30)
|
|
| Other Items |
(6)
|
(6)
|
(7)
|
(14)
|
(18)
|
(23)
|
(29)
|
(22)
|
(11)
|
(5)
|
(5)
|
(12)
|
(11)
|
(6)
|
(10)
|
(64)
|
(60)
|
(6)
|
(24)
|
(29)
|
(49)
|
(45)
|
(55)
|
(69)
|
(29)
|
(15)
|
(28)
|
(24)
|
(4)
|
9
|
24
|
21
|
15
|
22
|
37
|
|
| Cash from Investing Activities |
(13)
N/A
|
(13)
-2%
|
(15)
-11%
|
(22)
-47%
|
(27)
-23%
|
(31)
-17%
|
(40)
-30%
|
(41)
-1%
|
(28)
+30%
|
(23)
+19%
|
(33)
-42%
|
(43)
-31%
|
(34)
+20%
|
(23)
+31%
|
(30)
-30%
|
(85)
-182%
|
(78)
+8%
|
(23)
+71%
|
(41)
-84%
|
(48)
-15%
|
(69)
-45%
|
(63)
+8%
|
(78)
-23%
|
(98)
-25%
|
(56)
+43%
|
(39)
+29%
|
(53)
-36%
|
(47)
+12%
|
(22)
+53%
|
(8)
+64%
|
13
N/A
|
6
-53%
|
(6)
N/A
|
(3)
+44%
|
7
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
10
|
(79)
|
2
|
0
|
0
|
0
|
0
|
0
|
(64)
|
(64)
|
(0)
|
0
|
0
|
24
|
(37)
|
(61)
|
30
|
30
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(3)
|
87
|
(4)
|
(3)
|
(1)
|
(2)
|
3
|
5
|
(2)
|
(5)
|
78
|
77
|
(8)
|
(8)
|
(4)
|
30
|
95
|
59
|
(12)
|
(10)
|
(8)
|
(8)
|
(13)
|
(13)
|
(25)
|
(25)
|
(5)
|
(9)
|
(9)
|
(11)
|
(22)
|
(22)
|
(19)
|
(18)
|
(18)
|
|
| Cash Paid for Dividends |
(5)
|
(2)
|
(2)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(5)
|
(5)
|
(8)
|
(8)
|
(8)
|
(9)
|
(6)
|
(6)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
(4)
|
(4)
|
1
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
0
|
0
|
(4)
|
(0)
|
(8)
|
(12)
|
(16)
|
(16)
|
(0)
|
(0)
|
4
|
4
|
(0)
|
(0)
|
(5)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(8)
N/A
|
81
N/A
|
1
-99%
|
(87)
N/A
|
(8)
+91%
|
(11)
-38%
|
(4)
+62%
|
(2)
+50%
|
(10)
-385%
|
(13)
-34%
|
7
N/A
|
6
-14%
|
(15)
N/A
|
(16)
-4%
|
(17)
-4%
|
45
N/A
|
44
-1%
|
(20)
N/A
|
(8)
+62%
|
(6)
+21%
|
(19)
-203%
|
(19)
-4%
|
(18)
+6%
|
(19)
-4%
|
(37)
-96%
|
(37)
-1%
|
(21)
+43%
|
(22)
-1%
|
(17)
+19%
|
(16)
+10%
|
(22)
-41%
|
(22)
+3%
|
(19)
+10%
|
(18)
+6%
|
(18)
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
12
N/A
|
98
+691%
|
4
-96%
|
(90)
N/A
|
(2)
+98%
|
(1)
+60%
|
(6)
-883%
|
(5)
+20%
|
(1)
+79%
|
2
N/A
|
15
+771%
|
(3)
N/A
|
(11)
-229%
|
5
N/A
|
3
-49%
|
12
+369%
|
21
+72%
|
15
-31%
|
18
+23%
|
41
+126%
|
5
-88%
|
(2)
N/A
|
(15)
-529%
|
(39)
-156%
|
(18)
+54%
|
(1)
+94%
|
(7)
-536%
|
(22)
-219%
|
(7)
+67%
|
10
N/A
|
22
+114%
|
15
-33%
|
(3)
N/A
|
(40)
-1 442%
|
(59)
-46%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
26
N/A
|
23
-10%
|
10
-55%
|
11
+9%
|
24
+116%
|
33
+38%
|
27
-19%
|
20
-27%
|
20
+1%
|
20
N/A
|
12
-39%
|
2
-81%
|
15
+561%
|
27
+74%
|
29
+10%
|
31
+8%
|
37
+18%
|
41
+11%
|
50
+22%
|
76
+52%
|
73
-4%
|
62
-15%
|
58
-6%
|
50
-15%
|
48
-3%
|
52
+7%
|
43
-17%
|
23
-46%
|
14
-40%
|
17
+22%
|
20
+20%
|
15
-25%
|
1
-91%
|
(43)
N/A
|
(78)
-79%
|
|