Filtronic PLC
LSE:FTC
Cash Flow Statement
Cash Flow Statement
Filtronic PLC
| May-2001 | Nov-2001 | May-2002 | Nov-2002 | May-2003 | Nov-2003 | May-2004 | Nov-2004 | May-2005 | Nov-2005 | May-2006 | Nov-2006 | May-2007 | Nov-2007 | May-2008 | Nov-2008 | May-2009 | Nov-2009 | May-2010 | Nov-2010 | May-2011 | Nov-2011 | May-2012 | Nov-2012 | May-2013 | Nov-2013 | May-2014 | Nov-2014 | May-2015 | Nov-2015 | May-2016 | Nov-2016 | May-2017 | Nov-2017 | May-2018 | Nov-2018 | May-2019 | Nov-2019 | May-2020 | Nov-2020 | May-2021 | Nov-2021 | May-2022 | Nov-2022 | May-2023 | Nov-2023 | May-2024 | Nov-2024 | May-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(9)
|
(10)
|
(13)
|
(14)
|
7
|
10
|
4
|
1
|
7
|
3
|
6
|
86
|
45
|
(30)
|
(15)
|
(4)
|
12
|
0
|
(1)
|
(3)
|
(7)
|
(7)
|
0
|
0
|
0
|
1
|
(3)
|
(7)
|
(11)
|
(10)
|
(5)
|
1
|
3
|
2
|
3
|
1
|
2
|
2
|
(1)
|
0
|
0
|
1
|
1
|
1
|
0
|
(1)
|
3
|
10
|
13
|
|
| Depreciation & Amortization |
22
|
25
|
26
|
23
|
22
|
22
|
19
|
15
|
17
|
13
|
12
|
11
|
8
|
4
|
2
|
1
|
1
|
1
|
1
|
0
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
|
| Stock-Based Compensation |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
16
|
17
|
35
|
34
|
(0)
|
(1)
|
(1)
|
0
|
(3)
|
(3)
|
(12)
|
(110)
|
(62)
|
28
|
21
|
(13)
|
(11)
|
(0)
|
(0)
|
2
|
1
|
(1)
|
(2)
|
(1)
|
0
|
0
|
(1)
|
(2)
|
(0)
|
0
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(5)
|
(6)
|
(2)
|
(1)
|
1
|
0
|
1
|
0
|
(0)
|
(0)
|
1
|
1
|
2
|
|
| Cash Taxes Paid |
3
|
1
|
2
|
4
|
4
|
4
|
3
|
2
|
2
|
1
|
2
|
1
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
13
|
0
|
12
|
0
|
8
|
11
|
5
|
4
|
4
|
3
|
2
|
1
|
1
|
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
|
|
| Change in Working Capital |
(36)
|
(6)
|
2
|
(9)
|
(1)
|
(9)
|
(14)
|
(6)
|
(7)
|
(10)
|
(5)
|
6
|
(1)
|
(6)
|
(24)
|
6
|
(1)
|
2
|
2
|
(1)
|
(0)
|
2
|
(2)
|
(3)
|
(4)
|
(1)
|
2
|
0
|
4
|
4
|
1
|
(1)
|
1
|
1
|
(1)
|
(1)
|
2
|
1
|
(1)
|
0
|
1
|
0
|
(1)
|
(1)
|
(0)
|
2
|
1
|
(7)
|
(3)
|
|
| Cash from Operating Activities |
(7)
N/A
|
25
N/A
|
51
+100%
|
34
-33%
|
27
-20%
|
22
-17%
|
7
-67%
|
12
+68%
|
14
+10%
|
3
-75%
|
1
-85%
|
(8)
N/A
|
(11)
-38%
|
(4)
+66%
|
(16)
-348%
|
(10)
+38%
|
1
N/A
|
3
+269%
|
2
-26%
|
(2)
N/A
|
(4)
-150%
|
(3)
+30%
|
(1)
+80%
|
0
N/A
|
(0)
N/A
|
5
N/A
|
2
-65%
|
(6)
N/A
|
(4)
+34%
|
(4)
-3%
|
(5)
-34%
|
(1)
+72%
|
4
N/A
|
3
-25%
|
2
-40%
|
0
-75%
|
(0)
N/A
|
(2)
-9 575%
|
(3)
-36%
|
1
N/A
|
2
+276%
|
3
+4%
|
2
-10%
|
1
-35%
|
1
-36%
|
3
+213%
|
6
+113%
|
7
+4%
|
14
+111%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(41)
|
(16)
|
(11)
|
(10)
|
(8)
|
(9)
|
(11)
|
(14)
|
(13)
|
(12)
|
(14)
|
(17)
|
(17)
|
(9)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(3)
|
(6)
|
|
| Other Items |
1
|
0
|
2
|
3
|
3
|
2
|
8
|
15
|
9
|
45
|
48
|
110
|
165
|
66
|
20
|
28
|
15
|
(1)
|
(1)
|
(6)
|
(6)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(40)
N/A
|
(15)
+63%
|
(9)
+40%
|
(7)
+17%
|
(6)
+26%
|
(7)
-26%
|
(4)
+47%
|
1
N/A
|
(4)
N/A
|
32
N/A
|
34
+4%
|
92
+174%
|
148
+60%
|
57
-61%
|
18
-69%
|
27
+49%
|
14
-49%
|
(1)
N/A
|
(1)
+17%
|
(6)
-454%
|
(7)
-9%
|
(1)
+84%
|
(1)
+49%
|
(1)
-43%
|
(1)
-85%
|
(2)
-3%
|
(1)
+34%
|
(1)
+45%
|
(0)
+75%
|
0
N/A
|
(0)
N/A
|
(1)
-58%
|
(1)
-33%
|
(1)
+22%
|
(1)
-28%
|
(1)
-44%
|
(1)
+31%
|
(2)
-111%
|
2
N/A
|
4
+63%
|
(0)
N/A
|
(0)
0%
|
(0)
+36%
|
(0)
-95%
|
(2)
-212%
|
(2)
-9%
|
(1)
+10%
|
(3)
-102%
|
(6)
-87%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
2
|
6
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(1)
|
(0)
|
(22)
|
(34)
|
(22)
|
(18)
|
(7)
|
(0)
|
(6)
|
(32)
|
(26)
|
(17)
|
(18)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(1)
|
1
|
0
|
(1)
|
1
|
1
|
(1)
|
(1)
|
1
|
0
|
(0)
|
2
|
(0)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Cash Paid for Dividends |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
(89)
|
(119)
|
(30)
|
(1)
|
(1)
|
(1)
|
(1)
|
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
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(3)
|
(2)
|
(1)
|
(1)
|
(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)
|
|
| Cash from Financing Activities |
(1)
N/A
|
(2)
-155%
|
(24)
-1 018%
|
(36)
-52%
|
(24)
+33%
|
(20)
+17%
|
(9)
+57%
|
(4)
+50%
|
(8)
-84%
|
(38)
-370%
|
(30)
+19%
|
(21)
+31%
|
(21)
-2%
|
0
N/A
|
(89)
N/A
|
(119)
-33%
|
(30)
+75%
|
(1)
+98%
|
(1)
N/A
|
(1)
N/A
|
(1)
N/A
|
1
N/A
|
1
+7%
|
0
-87%
|
0
+250%
|
(0)
N/A
|
(0)
-150%
|
1
N/A
|
2
+334%
|
6
+142%
|
5
-3%
|
1
-77%
|
(1)
N/A
|
(1)
+49%
|
0
N/A
|
0
-74%
|
(0)
N/A
|
2
N/A
|
(0)
N/A
|
(3)
-746%
|
(1)
+65%
|
(1)
+34%
|
(1)
-41%
|
(1)
-7%
|
(1)
+19%
|
(0)
+65%
|
(0)
+22%
|
(0)
-77%
|
(1)
-124%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
2
|
0
|
2
|
0
|
2
|
1
|
(4)
|
(3)
|
0
|
1
|
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)
|
|
| Net Change in Cash |
(49)
N/A
|
8
N/A
|
18
+119%
|
(10)
N/A
|
(3)
+73%
|
(2)
+13%
|
(5)
-117%
|
11
N/A
|
2
-83%
|
0
-99%
|
5
+23 300%
|
60
+1 182%
|
113
+88%
|
53
-53%
|
(87)
N/A
|
(102)
-17%
|
(15)
+85%
|
1
N/A
|
0
-92%
|
(9)
N/A
|
(12)
-36%
|
(3)
+72%
|
(0)
+89%
|
(1)
-79%
|
(1)
-101%
|
3
N/A
|
0
-94%
|
(5)
N/A
|
(1)
+73%
|
2
N/A
|
(0)
N/A
|
(1)
-921%
|
2
N/A
|
1
-11%
|
1
-16%
|
(1)
N/A
|
(1)
-46%
|
(2)
-88%
|
(1)
+73%
|
2
N/A
|
1
-41%
|
1
+62%
|
1
-23%
|
0
-98%
|
(1)
N/A
|
1
N/A
|
5
+363%
|
3
-32%
|
7
+131%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(48)
N/A
|
10
N/A
|
39
+299%
|
24
-40%
|
19
-20%
|
14
-28%
|
(4)
N/A
|
(2)
+61%
|
1
N/A
|
(9)
N/A
|
(14)
-53%
|
(25)
-78%
|
(27)
-10%
|
(12)
+55%
|
(18)
-51%
|
(12)
+37%
|
(0)
+98%
|
2
N/A
|
1
-34%
|
(2)
N/A
|
(5)
-124%
|
(4)
+25%
|
(1)
+70%
|
(1)
+36%
|
(2)
-134%
|
3
N/A
|
1
-82%
|
(6)
N/A
|
(4)
+35%
|
(4)
+4%
|
(6)
-42%
|
(2)
+61%
|
3
N/A
|
2
-26%
|
1
-69%
|
(1)
N/A
|
(1)
-5%
|
(4)
-280%
|
(4)
+5%
|
1
N/A
|
2
+125%
|
2
+5%
|
2
-5%
|
1
-51%
|
(1)
N/A
|
1
N/A
|
5
+270%
|
3
-29%
|
8
+137%
|
|