HSS Hire Group PLC
LSE:HSS
Cash Flow Statement
Cash Flow Statement
HSS Hire Group PLC
Dec-2014 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jul-2021 | Jan-2022 | Jul-2022 | Dec-2022 | Jul-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||
Net Income |
(9)
|
(8)
|
(5)
|
11
|
9
|
(12)
|
(24)
|
3
|
54
|
46
|
20
|
20
|
|
Depreciation & Amortization |
36
|
21
|
37
|
34
|
34
|
45
|
50
|
44
|
41
|
40
|
41
|
39
|
|
Other Non-Cash Items |
40
|
14
|
33
|
21
|
18
|
31
|
40
|
31
|
(15)
|
(15)
|
9
|
11
|
|
Cash Taxes Paid |
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(1)
|
0
|
1
|
2
|
2
|
2
|
|
Cash Interest Paid |
18
|
7
|
17
|
20
|
18
|
18
|
22
|
24
|
27
|
19
|
7
|
8
|
|
Change in Working Capital |
(69)
|
(16)
|
(46)
|
(49)
|
(39)
|
(12)
|
(32)
|
(54)
|
(36)
|
(43)
|
(32)
|
(41)
|
|
Cash from Operating Activities |
(2)
N/A
|
11
N/A
|
20
+80%
|
17
-16%
|
22
+33%
|
52
+136%
|
34
-35%
|
25
-27%
|
44
+79%
|
27
-38%
|
39
+42%
|
28
-27%
|
|
Investing Cash Flow | |||||||||||||
Capital Expenditures |
(15)
|
(3)
|
(7)
|
(8)
|
(7)
|
(7)
|
(6)
|
(5)
|
(7)
|
(7)
|
(11)
|
(12)
|
|
Other Items |
(7)
|
2
|
2
|
46
|
46
|
(1)
|
0
|
10
|
63
|
0
|
0
|
0
|
|
Cash from Investing Activities |
(21)
N/A
|
(1)
+94%
|
(6)
-321%
|
38
N/A
|
39
+1%
|
(7)
N/A
|
(6)
+20%
|
5
N/A
|
57
+1 072%
|
46
-19%
|
(11)
N/A
|
(12)
-11%
|
|
Financing Cash Flow | |||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
52
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
26
|
(1)
|
15
|
(38)
|
(58)
|
2
|
(6)
|
(62)
|
(154)
|
(115)
|
(22)
|
(18)
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
|
Other |
0
|
(0)
|
(12)
|
(11)
|
0
|
0
|
0
|
(1)
|
(2)
|
(1)
|
(0)
|
0
|
|
Cash from Financing Activities |
26
N/A
|
(2)
N/A
|
4
N/A
|
(50)
N/A
|
(58)
-17%
|
2
N/A
|
47
+1 887%
|
(11)
N/A
|
(156)
-1 317%
|
(116)
+26%
|
(23)
+80%
|
(19)
+18%
|
|
Change in Cash | |||||||||||||
Net Change in Cash |
3
N/A
|
8
+165%
|
18
+125%
|
5
-70%
|
3
-48%
|
47
+1 622%
|
75
+58%
|
19
-75%
|
(55)
N/A
|
(43)
+23%
|
5
N/A
|
(2)
N/A
|
|
Free Cash Flow | |||||||||||||
Free Cash Flow |
(17)
N/A
|
8
N/A
|
13
+55%
|
9
-29%
|
16
+73%
|
46
+194%
|
28
-38%
|
19
-31%
|
38
+92%
|
20
-47%
|
28
+43%
|
16
-42%
|