Hostelworld Group PLC
LSE:HSW
Cash Flow Statement
Cash Flow Statement
Hostelworld Group PLC
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 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||
Net Income |
80
|
90
|
0
|
11
|
12
|
9
|
7
|
4
|
3
|
(16)
|
(50)
|
(52)
|
(37)
|
(31)
|
(18)
|
(10)
|
5
|
|
Depreciation & Amortization |
12
|
13
|
15
|
15
|
14
|
14
|
13
|
14
|
14
|
14
|
14
|
16
|
12
|
17
|
12
|
12
|
12
|
|
Other Non-Cash Items |
(73)
|
(83)
|
9
|
1
|
1
|
1
|
(0)
|
(1)
|
0
|
1
|
16
|
17
|
6
|
8
|
7
|
10
|
1
|
|
Cash Taxes Paid |
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
(1)
|
(1)
|
0
|
0
|
0
|
2
|
0
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
3
|
|
Change in Working Capital |
3
|
4
|
(2)
|
(0)
|
(2)
|
1
|
3
|
1
|
(6)
|
2
|
9
|
1
|
4
|
9
|
(1)
|
(2)
|
(1)
|
|
Cash from Operating Activities |
22
N/A
|
24
+6%
|
22
-9%
|
26
+21%
|
25
-4%
|
25
+0%
|
23
-7%
|
18
-21%
|
11
-38%
|
0
-97%
|
(11)
N/A
|
(19)
-71%
|
(14)
+27%
|
(3)
+76%
|
(1)
+78%
|
9
N/A
|
17
+90%
|
|
Investing Cash Flow | ||||||||||||||||||
Capital Expenditures |
(7)
|
(6)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(3)
|
(5)
|
(4)
|
(2)
|
(4)
|
(6)
|
(5)
|
(4)
|
(4)
|
|
Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Investing Activities |
(7)
N/A
|
(6)
+26%
|
(3)
+42%
|
(3)
+19%
|
(4)
-38%
|
(4)
+2%
|
(3)
+28%
|
(2)
+19%
|
(4)
-102%
|
(6)
-39%
|
(4)
+34%
|
(2)
+38%
|
(4)
-88%
|
(6)
-38%
|
(5)
+22%
|
(4)
+18%
|
(4)
-4%
|
|
Financing Cash Flow | ||||||||||||||||||
Net Issuance of Common Stock |
174
|
174
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(195)
|
(181)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
2
|
(0)
|
24
|
26
|
(1)
|
(1)
|
(18)
|
(25)
|
|
Cash Paid for Dividends |
0
|
(3)
|
(7)
|
(25)
|
(25)
|
(16)
|
(16)
|
(13)
|
(13)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
|
Cash from Financing Activities |
(22)
N/A
|
(10)
+52%
|
(7)
+30%
|
(25)
-240%
|
(25)
-1%
|
(16)
+34%
|
(16)
+2%
|
(14)
+14%
|
(14)
+0%
|
13
N/A
|
14
+6%
|
22
+60%
|
25
+15%
|
(1)
N/A
|
(1)
+13%
|
(18)
-2 273%
|
(25)
-39%
|
|
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)
|
|
Net Change in Cash |
(6)
N/A
|
8
N/A
|
11
+44%
|
(1)
N/A
|
(3)
-237%
|
5
N/A
|
5
-11%
|
3
-47%
|
(7)
N/A
|
8
N/A
|
(1)
N/A
|
1
N/A
|
7
+791%
|
(10)
N/A
|
(6)
+39%
|
(13)
-100%
|
(11)
+9%
|
|
Free Cash Flow | ||||||||||||||||||
Free Cash Flow |
15
N/A
|
18
+22%
|
18
+1%
|
24
+28%
|
22
-9%
|
22
+0%
|
21
-4%
|
16
-22%
|
8
-50%
|
(4)
N/A
|
(15)
-241%
|
(21)
-43%
|
(18)
+14%
|
(10)
+48%
|
(6)
+42%
|
5
N/A
|
13
+154%
|