Kin and Carta PLC
LSE:KCT
Cash Flow Statement
Cash Flow Statement
Kin and Carta PLC
Aug-2003 | Jan-2004 | Jul-2004 | Jan-2005 | Jul-2005 | Jan-2006 | Jul-2006 | Feb-2007 | Aug-2007 | Feb-2008 | Aug-2008 | Jan-2009 | Jul-2009 | Jan-2010 | Jul-2010 | Jan-2011 | Jul-2011 | Jan-2012 | Jul-2012 | Feb-2013 | Aug-2013 | Jan-2014 | Aug-2014 | Jan-2015 | Jul-2015 | Jan-2016 | Jul-2016 | Jan-2017 | Jul-2017 | Feb-2018 | Aug-2018 | Jan-2019 | Jul-2019 | Jan-2020 | Jul-2020 | Jan-2021 | Jul-2021 | Jan-2022 | Jul-2022 | Jan-2023 | Jul-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
34
|
14
|
14
|
41
|
31
|
25
|
28
|
24
|
32
|
32
|
34
|
27
|
(4)
|
(2)
|
14
|
15
|
17
|
6
|
7
|
10
|
7
|
12
|
13
|
10
|
12
|
7
|
(2)
|
(26)
|
(40)
|
(41)
|
(28)
|
(2)
|
4
|
0
|
(31)
|
(32)
|
(2)
|
0
|
(14)
|
(26)
|
(19)
|
|
Depreciation & Amortization |
37
|
36
|
34
|
30
|
30
|
28
|
27
|
27
|
27
|
27
|
25
|
23
|
22
|
19
|
19
|
18
|
15
|
12
|
12
|
13
|
14
|
14
|
14
|
15
|
16
|
16
|
17
|
18
|
17
|
15
|
13
|
10
|
9
|
12
|
17
|
16
|
13
|
11
|
11
|
13
|
14
|
|
Other Non-Cash Items |
(4)
|
18
|
(5)
|
(31)
|
(2)
|
(3)
|
(7)
|
(5)
|
(5)
|
(5)
|
(12)
|
(25)
|
(11)
|
(1)
|
(9)
|
4
|
(7)
|
(8)
|
2
|
(2)
|
2
|
2
|
4
|
10
|
10
|
14
|
19
|
36
|
50
|
55
|
37
|
5
|
2
|
3
|
26
|
26
|
3
|
5
|
23
|
31
|
5
|
|
Cash Taxes Paid |
8
|
13
|
12
|
10
|
9
|
8
|
8
|
5
|
6
|
7
|
9
|
9
|
3
|
(1)
|
(1)
|
(0)
|
1
|
4
|
6
|
4
|
4
|
1
|
4
|
8
|
7
|
6
|
6
|
2
|
1
|
6
|
5
|
1
|
0
|
2
|
2
|
1
|
3
|
3
|
1
|
2
|
1
|
|
Cash Interest Paid |
1
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
3
|
2
|
2
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
1
|
2
|
1
|
1
|
1
|
2
|
|
Change in Working Capital |
(14)
|
(19)
|
(13)
|
(18)
|
(25)
|
2
|
12
|
(12)
|
(24)
|
(3)
|
(18)
|
(24)
|
23
|
28
|
13
|
(12)
|
(5)
|
(4)
|
(20)
|
(0)
|
8
|
8
|
(6)
|
(14)
|
(11)
|
(15)
|
(20)
|
(4)
|
1
|
(3)
|
(4)
|
(10)
|
(9)
|
(8)
|
8
|
8
|
(8)
|
(15)
|
(9)
|
1
|
(2)
|
|
Cash from Operating Activities |
53
N/A
|
48
-8%
|
29
-39%
|
23
-20%
|
33
+42%
|
53
+58%
|
60
+13%
|
34
-42%
|
29
-14%
|
52
+76%
|
29
-44%
|
2
-93%
|
29
+1 390%
|
46
+55%
|
37
-19%
|
25
-31%
|
20
-21%
|
6
-71%
|
1
-83%
|
21
+2 066%
|
31
+49%
|
36
+14%
|
26
-27%
|
22
-16%
|
27
+22%
|
23
-13%
|
14
-37%
|
24
+66%
|
27
+13%
|
26
-5%
|
18
-31%
|
2
-87%
|
6
+171%
|
7
+17%
|
20
+165%
|
18
-9%
|
6
-67%
|
1
-84%
|
10
+971%
|
18
+88%
|
(3)
N/A
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(21)
|
(15)
|
(15)
|
(22)
|
(34)
|
(41)
|
(32)
|
(24)
|
(21)
|
(19)
|
(23)
|
(24)
|
(20)
|
(16)
|
(12)
|
(10)
|
(9)
|
(9)
|
(7)
|
(6)
|
(7)
|
(11)
|
(12)
|
(5)
|
(6)
|
(9)
|
(8)
|
(5)
|
(3)
|
(3)
|
(5)
|
(5)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
|
Other Items |
0
|
1
|
1
|
(25)
|
(25)
|
3
|
4
|
(12)
|
(5)
|
9
|
2
|
23
|
26
|
7
|
(6)
|
(9)
|
12
|
2
|
(17)
|
(6)
|
(19)
|
(20)
|
(31)
|
(36)
|
(30)
|
(40)
|
(23)
|
(7)
|
11
|
7
|
19
|
16
|
(13)
|
(19)
|
(19)
|
1
|
7
|
32
|
22
|
(16)
|
(3)
|
|
Cash from Investing Activities |
(21)
N/A
|
(13)
+34%
|
(14)
-3%
|
(47)
-238%
|
(59)
-25%
|
(37)
+36%
|
(28)
+27%
|
(35)
-27%
|
(26)
+25%
|
(11)
+60%
|
(21)
-100%
|
(1)
+95%
|
6
N/A
|
(10)
N/A
|
(18)
-83%
|
(18)
-2%
|
3
N/A
|
(7)
N/A
|
(24)
-266%
|
(12)
+52%
|
(26)
-122%
|
(31)
-20%
|
(43)
-37%
|
(41)
+2%
|
(36)
+14%
|
(50)
-38%
|
(31)
+37%
|
(12)
+61%
|
8
N/A
|
4
-48%
|
15
+269%
|
11
-24%
|
(16)
N/A
|
(21)
-36%
|
(20)
+5%
|
(0)
+100%
|
5
N/A
|
30
+480%
|
21
-30%
|
(18)
N/A
|
(5)
+71%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(2)
|
(2)
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
13
|
14
|
0
|
(0)
|
0
|
(0)
|
(0)
|
13
|
13
|
(0)
|
(0)
|
(1)
|
(5)
|
(12)
|
(8)
|
|
Net Issuance of Debt |
(1)
|
(1)
|
(1)
|
(0)
|
1
|
0
|
(6)
|
21
|
10
|
(19)
|
7
|
2
|
(13)
|
(20)
|
(20)
|
(1)
|
(13)
|
(3)
|
25
|
0
|
5
|
10
|
25
|
30
|
24
|
39
|
10
|
(10)
|
(15)
|
(26)
|
(40)
|
(15)
|
19
|
(7)
|
(6)
|
3
|
11
|
(47)
|
(58)
|
9
|
15
|
|
Cash Paid for Dividends |
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(14)
|
(2)
|
(2)
|
(4)
|
(4)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(11)
|
(11)
|
(9)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Other |
0
|
0
|
0
|
0
|
(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
|
0
|
0
|
0
|
0
|
0
|
(1)
|
|
Cash from Financing Activities |
(21)
N/A
|
(20)
+2%
|
(18)
+12%
|
(17)
+4%
|
(17)
+2%
|
(18)
-8%
|
(25)
-38%
|
3
N/A
|
(8)
N/A
|
(37)
-382%
|
(10)
+72%
|
(15)
-47%
|
(28)
-80%
|
(22)
+19%
|
(22)
+0%
|
(5)
+79%
|
(17)
-271%
|
(9)
+47%
|
19
N/A
|
(7)
N/A
|
(2)
+69%
|
(1)
+64%
|
13
N/A
|
19
+42%
|
12
-37%
|
27
+123%
|
12
-55%
|
(7)
N/A
|
(23)
-214%
|
(28)
-22%
|
(43)
-51%
|
(18)
+59%
|
16
N/A
|
3
-80%
|
5
+69%
|
3
-38%
|
11
+218%
|
(49)
N/A
|
(63)
-30%
|
(4)
+94%
|
6
N/A
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
0
|
0
|
1
|
1
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
1
|
2
|
(0)
|
(0)
|
2
|
2
|
(1)
|
(0)
|
1
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
|
Net Change in Cash |
11
N/A
|
15
+29%
|
(2)
N/A
|
(41)
-1 599%
|
(42)
-3%
|
(3)
+93%
|
7
N/A
|
2
-72%
|
(5)
N/A
|
5
N/A
|
(2)
N/A
|
(14)
-614%
|
8
N/A
|
13
+58%
|
(4)
N/A
|
2
N/A
|
6
+153%
|
(10)
N/A
|
(4)
+59%
|
3
N/A
|
3
+27%
|
4
+14%
|
(3)
N/A
|
(1)
+81%
|
4
N/A
|
2
-51%
|
(5)
N/A
|
4
N/A
|
14
+208%
|
3
-79%
|
(11)
N/A
|
(4)
+60%
|
8
N/A
|
(11)
N/A
|
2
N/A
|
20
+748%
|
21
+1%
|
(18)
N/A
|
(32)
-77%
|
(3)
+90%
|
(3)
+16%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
32
N/A
|
34
+6%
|
14
-57%
|
1
-90%
|
(0)
N/A
|
12
N/A
|
28
+135%
|
11
-61%
|
8
-24%
|
33
+298%
|
6
-80%
|
(22)
N/A
|
10
N/A
|
29
+205%
|
25
-15%
|
16
-36%
|
11
-30%
|
(3)
N/A
|
(6)
-90%
|
15
N/A
|
25
+60%
|
25
-1%
|
14
-42%
|
16
+15%
|
20
+25%
|
14
-33%
|
7
-50%
|
19
+182%
|
24
+22%
|
23
-3%
|
13
-42%
|
(2)
N/A
|
3
N/A
|
5
+53%
|
19
+265%
|
17
-7%
|
4
-74%
|
(1)
N/A
|
8
N/A
|
17
+96%
|
(5)
N/A
|