Lamprell Plc
LSE:LAM
Cash Flow Statement
Cash Flow Statement
Lamprell Plc
Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||
Net Income |
34
|
43
|
72
|
83
|
86
|
69
|
28
|
37
|
65
|
44
|
64
|
(6)
|
(110)
|
(52)
|
38
|
108
|
119
|
61
|
65
|
41
|
(184)
|
(179)
|
(98)
|
(120)
|
(69)
|
(101)
|
(184)
|
(160)
|
(53)
|
(55)
|
(60)
|
|
Depreciation & Amortization |
5
|
7
|
8
|
8
|
10
|
12
|
13
|
13
|
14
|
15
|
23
|
32
|
34
|
34
|
33
|
33
|
40
|
34
|
22
|
25
|
28
|
27
|
26
|
25
|
24
|
26
|
28
|
24
|
20
|
18
|
17
|
|
Other Non-Cash Items |
18
|
26
|
11
|
7
|
13
|
12
|
7
|
(15)
|
(13)
|
11
|
19
|
27
|
33
|
32
|
34
|
12
|
3
|
18
|
8
|
11
|
197
|
195
|
15
|
17
|
17
|
25
|
111
|
114
|
27
|
25
|
31
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
5
|
7
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
6
|
7
|
|
Change in Working Capital |
(40)
|
37
|
86
|
6
|
(90)
|
(84)
|
(73)
|
27
|
167
|
37
|
(160)
|
6
|
293
|
205
|
12
|
(149)
|
(201)
|
(12)
|
(96)
|
(204)
|
59
|
151
|
89
|
(29)
|
(97)
|
(10)
|
38
|
64
|
119
|
75
|
(44)
|
|
Cash from Operating Activities |
17
N/A
|
112
+575%
|
177
+58%
|
105
-41%
|
18
-82%
|
8
-55%
|
(24)
N/A
|
62
N/A
|
233
+275%
|
107
-54%
|
(55)
N/A
|
60
N/A
|
250
+317%
|
219
-12%
|
118
-46%
|
3
-97%
|
(40)
N/A
|
101
N/A
|
(1)
N/A
|
(127)
-16 203%
|
100
N/A
|
195
+95%
|
32
-83%
|
(107)
N/A
|
(125)
-17%
|
(59)
+53%
|
(8)
+87%
|
41
N/A
|
113
+174%
|
63
-44%
|
(56)
N/A
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||
Capital Expenditures |
(24)
|
(20)
|
(15)
|
(26)
|
(54)
|
(52)
|
(19)
|
(20)
|
(31)
|
(44)
|
(57)
|
(43)
|
(19)
|
(13)
|
(15)
|
(18)
|
(23)
|
(57)
|
(59)
|
(30)
|
(26)
|
(33)
|
(24)
|
(6)
|
(10)
|
(14)
|
(21)
|
(14)
|
(14)
|
(18)
|
(12)
|
|
Other Items |
1
|
(5)
|
(6)
|
4
|
7
|
1
|
(2)
|
(5)
|
(69)
|
(57)
|
(352)
|
(347)
|
0
|
25
|
48
|
70
|
74
|
10
|
1
|
5
|
(19)
|
(22)
|
(120)
|
(34)
|
95
|
35
|
27
|
3
|
(44)
|
(44)
|
7
|
|
Cash from Investing Activities |
(23)
N/A
|
(25)
-10%
|
(21)
+15%
|
(22)
-1%
|
(48)
-122%
|
(51)
-7%
|
(20)
+61%
|
(24)
-19%
|
(99)
-316%
|
(101)
-2%
|
(409)
-304%
|
(390)
+5%
|
(19)
+95%
|
13
N/A
|
33
+162%
|
53
+59%
|
52
-2%
|
(47)
N/A
|
(58)
-25%
|
(25)
+58%
|
(45)
-83%
|
(56)
-23%
|
(143)
-158%
|
(41)
+72%
|
85
N/A
|
21
-75%
|
6
-72%
|
(12)
N/A
|
(59)
-398%
|
(61)
-5%
|
(5)
+92%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
(1)
|
(3)
|
(3)
|
(2)
|
0
|
(4)
|
213
|
216
|
(1)
|
(0)
|
0
|
0
|
111
|
111
|
(0)
|
0
|
(1)
|
(1)
|
0
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
26
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
11
|
(1)
|
12
|
1
|
(23)
|
0
|
199
|
87
|
(113)
|
(31)
|
23
|
(28)
|
(60)
|
11
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
9
|
(3)
|
(42)
|
(20)
|
(2)
|
16
|
|
Cash Paid for Dividends |
(26)
|
(14)
|
(23)
|
(34)
|
(38)
|
(20)
|
(6)
|
(8)
|
(15)
|
(27)
|
(29)
|
(31)
|
(21)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
19
|
1
|
(0)
|
0
|
0
|
0
|
(1)
|
(3)
|
(5)
|
(7)
|
(15)
|
(13)
|
(14)
|
(21)
|
(22)
|
(22)
|
(21)
|
(22)
|
(14)
|
(13)
|
(13)
|
(11)
|
(9)
|
(7)
|
(5)
|
(7)
|
(8)
|
(5)
|
(4)
|
(7)
|
(13)
|
|
Cash from Financing Activities |
(8)
N/A
|
(13)
-63%
|
(23)
-78%
|
(35)
-56%
|
(29)
+17%
|
(23)
+21%
|
3
N/A
|
(11)
N/A
|
(46)
-341%
|
180
N/A
|
371
+106%
|
42
-89%
|
(149)
N/A
|
(52)
+65%
|
0
N/A
|
61
+60 600%
|
29
-51%
|
(11)
N/A
|
(34)
-218%
|
(34)
+2%
|
(33)
+2%
|
(31)
+8%
|
(30)
+3%
|
(28)
+7%
|
(26)
+7%
|
2
N/A
|
(11)
N/A
|
(47)
-332%
|
(23)
+51%
|
(10)
+59%
|
29
N/A
|
|
Change in Cash | ||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
|
Net Change in Cash |
(14)
N/A
|
74
N/A
|
133
+79%
|
48
-64%
|
(59)
N/A
|
(66)
-12%
|
(41)
+38%
|
28
N/A
|
88
+214%
|
185
+112%
|
(93)
N/A
|
(289)
-209%
|
83
N/A
|
181
+118%
|
151
-17%
|
116
-23%
|
41
-65%
|
43
+5%
|
(94)
N/A
|
(186)
-98%
|
21
N/A
|
108
+407%
|
(141)
N/A
|
(175)
-25%
|
(66)
+62%
|
(35)
+47%
|
(13)
+64%
|
(17)
-39%
|
31
N/A
|
(8)
N/A
|
(32)
-305%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||
Free Cash Flow |
(7)
N/A
|
92
N/A
|
162
+76%
|
79
-51%
|
(36)
N/A
|
(43)
-20%
|
(42)
+2%
|
43
N/A
|
202
+375%
|
63
-69%
|
(112)
N/A
|
17
N/A
|
231
+1 261%
|
206
-11%
|
103
-50%
|
(15)
N/A
|
(62)
-330%
|
44
N/A
|
(60)
N/A
|
(157)
-161%
|
74
N/A
|
162
+118%
|
9
-95%
|
(114)
N/A
|
(135)
-19%
|
(72)
+46%
|
(29)
+60%
|
27
N/A
|
99
+268%
|
45
-54%
|
(68)
N/A
|