Micro Focus International PLC
LSE:MCRO
Cash Flow Statement
Cash Flow Statement
Micro Focus International PLC
Apr-2006 | Oct-2006 | Apr-2007 | Oct-2007 | Apr-2008 | Oct-2008 | Apr-2009 | Oct-2009 | Apr-2010 | Oct-2010 | Apr-2011 | Oct-2011 | Apr-2012 | Oct-2012 | Apr-2013 | Oct-2013 | Apr-2014 | Oct-2014 | Apr-2015 | Oct-2015 | Apr-2016 | Oct-2016 | Apr-2017 | Oct-2017 | Apr-2018 | Oct-2018 | Apr-2019 | Oct-2019 | Apr-2020 | Oct-2020 | Apr-2021 | Oct-2021 | Jan-2022 | Apr-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||||||
Net Income |
16
|
31
|
44
|
43
|
55
|
64
|
66
|
63
|
76
|
103
|
96
|
104
|
121
|
118
|
122
|
120
|
122
|
115
|
101
|
139
|
163
|
166
|
124
|
140
|
726
|
707
|
14
|
(18)
|
(957)
|
(2 975)
|
(2 223)
|
(435)
|
(447)
|
(308)
|
|
Depreciation & Amortization |
6
|
6
|
7
|
10
|
11
|
13
|
16
|
18
|
28
|
35
|
34
|
36
|
37
|
37
|
39
|
40
|
42
|
41
|
117
|
204
|
215
|
233
|
248
|
338
|
629
|
1 038
|
799
|
783
|
795
|
793
|
920
|
1 063
|
1 497
|
990
|
|
Other Non-Cash Items |
6
|
9
|
14
|
17
|
16
|
25
|
32
|
27
|
30
|
33
|
30
|
32
|
42
|
47
|
45
|
42
|
47
|
43
|
70
|
128
|
156
|
179
|
244
|
345
|
(163)
|
(34)
|
282
|
413
|
1 226
|
3 232
|
2 393
|
190
|
85
|
63
|
|
Cash Taxes Paid |
6
|
5
|
7
|
13
|
18
|
26
|
20
|
20
|
21
|
11
|
12
|
9
|
12
|
23
|
22
|
21
|
26
|
21
|
(2)
|
41
|
79
|
50
|
25
|
27
|
91
|
99
|
47
|
432
|
458
|
150
|
213
|
270
|
310
|
219
|
|
Cash Interest Paid |
2
|
(0)
|
0
|
0
|
0
|
0
|
1
|
2
|
4
|
4
|
2
|
2
|
3
|
3
|
5
|
6
|
6
|
7
|
50
|
100
|
92
|
88
|
88
|
212
|
306
|
403
|
215
|
227
|
216
|
255
|
260
|
220
|
273
|
237
|
|
Change in Working Capital |
6
|
1
|
(12)
|
(14)
|
(7)
|
(20)
|
(28)
|
(40)
|
(56)
|
(31)
|
8
|
13
|
(17)
|
(38)
|
(40)
|
(34)
|
(36)
|
(37)
|
(48)
|
(228)
|
(249)
|
(220)
|
(164)
|
(432)
|
(828)
|
(789)
|
(71)
|
(516)
|
(479)
|
(372)
|
(573)
|
(617)
|
(589)
|
(494)
|
|
Cash from Operating Activities |
35
N/A
|
47
+34%
|
54
+14%
|
55
+2%
|
75
+36%
|
81
+9%
|
85
+5%
|
66
-22%
|
78
+18%
|
140
+79%
|
168
+20%
|
185
+10%
|
182
-1%
|
165
-10%
|
165
+0%
|
167
+1%
|
175
+5%
|
162
-8%
|
240
+49%
|
242
+1%
|
285
+18%
|
358
+26%
|
452
+27%
|
391
-13%
|
364
-7%
|
922
+153%
|
1 023
+11%
|
662
-35%
|
584
-12%
|
678
+16%
|
518
-24%
|
201
-61%
|
340
+69%
|
251
-26%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||
Capital Expenditures |
(6)
|
(6)
|
(6)
|
(8)
|
(10)
|
(10)
|
(11)
|
(15)
|
(23)
|
(26)
|
(27)
|
(42)
|
(39)
|
(25)
|
(24)
|
(21)
|
(22)
|
(24)
|
(26)
|
(36)
|
(45)
|
(47)
|
(43)
|
(65)
|
(123)
|
(132)
|
(46)
|
(86)
|
(92)
|
(87)
|
(90)
|
(65)
|
(68)
|
(71)
|
|
Other Items |
0
|
0
|
(6)
|
(47)
|
(41)
|
(53)
|
(64)
|
(170)
|
(160)
|
(0)
|
0
|
0
|
0
|
0
|
(15)
|
(21)
|
(32)
|
(25)
|
166
|
156
|
(9)
|
(541)
|
(547)
|
318
|
84
|
311
|
2 638
|
2 168
|
(240)
|
(2)
|
(5)
|
(11)
|
133
|
324
|
|
Cash from Investing Activities |
(6)
N/A
|
(6)
+3%
|
(12)
-108%
|
(55)
-347%
|
(50)
+8%
|
(63)
-25%
|
(75)
-19%
|
(185)
-147%
|
(183)
+1%
|
(26)
+86%
|
(26)
-1%
|
(41)
-57%
|
(39)
+6%
|
(25)
+36%
|
(38)
-53%
|
(42)
-11%
|
(54)
-27%
|
(49)
+8%
|
139
N/A
|
120
-14%
|
(54)
N/A
|
(588)
-997%
|
(590)
0%
|
253
N/A
|
(39)
N/A
|
179
N/A
|
2 592
+1 351%
|
2 082
-20%
|
(332)
N/A
|
(89)
+73%
|
(95)
-6%
|
(76)
+20%
|
66
N/A
|
253
+284%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
110
|
(1)
|
0
|
0
|
0
|
0
|
2
|
7
|
5
|
1
|
(41)
|
(104)
|
(61)
|
2
|
1
|
1
|
1
|
0
|
2
|
2
|
1
|
1
|
(6)
|
(5)
|
2
|
(166)
|
(510)
|
(542)
|
(196)
|
3
|
(27)
|
(27)
|
(60)
|
(67)
|
|
Net Issuance of Debt |
(111)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
148
|
101
|
(75)
|
(60)
|
5
|
105
|
51
|
70
|
70
|
81
|
90
|
87
|
(12)
|
87
|
182
|
(192)
|
648
|
816
|
791
|
(238)
|
(226)
|
121
|
(179)
|
(461)
|
(194)
|
(394)
|
(446)
|
|
Cash Paid for Dividends |
(4)
|
(12)
|
(14)
|
(20)
|
(21)
|
(25)
|
(26)
|
(31)
|
(34)
|
(47)
|
(50)
|
(46)
|
(46)
|
(55)
|
(57)
|
(61)
|
(63)
|
(60)
|
(73)
|
(103)
|
(105)
|
(146)
|
(178)
|
(200)
|
(290)
|
(542)
|
(493)
|
(439)
|
(199)
|
0
|
(52)
|
(81)
|
(114)
|
(95)
|
|
Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(7)
|
(5)
|
(1)
|
(1)
|
(134)
|
(134)
|
(131)
|
(134)
|
(146)
|
(142)
|
(172)
|
(172)
|
221
|
222
|
(0)
|
(500)
|
(500)
|
(726)
|
(226)
|
(1 801)
|
(1 823)
|
(22)
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
(5)
N/A
|
(13)
-131%
|
(14)
-11%
|
(20)
-45%
|
(21)
-6%
|
(25)
-16%
|
(25)
+0%
|
119
N/A
|
65
-45%
|
(124)
N/A
|
(152)
-22%
|
(146)
+4%
|
(137)
+6%
|
(136)
+1%
|
(117)
+14%
|
(125)
-7%
|
(127)
-2%
|
(111)
+12%
|
(156)
-41%
|
(284)
-82%
|
204
N/A
|
259
+27%
|
(375)
N/A
|
(57)
+85%
|
28
N/A
|
(643)
N/A
|
(1 467)
-128%
|
(3 007)
-105%
|
(2 096)
+30%
|
(198)
+91%
|
(540)
-173%
|
(302)
+44%
|
(568)
-88%
|
(607)
-7%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(0)
|
1
|
2
|
3
|
4
|
(4)
|
(7)
|
3
|
1
|
(1)
|
3
|
1
|
(2)
|
(4)
|
(3)
|
0
|
0
|
(2)
|
(15)
|
(17)
|
(9)
|
3
|
(4)
|
20
|
69
|
15
|
(53)
|
(2)
|
(14)
|
(9)
|
7
|
(2)
|
0
|
(17)
|
|
Net Change in Cash |
23
N/A
|
29
+27%
|
29
-1%
|
(17)
N/A
|
7
N/A
|
(10)
N/A
|
(21)
-106%
|
3
N/A
|
(39)
N/A
|
(11)
+72%
|
(7)
+38%
|
(2)
+69%
|
4
N/A
|
0
-98%
|
8
+7 500%
|
0
-97%
|
(5)
N/A
|
(1)
+87%
|
209
N/A
|
62
-71%
|
426
+592%
|
31
-93%
|
(516)
N/A
|
607
N/A
|
423
-30%
|
473
+12%
|
2 095
+343%
|
(265)
N/A
|
(1 858)
-601%
|
382
N/A
|
(110)
N/A
|
(179)
-63%
|
(162)
+9%
|
(119)
+26%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||
Free Cash Flow |
29
N/A
|
41
+42%
|
47
+15%
|
47
-1%
|
65
+40%
|
72
+10%
|
74
+3%
|
51
-31%
|
55
+7%
|
114
+108%
|
142
+24%
|
143
+1%
|
143
N/A
|
139
-3%
|
142
+2%
|
146
+3%
|
153
+5%
|
137
-10%
|
214
+56%
|
207
-3%
|
240
+16%
|
310
+29%
|
409
+32%
|
327
-20%
|
242
-26%
|
790
+226%
|
978
+24%
|
576
-41%
|
492
-15%
|
591
+20%
|
427
-28%
|
135
-68%
|
272
+101%
|
179
-34%
|