Morgan Advanced Materials PLC
LSE:MGAM
Cash Flow Statement
Cash Flow Statement
Morgan Advanced Materials PLC
Jan-2004 | Jul-2004 | Jan-2005 | Jul-2005 | Jan-2006 | Jul-2006 | Jan-2007 | Jul-2007 | Jan-2008 | Jul-2008 | Jan-2009 | Jul-2009 | Jan-2010 | Jul-2010 | Jan-2011 | Jul-2011 | Jan-2012 | 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 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
(32)
|
(68)
|
(60)
|
(17)
|
54
|
68
|
40
|
46
|
57
|
58
|
63
|
44
|
23
|
34
|
48
|
65
|
79
|
76
|
55
|
45
|
45
|
45
|
12
|
21
|
38
|
35
|
59
|
106
|
114
|
73
|
64
|
66
|
80
|
13
|
(20)
|
49
|
76
|
82
|
96
|
67
|
56
|
|
Depreciation & Amortization |
51
|
44
|
36
|
34
|
31
|
27
|
26
|
26
|
25
|
27
|
31
|
41
|
48
|
44
|
40
|
40
|
39
|
39
|
38
|
38
|
38
|
36
|
36
|
35
|
34
|
34
|
37
|
39
|
38
|
38
|
39
|
45
|
51
|
52
|
48
|
43
|
44
|
44
|
43
|
44
|
43
|
|
Other Non-Cash Items |
16
|
57
|
72
|
45
|
(9)
|
(14)
|
23
|
22
|
24
|
28
|
38
|
43
|
39
|
42
|
48
|
55
|
58
|
57
|
51
|
45
|
56
|
58
|
83
|
82
|
62
|
59
|
50
|
9
|
0
|
41
|
50
|
55
|
49
|
95
|
83
|
30
|
51
|
58
|
57
|
52
|
35
|
|
Cash Taxes Paid |
6
|
4
|
2
|
8
|
6
|
6
|
6
|
12
|
13
|
17
|
28
|
42
|
32
|
18
|
24
|
23
|
26
|
29
|
27
|
24
|
25
|
24
|
20
|
27
|
30
|
21
|
22
|
26
|
25
|
20
|
21
|
28
|
29
|
21
|
26
|
29
|
25
|
31
|
32
|
32
|
30
|
|
Cash Interest Paid |
16
|
18
|
15
|
12
|
14
|
11
|
8
|
10
|
13
|
18
|
21
|
23
|
26
|
25
|
26
|
26
|
22
|
22
|
20
|
18
|
18
|
18
|
17
|
16
|
13
|
14
|
15
|
18
|
18
|
13
|
10
|
12
|
14
|
12
|
10
|
9
|
8
|
9
|
9
|
13
|
18
|
|
Change in Working Capital |
(9)
|
2
|
3
|
(20)
|
(28)
|
(87)
|
(110)
|
(54)
|
(52)
|
(67)
|
(81)
|
(65)
|
(45)
|
(40)
|
(46)
|
(81)
|
(94)
|
(87)
|
(70)
|
(48)
|
(68)
|
(77)
|
(61)
|
(56)
|
(43)
|
(41)
|
(62)
|
(68)
|
(93)
|
(80)
|
(56)
|
(69)
|
(57)
|
(31)
|
(2)
|
(10)
|
(66)
|
(102)
|
(177)
|
(180)
|
(55)
|
|
Cash from Operating Activities |
26
N/A
|
35
+35%
|
50
+44%
|
42
-16%
|
49
+15%
|
(6)
N/A
|
(22)
-291%
|
39
N/A
|
53
+35%
|
46
-13%
|
51
+10%
|
63
+24%
|
65
+4%
|
79
+22%
|
91
+14%
|
79
-13%
|
82
+3%
|
85
+4%
|
74
-13%
|
80
+7%
|
70
-12%
|
63
-10%
|
70
+12%
|
82
+17%
|
91
+10%
|
87
-4%
|
84
-4%
|
86
+2%
|
59
-31%
|
71
+20%
|
98
+38%
|
96
-2%
|
122
+28%
|
130
+6%
|
110
-15%
|
112
+2%
|
105
-6%
|
82
-22%
|
19
-77%
|
(17)
N/A
|
79
N/A
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(34)
|
(32)
|
(38)
|
(44)
|
(44)
|
(41)
|
(34)
|
(36)
|
(35)
|
(32)
|
(33)
|
(30)
|
(18)
|
(14)
|
(19)
|
(22)
|
(29)
|
(34)
|
(29)
|
(29)
|
(36)
|
(36)
|
(34)
|
(52)
|
(64)
|
(49)
|
(40)
|
(37)
|
(34)
|
(42)
|
(53)
|
(59)
|
(56)
|
(43)
|
(30)
|
(25)
|
(32)
|
(44)
|
(58)
|
(59)
|
(60)
|
|
Other Items |
45
|
47
|
35
|
2
|
199
|
194
|
(6)
|
(3)
|
(40)
|
(115)
|
(80)
|
(36)
|
(25)
|
(9)
|
(34)
|
(35)
|
(10)
|
3
|
(2)
|
3
|
8
|
6
|
(17)
|
(11)
|
7
|
(0)
|
(8)
|
72
|
70
|
(10)
|
3
|
5
|
3
|
1
|
7
|
19
|
19
|
6
|
3
|
4
|
0
|
|
Cash from Investing Activities |
11
N/A
|
15
+43%
|
(3)
N/A
|
(42)
-1 179%
|
155
N/A
|
153
-1%
|
(40)
N/A
|
(39)
+4%
|
(75)
-94%
|
(147)
-95%
|
(114)
+23%
|
(66)
+42%
|
(43)
+34%
|
(23)
+46%
|
(53)
-125%
|
(57)
-8%
|
(38)
+32%
|
(31)
+18%
|
(31)
+1%
|
(26)
+17%
|
(29)
-11%
|
(30)
-6%
|
(51)
-68%
|
(63)
-24%
|
(57)
+10%
|
(49)
+13%
|
(47)
+4%
|
35
N/A
|
35
0%
|
(53)
N/A
|
(50)
+4%
|
(54)
-8%
|
(53)
+2%
|
(42)
+21%
|
(23)
+45%
|
(6)
+76%
|
(13)
-138%
|
(38)
-187%
|
(55)
-47%
|
(55)
+1%
|
(60)
-9%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(28)
|
26
|
54
|
0
|
2
|
2
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(10)
|
(9)
|
(8)
|
(7)
|
(2)
|
(2)
|
(2)
|
(3)
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(3)
|
(2)
|
(3)
|
(3)
|
(1)
|
(3)
|
(6)
|
(5)
|
(2)
|
(2)
|
(4)
|
|
Net Issuance of Debt |
4
|
(91)
|
(99)
|
10
|
(126)
|
(127)
|
32
|
57
|
102
|
177
|
127
|
37
|
(36)
|
(69)
|
(48)
|
(48)
|
(25)
|
(23)
|
(16)
|
(21)
|
(9)
|
7
|
(0)
|
0
|
(9)
|
(3)
|
63
|
27
|
(114)
|
(78)
|
7
|
(4)
|
(28)
|
8
|
(52)
|
(166)
|
(81)
|
1
|
65
|
144
|
44
|
|
Cash Paid for Dividends |
(2)
|
0
|
0
|
0
|
0
|
(0)
|
(7)
|
(11)
|
(19)
|
(27)
|
(19)
|
(6)
|
(12)
|
(19)
|
(15)
|
(14)
|
(18)
|
(18)
|
(16)
|
(27)
|
(25)
|
(29)
|
(30)
|
(31)
|
(31)
|
(31)
|
(31)
|
(31)
|
(31)
|
(31)
|
(31)
|
(31)
|
(31)
|
(11)
|
(6)
|
(16)
|
(19)
|
(26)
|
(32)
|
(34)
|
(34)
|
|
Other |
0
|
0
|
(3)
|
(7)
|
(4)
|
(6)
|
(19)
|
(46)
|
(48)
|
0
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(5)
|
(4)
|
(5)
|
(10)
|
(8)
|
(2)
|
(4)
|
(9)
|
(13)
|
(11)
|
(5)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
|
Cash from Financing Activities |
(27)
N/A
|
(66)
-148%
|
(48)
+28%
|
3
N/A
|
(128)
N/A
|
(132)
-3%
|
5
N/A
|
(0)
N/A
|
36
N/A
|
123
+244%
|
96
-22%
|
32
-67%
|
(48)
N/A
|
(87)
-81%
|
(64)
+27%
|
(62)
+3%
|
(46)
+25%
|
(51)
-9%
|
(42)
+17%
|
(56)
-33%
|
(40)
+28%
|
(24)
+42%
|
(33)
-39%
|
(33)
0%
|
(47)
-43%
|
(41)
+12%
|
27
N/A
|
(11)
N/A
|
(156)
-1 372%
|
(118)
+25%
|
(29)
+75%
|
(42)
-43%
|
(70)
-67%
|
(19)
+73%
|
(70)
-268%
|
(190)
-173%
|
(112)
+41%
|
(36)
+68%
|
23
N/A
|
100
+325%
|
(2)
N/A
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
(1)
|
(1)
|
1
|
2
|
(1)
|
(3)
|
(2)
|
3
|
5
|
16
|
4
|
(5)
|
6
|
3
|
4
|
2
|
1
|
(5)
|
(1)
|
(5)
|
(12)
|
0
|
0
|
(0)
|
8
|
9
|
(3)
|
(11)
|
(7)
|
(1)
|
1
|
(5)
|
(2)
|
(2)
|
(6)
|
(1)
|
6
|
3
|
(11)
|
(10)
|
|
Net Change in Cash |
10
N/A
|
(17)
N/A
|
(2)
+91%
|
5
N/A
|
77
+1 618%
|
15
-81%
|
(60)
N/A
|
(2)
+98%
|
17
N/A
|
27
+64%
|
49
+81%
|
32
-34%
|
(32)
N/A
|
(26)
+19%
|
(23)
+12%
|
(36)
-58%
|
(2)
+96%
|
4
N/A
|
(3)
N/A
|
(2)
+29%
|
(4)
-67%
|
(3)
+33%
|
(13)
-381%
|
(13)
-2%
|
(13)
+1%
|
5
N/A
|
73
+1 413%
|
108
+48%
|
(72)
N/A
|
(106)
-47%
|
17
N/A
|
1
-95%
|
(6)
N/A
|
66
N/A
|
15
-77%
|
(89)
N/A
|
(21)
+77%
|
14
N/A
|
(10)
N/A
|
16
N/A
|
7
-57%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(9)
N/A
|
3
N/A
|
12
+261%
|
(1)
N/A
|
5
N/A
|
(47)
N/A
|
(56)
-20%
|
4
N/A
|
18
+406%
|
14
-21%
|
17
+20%
|
33
+91%
|
47
+43%
|
65
+39%
|
71
+10%
|
58
-19%
|
53
-8%
|
50
-5%
|
45
-11%
|
51
+13%
|
34
-34%
|
27
-20%
|
37
+37%
|
30
-18%
|
27
-9%
|
38
+42%
|
45
+16%
|
49
+10%
|
25
-49%
|
29
+14%
|
45
+56%
|
37
-18%
|
66
+80%
|
86
+31%
|
80
-8%
|
87
+9%
|
74
-15%
|
38
-48%
|
(39)
N/A
|
(77)
-96%
|
18
N/A
|