PCF Group PLC
LSE:PCF
Cash Flow Statement
Cash Flow Statement
PCF Group PLC
| Jun-2006 | Dec-2006 | Mar-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Dec-2021 | Mar-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||
| Net Income |
(0)
|
0
|
0
|
1
|
1
|
1
|
0
|
(0)
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
5
|
3
|
8
|
7
|
(5)
|
(6)
|
(3)
|
(7)
|
(12)
|
|
| Depreciation & Amortization |
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
1
|
2
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(41)
|
(104)
|
(126)
|
(87)
|
(22)
|
64
|
65
|
106
|
|
| Cash Taxes Paid |
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
1
|
2
|
2
|
0
|
|
| Cash Interest Paid |
0
|
5
|
7
|
10
|
7
|
8
|
8
|
7
|
6
|
6
|
6
|
6
|
5
|
5
|
4
|
4
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(26)
|
(22)
|
(27)
|
(30)
|
(40)
|
(29)
|
(4)
|
11
|
12
|
10
|
14
|
12
|
23
|
23
|
4
|
(7)
|
(9)
|
(7)
|
(11)
|
(14)
|
(12)
|
(22)
|
8
|
72
|
140
|
75
|
(8)
|
(20)
|
(15)
|
(47)
|
|
| Cash from Operating Activities |
(26)
N/A
|
(22)
+16%
|
(26)
-18%
|
(28)
-10%
|
(39)
-38%
|
(28)
+27%
|
(3)
+89%
|
12
N/A
|
12
+8%
|
11
-15%
|
15
+39%
|
12
-16%
|
24
+90%
|
25
+4%
|
5
-80%
|
(5)
N/A
|
(7)
-33%
|
(5)
+27%
|
(9)
-67%
|
(11)
-25%
|
(8)
+22%
|
(16)
-93%
|
(29)
-82%
|
(24)
+19%
|
23
N/A
|
(15)
N/A
|
(34)
-130%
|
43
N/A
|
45
+5%
|
49
+10%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(4)
|
(2)
|
0
|
(1)
|
(1)
|
(1)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
18
|
7
|
11
|
18
|
(7)
|
(5)
|
(10)
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
+73%
|
(0)
-217%
|
(0)
-21%
|
(0)
+52%
|
(0)
N/A
|
(0)
-191%
|
(1)
-63%
|
(1)
-48%
|
(1)
+23%
|
(0)
+83%
|
(0)
+20%
|
(0)
-25%
|
(0)
-60%
|
(0)
-6%
|
(0)
+24%
|
(0)
-38%
|
(0)
+22%
|
(0)
+27%
|
(0)
-18%
|
(0)
-8%
|
(0)
-82%
|
10
N/A
|
17
+68%
|
3
-81%
|
9
+169%
|
18
+109%
|
(8)
N/A
|
(6)
+24%
|
(10)
-67%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
11
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
24
|
21
|
25
|
28
|
38
|
29
|
5
|
(12)
|
(13)
|
(10)
|
(15)
|
(13)
|
(24)
|
(24)
|
(5)
|
6
|
7
|
4
|
8
|
11
|
8
|
23
|
(9)
|
(17)
|
(17)
|
25
|
30
|
(4)
|
(4)
|
(1)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
|
| Other |
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
|
|
| Cash from Financing Activities |
26
N/A
|
22
-14%
|
25
+13%
|
29
+12%
|
39
+36%
|
29
-25%
|
5
-83%
|
(11)
N/A
|
(12)
-9%
|
(10)
+18%
|
(15)
-50%
|
(13)
+10%
|
(24)
-81%
|
(24)
-1%
|
(5)
+80%
|
6
N/A
|
7
+12%
|
4
-41%
|
8
+98%
|
11
+34%
|
8
-22%
|
23
+169%
|
1
-96%
|
(7)
N/A
|
(17)
-146%
|
24
N/A
|
29
+25%
|
(4)
N/A
|
(4)
-6%
|
(1)
+79%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||
| Net Change in Cash |
0
N/A
|
1
+1 217%
|
(0)
N/A
|
0
N/A
|
0
-71%
|
1
+2 140%
|
2
+38%
|
0
-89%
|
(0)
N/A
|
0
N/A
|
0
-84%
|
(1)
N/A
|
(0)
+84%
|
1
N/A
|
(0)
N/A
|
1
N/A
|
(0)
N/A
|
(1)
-318%
|
(1)
+55%
|
0
N/A
|
(0)
N/A
|
6
N/A
|
(18)
N/A
|
(14)
+24%
|
9
N/A
|
18
+87%
|
14
-23%
|
31
+129%
|
35
+13%
|
38
+9%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||
| Free Cash Flow |
(26)
N/A
|
(22)
+16%
|
(26)
-19%
|
(28)
-10%
|
(39)
-37%
|
(28)
+27%
|
(4)
+88%
|
11
N/A
|
12
+6%
|
10
-14%
|
15
+46%
|
12
-16%
|
24
+92%
|
24
+4%
|
5
-81%
|
(5)
N/A
|
(7)
-33%
|
(5)
+27%
|
(9)
-65%
|
(11)
-25%
|
(9)
+22%
|
(16)
-92%
|
(30)
-80%
|
(25)
+15%
|
19
N/A
|
(17)
N/A
|
(34)
-99%
|
42
N/A
|
44
+5%
|
49
+10%
|
|