Playtech PLC
LSE:PTEC
Cash Flow Statement
Cash Flow Statement
Playtech 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 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||
Net Income |
48
|
43
|
31
|
36
|
42
|
50
|
70
|
74
|
65
|
66
|
78
|
66
|
87
|
475
|
489
|
151
|
141
|
149
|
136
|
101
|
194
|
234
|
249
|
278
|
130
|
33
|
(19)
|
(35)
|
(297)
|
112
|
675
|
370
|
88
|
(20)
|
105
|
|
Depreciation & Amortization |
1
|
3
|
5
|
6
|
6
|
7
|
9
|
13
|
17
|
19
|
29
|
45
|
44
|
46
|
59
|
62
|
70
|
80
|
84
|
89
|
95
|
106
|
114
|
120
|
153
|
190
|
222
|
231
|
220
|
197
|
172
|
170
|
173
|
182
|
197
|
|
Other Non-Cash Items |
0
|
0
|
13
|
23
|
20
|
8
|
(6)
|
(9)
|
(12)
|
(20)
|
(16)
|
16
|
4
|
(377)
|
(377)
|
(21)
|
(1)
|
(10)
|
18
|
82
|
39
|
13
|
(53)
|
(138)
|
10
|
127
|
154
|
129
|
336
|
(77)
|
(576)
|
(165)
|
131
|
220
|
118
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
3
|
4
|
2
|
2
|
3
|
3
|
3
|
5
|
6
|
5
|
6
|
7
|
10
|
9
|
12
|
15
|
28
|
58
|
50
|
28
|
28
|
28
|
31
|
21
|
14
|
24
|
46
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
5
|
5
|
3
|
5
|
22
|
29
|
36
|
45
|
46
|
49
|
45
|
44
|
42
|
35
|
37
|
|
Change in Working Capital |
8
|
1
|
(3)
|
(1)
|
1
|
(8)
|
(2)
|
11
|
1
|
(11)
|
(17)
|
(21)
|
(22)
|
1
|
29
|
18
|
12
|
(1)
|
(36)
|
(67)
|
(77)
|
(54)
|
(3)
|
123
|
95
|
(59)
|
(36)
|
113
|
108
|
(72)
|
(47)
|
49
|
20
|
20
|
(53)
|
|
Cash from Operating Activities |
58
N/A
|
47
-19%
|
46
-2%
|
65
+41%
|
69
+6%
|
56
-18%
|
71
+26%
|
88
+25%
|
71
-20%
|
54
-25%
|
74
+39%
|
105
+41%
|
113
+8%
|
144
+28%
|
200
+39%
|
209
+5%
|
221
+5%
|
218
-1%
|
202
-7%
|
206
+2%
|
251
+22%
|
299
+19%
|
307
+3%
|
382
+25%
|
387
+1%
|
292
-25%
|
321
+10%
|
439
+37%
|
367
-16%
|
161
-56%
|
225
+40%
|
424
+88%
|
411
-3%
|
402
-2%
|
367
-9%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(5)
|
(5)
|
(6)
|
(8)
|
(12)
|
(11)
|
(14)
|
(15)
|
(15)
|
(17)
|
(22)
|
(25)
|
(25)
|
(26)
|
(37)
|
(50)
|
(53)
|
(57)
|
(63)
|
(76)
|
(75)
|
(72)
|
(88)
|
(99)
|
(118)
|
(148)
|
(151)
|
(137)
|
(120)
|
(101)
|
(114)
|
(122)
|
(125)
|
(131)
|
(150)
|
|
Other Items |
(0)
|
(26)
|
(34)
|
(17)
|
(186)
|
(167)
|
6
|
(24)
|
(7)
|
13
|
(78)
|
(150)
|
(104)
|
464
|
380
|
(152)
|
(76)
|
(312)
|
(419)
|
(180)
|
(144)
|
(146)
|
(52)
|
15
|
168
|
135
|
(2)
|
(1)
|
30
|
29
|
(13)
|
(24)
|
(233)
|
(353)
|
(168)
|
|
Cash from Investing Activities |
(5)
N/A
|
(32)
-524%
|
(40)
-25%
|
(25)
+39%
|
(197)
-704%
|
(178)
+10%
|
(7)
+96%
|
(39)
-426%
|
(22)
+44%
|
(4)
+80%
|
(100)
-2 226%
|
(175)
-75%
|
(129)
+26%
|
437
N/A
|
343
-22%
|
(201)
N/A
|
(129)
+36%
|
(369)
-186%
|
(482)
-30%
|
(256)
+47%
|
(220)
+14%
|
(218)
+1%
|
(140)
+36%
|
(84)
+40%
|
49
N/A
|
(12)
N/A
|
(153)
-1 132%
|
(137)
+10%
|
(89)
+35%
|
(72)
+20%
|
(128)
-78%
|
(146)
-14%
|
(358)
-146%
|
(483)
-35%
|
(318)
+34%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
48
|
2
|
4
|
149
|
144
|
(2)
|
4
|
6
|
6
|
1
|
118
|
118
|
1
|
1
|
1
|
(43)
|
(42)
|
320
|
318
|
1
|
(50)
|
(49)
|
0
|
(1)
|
(1)
|
(40)
|
(65)
|
(35)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
297
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
28
|
75
|
41
|
(76)
|
(69)
|
0
|
291
|
291
|
200
|
0
|
0
|
0
|
0
|
227
|
(258)
|
(153)
|
92
|
(9)
|
224
|
(119)
|
(173)
|
(73)
|
(519)
|
(173)
|
(221)
|
|
Cash Paid for Dividends |
(32)
|
(26)
|
(21)
|
(23)
|
(36)
|
(40)
|
(40)
|
(44)
|
(46)
|
(46)
|
(23)
|
(48)
|
(70)
|
(68)
|
(68)
|
(189)
|
(192)
|
(77)
|
(82)
|
(92)
|
(246)
|
(253)
|
(105)
|
(112)
|
(113)
|
(74)
|
(56)
|
(19)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
(3)
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(5)
|
(5)
|
(3)
|
(5)
|
(22)
|
(69)
|
(88)
|
(84)
|
(109)
|
(88)
|
(46)
|
(48)
|
(48)
|
(37)
|
(37)
|
|
Cash from Financing Activities |
14
N/A
|
(24)
N/A
|
(17)
+30%
|
123
N/A
|
105
-15%
|
(42)
N/A
|
(36)
+13%
|
(38)
-6%
|
(40)
-3%
|
(45)
-14%
|
122
N/A
|
145
+19%
|
(28)
N/A
|
(142)
-412%
|
(137)
+4%
|
(232)
-70%
|
57
N/A
|
534
+832%
|
435
-19%
|
106
-76%
|
(300)
N/A
|
(307)
-2%
|
(108)
+65%
|
109
N/A
|
(394)
N/A
|
(337)
+14%
|
(117)
+65%
|
(146)
-25%
|
105
N/A
|
(206)
N/A
|
(218)
-6%
|
(122)
+44%
|
(567)
-366%
|
(210)
+63%
|
40
N/A
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
11
|
16
|
32
|
11
|
(59)
|
(45)
|
(15)
|
(20)
|
(7)
|
(5)
|
(6)
|
1
|
(3)
|
5
|
13
|
2
|
(4)
|
(1)
|
4
|
1
|
|
Net Change in Cash |
67
N/A
|
(9)
N/A
|
(11)
-21%
|
163
N/A
|
(23)
N/A
|
(163)
-600%
|
27
N/A
|
11
-58%
|
10
-13%
|
4
-56%
|
96
+2 142%
|
75
-22%
|
(44)
N/A
|
437
N/A
|
407
-7%
|
(213)
N/A
|
165
N/A
|
414
+151%
|
166
-60%
|
(3)
N/A
|
(313)
-11 493%
|
(241)
+23%
|
39
N/A
|
400
+923%
|
38
-90%
|
(63)
N/A
|
52
N/A
|
152
+192%
|
387
+155%
|
(103)
N/A
|
(119)
-15%
|
152
N/A
|
(515)
N/A
|
(288)
+44%
|
90
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||
Free Cash Flow |
53
N/A
|
41
-22%
|
40
-4%
|
57
+42%
|
57
+1%
|
45
-21%
|
57
+26%
|
73
+28%
|
56
-23%
|
37
-35%
|
52
+43%
|
80
+54%
|
88
+9%
|
118
+34%
|
163
+38%
|
160
-2%
|
168
+5%
|
161
-4%
|
139
-14%
|
130
-6%
|
176
+35%
|
227
+29%
|
218
-4%
|
283
+30%
|
269
-5%
|
144
-46%
|
170
+18%
|
302
+78%
|
247
-18%
|
60
-76%
|
111
+85%
|
301
+172%
|
286
-5%
|
271
-5%
|
217
-20%
|