Parity Group PLC
LSE:PTY
Cash Flow Statement
Cash Flow Statement
Parity Group PLC
| Dec-2001 | Jun-2002 | Dec-2002 | Jun-2003 | Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | 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 |
3
|
1
|
(3)
|
(7)
|
1
|
(3)
|
(6)
|
(7)
|
(8)
|
(7)
|
(1)
|
1
|
0
|
0
|
1
|
1
|
0
|
(4)
|
(6)
|
(3)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
(4)
|
(3)
|
1
|
1
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(2)
|
(3)
|
(3)
|
|
| Depreciation & Amortization |
4
|
4
|
4
|
3
|
2
|
1
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(1)
|
(1)
|
(3)
|
(3)
|
(5)
|
4
|
2
|
0
|
3
|
1
|
0
|
5
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
3
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
(0)
|
0
|
3
|
3
|
3
|
|
| Cash Taxes Paid |
5
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
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
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
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
|
0
|
|
| Change in Working Capital |
(2)
|
2
|
3
|
5
|
(4)
|
(5)
|
1
|
4
|
(1)
|
(3)
|
(5)
|
(10)
|
(2)
|
3
|
(0)
|
(1)
|
(5)
|
5
|
9
|
(1)
|
(0)
|
(0)
|
(3)
|
(2)
|
(2)
|
(6)
|
(3)
|
2
|
0
|
(0)
|
1
|
2
|
2
|
(1)
|
(0)
|
1
|
3
|
2
|
(1)
|
(1)
|
(0)
|
(3)
|
(2)
|
4
|
(0)
|
|
| Cash from Operating Activities |
4
N/A
|
7
+91%
|
1
-91%
|
(2)
N/A
|
(6)
-225%
|
(3)
+44%
|
(1)
+68%
|
(3)
-162%
|
(5)
-101%
|
(8)
-57%
|
(5)
+35%
|
(3)
+42%
|
1
N/A
|
5
+327%
|
4
-27%
|
2
-51%
|
(4)
N/A
|
2
N/A
|
4
+83%
|
(2)
N/A
|
(1)
+39%
|
(2)
-9%
|
(3)
-66%
|
(2)
+32%
|
(3)
-44%
|
(5)
-95%
|
(2)
+63%
|
2
N/A
|
0
-91%
|
1
+309%
|
3
+361%
|
4
+30%
|
3
-32%
|
1
-80%
|
1
-1%
|
1
+114%
|
3
+164%
|
3
-27%
|
(0)
N/A
|
(1)
-137%
|
(1)
+30%
|
(3)
-264%
|
(0)
+83%
|
4
N/A
|
(0)
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(1)
|
(0)
|
(1)
|
(2)
|
(1)
|
(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)
|
(0)
|
0
|
|
| Other Items |
(3)
|
(1)
|
1
|
1
|
0
|
(0)
|
0
|
0
|
0
|
5
|
5
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
|
| Cash from Investing Activities |
(6)
N/A
|
(3)
+53%
|
(0)
+96%
|
(0)
-167%
|
(1)
-59%
|
(0)
+24%
|
(1)
-33%
|
(0)
+33%
|
(0)
+51%
|
4
N/A
|
4
0%
|
(1)
N/A
|
(2)
-80%
|
(1)
+38%
|
(0)
+64%
|
(2)
-290%
|
(2)
-11%
|
(0)
+77%
|
(0)
+85%
|
0
N/A
|
0
+22%
|
(1)
N/A
|
(1)
-28%
|
(0)
+65%
|
(1)
-216%
|
(2)
-53%
|
(2)
+14%
|
(1)
+29%
|
(1)
+46%
|
(0)
+44%
|
(0)
+61%
|
(0)
+14%
|
(0)
+26%
|
(0)
+55%
|
0
N/A
|
(0)
N/A
|
(0)
-91%
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-68%
|
(0)
+20%
|
(0)
+51%
|
2
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
0
|
15
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
(0)
|
0
|
1
|
7
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
8
|
(4)
|
(1)
|
5
|
(2)
|
(5)
|
2
|
5
|
5
|
(14)
|
(20)
|
(4)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
2
|
3
|
2
|
2
|
(0)
|
(2)
|
0
|
1
|
(1)
|
(4)
|
(2)
|
1
|
0
|
(1)
|
(5)
|
(4)
|
(0)
|
(2)
|
(1)
|
2
|
2
|
(4)
|
(2)
|
|
| Cash Paid for Dividends |
(4)
|
(4)
|
(3)
|
(3)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
5
|
10
|
2
|
(4)
|
(3)
|
0
|
6
|
(7)
|
(0)
|
6
|
(0)
|
(1)
|
(0)
|
(1)
|
(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 |
4
N/A
|
(7)
N/A
|
(4)
+51%
|
3
N/A
|
7
+161%
|
4
-44%
|
2
-44%
|
5
+103%
|
5
+5%
|
2
-66%
|
(1)
N/A
|
6
N/A
|
2
-64%
|
(4)
N/A
|
(3)
+16%
|
0
N/A
|
6
+18 567%
|
(2)
N/A
|
(4)
-113%
|
9
N/A
|
6
-27%
|
(1)
N/A
|
2
N/A
|
2
+49%
|
9
+274%
|
9
+2%
|
(1)
N/A
|
(2)
-214%
|
0
N/A
|
1
+297%
|
(2)
N/A
|
(4)
-141%
|
(2)
+44%
|
0
N/A
|
0
-54%
|
(2)
N/A
|
(5)
-222%
|
(4)
+21%
|
(0)
+88%
|
(2)
-251%
|
(1)
+30%
|
2
N/A
|
2
-29%
|
(4)
N/A
|
(2)
+53%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
1
N/A
|
(4)
N/A
|
(3)
+15%
|
1
N/A
|
1
+61%
|
1
-60%
|
1
+58%
|
2
+137%
|
(0)
N/A
|
(2)
-402%
|
(2)
+10%
|
1
N/A
|
1
-20%
|
(0)
N/A
|
(0)
+10%
|
(0)
-52%
|
(0)
+7%
|
(0)
+79%
|
0
N/A
|
6
+5 233%
|
5
-22%
|
(4)
N/A
|
(2)
+33%
|
0
N/A
|
5
+14 933%
|
1
-67%
|
(4)
N/A
|
(2)
+63%
|
(0)
+80%
|
1
N/A
|
2
+50%
|
0
-77%
|
1
+90%
|
1
+41%
|
1
-12%
|
(0)
N/A
|
(2)
-454%
|
(1)
+16%
|
(1)
+35%
|
(3)
-197%
|
(2)
+27%
|
(1)
+63%
|
1
N/A
|
0
-61%
|
(1)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
0
N/A
|
4
+1 544%
|
(0)
N/A
|
(3)
-3 125%
|
(6)
-138%
|
(4)
+43%
|
(2)
+57%
|
(3)
-97%
|
(6)
-87%
|
(9)
-53%
|
(6)
+34%
|
(4)
+21%
|
(1)
+76%
|
3
N/A
|
3
-12%
|
0
-88%
|
(6)
N/A
|
1
N/A
|
4
+177%
|
(2)
N/A
|
(1)
+40%
|
(2)
-11%
|
(3)
-69%
|
(2)
+26%
|
(3)
-70%
|
(6)
-83%
|
(3)
+52%
|
1
N/A
|
(0)
N/A
|
0
N/A
|
3
+832%
|
4
+32%
|
3
-33%
|
1
-81%
|
1
+1%
|
1
+111%
|
3
+188%
|
3
-24%
|
(0)
N/A
|
(1)
-137%
|
(1)
+22%
|
(3)
-244%
|
(1)
+80%
|
4
N/A
|
(0)
N/A
|
|