Quarto Group Inc
LSE:QRT
Cash Flow Statement
Cash Flow Statement
Quarto Group Inc
| 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 | Sep-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
9
|
9
|
9
|
8
|
8
|
6
|
6
|
6
|
6
|
7
|
10
|
5
|
1
|
4
|
4
|
6
|
6
|
7
|
8
|
8
|
6
|
6
|
4
|
3
|
9
|
8
|
9
|
9
|
(5)
|
(10)
|
(19)
|
(20)
|
(1)
|
3
|
3
|
3
|
5
|
10
|
0
|
10
|
15
|
17
|
14
|
|
| Depreciation & Amortization |
2
|
0
|
2
|
1
|
3
|
4
|
18
|
25
|
18
|
19
|
22
|
24
|
23
|
22
|
22
|
21
|
21
|
21
|
22
|
21
|
20
|
20
|
32
|
38
|
33
|
32
|
35
|
35
|
32
|
33
|
34
|
35
|
31
|
29
|
32
|
31
|
32
|
30
|
2
|
33
|
43
|
18
|
17
|
|
| Other Non-Cash Items |
(0)
|
2
|
0
|
2
|
5
|
2
|
7
|
8
|
6
|
7
|
9
|
9
|
8
|
8
|
8
|
7
|
6
|
6
|
6
|
6
|
7
|
6
|
9
|
8
|
6
|
6
|
7
|
7
|
22
|
17
|
22
|
25
|
5
|
7
|
6
|
5
|
5
|
6
|
5
|
6
|
4
|
8
|
9
|
|
| Cash Taxes Paid |
1
|
1
|
1
|
2
|
2
|
2
|
3
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
2
|
1
|
3
|
3
|
2
|
3
|
2
|
2
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
0
|
2
|
2
|
0
|
3
|
2
|
2
|
3
|
3
|
3
|
6
|
8
|
5
|
|
| Cash Interest Paid |
2
|
0
|
2
|
3
|
3
|
4
|
4
|
5
|
5
|
5
|
6
|
7
|
7
|
7
|
6
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
5
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
2
|
1
|
2
|
0
|
2
|
2
|
0
|
0
|
|
| Change in Working Capital |
(1)
|
(2)
|
(0)
|
(4)
|
(6)
|
(4)
|
(9)
|
(5)
|
(5)
|
1
|
1
|
(2)
|
10
|
2
|
(8)
|
(2)
|
2
|
(1)
|
(6)
|
(0)
|
(4)
|
(3)
|
0
|
(1)
|
(3)
|
(6)
|
(1)
|
(2)
|
(6)
|
4
|
7
|
5
|
0
|
(1)
|
1
|
(2)
|
(4)
|
0
|
(4)
|
(11)
|
(19)
|
(19)
|
(4)
|
|
| Cash from Operating Activities |
10
N/A
|
9
-13%
|
11
+22%
|
7
-36%
|
10
+42%
|
8
-23%
|
22
+187%
|
34
+55%
|
25
-27%
|
33
+34%
|
42
+25%
|
36
-13%
|
42
+15%
|
36
-13%
|
26
-28%
|
32
+23%
|
35
+9%
|
33
-7%
|
30
-9%
|
35
+19%
|
29
-19%
|
30
+4%
|
46
+55%
|
48
+5%
|
45
-5%
|
41
-10%
|
50
+23%
|
48
-4%
|
42
-12%
|
45
+6%
|
45
-1%
|
45
+1%
|
36
-19%
|
39
+8%
|
41
+5%
|
37
-11%
|
37
+1%
|
46
+25%
|
40
-13%
|
38
-5%
|
28
-25%
|
23
-17%
|
36
+52%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(4)
|
(4)
|
(1)
|
(2)
|
(1)
|
(15)
|
(24)
|
(17)
|
(19)
|
(22)
|
(25)
|
(26)
|
(24)
|
(20)
|
(20)
|
(19)
|
(20)
|
(20)
|
(21)
|
(20)
|
(19)
|
(34)
|
(41)
|
(35)
|
(33)
|
(37)
|
(36)
|
(39)
|
(38)
|
(37)
|
(37)
|
(28)
|
(23)
|
(24)
|
(22)
|
(20)
|
(21)
|
0
|
(20)
|
(29)
|
(19)
|
(19)
|
|
| Other Items |
(5)
|
(4)
|
(3)
|
(3)
|
(25)
|
(30)
|
(5)
|
2
|
2
|
1
|
(35)
|
(35)
|
1
|
0
|
(0)
|
0
|
(0)
|
(5)
|
(12)
|
(7)
|
1
|
1
|
6
|
6
|
(0)
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Cash from Investing Activities |
(6)
N/A
|
(8)
-22%
|
(7)
+11%
|
(4)
+39%
|
(27)
-526%
|
(31)
-15%
|
(20)
+37%
|
(22)
-14%
|
(15)
+33%
|
(18)
-17%
|
(57)
-224%
|
(61)
-6%
|
(25)
+58%
|
(23)
+7%
|
(20)
+14%
|
(20)
+1%
|
(19)
+3%
|
(25)
-31%
|
(32)
-27%
|
(27)
+15%
|
(19)
+31%
|
(19)
+3%
|
(27)
-48%
|
(35)
-27%
|
(35)
0%
|
(34)
+3%
|
(38)
-13%
|
(37)
+4%
|
(42)
-15%
|
(42)
+1%
|
(39)
+6%
|
(39)
+1%
|
(30)
+24%
|
(25)
+17%
|
(25)
-2%
|
(23)
+7%
|
(20)
+13%
|
(21)
-3%
|
0
N/A
|
(20)
N/A
|
(29)
-44%
|
(18)
+39%
|
(18)
+1%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(0)
|
0
|
(0)
|
0
|
0
|
5
|
0
|
(5)
|
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
|
18
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(1)
|
0
|
3
|
(0)
|
20
|
24
|
4
|
4
|
1
|
(3)
|
33
|
34
|
7
|
7
|
0
|
(1)
|
(4)
|
0
|
1
|
(7)
|
(9)
|
(6)
|
(13)
|
(15)
|
(4)
|
1
|
(3)
|
(8)
|
1
|
2
|
(2)
|
(5)
|
(6)
|
(8)
|
(12)
|
(24)
|
(26)
|
(16)
|
(10)
|
(9)
|
(21)
|
(20)
|
(12)
|
|
| Cash Paid for Dividends |
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(2)
|
(4)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(1)
|
(1)
|
(0)
|
1
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(8)
|
(8)
|
(7)
|
(7)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(0)
|
(2)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
(4)
N/A
|
(3)
+35%
|
0
N/A
|
(0)
N/A
|
15
N/A
|
22
+50%
|
(3)
N/A
|
(9)
-263%
|
(7)
+26%
|
(11)
-63%
|
24
N/A
|
24
+0%
|
(3)
N/A
|
(2)
+37%
|
(9)
-348%
|
(7)
+15%
|
(12)
-61%
|
(9)
+25%
|
(7)
+22%
|
(13)
-86%
|
(18)
-36%
|
(14)
+21%
|
(21)
-48%
|
(21)
-3%
|
(10)
+51%
|
(6)
+39%
|
(9)
-39%
|
(15)
-70%
|
(6)
+62%
|
(4)
+37%
|
(7)
-83%
|
(8)
-23%
|
(9)
-8%
|
(11)
-31%
|
(16)
-40%
|
(9)
+43%
|
(10)
-11%
|
(18)
-78%
|
0
N/A
|
(11)
N/A
|
(30)
-167%
|
(20)
+32%
|
(12)
+39%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
1
|
0
|
0
|
(1)
|
(0)
|
2
|
(0)
|
(3)
|
(2)
|
(0)
|
1
|
9
|
6
|
(4)
|
(2)
|
1
|
2
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
1
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Net Change in Cash |
(0)
N/A
|
(1)
-306%
|
4
N/A
|
2
-45%
|
(3)
N/A
|
(1)
+64%
|
2
N/A
|
2
+1%
|
0
-84%
|
3
+636%
|
8
+179%
|
(0)
N/A
|
22
N/A
|
17
-22%
|
(6)
N/A
|
3
N/A
|
5
+69%
|
1
-90%
|
(9)
N/A
|
(5)
+43%
|
(8)
-41%
|
(4)
+51%
|
(3)
+24%
|
(8)
-171%
|
(1)
+90%
|
(1)
-19%
|
2
N/A
|
(4)
N/A
|
(6)
-54%
|
(1)
+86%
|
(1)
+2%
|
(2)
-100%
|
(3)
-46%
|
3
N/A
|
0
-91%
|
4
+1 526%
|
6
+68%
|
7
+16%
|
15
+103%
|
6
-58%
|
(31)
N/A
|
(15)
+51%
|
5
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
9
N/A
|
5
-48%
|
7
+41%
|
6
-17%
|
8
+44%
|
7
-17%
|
7
+5%
|
10
+45%
|
8
-24%
|
14
+83%
|
19
+36%
|
11
-44%
|
16
+46%
|
13
-20%
|
6
-49%
|
12
+95%
|
16
+30%
|
12
-24%
|
9
-24%
|
15
+55%
|
9
-38%
|
10
+15%
|
12
+17%
|
7
-40%
|
10
+44%
|
7
-28%
|
13
+75%
|
12
-8%
|
4
-70%
|
7
+98%
|
8
+9%
|
8
+3%
|
8
+5%
|
16
+96%
|
17
+6%
|
14
-17%
|
17
+15%
|
25
+51%
|
40
+59%
|
17
-56%
|
(1)
N/A
|
4
N/A
|
17
+302%
|
|