Raven Property Group Ltd
LSE:RAV
Cash Flow Statement
Cash Flow Statement
Raven Property Group Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||
Net Income |
58
|
65
|
(103)
|
(233)
|
(95)
|
11
|
36
|
84
|
80
|
46
|
40
|
65
|
18
|
9
|
(60)
|
(106)
|
(134)
|
(111)
|
17
|
25
|
68
|
22
|
(115)
|
(55)
|
65
|
5
|
1
|
77
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
2
|
|
Other Non-Cash Items |
(57)
|
(64)
|
113
|
245
|
106
|
3
|
(17)
|
(58)
|
(39)
|
10
|
31
|
23
|
88
|
99
|
158
|
209
|
233
|
201
|
78
|
68
|
39
|
86
|
208
|
157
|
36
|
93
|
88
|
4
|
|
Cash Taxes Paid |
1
|
1
|
2
|
2
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
3
|
3
|
6
|
6
|
6
|
10
|
11
|
7
|
7
|
9
|
9
|
11
|
11
|
8
|
|
Cash Interest Paid |
1
|
3
|
17
|
22
|
17
|
20
|
21
|
20
|
25
|
30
|
34
|
42
|
46
|
43
|
43
|
46
|
46
|
47
|
50
|
50
|
49
|
49
|
50
|
52
|
55
|
52
|
43
|
39
|
|
Change in Working Capital |
4
|
12
|
0
|
7
|
(2)
|
(6)
|
1
|
2
|
8
|
8
|
11
|
9
|
15
|
14
|
3
|
(4)
|
(11)
|
(13)
|
(8)
|
(4)
|
(11)
|
(8)
|
2
|
(6)
|
(10)
|
(7)
|
(12)
|
(9)
|
|
Cash from Operating Activities |
5
N/A
|
12
+164%
|
10
-21%
|
19
+95%
|
10
-50%
|
9
-9%
|
22
+147%
|
30
+38%
|
51
+71%
|
64
+27%
|
82
+27%
|
98
+20%
|
123
+25%
|
123
+0%
|
103
-17%
|
100
-2%
|
89
-11%
|
78
-12%
|
87
+12%
|
90
+3%
|
98
+9%
|
101
+3%
|
96
-5%
|
97
+1%
|
93
-4%
|
93
0%
|
78
-16%
|
73
-5%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||
Capital Expenditures |
(28)
|
2
|
(2)
|
(2)
|
(1)
|
(2)
|
0
|
1
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
Other Items |
(154)
|
(229)
|
(364)
|
(277)
|
(40)
|
(13)
|
22
|
4
|
(40)
|
(158)
|
(184)
|
(73)
|
(40)
|
(45)
|
(59)
|
(16)
|
9
|
(6)
|
(0)
|
(66)
|
(152)
|
(82)
|
(70)
|
(84)
|
(14)
|
(7)
|
(9)
|
(59)
|
|
Cash from Investing Activities |
(182)
N/A
|
(228)
-25%
|
(366)
-61%
|
(279)
+24%
|
(41)
+85%
|
(15)
+64%
|
22
N/A
|
6
-75%
|
(42)
N/A
|
(160)
-278%
|
(185)
-16%
|
(75)
+60%
|
(41)
+46%
|
(46)
-13%
|
(60)
-31%
|
(17)
+72%
|
8
N/A
|
(7)
N/A
|
(1)
+89%
|
(67)
-9 506%
|
(154)
-129%
|
(84)
+46%
|
(72)
+14%
|
(86)
-19%
|
(16)
+81%
|
(8)
+48%
|
(10)
-18%
|
(60)
-504%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
72
|
69
|
(3)
|
(4)
|
(5)
|
13
|
67
|
48
|
(19)
|
(24)
|
(35)
|
(42)
|
(40)
|
(27)
|
(1)
|
100
|
98
|
90
|
68
|
(26)
|
(18)
|
(53)
|
0
|
(9)
|
(16)
|
|
Net Issuance of Debt |
56
|
110
|
187
|
145
|
(1)
|
2
|
(7)
|
23
|
82
|
124
|
116
|
44
|
25
|
43
|
54
|
57
|
15
|
(33)
|
(122)
|
(112)
|
79
|
64
|
(21)
|
29
|
51
|
50
|
9
|
47
|
|
Cash Paid for Dividends |
(16)
|
(31)
|
(28)
|
(16)
|
(15)
|
(22)
|
(19)
|
(21)
|
(26)
|
(21)
|
(20)
|
(23)
|
(23)
|
(18)
|
(11)
|
(11)
|
(11)
|
(11)
|
(14)
|
(18)
|
(21)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(25)
|
(25)
|
|
Other |
(1)
|
(4)
|
(17)
|
(22)
|
(17)
|
(20)
|
(24)
|
(23)
|
(25)
|
(30)
|
(37)
|
(47)
|
(48)
|
(44)
|
(45)
|
(51)
|
(49)
|
(47)
|
(53)
|
(54)
|
(53)
|
(55)
|
(69)
|
(66)
|
(54)
|
(56)
|
(45)
|
(41)
|
|
Cash from Financing Activities |
40
N/A
|
75
+88%
|
142
+88%
|
178
+26%
|
36
-80%
|
(43)
N/A
|
(53)
-25%
|
(27)
+50%
|
44
N/A
|
141
+221%
|
107
-24%
|
(45)
N/A
|
(71)
-59%
|
(54)
+24%
|
(44)
+19%
|
(45)
-4%
|
(72)
-59%
|
(92)
-27%
|
(90)
+2%
|
(86)
+4%
|
95
N/A
|
52
-45%
|
(140)
N/A
|
(79)
+44%
|
(80)
-2%
|
(72)
+10%
|
(70)
+3%
|
(36)
+49%
|
|
Change in Cash | |||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(1)
|
2
|
11
|
11
|
6
|
2
|
(1)
|
1
|
(6)
|
(8)
|
1
|
(4)
|
(4)
|
3
|
(17)
|
(16)
|
(5)
|
(6)
|
0
|
5
|
(2)
|
(11)
|
(8)
|
0
|
(2)
|
(10)
|
(13)
|
(10)
|
|
Net Change in Cash |
(138)
N/A
|
(138)
0%
|
(203)
-47%
|
(71)
+65%
|
10
N/A
|
(47)
N/A
|
(11)
+77%
|
10
N/A
|
46
+372%
|
37
-21%
|
5
-88%
|
(25)
N/A
|
8
N/A
|
26
+226%
|
(18)
N/A
|
22
N/A
|
20
-9%
|
(26)
N/A
|
(3)
+90%
|
(59)
-2 079%
|
37
N/A
|
59
+62%
|
(124)
N/A
|
(67)
+46%
|
(5)
+92%
|
2
N/A
|
(15)
N/A
|
(32)
-112%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||
Free Cash Flow |
(24)
N/A
|
14
N/A
|
8
-42%
|
17
+114%
|
9
-48%
|
7
-25%
|
22
+221%
|
31
+45%
|
49
+58%
|
62
+27%
|
80
+29%
|
97
+21%
|
122
+26%
|
122
0%
|
102
-17%
|
100
-2%
|
89
-11%
|
78
-12%
|
87
+12%
|
89
+2%
|
96
+9%
|
99
+3%
|
94
-5%
|
95
+1%
|
91
-4%
|
92
+1%
|
77
-16%
|
72
-6%
|