Reach PLC
LSE:RCH
Cash Flow Statement
Cash Flow Statement
Reach PLC
| Dec-2000 | Jul-2001 | Dec-2001 | Jun-2002 | Dec-2002 | Jun-2003 | Dec-2003 | Jun-2004 | Jan-2005 | Jul-2005 | Jan-2006 | Jul-2006 | Dec-2006 | Jul-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Jan-2010 | Jul-2010 | Jan-2011 | Jul-2011 | Jan-2012 | Jul-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jul-2016 | Jan-2017 | Jul-2017 | Dec-2017 | Jul-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
167
|
155
|
36
|
19
|
60
|
70
|
101
|
116
|
241
|
256
|
245
|
(50)
|
(47)
|
42
|
29
|
72
|
(88)
|
(43)
|
87
|
141
|
138
|
91
|
92
|
96
|
38
|
35
|
(135)
|
(118)
|
99
|
58
|
82
|
116
|
94
|
87
|
98
|
(57)
|
(108)
|
63
|
132
|
97
|
8
|
7
|
79
|
85
|
71
|
48
|
46
|
72
|
74
|
67
|
|
| Depreciation & Amortization |
47
|
49
|
43
|
44
|
43
|
43
|
43
|
42
|
49
|
48
|
43
|
50
|
50
|
44
|
43
|
44
|
45
|
46
|
44
|
42
|
40
|
38
|
36
|
35
|
32
|
30
|
29
|
28
|
27
|
26
|
24
|
23
|
23
|
22
|
21
|
22
|
23
|
22
|
22
|
24
|
27
|
24
|
19
|
19
|
20
|
21
|
22
|
21
|
20
|
20
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
4
|
0
|
2
|
0
|
3
|
2
|
4
|
4
|
3
|
3
|
2
|
0
|
3
|
0
|
3
|
4
|
2
|
2
|
0
|
1
|
0
|
0
|
2
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
0
|
2
|
3
|
2
|
2
|
1
|
1
|
3
|
3
|
|
| Other Non-Cash Items |
22
|
19
|
154
|
168
|
145
|
134
|
104
|
107
|
1
|
(17)
|
(18)
|
246
|
234
|
122
|
89
|
(18)
|
142
|
105
|
(27)
|
(76)
|
(59)
|
(24)
|
(31)
|
(2)
|
45
|
47
|
208
|
186
|
(45)
|
(28)
|
(48)
|
(53)
|
(26)
|
(32)
|
(36)
|
70
|
125
|
15
|
(49)
|
(45)
|
12
|
46
|
(49)
|
(61)
|
9
|
9
|
22
|
18
|
7
|
13
|
|
| Cash Taxes Paid |
42
|
45
|
40
|
40
|
39
|
47
|
45
|
47
|
56
|
62
|
56
|
49
|
48
|
37
|
40
|
20
|
1
|
6
|
8
|
13
|
19
|
20
|
18
|
16
|
18
|
22
|
22
|
19
|
17
|
13
|
10
|
11
|
12
|
15
|
14
|
12
|
13
|
10
|
12
|
16
|
14
|
15
|
15
|
9
|
5
|
1
|
1
|
3
|
2
|
(2)
|
|
| Cash Interest Paid |
46
|
50
|
52
|
50
|
46
|
40
|
43
|
22
|
34
|
53
|
35
|
33
|
32
|
33
|
35
|
36
|
36
|
32
|
24
|
19
|
16
|
15
|
14
|
11
|
8
|
6
|
6
|
5
|
4
|
3
|
2
|
4
|
6
|
4
|
2
|
2
|
4
|
4
|
3
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
5
|
6
|
|
| Change in Working Capital |
(90)
|
(103)
|
(116)
|
(96)
|
(103)
|
(94)
|
(88)
|
(72)
|
(90)
|
(62)
|
(50)
|
(47)
|
(60)
|
(34)
|
(43)
|
(40)
|
2
|
1
|
(15)
|
(2)
|
(28)
|
(34)
|
(22)
|
(23)
|
(24)
|
(24)
|
(31)
|
(20)
|
(7)
|
4
|
(5)
|
(9)
|
(10)
|
(33)
|
(29)
|
(17)
|
(4)
|
(12)
|
(17)
|
16
|
6
|
(22)
|
35
|
12
|
(80)
|
(76)
|
(74)
|
(87)
|
(75)
|
(71)
|
|
| Cash from Operating Activities |
146
N/A
|
120
-18%
|
118
-2%
|
135
+14%
|
144
+7%
|
154
+7%
|
160
+4%
|
193
+21%
|
201
+4%
|
226
+13%
|
221
-2%
|
200
-10%
|
178
-11%
|
173
-2%
|
118
-32%
|
58
-50%
|
101
+73%
|
109
+8%
|
90
-18%
|
105
+18%
|
91
-14%
|
71
-22%
|
76
+7%
|
105
+39%
|
91
-13%
|
88
-4%
|
71
-19%
|
75
+6%
|
73
-3%
|
61
-17%
|
53
-13%
|
77
+45%
|
79
+4%
|
45
-44%
|
54
+22%
|
17
-69%
|
35
+108%
|
88
+151%
|
87
-2%
|
93
+7%
|
53
-43%
|
55
+3%
|
84
+54%
|
56
-34%
|
20
-64%
|
2
-93%
|
16
+960%
|
24
+52%
|
26
+7%
|
28
+8%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(39)
|
(37)
|
(29)
|
(35)
|
(46)
|
(56)
|
(59)
|
(47)
|
(37)
|
(36)
|
(41)
|
(67)
|
(75)
|
(63)
|
(70)
|
(73)
|
(54)
|
(29)
|
(15)
|
(15)
|
(14)
|
(14)
|
(8)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(6)
|
(4)
|
(4)
|
(4)
|
(4)
|
(6)
|
(9)
|
(12)
|
(11)
|
(6)
|
(4)
|
(4)
|
(2)
|
(3)
|
(13)
|
(17)
|
(14)
|
(14)
|
(16)
|
(14)
|
(12)
|
(13)
|
|
| Other Items |
(104)
|
(105)
|
(6)
|
18
|
20
|
8
|
4
|
44
|
40
|
3
|
(75)
|
(81)
|
49
|
42
|
239
|
246
|
3
|
15
|
9
|
(7)
|
(3)
|
4
|
(7)
|
(7)
|
1
|
(11)
|
(8)
|
5
|
17
|
33
|
(143)
|
(160)
|
12
|
13
|
1
|
(42)
|
(35)
|
8
|
0
|
(19)
|
(19)
|
(17)
|
(14)
|
(14)
|
(14)
|
(3)
|
(3)
|
16
|
17
|
6
|
|
| Cash from Investing Activities |
(143)
N/A
|
(142)
+1%
|
(35)
+76%
|
(17)
+50%
|
(26)
-48%
|
(48)
-88%
|
(56)
-15%
|
(4)
+93%
|
3
N/A
|
(33)
N/A
|
(116)
-250%
|
(147)
-27%
|
(27)
+82%
|
(21)
+21%
|
169
N/A
|
173
+2%
|
(51)
N/A
|
(15)
+71%
|
(6)
+61%
|
(22)
-289%
|
(17)
+22%
|
(9)
+46%
|
(14)
-54%
|
(13)
+12%
|
(5)
+62%
|
(18)
-271%
|
(16)
+8%
|
(4)
+78%
|
11
N/A
|
29
+166%
|
(147)
N/A
|
(164)
-11%
|
8
N/A
|
7
-11%
|
(8)
N/A
|
(53)
-603%
|
(46)
+14%
|
2
N/A
|
(4)
N/A
|
(23)
-519%
|
(21)
+7%
|
(19)
+8%
|
(26)
-34%
|
(31)
-19%
|
(28)
+10%
|
(17)
+39%
|
(19)
-14%
|
1
N/A
|
5
+277%
|
(7)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2
|
2
|
4
|
4
|
2
|
1
|
9
|
15
|
13
|
(23)
|
(35)
|
41
|
1
|
1
|
(5)
|
(107)
|
(102)
|
(0)
|
0
|
(4)
|
(4)
|
(3)
|
(3)
|
0
|
0
|
(3)
|
(3)
|
(2)
|
(2)
|
0
|
35
|
33
|
(4)
|
(2)
|
(8)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(4)
|
(1)
|
0
|
0
|
0
|
(1)
|
(1)
|
|
| Net Issuance of Debt |
60
|
89
|
(35)
|
(67)
|
(87)
|
(62)
|
(62)
|
(134)
|
(149)
|
(75)
|
21
|
50
|
(57)
|
(66)
|
(5)
|
(17)
|
(55)
|
(64)
|
(20)
|
(8)
|
0
|
0
|
(145)
|
(189)
|
(70)
|
(26)
|
(55)
|
(99)
|
(44)
|
0
|
80
|
65
|
(80)
|
(103)
|
(43)
|
75
|
35
|
(65)
|
(60)
|
(20)
|
(8)
|
(31)
|
(7)
|
(6)
|
9
|
9
|
10
|
4
|
(1)
|
8
|
|
| Cash Paid for Dividends |
(48)
|
(51)
|
(51)
|
(51)
|
(51)
|
(51)
|
(52)
|
(54)
|
(55)
|
(59)
|
(60)
|
(64)
|
(64)
|
(64)
|
(64)
|
(59)
|
(48)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(13)
|
(14)
|
(15)
|
(15)
|
(15)
|
(17)
|
(18)
|
(18)
|
(19)
|
(7)
|
0
|
(13)
|
(22)
|
(23)
|
(23)
|
(23)
|
(23)
|
(23)
|
(23)
|
(23)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(25)
|
(6)
|
(41)
|
(41)
|
(80)
|
(32)
|
(33)
|
(35)
|
(36)
|
(36)
|
(32)
|
(24)
|
(19)
|
(15)
|
(14)
|
(14)
|
(11)
|
(8)
|
(6)
|
(6)
|
(5)
|
(4)
|
(3)
|
(2)
|
(4)
|
(6)
|
(4)
|
(2)
|
(2)
|
(4)
|
(4)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
|
| Cash from Financing Activities |
14
N/A
|
40
+186%
|
(82)
N/A
|
(114)
-39%
|
(137)
-20%
|
(112)
+18%
|
(106)
+6%
|
(197)
-87%
|
(198)
0%
|
(197)
+0%
|
(116)
+41%
|
(53)
+54%
|
(152)
-188%
|
(161)
-6%
|
(108)
+33%
|
(220)
-102%
|
(241)
-10%
|
(105)
+57%
|
(43)
+59%
|
(30)
+31%
|
(19)
+37%
|
(17)
+8%
|
(162)
-844%
|
(201)
-24%
|
(78)
+61%
|
(35)
+55%
|
(63)
-81%
|
(106)
-68%
|
(50)
+53%
|
(10)
+80%
|
100
N/A
|
80
-20%
|
(105)
N/A
|
(129)
-23%
|
(68)
+47%
|
53
N/A
|
14
-74%
|
(87)
N/A
|
(82)
+6%
|
(30)
+64%
|
(10)
+65%
|
(48)
-357%
|
(35)
+27%
|
(35)
-2%
|
(18)
+51%
|
(17)
+4%
|
(17)
-2%
|
(24)
-42%
|
(30)
-23%
|
(22)
+28%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
17
N/A
|
18
+7%
|
1
-94%
|
3
+191%
|
(18)
N/A
|
(7)
+60%
|
(1)
+83%
|
(8)
-567%
|
6
N/A
|
(5)
N/A
|
(10)
-127%
|
0
N/A
|
(0)
N/A
|
(9)
-2 150%
|
179
N/A
|
12
-94%
|
(191)
N/A
|
(10)
+95%
|
41
N/A
|
53
+31%
|
55
+3%
|
45
-19%
|
(101)
N/A
|
(108)
-7%
|
9
N/A
|
35
+300%
|
(9)
N/A
|
(34)
-295%
|
34
N/A
|
80
+139%
|
6
-92%
|
(7)
N/A
|
(18)
-155%
|
(78)
-341%
|
(22)
+72%
|
16
N/A
|
3
-80%
|
3
-13%
|
1
-57%
|
40
+3 242%
|
22
-46%
|
(12)
N/A
|
24
N/A
|
(11)
N/A
|
(25)
-132%
|
(32)
-28%
|
(21)
+37%
|
1
N/A
|
1
-25%
|
(1)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
107
N/A
|
83
-22%
|
89
+7%
|
99
+12%
|
98
-1%
|
97
-1%
|
100
+3%
|
146
+45%
|
163
+12%
|
190
+16%
|
180
-5%
|
133
-26%
|
103
-23%
|
110
+7%
|
48
-56%
|
(15)
N/A
|
47
N/A
|
80
+70%
|
75
-6%
|
90
+20%
|
77
-15%
|
57
-25%
|
68
+19%
|
100
+46%
|
86
-14%
|
81
-5%
|
63
-22%
|
67
+7%
|
66
-1%
|
57
-14%
|
49
-14%
|
73
+47%
|
75
+3%
|
38
-49%
|
45
+18%
|
5
-88%
|
24
+344%
|
82
+243%
|
83
+1%
|
89
+7%
|
51
-42%
|
52
+1%
|
72
+39%
|
39
-46%
|
6
-84%
|
(13)
N/A
|
(0)
+97%
|
10
N/A
|
14
+42%
|
15
+6%
|
|