RM PLC
LSE:RM
Cash Flow Statement
Cash Flow Statement
RM PLC
Sep-2003 | Mar-2004 | Sep-2004 | Mar-2005 | Sep-2005 | Mar-2006 | Sep-2006 | Mar-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Mar-2011 | Nov-2011 | May-2012 | Nov-2012 | May-2013 | Nov-2013 | May-2014 | Nov-2014 | May-2015 | Nov-2015 | May-2016 | Nov-2016 | May-2017 | Nov-2017 | May-2018 | Nov-2018 | May-2019 | Nov-2019 | May-2020 | Nov-2020 | May-2021 | Nov-2021 | May-2022 | Nov-2022 | May-2023 | Nov-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
5
|
8
|
6
|
5
|
11
|
13
|
13
|
16
|
16
|
11
|
14
|
15
|
16
|
16
|
24
|
22
|
(24)
|
(21)
|
8
|
12
|
10
|
12
|
16
|
18
|
19
|
16
|
15
|
13
|
15
|
18
|
21
|
23
|
23
|
17
|
10
|
11
|
4
|
(7)
|
(21)
|
(18)
|
(41)
|
|
Depreciation & Amortization |
11
|
11
|
12
|
8
|
9
|
9
|
9
|
10
|
10
|
11
|
11
|
11
|
11
|
10
|
10
|
9
|
10
|
10
|
7
|
5
|
5
|
4
|
4
|
4
|
3
|
3
|
2
|
3
|
3
|
4
|
4
|
4
|
4
|
7
|
7
|
6
|
7
|
7
|
7
|
10
|
8
|
|
Other Non-Cash Items |
(0)
|
(0)
|
(0)
|
2
|
5
|
4
|
3
|
0
|
(3)
|
(3)
|
(0)
|
1
|
1
|
0
|
(5)
|
(3)
|
30
|
30
|
6
|
4
|
8
|
8
|
2
|
0
|
1
|
4
|
6
|
7
|
4
|
4
|
8
|
5
|
1
|
1
|
1
|
1
|
2
|
3
|
4
|
(3)
|
37
|
|
Cash Taxes Paid |
2
|
3
|
4
|
3
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
2
|
3
|
4
|
4
|
3
|
2
|
0
|
0
|
1
|
2
|
3
|
3
|
2
|
0
|
1
|
4
|
2
|
2
|
2
|
3
|
4
|
4
|
4
|
3
|
1
|
0
|
0
|
(1)
|
(1)
|
0
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
(0)
|
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
|
1
|
1
|
1
|
0
|
1
|
1
|
2
|
4
|
5
|
|
Change in Working Capital |
2
|
1
|
2
|
(7)
|
(10)
|
1
|
(1)
|
(13)
|
(10)
|
(10)
|
(15)
|
(12)
|
(18)
|
(10)
|
(10)
|
(2)
|
5
|
(3)
|
5
|
10
|
5
|
(18)
|
(18)
|
(14)
|
(17)
|
(29)
|
(26)
|
(19)
|
(10)
|
(12)
|
(17)
|
(18)
|
(17)
|
(6)
|
2
|
4
|
(7)
|
(16)
|
(12)
|
(12)
|
(15)
|
|
Cash from Operating Activities |
18
N/A
|
20
+12%
|
20
0%
|
11
-45%
|
14
+28%
|
27
+91%
|
24
-10%
|
14
-44%
|
13
-3%
|
9
-31%
|
9
+1%
|
14
+52%
|
9
-36%
|
17
+87%
|
19
+11%
|
26
+41%
|
21
-20%
|
16
-22%
|
26
+59%
|
32
+22%
|
28
-11%
|
6
-79%
|
4
-25%
|
9
+96%
|
6
-26%
|
(5)
N/A
|
(3)
+50%
|
3
N/A
|
12
+240%
|
14
+17%
|
16
+20%
|
14
-16%
|
12
-16%
|
19
+63%
|
21
+11%
|
24
+11%
|
5
-80%
|
(14)
N/A
|
(21)
-52%
|
(23)
-11%
|
(10)
+55%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(4)
|
(5)
|
(10)
|
(17)
|
(16)
|
(13)
|
(10)
|
(8)
|
(9)
|
(8)
|
(11)
|
(11)
|
(9)
|
(10)
|
(9)
|
(8)
|
(7)
|
(4)
|
(2)
|
(3)
|
(2)
|
(1)
|
(3)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(4)
|
(6)
|
(5)
|
(8)
|
(13)
|
(16)
|
(11)
|
(5)
|
(3)
|
(1)
|
|
Other Items |
4
|
(2)
|
(9)
|
(7)
|
1
|
1
|
(1)
|
(1)
|
0
|
(3)
|
(4)
|
(3)
|
(2)
|
(0)
|
1
|
(1)
|
3
|
8
|
5
|
1
|
(5)
|
(5)
|
1
|
2
|
2
|
1
|
4
|
6
|
(55)
|
(59)
|
(0)
|
0
|
(8)
|
(3)
|
4
|
0
|
3
|
3
|
6
|
23
|
22
|
|
Cash from Investing Activities |
(1)
N/A
|
(7)
-998%
|
(18)
-154%
|
(24)
-31%
|
(14)
+41%
|
(12)
+15%
|
(10)
+13%
|
(9)
+16%
|
(9)
+1%
|
(11)
-29%
|
(15)
-33%
|
(14)
+8%
|
(11)
+18%
|
(10)
+15%
|
(9)
+11%
|
(9)
-8%
|
(4)
+56%
|
4
N/A
|
2
-45%
|
(3)
N/A
|
(7)
-160%
|
(6)
+13%
|
(2)
+75%
|
0
N/A
|
0
+96%
|
(2)
N/A
|
2
N/A
|
6
+145%
|
(57)
N/A
|
(60)
-6%
|
(1)
+98%
|
(4)
-167%
|
(14)
-286%
|
(8)
+40%
|
(4)
+52%
|
(13)
-233%
|
(13)
+5%
|
(8)
+35%
|
1
N/A
|
20
+2 145%
|
21
+4%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
4
|
4
|
0
|
(1)
|
(1)
|
(0)
|
(13)
|
(13)
|
0
|
1
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
14
|
23
|
(7)
|
(2)
|
10
|
(6)
|
(15)
|
(7)
|
11
|
28
|
26
|
6
|
2
|
|
Cash Paid for Dividends |
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(3)
|
(2)
|
(3)
|
(3)
|
(18)
|
(18)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(2)
|
0
|
(2)
|
(4)
|
(4)
|
(2)
|
0
|
0
|
|
Other |
(5)
|
(4)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(5)
|
(7)
|
|
Cash from Financing Activities |
(9)
N/A
|
(8)
+12%
|
(7)
+14%
|
(6)
+14%
|
(5)
+19%
|
(4)
+6%
|
(7)
-55%
|
(7)
-5%
|
(5)
+23%
|
(6)
-20%
|
(5)
+17%
|
(2)
+54%
|
(3)
-13%
|
(6)
-119%
|
(10)
-57%
|
(9)
+1%
|
(6)
+33%
|
(16)
-144%
|
(15)
+3%
|
(3)
+82%
|
(2)
+24%
|
(17)
-739%
|
(18)
-5%
|
(6)
+67%
|
(6)
-3%
|
(4)
+33%
|
(5)
-25%
|
(6)
-15%
|
8
N/A
|
16
+110%
|
(14)
N/A
|
(10)
+31%
|
3
N/A
|
(9)
N/A
|
(15)
-65%
|
(10)
+34%
|
6
N/A
|
23
+278%
|
20
-11%
|
2
-92%
|
(4)
N/A
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
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)
|
|
Net Change in Cash |
9
N/A
|
5
-39%
|
(5)
N/A
|
(19)
-272%
|
(5)
+76%
|
11
N/A
|
7
-33%
|
(2)
N/A
|
(1)
+64%
|
(8)
-988%
|
(11)
-30%
|
(2)
+84%
|
(5)
-179%
|
1
N/A
|
1
-16%
|
8
+1 348%
|
11
+42%
|
5
-53%
|
13
+162%
|
27
+99%
|
19
-27%
|
(18)
N/A
|
(15)
+13%
|
3
N/A
|
0
-85%
|
(11)
N/A
|
(5)
+51%
|
3
N/A
|
(37)
N/A
|
(30)
+19%
|
1
N/A
|
1
-44%
|
1
+54%
|
2
+123%
|
2
+6%
|
0
-98%
|
(2)
N/A
|
1
N/A
|
0
-57%
|
(2)
N/A
|
6
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
13
N/A
|
15
+11%
|
10
-31%
|
(6)
N/A
|
(1)
+74%
|
14
N/A
|
15
+6%
|
5
-63%
|
4
-17%
|
1
-75%
|
(2)
N/A
|
3
N/A
|
(0)
N/A
|
7
N/A
|
9
+34%
|
18
+96%
|
14
-21%
|
12
-16%
|
24
+97%
|
29
+20%
|
26
-8%
|
5
-83%
|
2
-60%
|
6
+247%
|
4
-29%
|
(8)
N/A
|
(4)
+45%
|
3
N/A
|
10
+274%
|
12
+17%
|
15
+27%
|
10
-34%
|
6
-45%
|
14
+149%
|
13
-10%
|
10
-19%
|
(11)
N/A
|
(25)
-124%
|
(26)
-3%
|
(27)
-2%
|
(12)
+57%
|