Shoe Zone PLC
LSE:SHOE
Cash Flow Statement
Cash Flow Statement
Shoe Zone PLC
Oct-2014 | Apr-2015 | Oct-2015 | Apr-2016 | Oct-2016 | Apr-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Oct-2019 | Apr-2020 | Oct-2020 | Apr-2021 | Oct-2021 | Apr-2022 | Oct-2022 | Apr-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||
Net Income |
8
|
8
|
8
|
8
|
8
|
7
|
8
|
8
|
10
|
9
|
6
|
3
|
(12)
|
(12)
|
7
|
12
|
11
|
10
|
13
|
|
Depreciation & Amortization |
5
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
13
|
28
|
26
|
19
|
18
|
17
|
17
|
21
|
|
Other Non-Cash Items |
2
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
2
|
3
|
4
|
2
|
3
|
4
|
5
|
3
|
1
|
4
|
|
Cash Taxes Paid |
3
|
2
|
2
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
1
|
3
|
0
|
(2)
|
(1)
|
(0)
|
1
|
2
|
4
|
|
Cash Interest Paid |
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
(2)
|
(5)
|
(4)
|
(2)
|
(2)
|
(3)
|
(1)
|
(2)
|
(1)
|
(1)
|
0
|
(11)
|
(2)
|
7
|
1
|
5
|
(1)
|
(0)
|
(2)
|
|
Cash from Operating Activities |
13
N/A
|
8
-36%
|
10
+21%
|
12
+19%
|
12
-1%
|
9
-24%
|
11
+22%
|
11
+2%
|
13
+15%
|
13
+1%
|
13
-2%
|
8
-35%
|
16
+90%
|
24
+52%
|
30
+27%
|
40
+33%
|
29
-27%
|
27
-7%
|
37
+36%
|
|
Investing Cash Flow | ||||||||||||||||||||
Capital Expenditures |
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(5)
|
(6)
|
(5)
|
(6)
|
(7)
|
(6)
|
(3)
|
(1)
|
(1)
|
(4)
|
(5)
|
(8)
|
(11)
|
|
Other Items |
1
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
1
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
4
|
4
|
0
|
|
Cash from Investing Activities |
(1)
N/A
|
(2)
-57%
|
(2)
+22%
|
(2)
-19%
|
(3)
-69%
|
(4)
-11%
|
(5)
-46%
|
(5)
+7%
|
(4)
+20%
|
(6)
-52%
|
(7)
-25%
|
(6)
+14%
|
(3)
+55%
|
(1)
+70%
|
(1)
-68%
|
(4)
-149%
|
(2)
+53%
|
(4)
-159%
|
(11)
-157%
|
|
Financing Cash Flow | ||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(7)
|
|
Net Issuance of Debt |
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(12)
|
(23)
|
(37)
|
(20)
|
(13)
|
(19)
|
|
Cash Paid for Dividends |
(5)
|
(7)
|
(3)
|
(8)
|
(8)
|
(9)
|
(9)
|
(5)
|
(5)
|
(10)
|
(10)
|
(2)
|
0
|
0
|
0
|
0
|
(1)
|
(8)
|
(8)
|
|
Other |
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
Cash from Financing Activities |
(9)
N/A
|
(8)
+10%
|
(3)
+59%
|
(8)
-131%
|
(8)
-1%
|
(9)
-15%
|
(9)
-1%
|
(5)
+44%
|
(5)
-1%
|
(10)
-89%
|
(10)
N/A
|
(2)
+82%
|
(11)
-525%
|
(12)
-9%
|
(23)
-93%
|
(37)
-62%
|
(22)
+40%
|
(24)
-7%
|
(34)
-43%
|
|
Change in Cash | ||||||||||||||||||||
Net Change in Cash |
3
N/A
|
(2)
N/A
|
5
N/A
|
2
-56%
|
1
-63%
|
(4)
N/A
|
(3)
+8%
|
1
N/A
|
4
+202%
|
(3)
N/A
|
(4)
-66%
|
0
N/A
|
2
+636%
|
11
+493%
|
6
-47%
|
(1)
N/A
|
5
N/A
|
(1)
N/A
|
(8)
-707%
|
|
Free Cash Flow | ||||||||||||||||||||
Free Cash Flow |
11
N/A
|
6
-44%
|
8
+32%
|
10
+19%
|
9
-11%
|
6
-35%
|
6
+4%
|
5
-10%
|
8
+49%
|
7
-10%
|
5
-22%
|
2
-63%
|
13
+535%
|
23
+79%
|
29
+26%
|
37
+28%
|
24
-34%
|
19
-22%
|
26
+36%
|