TCS Group Holding PLC
LSE:TCS
Cash Flow Statement
Cash Flow Statement
TCS Group Holding PLC
Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2023 | Jun-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Other Non-Cash Items |
5 829
|
7 360
|
8 832
|
11 527
|
13 343
|
16 468
|
19 187
|
21 455
|
22 436
|
22 950
|
22 594
|
21 515
|
23 715
|
22 948
|
24 438
|
32 381
|
30 296
|
32 069
|
34 892
|
31 005
|
36 324
|
43 415
|
43 095
|
47 840
|
49 348
|
45 310
|
49 091
|
47 623
|
53 298
|
61 386
|
70 308
|
86 812
|
87 070
|
87 696
|
91 036
|
93 672
|
102 092
|
101 072
|
47 018
|
94 509
|
140 364
|
|
Cash Taxes Paid |
1 456
|
0
|
1 377
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
(8 381)
|
(11 910)
|
(17 641)
|
(19 848)
|
(21 045)
|
(20 134)
|
(14 821)
|
(12 433)
|
(15 478)
|
(11 631)
|
(6 172)
|
6 927
|
5 697
|
10 544
|
7 194
|
(6 843)
|
1 043
|
(3 781)
|
(16 311)
|
(8 317)
|
(10 883)
|
(4 025)
|
(1 291)
|
5 989
|
16 220
|
17 589
|
14 803
|
(19 182)
|
(51 920)
|
(24 869)
|
(18 327)
|
47 204
|
70 708
|
107 589
|
48 550
|
4 900
|
15 858
|
57 355
|
(52 567)
|
(163 452)
|
(200 469)
|
|
Cash from Operating Activities |
(2 552)
N/A
|
(4 551)
-78%
|
(8 810)
-94%
|
(8 322)
+6%
|
(7 704)
+7%
|
(3 665)
+52%
|
4 367
N/A
|
9 023
+107%
|
6 960
-23%
|
11 318
+63%
|
16 421
+45%
|
28 441
+73%
|
29 411
+3%
|
33 492
+14%
|
31 632
-6%
|
25 538
-19%
|
31 339
+23%
|
28 288
-10%
|
18 581
-34%
|
22 688
+22%
|
25 441
+12%
|
39 390
+55%
|
41 804
+6%
|
53 829
+29%
|
65 568
+22%
|
62 899
-4%
|
63 894
+2%
|
28 441
-55%
|
1 378
-95%
|
36 517
+2 550%
|
51 981
+42%
|
134 016
+158%
|
157 778
+18%
|
195 285
+24%
|
139 586
-29%
|
98 572
-29%
|
117 950
+20%
|
158 427
+34%
|
(5 549)
N/A
|
(68 943)
-1 142%
|
(60 105)
+13%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(726)
|
(822)
|
(805)
|
(842)
|
(541)
|
(553)
|
(423)
|
(491)
|
(615)
|
(693)
|
(664)
|
(492)
|
(531)
|
(2 074)
|
(2 482)
|
(3 393)
|
(4 061)
|
(3 655)
|
(3 700)
|
(3 094)
|
(3 303)
|
(3 446)
|
(3 382)
|
(4 201)
|
(4 877)
|
(4 694)
|
(5 333)
|
(5 026)
|
(4 722)
|
(4 322)
|
(4 674)
|
(4 557)
|
(4 121)
|
(5 718)
|
(5 805)
|
(8 256)
|
(10 081)
|
(12 156)
|
(6 070)
|
(14 808)
|
(25 517)
|
|
Other Items |
0
|
0
|
0
|
0
|
(46)
|
(44)
|
(1 430)
|
(3 840)
|
(5 797)
|
(5 834)
|
(6 044)
|
(9 644)
|
(8 215)
|
(10 813)
|
(12 739)
|
(13 001)
|
(18 001)
|
(15 977)
|
(12 248)
|
(18 295)
|
(24 542)
|
(38 204)
|
(49 022)
|
(39 563)
|
(38 201)
|
(27 803)
|
(16 086)
|
(12 881)
|
(3 480)
|
(37 246)
|
(48 448)
|
(113 854)
|
(130 312)
|
(93 156)
|
(104 481)
|
(20 428)
|
2 142
|
780
|
5 552
|
2 027
|
16 321
|
|
Cash from Investing Activities |
(726)
N/A
|
(822)
-13%
|
(805)
+2%
|
(842)
-5%
|
(588)
+30%
|
(598)
-2%
|
(1 854)
-210%
|
(4 331)
-134%
|
(6 412)
-48%
|
(6 527)
-2%
|
(6 709)
-3%
|
(10 138)
-51%
|
(8 746)
+14%
|
(12 887)
-47%
|
(15 220)
-18%
|
(16 393)
-8%
|
(22 062)
-35%
|
(19 632)
+11%
|
(15 948)
+19%
|
(21 389)
-34%
|
(27 845)
-30%
|
(41 650)
-50%
|
(52 404)
-26%
|
(43 764)
+16%
|
(43 078)
+2%
|
(32 497)
+25%
|
(21 419)
+34%
|
(17 907)
+16%
|
(8 202)
+54%
|
(41 568)
-407%
|
(53 122)
-28%
|
(118 411)
-123%
|
(134 433)
-14%
|
(98 874)
+26%
|
(110 286)
-12%
|
(28 684)
+74%
|
(7 939)
+72%
|
(11 376)
-43%
|
(518)
+95%
|
(12 781)
-2 367%
|
(9 196)
+28%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
1 608
|
1 165
|
1 165
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(324)
|
(324)
|
(324)
|
(1 570)
|
(1 246)
|
(1 246)
|
(1 246)
|
0
|
0
|
(397)
|
(397)
|
0
|
(2 314)
|
(2 214)
|
(2 455)
|
0
|
(538)
|
18 675
|
18 916
|
18 255
|
18 255
|
(661)
|
(661)
|
0
|
(1 877)
|
(1 877)
|
(1 877)
|
0
|
0
|
0
|
|
Net Issuance of Debt |
12 780
|
13 721
|
16 734
|
15 083
|
7 929
|
3 813
|
(4 441)
|
(10 753)
|
(12 968)
|
(13 581)
|
(9 482)
|
(10 879)
|
(21 857)
|
(18 120)
|
(17 685)
|
(9 097)
|
2 570
|
373
|
632
|
15 879
|
15 203
|
18 305
|
17 738
|
(3 676)
|
(3 047)
|
(7 061)
|
(5 873)
|
6 358
|
16 222
|
15 630
|
12 141
|
5 047
|
(4 447)
|
(4 548)
|
(2 193)
|
(4 149)
|
42 285
|
38 350
|
(679)
|
(1 850)
|
(3 892)
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 522)
|
0
|
0
|
0
|
0
|
0
|
(1 958)
|
(1 958)
|
(4 227)
|
0
|
(4 035)
|
(6 064)
|
(7 970)
|
0
|
(12 067)
|
(12 835)
|
(11 946)
|
(15 600)
|
(11 701)
|
(8 904)
|
(5 601)
|
(3 198)
|
(5 115)
|
(8 059)
|
(11 853)
|
(11 874)
|
(10 349)
|
(7 405)
|
(3 628)
|
0
|
0
|
0
|
|
Other |
0
|
0
|
0
|
0
|
(105)
|
5 385
|
0
|
0
|
5 490
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(237)
|
(255)
|
(256)
|
0
|
(19)
|
(1)
|
0
|
0
|
0
|
(451)
|
(960)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
14 387
N/A
|
14 885
+3%
|
17 898
+20%
|
15 098
-16%
|
7 823
-48%
|
9 198
+18%
|
944
-90%
|
(5 368)
N/A
|
(7 477)
-39%
|
(17 102)
-129%
|
(13 003)
+24%
|
(14 724)
-13%
|
(25 702)
-75%
|
(18 444)
+28%
|
(19 255)
-4%
|
(12 301)
+36%
|
(634)
+95%
|
(5 100)
-704%
|
(3 595)
+30%
|
11 607
N/A
|
8 487
-27%
|
9 682
+14%
|
9 115
-6%
|
(18 076)
N/A
|
(18 097)
0%
|
(21 462)
-19%
|
(23 928)
-11%
|
(5 881)
+75%
|
25 542
N/A
|
27 985
+10%
|
26 238
-6%
|
17 227
-34%
|
(13 676)
N/A
|
(17 062)
-25%
|
(14 067)
+18%
|
(16 375)
-16%
|
33 003
N/A
|
32 845
0%
|
(679)
N/A
|
(1 850)
-172%
|
(3 892)
-110%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
146
|
(377)
|
136
|
(2 103)
|
(207)
|
(1)
|
572
|
2 092
|
1 449
|
4 185
|
2 655
|
2 582
|
3 312
|
828
|
1 365
|
1 438
|
(229)
|
(1 048)
|
(1 485)
|
(134)
|
(185)
|
231
|
877
|
(7)
|
570
|
1 012
|
291
|
122
|
(323)
|
(1 172)
|
3 553
|
1 079
|
4 899
|
1 438
|
(1 380)
|
(2 715)
|
(7 107)
|
229
|
9 733
|
17 518
|
26 258
|
|
Net Change in Cash |
11 255
N/A
|
9 135
-19%
|
8 419
-8%
|
3 831
-54%
|
(676)
N/A
|
4 934
N/A
|
4 029
-18%
|
1 416
-65%
|
(5 480)
N/A
|
(8 126)
-48%
|
(636)
+92%
|
6 161
N/A
|
(1 725)
N/A
|
2 989
N/A
|
(1 478)
N/A
|
(1 718)
-16%
|
8 414
N/A
|
2 508
-70%
|
(2 447)
N/A
|
12 772
N/A
|
5 898
-54%
|
7 653
+30%
|
(608)
N/A
|
(8 018)
-1 219%
|
4 963
N/A
|
9 952
+101%
|
18 838
+89%
|
4 775
-75%
|
18 395
+285%
|
21 762
+18%
|
28 650
+32%
|
33 911
+18%
|
14 568
-57%
|
80 787
+455%
|
13 853
-83%
|
50 798
+267%
|
135 907
+168%
|
180 125
+33%
|
2 987
-98%
|
(66 056)
N/A
|
(46 935)
+29%
|