FW Thorpe PLC
LSE:TFW
Cash Flow Statement
Cash Flow Statement
FW Thorpe PLC
Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | 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 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
4
|
5
|
5
|
5
|
6
|
7
|
7
|
9
|
11
|
12
|
12
|
12
|
11
|
11
|
11
|
12
|
13
|
13
|
12
|
12
|
12
|
12
|
13
|
14
|
15
|
16
|
17
|
18
|
18
|
20
|
20
|
20
|
18
|
16
|
16
|
20
|
21
|
24
|
26
|
27
|
27
|
|
Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
7
|
8
|
9
|
10
|
|
Other Non-Cash Items |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
0
|
(2)
|
(2)
|
1
|
1
|
4
|
1
|
(2)
|
(1)
|
(0)
|
1
|
0
|
|
Cash Taxes Paid |
1
|
1
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
1
|
1
|
2
|
3
|
4
|
4
|
3
|
3
|
3
|
3
|
5
|
4
|
3
|
4
|
5
|
5
|
4
|
4
|
4
|
|
Cash Interest Paid |
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
|
0
|
0
|
0
|
|
Change in Working Capital |
(0)
|
(3)
|
(4)
|
(3)
|
(1)
|
(0)
|
(1)
|
(4)
|
(4)
|
(3)
|
(5)
|
(6)
|
(5)
|
(4)
|
(6)
|
(6)
|
(4)
|
(4)
|
(3)
|
(3)
|
(5)
|
(5)
|
(4)
|
(4)
|
(2)
|
(4)
|
(7)
|
(4)
|
(4)
|
(4)
|
(2)
|
(1)
|
(6)
|
(3)
|
(5)
|
(5)
|
(2)
|
(11)
|
(13)
|
(5)
|
(1)
|
|
Cash from Operating Activities |
5
N/A
|
3
-24%
|
3
-22%
|
3
+8%
|
6
+97%
|
6
+11%
|
6
-5%
|
5
-16%
|
6
+10%
|
10
+78%
|
9
-10%
|
8
-17%
|
8
+12%
|
8
+0%
|
6
-24%
|
7
+8%
|
10
+40%
|
9
-3%
|
10
+2%
|
9
-5%
|
8
-9%
|
9
+6%
|
11
+27%
|
12
+9%
|
16
+33%
|
16
-2%
|
14
-13%
|
19
+36%
|
19
+1%
|
21
+10%
|
21
+3%
|
22
+1%
|
18
-16%
|
19
+6%
|
21
+9%
|
22
+3%
|
23
+4%
|
20
-13%
|
21
+5%
|
32
+54%
|
36
+13%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(4)
|
(3)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(6)
|
(8)
|
(6)
|
(8)
|
(8)
|
(9)
|
(13)
|
(9)
|
(4)
|
(5)
|
(5)
|
(8)
|
(11)
|
(10)
|
(9)
|
|
Other Items |
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(6)
|
(4)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
4
|
3
|
(4)
|
(3)
|
(3)
|
(2)
|
5
|
6
|
2
|
(3)
|
(6)
|
0
|
0
|
(2)
|
(6)
|
(2)
|
(4)
|
(5)
|
10
|
1
|
(1)
|
(21)
|
(16)
|
(2)
|
(13)
|
(6)
|
|
Cash from Investing Activities |
(1)
N/A
|
(2)
-50%
|
(2)
+10%
|
(1)
+37%
|
(1)
+33%
|
(2)
-141%
|
(2)
-18%
|
(5)
-122%
|
(9)
-84%
|
(5)
+38%
|
(3)
+39%
|
(4)
-31%
|
(3)
+30%
|
(4)
-19%
|
(4)
-8%
|
1
N/A
|
0
-20%
|
(7)
N/A
|
(8)
-6%
|
(7)
+14%
|
(6)
+19%
|
1
N/A
|
1
-14%
|
(3)
N/A
|
(8)
-129%
|
(10)
-37%
|
(6)
+41%
|
(7)
-24%
|
(8)
-5%
|
(14)
-74%
|
(10)
+26%
|
(13)
-31%
|
(19)
-43%
|
1
N/A
|
(3)
N/A
|
(6)
-77%
|
(27)
-361%
|
(24)
+11%
|
(13)
+46%
|
(23)
-76%
|
(15)
+33%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
2
|
2
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Cash Paid for Dividends |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(6)
|
(6)
|
(4)
|
(7)
|
(7)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(9)
|
(12)
|
(10)
|
(7)
|
(8)
|
|
Other |
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)
|
(0)
|
(0)
|
(1)
|
|
Cash from Financing Activities |
(1)
N/A
|
(1)
N/A
|
(1)
-21%
|
(1)
-8%
|
(1)
-17%
|
(1)
-4%
|
(3)
-136%
|
(3)
-5%
|
(2)
+42%
|
(2)
-1%
|
(2)
-21%
|
(3)
-36%
|
(4)
-43%
|
(3)
+19%
|
(2)
+41%
|
(2)
-1%
|
(2)
-4%
|
(2)
-3%
|
(2)
-7%
|
(3)
-39%
|
(4)
-20%
|
(5)
-37%
|
(7)
-37%
|
(7)
-5%
|
(6)
+18%
|
(7)
-8%
|
(7)
-5%
|
(5)
+31%
|
(5)
-12%
|
(3)
+44%
|
(4)
-21%
|
(6)
-73%
|
(7)
-16%
|
(8)
-2%
|
(7)
+13%
|
(7)
-8%
|
(11)
-48%
|
(13)
-22%
|
(11)
+12%
|
(10)
+16%
|
(10)
-7%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
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
|
1
|
0
|
(0)
|
(0)
|
0
|
0
|
(1)
|
0
|
1
|
(1)
|
(1)
|
0
|
1
|
(0)
|
(0)
|
|
Net Change in Cash |
3
N/A
|
1
-68%
|
0
-93%
|
1
+1 317%
|
4
+356%
|
3
-12%
|
1
-66%
|
(2)
N/A
|
(5)
-87%
|
3
N/A
|
4
+23%
|
0
-89%
|
1
+224%
|
2
+19%
|
1
-61%
|
5
+770%
|
8
+47%
|
(0)
N/A
|
(1)
-427%
|
(1)
-52%
|
(1)
-18%
|
5
N/A
|
5
+5%
|
1
-74%
|
2
+79%
|
(1)
N/A
|
1
N/A
|
6
+373%
|
5
-14%
|
4
-27%
|
8
+93%
|
2
-72%
|
(9)
N/A
|
14
N/A
|
12
-12%
|
8
-35%
|
(16)
N/A
|
(17)
-6%
|
(3)
+85%
|
(0)
+81%
|
10
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
5
N/A
|
3
-24%
|
3
-22%
|
3
+8%
|
6
+97%
|
6
+11%
|
5
-21%
|
3
-42%
|
4
+22%
|
8
+130%
|
7
-13%
|
5
-37%
|
6
+22%
|
6
+14%
|
4
-45%
|
4
+2%
|
7
+95%
|
6
-16%
|
5
-15%
|
5
+1%
|
5
-3%
|
5
+5%
|
6
+21%
|
7
+14%
|
12
+64%
|
11
-3%
|
7
-36%
|
11
+53%
|
13
+14%
|
13
+1%
|
14
+8%
|
12
-10%
|
5
-62%
|
11
+126%
|
17
+58%
|
17
+2%
|
18
+3%
|
12
-33%
|
10
-14%
|
22
+115%
|
27
+24%
|