Metro Performance Glass Ltd
NZX:MPG
Cash Flow Statement
Cash Flow Statement
Metro Performance Glass Ltd
Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||
Cash Taxes Paid |
(3)
|
(8)
|
(9)
|
(6)
|
(8)
|
(9)
|
(9)
|
(7)
|
(6)
|
(7)
|
(8)
|
(3)
|
(1)
|
(0)
|
(0)
|
0
|
|
Cash Interest Paid |
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(11)
|
(11)
|
|
Change in Working Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Operating Activities |
28
N/A
|
24
-14%
|
18
-26%
|
30
+72%
|
34
+12%
|
25
-24%
|
24
-7%
|
33
+40%
|
32
-5%
|
32
+2%
|
29
-11%
|
19
-34%
|
13
-31%
|
5
-61%
|
5
+0%
|
17
+227%
|
|
Investing Cash Flow | |||||||||||||||||
Capital Expenditures |
(11)
|
(9)
|
(10)
|
(15)
|
(21)
|
(13)
|
(8)
|
(10)
|
(9)
|
(7)
|
(6)
|
(11)
|
(10)
|
(8)
|
(7)
|
(4)
|
|
Other Items |
0
|
(45)
|
(45)
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
1
|
0
|
0
|
1
|
0
|
|
Cash from Investing Activities |
(11)
N/A
|
(54)
-374%
|
(56)
-2%
|
(15)
+72%
|
(21)
-33%
|
(13)
+36%
|
(8)
+41%
|
(10)
-25%
|
(9)
+3%
|
(4)
+56%
|
(2)
+44%
|
(10)
-354%
|
(10)
+3%
|
(8)
+23%
|
(6)
+19%
|
(4)
+44%
|
|
Financing Cash Flow | |||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(5)
|
44
|
45
|
(7)
|
(3)
|
4
|
(1)
|
(22)
|
(13)
|
(23)
|
(33)
|
(3)
|
3
|
(0)
|
(5)
|
(17)
|
|
Cash Paid for Dividends |
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
1
|
1
|
0
|
0
|
0
|
0
|
1
|
2
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
(17)
N/A
|
31
N/A
|
31
0%
|
(21)
N/A
|
(17)
+21%
|
(10)
+42%
|
(7)
+29%
|
(20)
-200%
|
(13)
+38%
|
(23)
-76%
|
(34)
-50%
|
(4)
+89%
|
3
N/A
|
(0)
N/A
|
(5)
-7 810%
|
(17)
-273%
|
|
Change in Cash | |||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
1
|
0
|
(1)
|
|
Net Change in Cash |
(1)
N/A
|
1
N/A
|
(6)
N/A
|
(6)
+5%
|
(4)
+36%
|
3
N/A
|
9
+254%
|
3
-68%
|
9
+220%
|
6
-40%
|
(7)
N/A
|
5
N/A
|
6
+9%
|
(2)
N/A
|
(6)
-240%
|
(5)
+8%
|
|
Free Cash Flow | |||||||||||||||||
Free Cash Flow |
16
N/A
|
15
-7%
|
7
-50%
|
15
+97%
|
13
-11%
|
12
-6%
|
16
+29%
|
23
+48%
|
22
-6%
|
25
+13%
|
23
-9%
|
8
-65%
|
3
-65%
|
(3)
N/A
|
(2)
+45%
|
13
N/A
|