Flight Holdings Inc
TSE:3753
Cash Flow Statement
Cash Flow Statement
Flight Holdings Inc
Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | 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 | |||||||||||||||||||||||||||||||||||||||
Net Income |
47
|
(140)
|
(385)
|
92
|
331
|
(89)
|
(228)
|
51
|
38
|
(55)
|
(180)
|
(38)
|
(94)
|
(235)
|
(310)
|
(277)
|
(204)
|
67
|
173
|
(42)
|
(84)
|
(256)
|
(159)
|
190
|
498
|
461
|
46
|
(248)
|
(406)
|
(348)
|
461
|
320
|
(278)
|
67
|
155
|
38
|
57
|
180
|
|
Depreciation & Amortization |
2
|
19
|
57
|
(0)
|
(1)
|
(5)
|
(15)
|
(1)
|
(4)
|
(4)
|
(3)
|
(11)
|
(10)
|
2
|
1
|
1
|
2
|
2
|
2
|
3
|
7
|
12
|
26
|
32
|
29
|
25
|
20
|
27
|
34
|
33
|
39
|
37
|
29
|
29
|
29
|
31
|
31
|
36
|
|
Other Non-Cash Items |
(0)
|
22
|
58
|
(18)
|
(69)
|
30
|
3
|
(1)
|
101
|
(19)
|
(8)
|
(79)
|
(108)
|
(51)
|
4
|
23
|
36
|
35
|
14
|
13
|
15
|
24
|
28
|
17
|
82
|
79
|
6
|
15
|
21
|
35
|
56
|
33
|
5
|
15
|
19
|
9
|
4
|
4
|
|
Cash Taxes Paid |
(95)
|
1
|
2
|
7
|
11
|
57
|
65
|
(64)
|
(79)
|
(2)
|
(2)
|
1
|
1
|
3
|
3
|
2
|
2
|
2
|
2
|
21
|
30
|
2
|
(6)
|
4
|
4
|
93
|
138
|
3
|
(42)
|
2
|
1
|
97
|
143
|
5
|
(43)
|
38
|
70
|
13
|
|
Cash Interest Paid |
(1)
|
6
|
17
|
(1)
|
(1)
|
1
|
9
|
3
|
6
|
(4)
|
(1)
|
(21)
|
(16)
|
17
|
16
|
16
|
16
|
16
|
15
|
13
|
15
|
24
|
28
|
17
|
9
|
5
|
4
|
13
|
22
|
16
|
57
|
54
|
5
|
15
|
19
|
9
|
4
|
4
|
|
Change in Working Capital |
(117)
|
153
|
131
|
143
|
167
|
40
|
(16)
|
(173)
|
(188)
|
(24)
|
(99)
|
13
|
30
|
(34)
|
(16)
|
130
|
41
|
(8)
|
(22)
|
(53)
|
(137)
|
(18)
|
(8)
|
(635)
|
(103)
|
632
|
(92)
|
(59)
|
137
|
(558)
|
544
|
44
|
(1 247)
|
16
|
350
|
70
|
19
|
(241)
|
|
Cash from Operating Activities |
(68)
N/A
|
54
N/A
|
(139)
N/A
|
217
N/A
|
427
+97%
|
(36)
N/A
|
(290)
-703%
|
(123)
+58%
|
(53)
+57%
|
(101)
-90%
|
(290)
-186%
|
(115)
+60%
|
(182)
-59%
|
(317)
-74%
|
(320)
-1%
|
(122)
+62%
|
(126)
-3%
|
96
N/A
|
167
+73%
|
(80)
N/A
|
(200)
-150%
|
(238)
-19%
|
(113)
+53%
|
(395)
-251%
|
506
N/A
|
1 197
+137%
|
(20)
N/A
|
(266)
-1 223%
|
(214)
+20%
|
(838)
-292%
|
1 101
N/A
|
434
-61%
|
(1 491)
N/A
|
127
N/A
|
553
+334%
|
147
-73%
|
111
-25%
|
(19)
N/A
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
4
|
6
|
7
|
(5)
|
(14)
|
(2)
|
13
|
9
|
14
|
0
|
(2)
|
(4)
|
(4)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(6)
|
0
|
(20)
|
(60)
|
(44)
|
(27)
|
(32)
|
(19)
|
(35)
|
(35)
|
(51)
|
(65)
|
(33)
|
(25)
|
(25)
|
(39)
|
(34)
|
(128)
|
(223)
|
|
Other Items |
(14)
|
0
|
40
|
2
|
302
|
(0)
|
(311)
|
(10)
|
(11)
|
10
|
19
|
26
|
89
|
51
|
(16)
|
(30)
|
92
|
127
|
8
|
0
|
(10)
|
(10)
|
(7)
|
(6)
|
122
|
103
|
(19)
|
(4)
|
(3)
|
(10)
|
(11)
|
(6)
|
(10)
|
0
|
0
|
(0)
|
0
|
(0)
|
|
Cash from Investing Activities |
(10)
N/A
|
6
N/A
|
47
+710%
|
(3)
N/A
|
289
N/A
|
(2)
N/A
|
(297)
-12 279%
|
(1)
+100%
|
3
N/A
|
10
+206%
|
17
+68%
|
22
+35%
|
85
+281%
|
48
-43%
|
(17)
N/A
|
(30)
-80%
|
92
N/A
|
127
+38%
|
8
-94%
|
0
-98%
|
(10)
N/A
|
(25)
-143%
|
(67)
-172%
|
(51)
+24%
|
95
N/A
|
70
-26%
|
(38)
N/A
|
(39)
-3%
|
(37)
+3%
|
(61)
-63%
|
(76)
-24%
|
(40)
+48%
|
(35)
+12%
|
(30)
+14%
|
(39)
-31%
|
(34)
+14%
|
(128)
-275%
|
(223)
-74%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(390)
|
(6)
|
(6)
|
69
|
67
|
(72)
|
(72)
|
0
|
0
|
101
|
201
|
251
|
901
|
0
|
0
|
0
|
531
|
670
|
276
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
30
|
(89)
|
203
|
8
|
(514)
|
46
|
578
|
(184)
|
(486)
|
211
|
189
|
205
|
184
|
(79)
|
(59)
|
(41)
|
(49)
|
(61)
|
(68)
|
(69)
|
(73)
|
(79)
|
(82)
|
4
|
(213)
|
(316)
|
(129)
|
(93)
|
(2)
|
452
|
217
|
(43)
|
327
|
17
|
(214)
|
91
|
133
|
(134)
|
|
Cash Paid for Dividends |
(7)
|
(8)
|
(2)
|
30
|
29
|
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
|
|
Other |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
8
|
8
|
7
|
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
|
|
Cash from Financing Activities |
(366)
N/A
|
(103)
+72%
|
195
N/A
|
106
-46%
|
(417)
N/A
|
(26)
+94%
|
506
N/A
|
(184)
N/A
|
(486)
-164%
|
316
N/A
|
398
+26%
|
463
+16%
|
1 092
+136%
|
619
-43%
|
(59)
N/A
|
(41)
+30%
|
482
N/A
|
609
+26%
|
209
-66%
|
69
-67%
|
(73)
N/A
|
(79)
-7%
|
(82)
-4%
|
4
N/A
|
(213)
N/A
|
(316)
-48%
|
(129)
+59%
|
(93)
+28%
|
(2)
+97%
|
452
N/A
|
217
-52%
|
(43)
N/A
|
327
N/A
|
17
-95%
|
(214)
N/A
|
91
N/A
|
133
+46%
|
(134)
N/A
|
|
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
|
(10)
|
4
|
20
|
14
|
8
|
(7)
|
(7)
|
(12)
|
(21)
|
(36)
|
(33)
|
(3)
|
4
|
1
|
1
|
(1)
|
2
|
2
|
(19)
|
(5)
|
2
|
|
Net Change in Cash |
(444)
N/A
|
(43)
+90%
|
102
N/A
|
319
+212%
|
298
-7%
|
(64)
N/A
|
(81)
-27%
|
(307)
-280%
|
(536)
-74%
|
224
N/A
|
124
-45%
|
371
+199%
|
994
+168%
|
350
-65%
|
(396)
N/A
|
(194)
+51%
|
449
N/A
|
821
+83%
|
388
-53%
|
9
-98%
|
(270)
N/A
|
(333)
-23%
|
(268)
+19%
|
(449)
-67%
|
375
N/A
|
930
+148%
|
(223)
N/A
|
(430)
-93%
|
(256)
+40%
|
(443)
-73%
|
1 243
N/A
|
352
-72%
|
(1 200)
N/A
|
116
N/A
|
301
+159%
|
185
-38%
|
112
-40%
|
(375)
N/A
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(64)
N/A
|
60
N/A
|
(133)
N/A
|
212
N/A
|
413
+95%
|
(39)
N/A
|
(277)
-618%
|
(114)
+59%
|
(39)
+65%
|
(101)
-156%
|
(292)
-189%
|
(119)
+59%
|
(186)
-57%
|
(317)
-70%
|
(320)
-1%
|
(122)
+62%
|
(126)
-3%
|
96
N/A
|
167
+73%
|
(86)
N/A
|
(200)
-133%
|
(258)
-29%
|
(172)
+33%
|
(439)
-155%
|
479
N/A
|
1 164
+143%
|
(39)
N/A
|
(301)
-673%
|
(249)
+17%
|
(889)
-258%
|
1 037
N/A
|
401
-61%
|
(1 516)
N/A
|
102
N/A
|
513
+404%
|
113
-78%
|
(17)
N/A
|
(242)
-1 343%
|