Bridge International Corp
TSE:7039
Cash Flow Statement
Cash Flow Statement
Bridge International Corp
Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||
Net Income |
383
|
389
|
441
|
600
|
614
|
792
|
887
|
814
|
917
|
|
Depreciation & Amortization |
90
|
126
|
154
|
182
|
211
|
235
|
247
|
239
|
238
|
|
Other Non-Cash Items |
7
|
18
|
38
|
59
|
111
|
91
|
42
|
2
|
(39)
|
|
Cash Taxes Paid |
127
|
135
|
144
|
144
|
168
|
210
|
227
|
251
|
273
|
|
Cash Interest Paid |
0
|
0
|
0
|
1
|
2
|
2
|
1
|
1
|
1
|
|
Change in Working Capital |
(249)
|
(213)
|
(236)
|
(412)
|
(31)
|
(316)
|
(459)
|
(288)
|
(438)
|
|
Cash from Operating Activities |
231
N/A
|
320
+38%
|
397
+24%
|
429
+8%
|
906
+111%
|
803
-11%
|
716
-11%
|
767
+7%
|
677
-12%
|
|
Investing Cash Flow | ||||||||||
Capital Expenditures |
(402)
|
(338)
|
(410)
|
(460)
|
(224)
|
(224)
|
(183)
|
(78)
|
(83)
|
|
Other Items |
(32)
|
(23)
|
(22)
|
(123)
|
(124)
|
4
|
(11)
|
(0)
|
(59)
|
|
Cash from Investing Activities |
(435)
N/A
|
(361)
+17%
|
(432)
-20%
|
(583)
-35%
|
(348)
+40%
|
(220)
+37%
|
(195)
+11%
|
(78)
+60%
|
(142)
-82%
|
|
Financing Cash Flow | ||||||||||
Net Issuance of Common Stock |
8
|
8
|
9
|
9
|
8
|
10
|
2
|
14
|
(22)
|
|
Net Issuance of Debt |
(57)
|
(27)
|
77
|
253
|
104
|
(115)
|
(113)
|
(111)
|
(7)
|
|
Other |
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
|
Cash from Financing Activities |
(49)
N/A
|
(18)
+62%
|
86
N/A
|
262
+203%
|
112
-57%
|
(105)
N/A
|
(111)
-6%
|
(97)
+13%
|
(30)
+69%
|
|
Change in Cash | ||||||||||
Net Change in Cash |
(252)
N/A
|
(59)
+76%
|
51
N/A
|
108
+110%
|
670
+522%
|
478
-29%
|
411
-14%
|
592
+44%
|
506
-15%
|
|
Free Cash Flow | ||||||||||
Free Cash Flow |
(171)
N/A
|
(18)
+89%
|
(13)
+26%
|
(31)
-131%
|
681
N/A
|
579
-15%
|
533
-8%
|
689
+29%
|
594
-14%
|