GBp 3609.0
(0.5%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Operating Cash Flow | 1.74 Billion | 1.71 Billion | 1.79 Billion | 1.48 Billion | 1.25 Billion | 1.24 Billion |
Net Income | 1.55 Billion | 1.17 Billion | 1.44 Billion | 1.07 Billion | 942 Million | 957 Million |
Depreciation & Amortization | 714 Million | 674 Million | 658 Million | 591 Million | 537 Million | 437 Million |
Deferred income taxes | - | -444 Million | -496 Million | -382 Million | -453 Million | -411 Million |
Stock-based compensation | 132 Million | 129 Million | 149 Million | 106 Million | 83 Million | 87 Million |
Change in working capital | -32 Million | 30 Million | 58 Million | -13 Million | -112 Million | -26 Million |
Other non-cash items | 79 Million | 154 Million | -19 Million | 109 Million | 259 Million | 197 Million |
Investing Cash Flow | -1.09 Billion | -948 Million | -1.11 Billion | -827 Million | -1.17 Billion | -516 Million |
Investments in PPE | -640 Million | -627 Million | -508 Million | -422 Million | -487 Million | -439 Million |
Acquisitions | -456 Million | -309 Million | -725 Million | -399 Million | -600 Million | -65 Million |
Investment purchases | -11 Million | -15 Million | -32 Million | -31 Million | -95 Million | -25 Million |
Sales/Maturities of investments | 5 Million | 3 Million | 122 Million | 24 Million | 695 Million | 90 Million |
Other Investing Activities | 2 Million | -575 Million | 25 Million | 1 Million | -690 Million | -77 Million |
Financing Cash Flow | -551 Million | -722 Million | -687 Million | -747 Million | 61 Million | -702 Million |
Debt repayment | -102 Million | -1 Million | -583 Million | -1.33 Billion | -553 Million | -1.11 Billion |
Dividends payments | -510 Million | -483 Million | -446 Million | -428 Million | -426 Million | -411 Million |
Common Stock Repurchased | -120 Million | -194 Million | -173 Million | 955 Million | -203 Million | -228 Million |
Common Stock Issuance | 16 Million | -119 Million | 16 Million | 13 Million | 10 Million | 9 Million |
Other Financing Activities | 9 Million | 75 Million | 499 Million | 50 Million | 1.23 Billion | 1.04 Billion |
Accounts receivables | -155 Million | -171 Million | -143 Million | -31 Million | -145 Million | -65 Million |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | 123 Million | 201 Million | 201 Million | 18 Million | 33 Million | 39 Million |
Cash at beginning of period | 198 Million | 176 Million | 170 Million | 272 Million | 146 Million | 137 Million |
Cash at end of period | 300 Million | 198 Million | 176 Million | 170 Million | 272 Million | 146 Million |
Capital Expenditure | -640 Million | -627 Million | -508 Million | -422 Million | -487 Million | -439 Million |
Effect of forex changes on cash | 5 Million | -25 Million | 14 Million | -16 Million | -14 Million | -14 Million |
Net cash flow / Change in cash | 102 Million | 22 Million | 6 Million | -102 Million | 126 Million | 9 Million |
Free Cash Flow | 1.1 Billion | 1.09 Billion | 1.28 Billion | 1.06 Billion | 769 Million | 802 Million |
Breakdown | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 FY |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | 315 Million | 1.55 Billion | 315 Million | 284.5 Million | 284.5 Million | 1.17 Billion |
Depreciation & Amortization | 36.5 Million | 714 Million | 36.5 Million | 173.5 Million | 173.5 Million | 674 Million |
Deferred income taxes | - | - | - | - | - | -444 Million |
Stock-based compensation | 41 Million | 132 Million | 41 Million | 28.5 Million | 28.5 Million | 129 Million |
Change in working capital | -57 Million | -32 Million | -57 Million | -20.5 Million | -20.5 Million | 30 Million |
Other non-cash items | 219 Million | 79 Million | 219 Million | -147 Million | -147 Million | 154 Million |
Investing Cash Flow | -299 Million | -1.09 Billion | -299 Million | -250.5 Million | -250.5 Million | -948 Million |
Investments in PPE | -11 Million | -640 Million | -11 Million | -9 Million | -9 Million | -627 Million |
Acquisitions | -134 Million | -456 Million | -134 Million | -97 Million | -97 Million | -309 Million |
Investment purchases | - | -11 Million | - | - | - | -15 Million |
Sales/Maturities of investments | - | 5 Million | - | - | - | 3 Million |
Other Investing Activities | -154 Million | 2 Million | -154 Million | -144.5 Million | -144.5 Million | -575 Million |
Financing Cash Flow | -202.5 Million | -551 Million | -202.5 Million | -73 Million | -73 Million | -722 Million |
Debt repayment | - | -102 Million | - | - | - | -1 Million |
Dividends payments | -82 Million | -510 Million | -82 Million | -172.5 Million | -172.5 Million | -483 Million |
Common Stock Repurchased | -28 Million | -120 Million | -28 Million | -32 Million | -32 Million | -194 Million |
Common Stock Issuance | - | 16 Million | - | - | - | -119 Million |
Other Financing Activities | -92.5 Million | 9 Million | -92.5 Million | 131.5 Million | 131.5 Million | 75 Million |
Accounts receivables | -57 Million | -155 Million | -57 Million | -20.5 Million | -20.5 Million | -171 Million |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | - | - | - | - | - | 201 Million |
Cash at beginning of period | - | 198 Million | - | - | - | 176 Million |
Cash at end of period | 53.5 Million | 300 Million | 53.5 Million | -2.5 Million | -2.5 Million | 198 Million |
Capital Expenditure | -11 Million | -640 Million | -11 Million | -9 Million | -9 Million | -627 Million |
Effect of forex changes on cash | 500 Thousand | 5 Million | 500 Thousand | 2 Million | 2 Million | -25 Million |
Net cash flow / Change in cash | 53.5 Million | 102 Million | 53.5 Million | -2.5 Million | -2.5 Million | 22 Million |
Free Cash Flow | 543.5 Million | 1.1 Billion | 543.5 Million | 310 Million | 310 Million | 1.09 Billion |
2418
603222
RTX
0326
0R2E
3990