Spectris plc (SXS.L)
GBp 2496.0
(1.96%)
GBp 2496.0
(1.96%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | 199.6 Million | 120.5 Million | 156.5 Million | 221.5 Million | 231.6 Million | 178.1 Million |
| Net Income | 145.4 Million | 114.8 Million | 335.6 Million | -17 Million | 234.1 Million | 185.2 Million |
| Depreciation & Amortization | 57.7 Million | 58.9 Million | 51 Million | 93.3 Million | 102.2 Million | 71.8 Million |
| Deferred income taxes | -144 Million | -211.5 Million | -131.2 Million | -13.1 Million | -11.9 Million | -6.1 Million |
| Stock-based compensation | 13.1 Million | 10.4 Million | 7.8 Million | 2.9 Million | 3 Million | 5.1 Million |
| Change in working capital | -20.9 Million | -89.7 Million | -21.7 Million | 52.1 Million | 3.5 Million | -47.8 Million |
| Other non-cash items | 148.3 Million | 236.9 Million | -86.2 Million | 102.1 Million | -102.2 Million | -31.2 Million |
| Investing Cash Flow | -75.6 Million | 216.3 Million | 201.3 Million | -44.3 Million | 180 Million | -240.5 Million |
| Investments in PPE | -24.7 Million | -44.9 Million | -35.3 Million | -43.1 Million | -86.6 Million | -97 Million |
| Acquisitions | -43.1 Million | 264.1 Million | 198.2 Million | 13.79 Million | 261.6 Million | -147 Million |
| Investment purchases | -7.8 Million | -2.9 Million | - | -15.2 Million | - | -900 Thousand |
| Sales/Maturities of investments | -4 Million | -263.1 Million | 38.3 Million | 1.00 | - | 147.9 Million |
| Other Investing Activities | 4 Million | 263.1 Million | 100 Thousand | 200 Thousand | 5 Million | -143.5 Million |
| Financing Cash Flow | -209.7 Million | -286.4 Million | -394.6 Million | -180.1 Million | -261.39 Million | -2.8 Million |
| Debt repayment | -100 Thousand | -600 Thousand | -99.8 Million | -86.1 Million | -170.3 Million | -175.5 Million |
| Dividends payments | -79.7 Million | -78.6 Million | -79 Million | -75.7 Million | -72.3 Million | -68.2 Million |
| Common Stock Repurchased | -114.9 Million | -191 Million | -201.3 Million | -21.6 Million | -17.59 Million | -100.5 Million |
| Common Stock Issuance | 600 Thousand | 200 Thousand | 300 Thousand | 300 Thousand | 1 Million | 700 Thousand |
| Other Financing Activities | -15.6 Million | -16.4 Million | -14.8 Million | 3 Million | -2.2 Million | 340.7 Million |
| Accounts receivables | 16 Million | -47.9 Million | -40.2 Million | 8 Million | 13.9 Million | -30.4 Million |
| Accounts payables | -33 Million | 40.9 Million | 50.3 Million | 24.5 Million | -10 Million | -3.6 Million |
| Inventory | 1.5 Million | -75.6 Million | -30.3 Million | 24.4 Million | -3.3 Million | -17.4 Million |
| Other working capital | -5.4 Million | -7.1 Million | -1.5 Million | -4.8 Million | 2.9 Million | 3.6 Million |
| Cash at beginning of period | 228.1 Million | 167.8 Million | 222.2 Million | 213.1 Million | 73.1 Million | 136.7 Million |
| Cash at end of period | 138.5 Million | 228.1 Million | 167.8 Million | 222.2 Million | 213.1 Million | 67.3 Million |
| Capital Expenditure | -24.7 Million | -44.9 Million | -35.3 Million | -43.1 Million | -86.6 Million | -97 Million |
| Effect of forex changes on cash | -3.6 Million | 9.9 Million | -6.3 Million | 700 Thousand | -4.4 Million | -4.2 Million |
| Net cash flow / Change in cash | -89.6 Million | 60.3 Million | -54.4 Million | 9.1 Million | 140 Million | -69.4 Million |
| Free Cash Flow | 174.9 Million | 75.6 Million | 121.2 Million | 178.4 Million | 145 Million | 81.1 Million |
| Breakdown | 2024 Q2 | 2023 Q4 | 2023 FY | 2023 Q2 | 2022 FY | 2022 Q4 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | - | - | - | - | - | - |
| Net Income | 181 Million | 93.2 Million | 145.4 Million | 52.2 Million | 114.8 Million | 85.6 Million |
| Depreciation & Amortization | 25.4 Million | 28.3 Million | 57.7 Million | 29.4 Million | 58.9 Million | 29.5 Million |
| Deferred income taxes | - | -82.2 Million | -144 Million | -62.9 Million | -211.5 Million | -93.5 Million |
| Stock-based compensation | 6.3 Million | 6.8 Million | 13.1 Million | 7.4 Million | 10.4 Million | - |
| Change in working capital | 16.8 Million | -21.5 Million | -20.9 Million | 600 Thousand | -89.7 Million | -33.2 Million |
| Other non-cash items | -198.9 Million | 93.2 Million | 148.3 Million | 55.1 Million | 236.9 Million | 103.4 Million |
| Investing Cash Flow | 237.6 Million | -73.2 Million | -75.6 Million | -2.4 Million | 216.3 Million | 298.2 Million |
| Investments in PPE | -15.8 Million | -13 Million | -24.7 Million | -11.7 Million | -44.9 Million | -12.6 Million |
| Acquisitions | -800 Thousand | -52.4 Million | -43.1 Million | 9.3 Million | 264.1 Million | 310.3 Million |
| Investment purchases | - | -7.8 Million | -7.8 Million | - | -2.9 Million | 500 Thousand |
| Sales/Maturities of investments | - | 11.5 Million | -4 Million | - | -263.1 Million | -312.4 Million |
| Other Investing Activities | 254.2 Million | -11.5 Million | 4 Million | 15.5 Million | 263.1 Million | 312.4 Million |
| Financing Cash Flow | -109.6 Million | -122.5 Million | -209.7 Million | -87.2 Million | -286.4 Million | -302.1 Million |
| Debt repayment | -5.9 Million | - | -100 Thousand | -100 Thousand | -600 Thousand | -228 Million |
| Dividends payments | -54.2 Million | -26 Million | -79.7 Million | -53.7 Million | -78.6 Million | -25.3 Million |
| Common Stock Repurchased | -46 Million | -88.2 Million | -114.9 Million | -26.7 Million | -191 Million | -40.2 Million |
| Common Stock Issuance | 500 Thousand | 200 Thousand | 600 Thousand | 400 Thousand | 200 Thousand | 200 Thousand |
| Other Financing Activities | -3.5 Million | -8.8 Million | -15.6 Million | -1.3 Million | -16.4 Million | -277.6 Million |
| Accounts receivables | 25.6 Million | -8.9 Million | 16 Million | 24.9 Million | -47.9 Million | -35.1 Million |
| Accounts payables | -15.2 Million | -20.9 Million | -33 Million | -12.1 Million | 40.9 Million | 30.6 Million |
| Inventory | -6.9 Million | 11 Million | 1.5 Million | -9.5 Million | -75.6 Million | -23.9 Million |
| Other working capital | -1.9 Million | -2.7 Million | -5.4 Million | -2.7 Million | -7.1 Million | -4.8 Million |
| Cash at beginning of period | 138.5 Million | 214.3 Million | 228.1 Million | 228.1 Million | 167.8 Million | 122.2 Million |
| Cash at end of period | 292.5 Million | 138.5 Million | 138.5 Million | 214.3 Million | 228.1 Million | 228.1 Million |
| Capital Expenditure | -15.8 Million | -13 Million | -24.7 Million | -11.7 Million | -44.9 Million | -12.6 Million |
| Effect of forex changes on cash | -4.9 Million | 2.4 Million | -3.6 Million | -6 Million | 9.9 Million | 4.2 Million |
| Net cash flow / Change in cash | 154 Million | -75.8 Million | -89.6 Million | -13.8 Million | 60.3 Million | 105.9 Million |
| Free Cash Flow | 14.8 Million | 104.8 Million | 174.9 Million | 70.1 Million | 75.6 Million | 85.3 Million |
HCL
EMMBI
ROHLTD
EVERFIN
SRICHA
BKS