|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,515.50 GBX | -1.28% |
|
-2.44% | -16.56% |
| 03:17pm | London's FTSE 100 rises on financials boost; Mideast uncertainty limits gains | RE |
| 02:48pm | WINNERS & LOSERS: Halma sinks; Wizz Air omits guide but revenue climbs | AN |
| Fiscal Period: December | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
Net Income | 147.1Cr | 163.4Cr | 178.1Cr | 193.4Cr | 206.5Cr | |||||
Depreciation & Amortization - CF | 13Cr | 11Cr | 11Cr | 8.4Cr | 6.3Cr | |||||
Amortization of Goodwill and Intangible Assets - (CF) | 30Cr | 29Cr | 22Cr | 20Cr | 19Cr | |||||
Depreciation & Amortization, Total | 43Cr | 40Cr | 32Cr | 28Cr | 25Cr | |||||
Amortization of Deferred Charges, Total - (CF) | 30Cr | 38Cr | 47Cr | 50Cr | 50Cr | |||||
(Gain) Loss From Sale Of Asset | - | - | - | - | - | |||||
(Gain) Loss on Sale of Investments - (CF) | - | - | - | - | - | |||||
(Income) Loss On Equity Investments - (CF) | -2.9Cr | -1.9Cr | -4.6Cr | -4.3Cr | -4.4Cr | |||||
Stock-Based Compensation (CF) | 4.5Cr | 4.6Cr | 5.6Cr | 6.6Cr | 6.3Cr | |||||
Other Operating Activities, Total | -4.7Cr | 2.9Cr | -1.2Cr | 1.4Cr | 6.3Cr | |||||
Change In Accounts Receivable | -10Cr | -25Cr | -2.4Cr | -17Cr | 1.4Cr | |||||
Change In Inventories | -1.3Cr | -10Cr | -9Cr | -8.3Cr | -10Cr | |||||
Change In Accounts Payable | -3.2Cr | 28Cr | -10L | 11Cr | 2.4Cr | |||||
Cash from Operations | 201.6Cr | 240.1Cr | 245.7Cr | 260.8Cr | 283.6Cr | |||||
Capital Expenditure | -2.8Cr | -3.6Cr | -3Cr | -2Cr | -2.1Cr | |||||
Sale of Property, Plant, and Equipment | 50L | - | 70L | - | - | |||||
Cash Acquisitions | -25Cr | -39Cr | -12Cr | -17Cr | -26Cr | |||||
Divestitures | 19Cr | 40L | 1.2Cr | 4.6Cr | 1.7Cr | |||||
Sale (Purchase) of Intangible assets | -31Cr | -40Cr | -45Cr | -46Cr | -50Cr | |||||
Investment in Marketable and Equity Securities, Total | -80L | -6.6Cr | -80L | -40L | -4.2Cr | |||||
Other Investing Activities, Total | 2Cr | 3.3Cr | 2.1Cr | 3.7Cr | 4Cr | |||||
Cash from Investing | -38Cr | -86Cr | -57Cr | -58Cr | -77Cr | |||||
Short Term Debt Issued, Total | - | - | 8.4Cr | 46Cr | 23Cr | |||||
Long-Term Debt Issued, Total | - | 40Cr | 65Cr | 71Cr | 112.5Cr | |||||
Total Debt Issued | - | 40Cr | 74Cr | 117.2Cr | 135.7Cr | |||||
Short Term Debt Repaid, Total | -20Cr | -10Cr | - | - | - | |||||
Long-Term Debt Repaid, Total | -52Cr | -11Cr | -92Cr | -108Cr | -66Cr | |||||
Total Debt Repaid | -72Cr | -22Cr | -92Cr | -108Cr | -66Cr | |||||
Issuance of Common Stock | 3.2Cr | 2.6Cr | 4.1Cr | 4.7Cr | 4.2Cr | |||||
Repurchase of Common Stock | -10L | -55Cr | -85Cr | -107.5Cr | -157.6Cr | |||||
Common Dividends Paid | -92Cr | -98Cr | -105.9Cr | -112.1Cr | -118.1Cr | |||||
Common & Preferred Stock Dividends Paid | -92Cr | -98Cr | -105.9Cr | -112.1Cr | -118.1Cr | |||||
Other Financing Activities, Total | 70L | -90L | -50L | -80L | -3.2Cr | |||||
Cash from Financing | -160.6Cr | -133.4Cr | -205.7Cr | -206.5Cr | -205.1Cr | |||||
Foreign Exchange Rate Adjustments | -10L | 1.3Cr | -1Cr | -40L | -30L | |||||
Net Change in Cash | 2.5Cr | 22Cr | -18Cr | -3.6Cr | 1.2Cr | |||||
Supplemental Items | ||||||||||
Cash Interest Paid | 12Cr | 17Cr | 30Cr | 26Cr | 27Cr | |||||
Cash Income Tax Paid (Refund) | 34Cr | 50Cr | 62Cr | 66Cr | 64Cr | |||||
Levered Free Cash Flow | 144.68Cr | 203.69Cr | 170.74Cr | 192.1Cr | 215.76Cr | |||||
Unlevered Free Cash Flow | 152.49Cr | 215.06Cr | 189.49Cr | 209.66Cr | 232.82Cr | |||||
Change In Net Working Capital | 6.9Cr | -31Cr | 12Cr | 2.9Cr | -17Cr | |||||
Net Debt Issued / Repaid | -72Cr | 18Cr | -18Cr | 9.2Cr | 70Cr |
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition















