Cash Flow Statement

15 Sheets · From 2023 to 2009
Configuration
In Million GBP. Margins, Growth Rates In %
Metric 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Operating Activities
Operating Cash Flow (OCF)
-992.00 19,291.00 1,852.00 -45,113.00 -30,631.00 -20,387.00 918.00 -3,650.00 38,741.00 -228.00 -3,693.00 29,095.00 53,687.00 -43,597.00 -13,366.00
Operating Cash (Net)
-992.00 19,291.00 1,852.00 -45,113.00 -30,631.00 -20,387.00 918.00 -3,650.00 38,741.00 -228.00 -3,693.00 29,095.00 53,687.00 -43,597.00 -13,366.00
Accounts Receivable
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Accounts Payable
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Working Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Investing Activities
Used Cash (Net)
54.00 3,351.00 14.00 27,175.00 21,183.00 6,609.00 -4,866.00 -4,359.00 -6,482.00 -7,955.00 -716.00 7,547.00 3,065.00 19,059.00 -9,398.00
Capital Expenditure
-4,898.00 -2,113.00 -3,472.00 -1,484.00 -626.00 -816.00 -783.00 -912.00 -1,132.00 -619.00 -559.00 -376.00 -901.00 -639.00 -1,555.00
Purchases of Investments
-73,593.00 -43,485.00 -77,019.00 -22,987.00 -22,561.00 -20,276.00 -14,135.00 -11,607.00 -17,212.00 -16,181.00 -21,345.00 -18,825.00 -10,150.00 -23,510.00 -44,906.00
Sale/Maturity of Investment
76,492.00 47,604.00 80,093.00 49,079.00 41,772.00 28,020.00 8,229.00 8,599.00 11,656.00 9,062.00 19,990.00 25,952.00 16,859.00 36,975.00 46,480.00
Property, Plant, Equipment (P&PE)
-4,898.00 -2,113.00 -3,472.00 -1,484.00 -626.00 -816.00 -783.00 -912.00 -1,132.00 -619.00 -559.00 -376.00 -901.00 -639.00 -1,555.00
Acquisitions (Net)
105.00 3,446.00 -1,428.00 352.00 1,150.00 -1,481.00 391.00 -886.00 -199.00 -481.00 -84.00 -70.00 -3,489.00 5,420.00 5,457.00
Other Investing Activities
1,948.00 -2,101.00 1,840.00 2,215.00 1,448.00 1,162.00 1,432.00 447.00 405.00 264.00 1,282.00 866.00 746.00 813.00 -14,874.00
Financing Activities
Used Cash (Net)
-18,791.00 -14,380.00 -1,741.00 -2,017.00 -2,728.00 -404.00 -940.00 -5,107.00 -8,208.00 -6,287.00 -1,956.00 -90.00 -2,604.00 -10,652.00 -15,672.00
Debt Repayment
-5,145.00 -1,588.00 -627.00 -258.00 -3,500.00 -3,480.00 -3,047.00 -3,606.00 -5,747.00 -2,258.00 -2,393.00 -2,381.00 -3,452.00 -5,393.00 -7,411.00
Dividends Paid
-1,248.00 -4,240.00 -40.00 -301.00 -403.00 -383.00 -416.00 -504.00 -612.00 -803.00 - - -381.00 -1,016.00 -3,205.00 -1,703.00
Common Stock
35,716 3,192 -623 -984 -860 -977 1,677 1,595 1,863 2,992 38 2,220 2,743 46,582 17,238
Other Financing Activities
150.00 -5,362.00 -1,741.00 866.00 -301.00 1,826.00 3,574.00 -2.00 -776.00 -566.00 3,865.00 636.00 2,733.00 -44,528.00 -18,964.00
Cash Balances
Begin of Period
134,925.00 144,186.00 152,530.00 152,655.00 132,841.00 121,177.00 107,904.00 103,592.00 98,570.00 122,605.00 108,936.00 100,588.00 139,199.00 190,706.00 158,449.00
End of Period
144,186.00 152,530.00 152,655.00 132,841.00 121,177.00 107,904.00 103,592.00 98,570.00 122,605.00 108,811.00 100,588.00 139,199.00 190,706.00 158,449.00 118,824.00
Change
9,261.00 8,344.00 125.00 -19,814.00 -11,664.00 -13,273.00 -4,312.00 -5,022.00 24,035.00 -13,794.00 -8,348.00 38,611.00 51,507.00 -32,257.00 -39,625.00
Non-Cash Balances
Depreciation and Amortization
2,809.00 2,220.00 1,875.00 1,854.00 1,410.00 1,109.00 1,180.00 778.00 808.00 718.00 1,489.00 914.00 923.00 833.00 934.00
Stock Based Compensation
- - - - - - 126.00 49.00 43.00 36.00 - - - - - - - - - - - - 60.00 51.00
Other
14,859.00 916.00 4,187.00 7,045.00 4,805.00 -2,984.00 -7,914.00 -8,759.00 -6,453.00 -7,700.00 1,515.00 1,717.00 1,847.00 -853.00 2,633.00
Highlighted metrics
Free Cash Flow (FCF)
-5,890.00 17,178.00 -1,620.00 -46,597.00 -31,257.00 -21,203.00 135.00 -4,562.00 37,609.00 -847.00 -4,252.00 28,719.00 52,786.00 -44,236.00 -14,921.00
Cash Conversion Cycle (CCC)
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Invested Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Other Operating Inflows/Outflows