Uniphar plc (AIM:UPR)
London
· Delayed Price · Currency is GBP · Price in GBX 233.00
+6.00 (2.64%)
Apr 1, 2025, 2:00 PM GMT+1
Uniphar Cash Flow Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
Net Income | 64.2 | 44.82 | 45.59 | 48.08 | 27.83 | Upgrade
|
Depreciation & Amortization | 35.36 | 32.55 | 26.07 | 24.32 | 17.94 | Upgrade
|
Other Amortization | - | 2.85 | 2.41 | 2.61 | 2.06 | Upgrade
|
Stock-Based Compensation | 2.94 | 2.82 | 0.54 | 0.18 | - | Upgrade
|
Other Operating Activities | -27.13 | -14.31 | 17.74 | -13.78 | 7.68 | Upgrade
|
Change in Accounts Receivable | -18.38 | -67.07 | 2.93 | -26.17 | 8.79 | Upgrade
|
Change in Inventory | -17.16 | -16.87 | -15.13 | 3.73 | -11.87 | Upgrade
|
Change in Accounts Payable | 84.42 | 67.72 | 2.7 | 13.21 | 13.55 | Upgrade
|
Operating Cash Flow | 124.27 | 52.51 | 82.83 | 52.18 | 65.98 | Upgrade
|
Operating Cash Flow Growth | 136.65% | -36.60% | 58.75% | -20.92% | -38.34% | Upgrade
|
Capital Expenditures | -79.73 | -21.26 | -13.96 | -10.53 | -14.32 | Upgrade
|
Sale of Property, Plant & Equipment | - | 2.59 | 0.13 | 0.39 | 5.81 | Upgrade
|
Cash Acquisitions | -16.33 | -61.88 | -86.89 | -35.81 | -101.78 | Upgrade
|
Divestitures | 21.93 | 0.72 | - | - | 0.36 | Upgrade
|
Sale (Purchase) of Intangibles | -22.35 | -10.7 | -5.97 | -3.9 | -1.42 | Upgrade
|
Other Investing Activities | - | 0.1 | 0.35 | 0.2 | 1.03 | Upgrade
|
Investing Cash Flow | -96.48 | -90.43 | -106.33 | -49.66 | -110.33 | Upgrade
|
Long-Term Debt Issued | 50.05 | 43.03 | 98.17 | 42.69 | 113.8 | Upgrade
|
Total Debt Issued | 50.05 | 43.03 | 98.17 | 42.69 | 113.8 | Upgrade
|
Short-Term Debt Repaid | - | - | - | - | -1.51 | Upgrade
|
Long-Term Debt Repaid | -55.86 | -18.2 | -42.77 | -26.8 | -113.06 | Upgrade
|
Total Debt Repaid | -55.86 | -18.2 | -42.77 | -26.8 | -114.57 | Upgrade
|
Net Debt Issued (Repaid) | -5.81 | 24.82 | 55.41 | 15.89 | -0.77 | Upgrade
|
Common Dividends Paid | -5.08 | -4.83 | -4.67 | -5.73 | -1.99 | Upgrade
|
Other Financing Activities | -0.6 | -0.36 | -0.34 | 3.1 | -5.96 | Upgrade
|
Financing Cash Flow | -11.49 | 19.63 | 50.41 | 13.26 | -8.72 | Upgrade
|
Foreign Exchange Rate Adjustments | 1.04 | 0.24 | -1.23 | 1.84 | -0.57 | Upgrade
|
Net Cash Flow | 17.34 | -18.05 | 25.68 | 17.62 | -53.63 | Upgrade
|
Free Cash Flow | 44.53 | 31.25 | 68.88 | 41.65 | 51.66 | Upgrade
|
Free Cash Flow Growth | 42.49% | -54.62% | 65.36% | -19.37% | -49.06% | Upgrade
|
Free Cash Flow Margin | 1.61% | 1.22% | 3.33% | 2.14% | 2.83% | Upgrade
|
Free Cash Flow Per Share | 0.16 | 0.11 | 0.25 | 0.15 | 0.20 | Upgrade
|
Cash Interest Paid | 29.32 | 21.07 | 8.94 | 6.89 | 5.86 | Upgrade
|
Cash Income Tax Paid | 11.13 | 9.16 | 6.03 | 8.06 | 6.54 | Upgrade
|
Levered Free Cash Flow | 4.16 | 35.53 | 78.05 | 48.59 | 45.59 | Upgrade
|
Unlevered Free Cash Flow | 19.12 | 49.33 | 83.86 | 52.92 | 49.25 | Upgrade
|
Change in Net Working Capital | -29.68 | 4.8 | -31.27 | -4.1 | -15.8 | Upgrade
|
Updated Feb 25, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.