Marshalls Cash Flow Statement

Financials in millions GBP. Fiscal year is January - December.

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	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
Net Income	23.8	31	18.6	26.8	54.81	2.37
Depreciation & Amortization	37.7	39.8	41.6	40.4	27.73	28.92
Other Amortization	1.7	1.7	1.7	1.8	1.97	1.51
Loss (Gain) From Sale of Assets	0.1	-1.9	-2	-1.2	-9.19	-1.1
Asset Writedown & Restructuring Costs	2.6	-	7.3	14	0.23	5.49
Stock-Based Compensation	1	1.1	2.8	1.2	2.3	3
Other Operating Activities	-7.1	2.4	-4.5	-0.4	5.57	-2.1
Change in Accounts Receivable	13.4	13.8	25.8	22.9	-16.7	-26.03
Change in Inventory	-10.7	-13.1	10.1	-4.1	-18.11	-0.18
Change in Accounts Payable	-15.1	2	-23.7	-16.1	19.74	7.44
Change in Other Net Operating Assets	-	-	-	-	-2.82	-6.95
Operating Cash Flow	47.4	76.8	77.7	85.3	65.54	12.37
Operating Cash Flow Growth	-40.45%	-1.16%	-8.91%	30.16%	429.71%	-85.96%
Capital Expenditures	-14.5	-9.2	-18.3	-27.8	-19.04	-13.16
Sale of Property, Plant & Equipment	0.8	4.4	6.9	1.4	14.89	11.45
Cash Acquisitions	-	-2.6	-3	-86.2	-	-
Divestitures	-	-	-1.4	-	-	-
Sale (Purchase) of Intangibles	-1.7	-2.4	-2.5	-2.3	-2.89	-1.6
Other Investing Activities	-	-	0.1	-	0	0.01
Investing Cash Flow	-15.4	-9.8	-18.2	-114.9	-7.03	-3.3
Long-Term Debt Issued	-	25	44.8	303.5	32.66	67.9
Long-Term Debt Repaid	-	-85.3	-94	-400.8	-132.11	-23.79
Net Debt Issued (Repaid)	-29.9	-60.3	-49.2	-97.3	-99.46	44.11
Issuance of Common Stock	-	-	-	182.7	-	-
Repurchase of Common Stock	-0.8	-1.4	-0.3	-1.1	-3.57	-2.71
Common Dividends Paid	-21	-21	-31.6	-38.7	-17.92	-
Other Financing Activities	-	-	-	-1.2	-	-
Financing Cash Flow	-51.7	-82.7	-81.1	44.4	-120.95	41.41
Foreign Exchange Rate Adjustments	-0.2	0.1	-0.2	0.3	-0.06	-0.03
Net Cash Flow	-19.9	-15.6	-21.8	15.1	-62.5	50.45
Free Cash Flow	32.9	67.6	59.4	57.5	46.5	-0.79
Free Cash Flow Growth	-50.60%	13.80%	3.30%	23.66%	-	-
Free Cash Flow Margin	5.21%	10.92%	8.85%	7.99%	7.89%	-0.17%
Free Cash Flow Per Share	0.13	0.27	0.23	0.24	0.23	-0.00
Cash Interest Paid	13.2	11.7	16.5	9.9	3.53	4.48
Cash Income Tax Paid	13.2	8.8	10.4	11.6	13.53	4.63
Levered Free Cash Flow	39.95	73.74	62.28	23.75	33.17	1.38
Unlevered Free Cash Flow	48.51	82.61	73.03	30.38	35.45	4.24
Change in Working Capital	-12.4	2.7	12.2	2.7	-17.88	-25.72

Source: S&P Global Market Intelligence. Standard template. Financial Sources.