Forterra plc (FRA:F0T)

Forterra Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	17.5	12.8	58.8	45.5	-5.6
Depreciation & Amortization	20.8	20	16.5	16.4	17.1
Loss (Gain) From Sale of Assets	-	0.2	-0.4	-1.5	-
Asset Writedown & Restructuring Costs	0.2	14	-	-	-
Stock-Based Compensation	1	0.9	3.4	2.5	0.9
Other Operating Activities	-5.9	-5.5	-1.8	-4.5	13.6
Change in Accounts Receivable	-8	13.3	-5.2	-3.4	4.6
Change in Inventory	13.8	-52.8	-10.2	0.2	14.8
Change in Accounts Payable	2.8	-22.9	14.5	13	-5.1
Operating Cash Flow	42.2	-20	75.6	68.2	40.3
Operating Cash Flow Growth	-	-	10.85%	69.23%	-23.38%
Capital Expenditures	-25.4	-33	-42.1	-33	-23.5
Sale of Property, Plant & Equipment	-	0.3	2.9	14.9	-
Sale (Purchase) of Intangibles	-0.2	-1.1	-2	-1.6	-1.4
Other Investing Activities	-	-	-	-0.3	-
Investing Cash Flow	-25.6	-33.8	-41.2	-20	-24.9
Long-Term Debt Issued	93	137	40	5	80
Long-Term Debt Repaid	-108.9	-72.9	-5.3	-25.3	-140.2
Net Debt Issued (Repaid)	-15.9	64.1	34.7	-20.3	-60.2
Issuance of Common Stock	5.1	1.1	0.4	1.2	55.9
Repurchase of Common Stock	-	-2.1	-52.5	-5	-1
Common Dividends Paid	-6.3	-25.7	-24.2	-13.7	-
Other Financing Activities	-0.3	-1.9	-	-0.4	-5.2
Financing Cash Flow	-17.4	35.5	-41.6	-38.2	-10.5
Net Cash Flow	-0.8	-18.3	-7.2	10	4.9
Free Cash Flow	16.8	-53	33.5	35.2	16.8
Free Cash Flow Growth	-	-	-4.83%	109.52%	-44.19%
Free Cash Flow Margin	4.88%	-15.30%	7.36%	9.50%	5.75%
Free Cash Flow Per Share	0.08	-0.26	0.15	0.15	0.08
Cash Interest Paid	10	6.1	2.4	2.8	2.8
Cash Income Tax Paid	-0.4	2.7	11	9.6	5.2
Levered Free Cash Flow	3.38	-52.54	22.94	28.6	12.5
Unlevered Free Cash Flow	9	-48.16	24.19	30.41	14.5
Change in Net Working Capital	10.2	58.9	-3.2	-13.3	-8.4

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