Spire Healthcare Group 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	18.5	25.4	27.3	8.6	-9.7	-233.9
Depreciation & Amortization	113.1	109.9	103.2	97.9	97.1	94
Other Amortization	3.8	3.8	1.9	4.6	-	-
Loss (Gain) From Sale of Assets	-0.4	-5.2	-0.3	0.8	-23.5	0.3
Asset Writedown & Restructuring Costs	-	-	-	-	-	200
Loss (Gain) From Sale of Investments	-4.2	-5.8	-3.6	-3	-	-
Stock-Based Compensation	4.3	4.2	3.7	2.3	2.8	1.7
Other Operating Activities	107.2	110.4	98.8	85.4	105.7	101.5
Change in Accounts Receivable	-17.8	-11	-12.7	-6.9	1.7	-15.5
Change in Inventory	-0.5	-2.3	-3.7	-0.4	-1.9	-5.6
Change in Accounts Payable	13.1	9	2.2	8.2	14.3	18.5
Change in Other Net Operating Assets	4.8	-2.7	-1.3	-15.9	-2.7	-1.3
Operating Cash Flow	241.9	235.7	215.5	181.6	183.8	159.7
Operating Cash Flow Growth	4.76%	9.37%	18.67%	-1.20%	15.09%	-20.82%
Capital Expenditures	-109	-109.3	-83.9	-87.7	-69.3	-46.6
Sale of Property, Plant & Equipment	1.6	11.7	0.8	3.2	35.3	-
Cash Acquisitions	-2.8	-	-73.2	-11.3	-14.7	-
Sale (Purchase) of Intangibles	-1.4	-2.8	-0.5	-	-	-
Investment in Securities	0.7	0.7	0.7	0.5	0.4	0.2
Other Investing Activities	0.7	0.7	-1.1	-	-	0.1
Investing Cash Flow	-110.2	-99	-157.2	-95.3	-48.3	-46.3
Long-Term Debt Issued	-	5	60	325	-	-
Long-Term Debt Repaid	-	-31.2	-47.2	-445.2	-14.7	-13.4
Net Debt Issued (Repaid)	-24.3	-26.2	12.8	-120.2	-14.7	-13.4
Issuance of Common Stock	0.4	-	-	3.1	-	-
Repurchase of Common Stock	-11.8	-6.2	-3.1	-	-	-
Common Dividends Paid	-9.2	-8.5	-2	-0.1	-	-
Other Financing Activities	-109	-104.2	-90.6	-97.5	-24.5	-84.5
Financing Cash Flow	-153.9	-145.1	-82.9	-214.7	-39.2	-97.9
Net Cash Flow	-22.2	-8.4	-24.6	-128.4	96.3	15.5
Free Cash Flow	132.9	126.4	131.6	93.9	114.5	113.1
Free Cash Flow Growth	5.06%	-3.95%	40.15%	-17.99%	1.24%	-19.84%
Free Cash Flow Margin	8.60%	8.36%	9.68%	7.83%	10.35%	12.29%
Free Cash Flow Per Share	0.33	0.31	0.32	0.23	0.29	0.28
Cash Interest Paid	101.9	98.1	90	94.6	80	84.5
Cash Income Tax Paid	0.1	0.1	0.1	0.1	-	-3.6
Levered Free Cash Flow	32.71	40.83	50.16	8.64	65.13	50.75
Unlevered Free Cash Flow	94.65	100.83	105.85	57.73	119.5	103.94
Change in Working Capital	-0.4	-7	-15.5	-15	11.4	-3.9

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