The SPAR Group Ltd (JSE: SPP)
South Africa
· Delayed Price · Currency is ZAR 14,987
+192 (1.30%)
Dec 20, 2024, 5:00 PM SAST
The SPAR Group Cash Flow Statement
Financials in millions ZAR. Fiscal year is October - September.
Millions ZAR. Fiscal year is Oct - Sep.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 | Sep '20 Sep 30, 2020 | 2019 - 2015 |
| Net Income | 351.9 | 351.9 | 401.3 | 2,152 | 2,266 | 2,075 | Upgrade
|
| Depreciation & Amortization | 2,159 | 2,159 | 2,134 | 1,855 | 1,833 | 1,876 | Upgrade
|
| Other Amortization | 118.2 | 118.2 | 132.2 | 140.4 | 132.4 | 100.4 | Upgrade
|
| Loss (Gain) From Sale of Assets | 1,034 | 1,034 | 41.3 | 19 | 42.7 | 28.1 | Upgrade
|
| Asset Writedown & Restructuring Costs | 32.7 | 32.7 | 724.3 | 64 | 5 | 13.3 | Upgrade
|
| Loss (Gain) From Sale of Investments | -0.5 | -0.5 | -2.7 | 1 | -8.4 | 76.6 | Upgrade
|
| Stock-Based Compensation | 30.7 | 30.7 | 14.2 | 2 | 27 | 24.3 | Upgrade
|
| Provision & Write-off of Bad Debts | 296.8 | 296.8 | 62.4 | 369.2 | 48.8 | 133.2 | Upgrade
|
| Other Operating Activities | 1,137 | 1,137 | 739.2 | 18.6 | -32 | 196.9 | Upgrade
|
| Change in Accounts Receivable | -29.4 | -29.4 | -951 | -2,196 | -688.9 | -1,201 | Upgrade
|
| Change in Inventory | 135.7 | 135.7 | 262 | -1,049 | -110.9 | -205.4 | Upgrade
|
| Change in Accounts Payable | -684.4 | -684.4 | 1,845 | 2,456 | 106.6 | 2,106 | Upgrade
|
| Operating Cash Flow | 3,468 | 3,468 | 4,823 | 3,831 | 3,621 | 5,222 | Upgrade
|
| Operating Cash Flow Growth | -6.89% | -28.11% | 25.90% | 5.81% | -30.66% | 363.49% | Upgrade
|
| Capital Expenditures | -1,258 | -1,258 | -2,034 | -1,783 | -1,442 | -1,379 | Upgrade
|
| Sale of Property, Plant & Equipment | 125.7 | 125.7 | 98.3 | 139.6 | 74.3 | 106 | Upgrade
|
| Cash Acquisitions | -192.3 | -192.3 | -307.4 | -349.2 | -208.7 | -681.6 | Upgrade
|
| Divestitures | 1.5 | 1.5 | 8.7 | 9.6 | 137.6 | - | Upgrade
|
| Investment in Securities | -0.8 | -0.8 | -11.1 | - | - | -87.1 | Upgrade
|
| Other Investing Activities | - | - | - | -69.1 | 6.5 | - | Upgrade
|
| Investing Cash Flow | -334.1 | -334.1 | -1,234 | -1,169 | -658.2 | -1,502 | Upgrade
|
| Long-Term Debt Issued | 1,188 | 1,188 | 343.9 | 377.4 | 2,285 | 937.3 | Upgrade
|
| Short-Term Debt Repaid | - | - | -56 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | -4,881 | -4,881 | -2,727 | -2,767 | -4,660 | -2,700 | Upgrade
|
| Total Debt Repaid | -4,881 | -4,881 | -2,783 | -2,767 | -4,660 | -2,700 | Upgrade
|
| Net Debt Issued (Repaid) | -3,694 | -3,694 | -2,439 | -2,390 | -2,376 | -1,763 | Upgrade
|
| Issuance of Common Stock | - | - | 28.5 | 9.7 | 44.1 | 45.1 | Upgrade
|
| Repurchase of Common Stock | -16.9 | -16.9 | -41.2 | -59.6 | -134.4 | -103.3 | Upgrade
|
| Common Dividends Paid | - | - | -436.6 | -1,387 | -1,837 | -1,378 | Upgrade
|
| Other Financing Activities | -14.3 | -14.3 | -187.1 | - | -75.3 | - | Upgrade
|
| Financing Cash Flow | -3,725 | -3,725 | -3,075 | -3,826 | -4,379 | -3,199 | Upgrade
|
| Foreign Exchange Rate Adjustments | -33.3 | -33.3 | -63.7 | 34.5 | -77.9 | 270.2 | Upgrade
|
| Net Cash Flow | -624.8 | -624.8 | 450.3 | -1,129 | -1,494 | 790.5 | Upgrade
|
| Free Cash Flow | 2,209 | 2,209 | 2,789 | 2,048 | 2,179 | 3,843 | Upgrade
|
| Free Cash Flow Growth | 33.47% | -20.79% | 36.20% | -6.01% | -43.31% | 21986.78% | Upgrade
|
| Free Cash Flow Margin | 1.45% | 1.45% | 1.90% | 1.51% | 1.70% | 3.09% | Upgrade
|
| Free Cash Flow Per Share | 11.47 | 11.47 | 14.49 | 10.63 | 11.29 | 19.91 | Upgrade
|
| Cash Interest Paid | 1,595 | 1,595 | 1,374 | 932.8 | 872.8 | 913.5 | Upgrade
|
| Cash Income Tax Paid | 358 | 358 | 540.8 | 829.6 | 924.3 | 859.6 | Upgrade
|
| Levered Free Cash Flow | 2,326 | 2,326 | 2,679 | 1,256 | -963.23 | 3,981 | Upgrade
|
| Unlevered Free Cash Flow | 3,191 | 3,191 | 3,456 | 1,865 | -397.04 | 4,550 | Upgrade
|
| Change in Net Working Capital | -292.7 | -292.7 | -1,522 | 493.6 | 3,044 | -1,777 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.