Innospec Inc. (LON:0JAX)

Innospec Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	116.6	35.6	139.1	133	93.1
Depreciation & Amortization	43.6	43.5	39.3	40.1	42.7
Stock-Based Compensation	8.1	8.5	8	6.7	4.4
Other Adjustments	18.4	115.8	0.3	-8	1.1
Change in Receivables	21.6	4.3	-12.6	-55.5	-70.3
Changes in Inventories	-6.6	-11.8	83	-98.5	-62
Changes in Accounts Payable	-32.8	-4.5	-26.9	54.2	90.2
Changes in Income Taxes Payable	-21.8	-8.5	-24.5	6.5	-2.9
Changes in Other Operating Activities	-8.8	1.6	1.6	3.2	-3.1
Operating Cash Flow	138.3	184.5	207.3	81.7	93.2
Operating Cash Flow Growth	-25.04%	-11.00%	153.73%	-12.34%	-36.12%
Capital Expenditures	-50.3	-41.4	-62.1	-39.6	-39.1
Sale of Property, Plant & Equipment	1.1	0.5	0.1	0.2	2.9
Purchases of Intangible Assets	-25.2	-20.9	-15.1	-2.7	-
Payments for Business Acquisitions	-0.7	-0.2	-34.7	-	-
Investing Cash Flow	-75.1	-62	-111.8	-42.1	-36.2
Long-Term Debt Repaid	-	-	-2.3	-0.1	-0.6
Net Long-Term Debt Issued (Repaid)	-	-	-2.3	-0.1	-0.6
Issuance of Common Stock	0.5	2.1	0.9	2.2	10.1
Repurchase of Common Stock	-23.9	-0.7	-1.1	-5.9	-0.8
Net Common Stock Issued (Repurchased)	-23.4	1.4	-0.2	-3.7	9.3
Common Dividends Paid	-42.4	-38.8	-35.1	-31.7	-28.8
Other Financing Activities	1.9	2.1	-1.4	1.8	0.1
Financing Cash Flow	-63.9	-35.3	-39	-33.7	-20
Effect of Exchange Rate Changes on Cash and Cash Equivalents	4	-1.7	0.1	-0.6	-0.5
Net Cash Flow	3.3	85.5	56.6	5.3	36.5
Free Cash Flow	88	143.1	145.2	42.1	54.1
Free Cash Flow Growth	-38.51%	-1.45%	244.89%	-22.18%	-53.44%
FCF Margin	4.95%	7.75%	7.45%	2.14%	3.65%
Free Cash Flow Per Share	3.52	5.70	5.80	1.69	2.18
Levered Free Cash Flow	39.9	14.5	147.2	98.8	118.3
Unlevered Free Cash Flow	32.64	132.62	139.29	100.85	117.31

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.