IMI plc (LON: IMI)
London
· Delayed Price · Currency is GBP · Price in GBX1,849.76
+31.76 (1.75%)
Jul 22, 2024, 2:41 PM GMT
IMI plc Cash Flow Statement
Financials in millions GBP. Fiscal year is January - December.
Millions GBP. Fiscal year is Jan - Dec.
Year Ending | TTM | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
| Net Income | 237.3 | 237.3 | 226.3 | 196.3 | 170.2 | 156.1 | Upgrade
|
| Depreciation & Amortization | 74.8 | 74.8 | 74.2 | 68.3 | 76.1 | 76.2 | Upgrade
|
| Amortization of Goodwill & Intangibles | 32 | 32 | 29.5 | 15 | 18.7 | 19.5 | Upgrade
|
| Depreciation & Amortization, Total | 106.8 | 106.8 | 103.7 | 83.3 | 94.8 | 95.7 | Upgrade
|
| Other Amortization | 17.6 | 17.6 | 18.5 | 16.2 | 16.3 | 15 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.2 | -0.2 | 6.5 | 2.5 | 2.3 | -0.7 | Upgrade
|
| Asset Writedown & Restructuring Costs | 5.2 | 5.2 | -1.6 | 5.5 | 4 | 1.5 | Upgrade
|
| Stock-Based Compensation | 12.9 | 12.9 | 11.7 | 12 | 10.3 | 8.8 | Upgrade
|
| Other Operating Activities | 5.2 | 5.2 | 19.8 | -3.7 | 8.6 | -6.5 | Upgrade
|
| Change in Accounts Receivable | -56.5 | -56.5 | -38.8 | -44 | 17.2 | 44.9 | Upgrade
|
| Change in Inventory | -32.3 | -32.3 | -47.6 | -37.3 | -8.8 | -14.7 | Upgrade
|
| Change in Accounts Payable | 57.5 | 57.5 | 1.3 | 30.7 | 6.2 | -17.3 | Upgrade
|
| Change in Other Net Operating Assets | 9.7 | 9.7 | -16.1 | 7.7 | 8.1 | 29.2 | Upgrade
|
| Operating Cash Flow | 363.2 | 363.2 | 283.7 | 269.2 | 329.2 | 314.8 | Upgrade
|
| Operating Cash Flow Growth | 28.02% | 28.02% | 5.39% | -18.23% | 4.57% | 52.08% | Upgrade
|
| Capital Expenditures | -60.4 | -60.4 | -57.2 | -46.2 | -37.9 | -47 | Upgrade
|
| Sale of Property, Plant & Equipment | 1.6 | 1.6 | 2.9 | 4.6 | 0.2 | 7.7 | Upgrade
|
| Cash Acquisitions | - | - | -201.2 | -202.1 | - | -68 | Upgrade
|
| Divestitures | 0.1 | 0.1 | -2.1 | 0.1 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -19.5 | -19.5 | -14.1 | -11.3 | -12.8 | -18.8 | Upgrade
|
| Other Investing Activities | 9.1 | 9.1 | -1.7 | 22.9 | -18.9 | 20.6 | Upgrade
|
| Investing Cash Flow | -69.1 | -69.1 | -273.4 | -232 | -69.4 | -105.5 | Upgrade
|
| Long-Term Debt Issued | - | - | 259.1 | 208 | - | - | Upgrade
|
| Total Debt Issued | - | - | 259.1 | 208 | - | - | Upgrade
|
| Long-Term Debt Repaid | -177.4 | -177.4 | -153.6 | -30 | -46.5 | -95.2 | Upgrade
|
| Total Debt Repaid | -177.4 | -177.4 | -153.6 | -30 | -46.5 | -95.2 | Upgrade
|
| Net Debt Issued (Repaid) | -177.4 | -177.4 | 105.5 | 178 | -46.5 | -95.2 | Upgrade
|
| Issuance of Common Stock | 0.6 | 0.6 | 1.2 | 4.4 | 0.2 | 0.8 | Upgrade
|
| Repurchase of Common Stock | - | - | -20 | -230 | -8.7 | -4.2 | Upgrade
|
| Dividends Paid | -68.8 | -68.8 | -62.2 | -61.8 | -91.6 | -110.8 | Upgrade
|
| Other Financing Activities | -30.8 | -30.8 | -23.8 | -14.5 | -14.8 | -19.4 | Upgrade
|
| Financing Cash Flow | -276.4 | -276.4 | 0.7 | -123.9 | -161.4 | -228.8 | Upgrade
|
| Foreign Exchange Rate Adjustments | -16.7 | -16.7 | -0.9 | -18.6 | 7.9 | -2 | Upgrade
|
| Net Cash Flow | 1 | 1 | 10.1 | -105.3 | 106.3 | -21.5 | Upgrade
|
| Free Cash Flow | 302.8 | 302.8 | 226.5 | 223 | 291.3 | 267.8 | Upgrade
|
| Free Cash Flow Growth | 33.69% | 33.69% | 1.57% | -23.45% | 8.78% | 58.46% | Upgrade
|
| Free Cash Flow Margin | 13.79% | 13.79% | 11.05% | 11.95% | 15.96% | 14.30% | Upgrade
|
| Free Cash Flow Per Share | 1.16 | 1.16 | 0.87 | 0.83 | 1.07 | 0.99 | Upgrade
|
| Cash Interest Paid | 30.8 | 30.8 | 23.8 | 14.5 | 14.8 | 19.4 | Upgrade
|
| Cash Income Tax Paid (Refunded) | 76.1 | 76.1 | 48.6 | 50.9 | 41 | 40.2 | Upgrade
|
| Levered Free Cash Flow | 244.18 | 244.18 | 152.28 | 165.78 | 247.79 | 240.45 | Upgrade
|
| Unlevered Free Cash Flow | 263.43 | 263.43 | 167.15 | 174.84 | 257.04 | 252.58 | Upgrade
|
| Change in Net Working Capital | 25.1 | 25.1 | 107.2 | 63.1 | -20.9 | -37.5 | Upgrade
|
Source: S&P Capital IQ. Standard template.