J D Wetherspoon Cash Flow Statement

Financials in millions GBP. Fiscal year is August - July.

Millions GBP. Fiscal year is Aug - Jul.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jan '26 Jan 25, 2026	Jul '25 Jul 27, 2025	Jul '24 Jul 28, 2024	Jul '23 Jul 30, 2023	Jul '22 Jul 31, 2022	Jul '21 Jul 25, 2021
Net Income	55.15	67.99	48.79	59.59	19.27	-177.01
Depreciation & Amortization	113.84	112.36	100.45	107.91	113.61	117.77
Other Amortization	3.37	3.39	2.38	3.07	5.22	4.9
Loss (Gain) From Sale of Assets	1.92	3.15	13.46	8.6	-3.89	0.94
Asset Writedown & Restructuring Costs	-2.6	-4.8	19.43	40.01	27.38	4.76
Stock-Based Compensation	12.4	12.47	11.02	10.55	5.87	10.27
Other Operating Activities	15.9	14.66	-0.75	99.28	-51.27	-11.5
Change in Accounts Receivable	-1.18	0.06	0.71	2.13	-12.17	15.75
Change in Inventory	-0.03	-2.65	6.15	-8.16	0.45	-3.76
Change in Accounts Payable	-20.02	-13.39	-29.07	39.44	14.89	2.59
Operating Cash Flow	178.74	193.23	172.56	362.41	119.35	-35.3
Operating Cash Flow Growth	-6.82%	11.97%	-52.39%	203.66%	-	-
Capital Expenditures	-71.59	-92.83	-104.58	-58.16	-71.66	-39.17
Sale of Property, Plant & Equipment	8.13	8.13	17.87	11.35	10.55	2.58
Cash Acquisitions	-26.09	-24.14	-11.93	-20.36	-51.08	-21.13
Investing Cash Flow	-89.55	-108.84	-98.64	-67.18	-112.2	-57.73
Long-Term Debt Issued	-	45	-	-	50	100.03
Long-Term Debt Repaid	-	-38.31	-47.45	-236.97	-45.67	-219.45
Net Debt Issued (Repaid)	-5.66	6.69	-47.45	-236.97	4.33	-119.42
Issuance of Common Stock	-	-	-	-	-	91.52
Repurchase of Common Stock	-104.61	-89.54	-52.24	-12.33	-12.81	-7.68
Common Dividends Paid	-13.68	-19.46	-	-	-	-
Other Financing Activities	-0.33	-0.63	-4.17	0.89	-3.73	-0.43
Financing Cash Flow	-124.28	-102.94	-103.87	-248.41	-12.21	-36.02
Net Cash Flow	-35.09	-18.55	-29.94	46.83	-5.06	-129.04
Free Cash Flow	107.16	100.4	67.99	304.25	47.68	-74.47
Free Cash Flow Growth	34.41%	47.68%	-77.65%	538.05%	-	-
Free Cash Flow Margin	4.90%	4.72%	3.34%	15.80%	2.74%	-9.64%
Free Cash Flow Per Share	0.94	0.84	0.54	2.37	0.37	-0.61
Cash Interest Paid	44.02	45.08	66.95	66.5	58.55	68.37
Cash Income Tax Paid	18.77	17.2	9.94	12.2	0.72	-7.67
Levered Free Cash Flow	77.38	78.59	31.33	122.75	40.19	-115.74
Unlevered Free Cash Flow	117.04	116.02	71.99	164.05	74.98	-75.44
Change in Working Capital	-21.24	-15.99	-22.21	33.41	3.17	14.58

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