Just Group plc (LON:JUST)
London
· Delayed Price · Currency is GBP · Price in GBX 147.20
+1.60 (1.10%)
Apr 2, 2025, 4:36 PM BST
Just Group Cash Flow Statement
Financials in millions GBP. Fiscal year is January - December.
Millions GBP. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2015 - 2019 |
| Net Income | 80 | 129 | -362 | -15 | 193.6 | Upgrade
|
| Depreciation & Amortization | 4 | 3 | 4 | 4.3 | 4 | Upgrade
|
| Other Amortization | - | 2 | 2 | 20.3 | 19.8 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | 3,063 | -1,104 | -1,040 | Upgrade
|
| Stock-Based Compensation | 1 | 1 | -3 | 4.8 | 6.5 | Upgrade
|
| Change in Accounts Receivable | - | - | - | -3.8 | -6.1 | Upgrade
|
| Reinsurance Recoverable | -955 | -363 | -105 | 332 | 866.5 | Upgrade
|
| Change in Insurance Reserves / Liabilities | 3,622 | 4,484 | -3,439 | 696.2 | 2,134 | Upgrade
|
| Change in Other Net Operating Assets | -2,122 | -4,274 | 1,332 | -81.7 | -174.3 | Upgrade
|
| Other Operating Activities | 207 | 142 | -295 | -195.3 | -283.4 | Upgrade
|
| Operating Cash Flow | 863 | 141 | 201 | -612 | 947.6 | Upgrade
|
| Operating Cash Flow Growth | 512.06% | -29.85% | - | - | 247.49% | Upgrade
|
| Capital Expenditures | -4 | -3 | -4 | -0.7 | -2.3 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | 3 | - | - | Upgrade
|
| Purchase / Sale of Intangible Assets | - | - | -4 | -6.6 | -0.1 | Upgrade
|
| Cash Acquisitions | - | - | -197 | -70.6 | - | Upgrade
|
| Other Investing Activities | 4 | 1 | - | - | - | Upgrade
|
| Investing Cash Flow | - | -2 | -202 | -77.9 | -2.4 | Upgrade
|
| Long-Term Debt Issued | 398 | - | - | - | 110.6 | Upgrade
|
| Total Debt Issued | 398 | - | - | - | 110.6 | Upgrade
|
| Total Debt Repaid | -258 | -27 | -79 | -3.6 | -4.1 | Upgrade
|
| Net Debt Issued (Repaid) | 140 | -27 | -79 | -3.6 | 106.5 | Upgrade
|
| Issuance of Common Stock | - | - | - | 324.6 | 0.3 | Upgrade
|
| Repurchases of Common Stock | - | - | - | -350.6 | - | Upgrade
|
| Common Dividends Paid | -39 | -35 | -32 | -25.2 | -28.2 | Upgrade
|
| Other Financing Activities | -49 | -48 | -57 | -59.4 | -50 | Upgrade
|
| Financing Cash Flow | 52 | -110 | -168 | -114.2 | 28.6 | Upgrade
|
| Foreign Exchange Rate Adjustments | -2 | 2 | 4 | - | - | Upgrade
|
| Net Cash Flow | 913 | 31 | -165 | -804.1 | 973.8 | Upgrade
|
| Free Cash Flow | 859 | 138 | 197 | -612.7 | 945.3 | Upgrade
|
| Free Cash Flow Growth | 522.46% | -29.95% | - | - | 248.43% | Upgrade
|
| Free Cash Flow Margin | 40.39% | 7.47% | 13.33% | -24.14% | 20.35% | Upgrade
|
| Free Cash Flow Per Share | 0.82 | 0.13 | 0.19 | -0.59 | 0.91 | Upgrade
|
| Cash Interest Paid | 48 | 48 | 57 | 135.5 | 157.7 | Upgrade
|
| Cash Income Tax Paid | 1 | -6 | -16 | 12.7 | 60.6 | Upgrade
|
| Levered Free Cash Flow | -4,486 | -5,543 | 620.28 | 872.81 | -439.86 | Upgrade
|
| Unlevered Free Cash Flow | -4,339 | -5,467 | 1,035 | 958.31 | -340.49 | Upgrade
|
| Change in Net Working Capital | 4,584 | 5,668 | -940.9 | -863.7 | 622 | Upgrade
|
Source: S&P Global Market Intelligence. Insurance template. Financial Sources.