Mears Group plc (LON: MER)
London flag London · Delayed Price · Currency is GBP · Price in GBp
361.50
0.00 (0.00%)
Dec 23, 2024, 4:35 PM BST

Mears Group Cash Flow Statement

Millions GBP. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019 2018 - 2014
Period Ending
Jun '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018 - 2014
Net Income
41.9335.228.3114.1244.52-66.39
Upgrade
Depreciation & Amortization
65.7658.4651.7556.6856.844.85
Upgrade
Other Amortization
1.641.642.062.122.632.57
Upgrade
Loss (Gain) From Sale of Assets
-0.44-0.1-0.220.250.230.18
Upgrade
Asset Writedown & Restructuring Costs
7.026.22--1.5-
Upgrade
Loss (Gain) on Equity Investments
-0.88-0.49-0.86-0.86-0.37-0.54
Upgrade
Stock-Based Compensation
1.791.040.60.580.990.4
Upgrade
Other Operating Activities
6.676.879.715.6-48.7292.62
Upgrade
Change in Accounts Receivable
-8.271.2913.86-2.2418.482.68
Upgrade
Change in Inventory
7.015.4215.9912.944.79-6.36
Upgrade
Change in Accounts Payable
33.2620.35-9.76-32.5722.4213.52
Upgrade
Operating Cash Flow
155.49135.89110.9356.67105.7988.45
Upgrade
Operating Cash Flow Growth
54.27%22.50%95.75%-46.43%19.61%13633.70%
Upgrade
Capital Expenditures
-33.98-24.35-8.05-7.59-5.07-8.38
Upgrade
Sale of Property, Plant & Equipment
-0.02-0.054.647.87
Upgrade
Cash Acquisitions
---2.93---1.3
Upgrade
Sale (Purchase) of Intangibles
-1.36-1.5-1.36-1.18-1.72-1.68
Upgrade
Investment in Securities
1.69-3.99-1.661.11--
Upgrade
Other Investing Activities
4.94.178.11.4154.71-1.95
Upgrade
Investing Cash Flow
-28.76-25.65-5.91-6.252.56-5.48
Upgrade
Short-Term Debt Issued
-11.24----
Upgrade
Long-Term Debt Issued
-----30.27
Upgrade
Total Debt Issued
11.2411.24---30.27
Upgrade
Short-Term Debt Repaid
------15
Upgrade
Long-Term Debt Repaid
--48.15-43.21-80.26-124.65-29.18
Upgrade
Total Debt Repaid
-63.94-48.15-43.21-80.26-124.65-44.18
Upgrade
Net Debt Issued (Repaid)
-52.69-36.91-43.21-80.26-124.65-13.91
Upgrade
Issuance of Common Stock
2.632.560.090.0400
Upgrade
Repurchase of Common Stock
-60.89-37.89----
Upgrade
Common Dividends Paid
-11.76-11.76-9.69-2.77--13.81
Upgrade
Other Financing Activities
-12.89-11.08-8.71-9.06-10.55-10.06
Upgrade
Financing Cash Flow
-135.6-95.08-61.52-92.06-135.19-37.78
Upgrade
Net Cash Flow
-8.8715.1643.51-41.5923.1645.19
Upgrade
Free Cash Flow
121.51111.55102.8849.08100.7380.07
Upgrade
Free Cash Flow Growth
41.17%8.42%109.61%-51.27%25.80%-
Upgrade
Free Cash Flow Margin
10.62%10.24%10.72%5.59%12.50%9.08%
Upgrade
Free Cash Flow Per Share
1.181.010.910.430.910.72
Upgrade
Cash Interest Paid
12.8911.088.438.8410.069.45
Upgrade
Cash Income Tax Paid
12.389.334.133.75-0.043.38
Upgrade
Levered Free Cash Flow
95.2384.694.4325.1495.257.93
Upgrade
Unlevered Free Cash Flow
103.1691.5999.6230.56101.5563.85
Upgrade
Change in Net Working Capital
-30.01-23.28-28.9334.68-51.77-7.01
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.