Morgan Sindall Group plc (LON:MGNS)
London flag London · Delayed Price · Currency is GBP · Price in GBX
4,510.00
-80.00 (-1.74%)
Aug 1, 2025, 4:35 PM BST

Morgan Sindall Group Cash Flow Statement

Millions GBP. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 20202016 - 2020
Period Ending
Jun '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2016 - 2020
Net Income
152.1131.7117.760.997.945.4
Upgrade
Depreciation & Amortization
35.733.629.724.92225.1
Upgrade
Loss (Gain) From Sale of Assets
-0.6-0.7-0.1-0.5-0.5-1
Upgrade
Asset Writedown & Restructuring Costs
2.4----0.6
Upgrade
Loss (Gain) From Sale of Investments
-5.1-5.1-0.91.20.6
Upgrade
Loss (Gain) on Equity Investments
-6.5-4.6-14.1-14.3-5.4-2.3
Upgrade
Stock-Based Compensation
10.410.56.69.712.1-0.1
Upgrade
Other Operating Activities
1.9-2.812.636.531.93.9
Upgrade
Change in Accounts Receivable
13.553.8-83.8-86.4-154.856.6
Upgrade
Change in Inventory
-142.2-131.3-10.8-45.45.743.9
Upgrade
Change in Accounts Payable
76.729.1116.271.673.52.7
Upgrade
Change in Unearned Revenue
2.114.621.6-4.322.9-0.6
Upgrade
Operating Cash Flow
140.4128.819654.7110.5177.7
Upgrade
Operating Cash Flow Growth
-23.98%-34.29%258.32%-50.50%-37.82%263.39%
Upgrade
Capital Expenditures
-10.7-18.2-14.3-10.5-6.7-4.2
Upgrade
Sale of Property, Plant & Equipment
2.41.920.61.41.4
Upgrade
Cash Acquisitions
------0.1
Upgrade
Sale (Purchase) of Intangibles
-0.1--0.3-1.3-1.3-1.6
Upgrade
Investment in Securities
-10.1-1.2-1016.3-8.8
Upgrade
Other Investing Activities
22.722.211.63.22.1-11.7
Upgrade
Investing Cash Flow
4.24.7-118.3-4.5-7.4
Upgrade
Long-Term Debt Issued
-----180.4
Upgrade
Long-Term Debt Repaid
--25.8-21.2-17.6-15.2-195.1
Upgrade
Net Debt Issued (Repaid)
-27.2-25.8-21.2-17.6-15.2-14.7
Upgrade
Issuance of Common Stock
24.729.24.111.827.9
Upgrade
Repurchase of Common Stock
-39.2-47.2-11.3-15.7-33.6-9.6
Upgrade
Common Dividends Paid
-61.9-56.1-48.1-43.5-32.3-9.6
Upgrade
Other Financing Activities
-2-1.9-2.4-1.8-1.7-3.8
Upgrade
Financing Cash Flow
-105.6-101.8-78.9-66.8-80.8-29.8
Upgrade
Net Cash Flow
3931.7106.1-3.825.2140.5
Upgrade
Free Cash Flow
129.7110.6181.744.2103.8173.5
Upgrade
Free Cash Flow Growth
-22.84%-39.13%311.09%-57.42%-40.17%377.96%
Upgrade
Free Cash Flow Margin
2.76%2.43%4.41%1.22%3.23%5.72%
Upgrade
Free Cash Flow Per Share
2.662.283.870.952.173.75
Upgrade
Cash Interest Paid
21.92.41.81.73.8
Upgrade
Cash Income Tax Paid
44.143.925.220.328.319.9
Upgrade
Levered Free Cash Flow
128.54113.88166.5665.5540.13157.31
Upgrade
Unlevered Free Cash Flow
132.41117.63169.3868.1142.75160.75
Upgrade
Change in Net Working Capital
29.219.4-68.331.561.1-104.1
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.