NEXT plc (LON: NXT)
London
· Delayed Price · Currency is GBP · Price in GBp9,552.00
+176.00 (1.88%)
Nov 21, 2024, 5:20 PM BST
NEXT plc Cash Flow Statement
Financials in millions GBP. Fiscal year is February - January.
Millions GBP. Fiscal year is Feb - Jan.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Jul '24 Jul 27, 2024 | Jan '24 Jan 27, 2024 | Jan '23 Jan 28, 2023 | Jan '22 Jan 29, 2022 | Jan '21 Jan 30, 2021 | Jan '20 Jan 25, 2020 | 2019 - 2015 |
| Net Income | 803.4 | 802.3 | 711.7 | 677.5 | 286.7 | 610.2 | Upgrade
|
| Depreciation & Amortization | 269.3 | 228.3 | 208.5 | 218 | 255.3 | 259.5 | Upgrade
|
| Other Amortization | 28 | 28 | 11.5 | 3.1 | 0.3 | - | Upgrade
|
| Loss (Gain) From Sale of Assets | 1 | -0.9 | -17.2 | -10.3 | -3.8 | 1.2 | Upgrade
|
| Asset Writedown & Restructuring Costs | -5.3 | -5.3 | -34.8 | -3.6 | 87.5 | 5.7 | Upgrade
|
| Loss (Gain) From Sale of Investments | 0.8 | 0.8 | 1.1 | - | -1 | - | Upgrade
|
| Loss (Gain) on Equity Investments | -4.8 | -6.9 | -14.3 | -4.8 | -0.5 | 0.1 | Upgrade
|
| Stock-Based Compensation | 34 | 31.9 | 24.3 | 19.9 | 16.7 | 14.7 | Upgrade
|
| Other Operating Activities | -4.1 | -24.5 | 75.3 | 98.3 | 17.3 | 98.7 | Upgrade
|
| Change in Accounts Receivable | -43.6 | 3.7 | -156.5 | -165.4 | 205.4 | -34 | Upgrade
|
| Change in Inventory | -98 | 15.3 | -22.8 | -96.5 | -9.6 | -25.6 | Upgrade
|
| Change in Accounts Payable | 3.9 | 47.6 | 12 | 235.2 | -29.5 | -3.3 | Upgrade
|
| Operating Cash Flow | 984.6 | 1,120 | 798.8 | 971.4 | 824.8 | 927.2 | Upgrade
|
| Operating Cash Flow Growth | -7.53% | 40.25% | -17.77% | 17.77% | -11.04% | 6.72% | Upgrade
|
| Capital Expenditures | -131.5 | -137 | -205.1 | -243.6 | -144.6 | -136.4 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 2 | - | 3.4 | 0.5 | 0.3 | Upgrade
|
| Cash Acquisitions | -153.2 | -153.2 | -28.8 | - | - | -3 | Upgrade
|
| Divestitures | - | - | - | - | 3.9 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -37.4 | -51.2 | -41 | -22.7 | -16.7 | - | Upgrade
|
| Investment in Securities | -0.4 | -0.9 | -59.3 | -34.3 | -2.4 | - | Upgrade
|
| Other Investing Activities | 3.3 | 5.9 | 62.8 | 4.7 | 28.4 | - | Upgrade
|
| Investing Cash Flow | -342.8 | -334.4 | -271.4 | -292.5 | -130.9 | -139.1 | Upgrade
|
| Long-Term Debt Issued | - | 18.6 | 59.3 | 14.3 | 126 | 250.2 | Upgrade
|
| Total Debt Issued | 18.6 | 18.6 | 59.3 | 14.3 | 126 | 250.2 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -40 | -215 | Upgrade
|
| Long-Term Debt Repaid | - | -158.6 | -157.1 | -497.3 | -171 | -162.6 | Upgrade
|
| Total Debt Repaid | -168.6 | -158.6 | -157.1 | -497.3 | -211 | -377.6 | Upgrade
|
| Net Debt Issued (Repaid) | -150 | -140 | -97.8 | -483 | -85 | -127.4 | Upgrade
|
| Issuance of Common Stock | 101.2 | 97.8 | 34.3 | 72.5 | 162.7 | 66.9 | Upgrade
|
| Repurchase of Common Stock | -264 | -293.6 | -352.5 | -160 | -208.3 | -394.4 | Upgrade
|
| Common Dividends Paid | -248.3 | -248.3 | -237.4 | - | - | -213.6 | Upgrade
|
| Other Financing Activities | -92.2 | -79.2 | -73.7 | -78.4 | -101.1 | -100.7 | Upgrade
|
| Financing Cash Flow | -653.3 | -663.3 | -727.1 | -993.4 | -231.7 | -769.2 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.7 | -1 | 2.5 | -0.4 | -0.3 | - | Upgrade
|
| Net Cash Flow | -12.2 | 121.6 | -197.2 | -314.9 | 461.9 | 18.9 | Upgrade
|
| Free Cash Flow | 853.1 | 983.3 | 593.7 | 727.8 | 680.2 | 790.8 | Upgrade
|
| Free Cash Flow Growth | -5.15% | 65.62% | -18.43% | 7.00% | -13.99% | 6.06% | Upgrade
|
| Free Cash Flow Margin | 14.62% | 17.91% | 11.79% | 15.73% | 19.25% | 18.54% | Upgrade
|
| Free Cash Flow Per Share | 6.97 | 8.03 | 4.76 | 5.63 | 5.26 | 6.07 | Upgrade
|
| Cash Interest Paid | 86.8 | 79.2 | 74.1 | 91.1 | 101.6 | 100.9 | Upgrade
|
| Cash Income Tax Paid | 220.6 | 193.3 | 151.5 | 125.3 | 113.2 | 138 | Upgrade
|
| Levered Free Cash Flow | 730.09 | 695.36 | 416.8 | 381.63 | 359.33 | 572.2 | Upgrade
|
| Unlevered Free Cash Flow | 788.71 | 749.74 | 464.99 | 435.69 | 423.58 | 638.08 | Upgrade
|
| Change in Net Working Capital | 3.8 | -44.5 | 122.9 | 90 | -93.2 | 34.3 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.