SIG plc Cash Flow Statement

Financials in millions GBP. Fiscal year is January - December.

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-61.7	-44.8	-31.9	27.5	-15.9
Depreciation & Amortization	80.2	82.2	81.8	81.1	76.4
Stock-Based Compensation	3	4.1	5.5	4.4	2.4
Other Adjustments	75.7	49.6	64.9	33.7	29.9
Change in Receivables	20.3	10.1	45.2	-41.6	-68.1
Changes in Inventories	5	-1.5	9.2	-13	-75.7
Changes in Accounts Payable	1	-16.2	-46.3	40.2	58.4
Changes in Income Taxes Payable	-3.5	-8	-14	-14.3	-10.4
Operating Cash Flow	120	75.5	114.4	118	-3
Operating Cash Flow Growth	58.94%	-34.00%	-3.05%	-	-
Capital Expenditures	-16.1	-16.7	-15.8	-15.3	-18.6
Sale of Property, Plant & Equipment	6.9	1.8	5.6	0.8	2.7
Purchases of Investments	-	-	-	-0.2	-
Cash Acquisitions	-	-4.4	-0.7	-27.3	-10.6
Other Investing Activities	1.7	2.7	2.2	1.3	0.7
Investing Cash Flow	-7.5	-16.6	-8.7	-40.7	-25.8
Long-Term Debt Issued	-	247	-	-	251.5
Long-Term Debt Repaid	-70.8	-307.2	-64.4	-61.5	-257.6
Net Long-Term Debt Issued (Repaid)	-70.8	-60.2	-64.4	-61.5	-6.1
Repurchase of Common Stock	-1.6	-0.9	-1.7	-4	-12.3
Net Common Stock Issued (Repurchased)	-1.6	-0.9	-1.7	-4	-12.3
Other Financing Activities	-52.9	-37.5	-36.9	-30.1	-35.5
Financing Cash Flow	-125.3	-98.6	-103	-95.6	-53.9
Effect of Exchange Rate Changes on Cash and Cash Equivalents	6.7	-5.1	-0.6	3.3	-7.5
Net Cash Flow	-12.8	-39.7	2.7	-18.3	-82.7
Free Cash Flow	103.9	58.8	98.6	102.7	-21.6
Free Cash Flow Growth	76.70%	-40.37%	-3.99%	-	-
FCF Margin	4.01%	2.25%	3.57%	3.74%	-0.94%
Free Cash Flow Per Share	0.09	0.05	0.09	0.09	-0.02
Levered Free Cash Flow	-68.3	-69	-92.9	32.7	-4.3
Unlevered Free Cash Flow	56.83	35.68	20.34	110.38	55.02