Savills plc (LON:SVS)
London · Delayed Price · Currency is GBP · Price in GBX 1,034.00
+26.00 (2.58%)
Sep 4, 2026, 4:56 PM GMT
Savills Cash Flow Statement
Financials in millions GBP. Fiscal year is January - December.
Millions GBP. Fiscal year is Jan - Dec.
Operating Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 | 66.2 | 70.9 | 53.6 | 40.8 | 119.4 | 146.2 |
Depreciation & Amortization | 80.5 | 77.9 | 79.4 | 79.4 | 75.7 | 71.5 |
Other Amortization | 7 | 7 | 6.9 | 6 | 7 | 6.1 |
Loss (Gain) From Sale of Assets | -0.4 | -4.3 | -0.2 | -4 | 1.1 | 0.9 |
Asset Writedown & Restructuring Costs | 1.6 | 4.6 | 1.9 | 3.9 | 0.8 | 5.2 |
Loss (Gain) From Sale of Investments | - | - | -4.4 | - | - | -4.4 |
Loss (Gain) on Equity Investments | -7.9 | -8.2 | -7.5 | -10.2 | -12.1 | -12.6 |
Stock-Based Compensation | 26.8 | 28.4 | 31.4 | 28.8 | 30.4 | 23.7 |
Provision & Write-off of Bad Debts | 5.8 | 2.2 | 8.3 | - | - | - |
Other Operating Activities | 4.3 | -5.6 | 6.6 | -19.4 | -9.9 | 16.1 |
Change in Accounts Receivable | -175.5 | -125.8 | -58.2 | -45.5 | -7.3 | -90.1 |
Change in Inventory | 0.1 | -0.1 | - | - | - | - |
Change in Accounts Payable | 175.6 | 125.3 | 40.8 | -61 | -41.1 | 140.1 |
Operating Cash Flow | 184.1 | 172.3 | 158.6 | 18.8 | 164 | 302.7 |
Operating Cash Flow Growth | 55.49% | 8.64% | 743.62% | -88.54% | -45.82% | 25.39% |
Investing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Capital Expenditures | -27.4 | -27.8 | -11.7 | -17.4 | -19.8 | -18.6 |
Sale of Property, Plant & Equipment | 0.4 | 0.2 | 0.2 | 5.3 | 0.2 | 1 |
Cash Acquisitions | -32.4 | -23.1 | -3.5 | -10.8 | -18.2 | -46.4 |
Divestitures | 0.5 | 2.4 | - | - | - | - |
Sale (Purchase) of Intangibles | -4.6 | -5.3 | -9.1 | -5.5 | -7 | -5.9 |
Investment in Securities | 0.4 | -1.6 | -5.3 | -2.1 | -7.5 | -8.1 |
Other Investing Activities | 12.4 | 11.4 | 9.2 | 11.2 | 11.5 | 12.1 |
Investing Cash Flow | -50.8 | -43.9 | -20.7 | -21.8 | -41.8 | -73.3 |
Financing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Long-Term Debt Issued | - | 137.8 | 85.2 | 105.7 | 9.6 | 26.9 |
Total Debt Issued | 194 | 137.8 | 85.2 | 105.7 | 9.6 | 26.9 |
Long-Term Debt Repaid | - | -191.1 | -147 | -164.6 | -57 | -85.4 |
Lease Payments | -59.2 | -56 | -59.6 | -54.7 | -51.4 | -47.2 |
Total Debt Repaid | -186.1 | -191.1 | -147 | -164.6 | -57 | -85.4 |
Net Debt Issued (Repaid) | 7.9 | -53.3 | -61.8 | -58.9 | -47.4 | -58.5 |
Issuance of Common Stock | 13.3 | 11.2 | 0.1 | - | 0.5 | 7.2 |
Repurchase of Common Stock | -42.1 | -17.4 | -22.9 | -26.3 | -49 | -49 |
Common Dividends Paid | -34.7 | -29.6 | -28.4 | -27.6 | -26.5 | -31.9 |
Other Financing Activities | -8.2 | -4.2 | 3.3 | -2.2 | 6.9 | 61.9 |
Financing Cash Flow | -75.4 | -104.9 | -112.5 | -136.2 | -174.5 | -70.3 |
Net Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Foreign Exchange Rate Adjustments | 3.4 | -9.9 | -8.1 | -15 | 26.6 | -7.3 |
Net Cash Flow | 61.3 | 13.6 | 17.3 | -154.2 | -25.7 | 151.8 |
Free Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Free Cash Flow | 156.7 | 144.5 | 146.9 | 1.4 | 144.2 | 284.1 |
Free Cash Flow Growth | 52.43% | -1.63% | 10392.86% | -99.03% | -49.24% | 24.28% |
Free Cash Flow Margin | 5.92% | 5.67% | 6.11% | 0.06% | 6.27% | 13.23% |
Free Cash Flow Per Share | 1.08 | 1.00 | 1.02 | 0.01 | 0.99 | 1.94 |
Levered Free Cash Flow | 137.65 | 118.28 | 133.78 | 21.6 | 141.83 | 227.93 |
Unlevered Free Cash Flow | 164.21 | 143.4 | 160.21 | 45.41 | 152.76 | 236.93 |
Free Cash Flow After Leases | 97.5 | 88.5 | 87.3 | -53.3 | 92.8 | 236.9 |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Cash Interest Paid | 43.1 | 40.6 | 42 | 33.3 | 16.9 | 14 |
Cash Income Tax Paid | 34.4 | 36.9 | 33.9 | 37.7 | 43.3 | 33.4 |
Change in Working Capital | 0.2 | -0.6 | -17.4 | -106.5 | -48.4 | 50 |