Vistry Group PLC (LON:VTY)
London flag London · Delayed Price · Currency is GBP
618.60
-5.20 (-0.83%)
Apr 24, 2025, 4:41 PM BST

Vistry Group Cash Flow Statement

Millions GBP. Fiscal year is Jan - Dec.
Fiscal Year
FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2015 - 2019
Period Ending
Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Net Income
74.5215204.3254.1376.81
Upgrade
Depreciation & Amortization
73.974.135.331.2130.53
Upgrade
Other Amortization
---1.311.18
Upgrade
Loss (Gain) From Sale of Assets
-36.8-33.3-4.7-0.26-0.22
Upgrade
Asset Writedown & Restructuring Costs
-3.7-9.1---
Upgrade
Loss (Gain) on Equity Investments
----29.99-14.87
Upgrade
Stock-Based Compensation
5.586.34.542.74
Upgrade
Other Operating Activities
160.548.573.83.54-19.6
Upgrade
Change in Accounts Receivable
-124-83.3-86-15.3117.89
Upgrade
Change in Inventory
-28.5-274.3-83.7-125.63168.58
Upgrade
Change in Accounts Payable
13-1.8-71.6143.6-97.21
Upgrade
Change in Other Net Operating Assets
4.6-15.9-2.8-1.0215.82
Upgrade
Operating Cash Flow
139-72.170.9266.12181.67
Upgrade
Operating Cash Flow Growth
---73.36%46.49%-16.05%
Upgrade
Capital Expenditures
-6.9-2.8-1.6-2.3-2.7
Upgrade
Cash Acquisitions
---77.7--394.58
Upgrade
Divestitures
22.7----
Upgrade
Sale (Purchase) of Intangibles
----0.77-0.04
Upgrade
Other Investing Activities
7.355.398.648.6713.5
Upgrade
Investing Cash Flow
23.152.519.345.61-383.82
Upgrade
Long-Term Debt Issued
--396.4220475
Upgrade
Long-Term Debt Repaid
-28.3-74.4-16.1-385.75-290.33
Upgrade
Net Debt Issued (Repaid)
-28.3-74.4380.3-165.75184.68
Upgrade
Issuance of Common Stock
31.6-0.45-
Upgrade
Repurchase of Common Stock
-172.6-5.3-35.2--3.5
Upgrade
Common Dividends Paid
--110.4-138.9-88.71-
Upgrade
Other Financing Activities
-62.2-50.4-18.3--
Upgrade
Financing Cash Flow
-260.1-238.9187.9-254181.18
Upgrade
Net Cash Flow
-98-258.5278.157.73-20.97
Upgrade
Free Cash Flow
132.1-74.969.3263.83178.97
Upgrade
Free Cash Flow Growth
---73.73%47.41%-16.95%
Upgrade
Free Cash Flow Margin
3.50%-2.10%2.50%10.96%9.88%
Upgrade
Free Cash Flow Per Share
0.39-0.210.291.180.81
Upgrade
Cash Interest Paid
62.250.41818.7414.66
Upgrade
Cash Income Tax Paid
11.337.765.33934.71
Upgrade
Levered Free Cash Flow
48.8811.94-498.99154.17-153.09
Upgrade
Unlevered Free Cash Flow
103.8152.94-482.8166-136.74
Upgrade
Change in Net Working Capital
136.5243.8656.1154.11245.25
Upgrade
Updated Sep 5, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.