(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | (FY)Dec 31, 2015 | (FY)Dec 31, 2014 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | ||||||||||
Net income from continuing operations | -63.79%145.4M | 15.74%401.5M | 2,140.59%346.9M | -107.26%-17M | 26.40%234.1M | -21.12%185.2M | 2,179.61%234.8M | -90.95%10.3M | -15.77%113.8M | -32.45%135.1M |
Deferred tax | -29.23%40.2M | 36.21%56.8M | 223.26%41.7M | -48.81%12.9M | -23.17%25.2M | -24.77%32.8M | 101.85%43.6M | -22.30%21.6M | -22.78%27.8M | -49.79%36M |
Other non cash items | -96.72%600K | 354.17%18.3M | -216.13%-7.2M | -17.33%6.2M | -59.02%7.5M | 1,120.00%18.3M | -87.50%1.5M | 531.58%12M | 90.00%1.9M | -91.74%1M |
Change In working capital | 76.70%-20.9M | -313.36%-89.7M | -141.65%-21.7M | 1,388.57%52.1M | 107.29%3.5M | -159.46%-48M | -191.58%-18.5M | 222.42%20.2M | 21.43%-16.5M | 4.98%-21M |
-Change in receivables | 133.40%16M | -19.15%-47.9M | -602.50%-40.2M | -42.45%8M | 145.72%13.9M | 11.37%-30.4M | -383.10%-34.3M | 58.48%-7.1M | -4.91%-17.1M | -167.21%-16.3M |
-Change in inventory | 101.98%1.5M | -149.50%-75.6M | -224.18%-30.3M | 839.39%24.4M | 81.03%-3.3M | -2,800.00%-17.4M | -102.36%-600K | 434.21%25.4M | 6.17%-7.6M | -1,257.14%-8.1M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 62.67%195.2M | -24.72%120M | -29.47%159.4M | -6.15%226M | 35.20%240.8M | -6.56%178.1M | -11.72%190.6M | 40.74%215.9M | -1.16%153.4M | 1.90%155.2M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | 31.43%-21.6M | 10.76%-31.5M | 9.49%-35.3M | 48.28%-39M | 17.51%-75.4M | -23.85%-91.4M | -216.74%-73.8M | 7.17%-23.3M | -0.40%-25.1M | 17.49%-25M |
Net business purchase and sale | -121.79%-54M | 4.78%247.8M | 2,338.14%236.5M | -96.13%9.7M | 264.09%250.4M | -375.45%-152.6M | 134.43%55.4M | -301.25%-160.9M | 56.22%-40.1M | -202.81%-91.6M |
Net investment purchase and sale | ---- | ---- | ---- | ---15.2M | --0 | ---- | ---- | ---- | ---- | ---- |
Net other investing changes | ---- | ---- | -50.00%100K | -96.00%200K | 72.41%5M | 141.67%2.9M | --1.2M | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -132.17%-70.2M | 8.13%218.2M | 581.62%201.8M | -123.19%-41.9M | 175.14%180.7M | -1,348.80%-240.5M | 90.96%-16.6M | -182.62%-183.7M | 44.11%-65M | -296.79%-116.3M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | 83.33%-100K | 99.40%-600K | -15.91%-99.8M | 49.44%-86.1M | -197.04%-170.3M | 528.05%175.5M | -200.00%-41M | 8,300.00%41M | -103.97%-500K | 108.21%12.6M |
Net common stock issuance | 40.09%-114.3M | 5.07%-190.8M | -67,100.00%-201M | -70.00%300K | 101.00%1M | -20,060.00%-99.8M | 150.00%500K | -33.33%200K | 0.00%300K | 0.00%300K |
Cash dividends paid | -1.40%-79.7M | 0.51%-78.6M | -4.36%-79M | -4.70%-75.7M | -6.01%-72.3M | -7.91%-68.2M | -5.69%-63.2M | -5.10%-59.8M | -8.80%-56.9M | -9.64%-52.3M |
Net other financing activities | ---- | ---- | ---- | 236.36%3M | -144.44%-2.2M | ---900K | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 26.79%-210.7M | 27.69%-287.8M | -112.83%-398M | 31.07%-187M | -9,589.29%-271.3M | 97.42%-2.8M | -367.24%-108.4M | 62.46%-23.2M | -34.35%-61.8M | 78.15%-46M |
Net cash flow | ||||||||||
Beginning cash position | 35.94%228.1M | -20.44%167.8M | -1.03%210.9M | 216.64%213.1M | -50.77%67.3M | 91.99%136.7M | 26.02%71.2M | 74.92%56.5M | -22.36%32.3M | 4.52%41.6M |
Current changes in cash | -270.04%-85.7M | 236.96%50.4M | -1,168.97%-36.8M | -101.93%-2.9M | 330.37%150.2M | -199.39%-65.2M | 628.89%65.6M | -66.17%9M | 474.65%26.6M | -888.89%-7.1M |
Effect of exchange rate changes | -136.36%-3.6M | 257.14%9.9M | -1,000.00%-6.3M | 115.91%700K | -4.76%-4.4M | -4,100.00%-4.2M | -101.75%-100K | 337.50%5.7M | -9.09%-2.4M | -344.44%-2.2M |
End cash Position | -39.15%138.8M | 35.94%228.1M | -20.44%167.8M | -1.03%210.9M | 216.64%213.1M | -50.77%67.3M | 91.99%136.7M | 26.02%71.2M | 74.92%56.5M | -22.36%32.3M |
Free cash flow | 127.03%170.5M | -39.48%75.1M | -32.15%124.1M | 18.61%182.9M | 90.14%154.2M | -30.27%81.1M | -37.87%116.3M | 46.94%187.2M | -0.31%127.4M | 5.97%127.8M |
Currency Unit | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data