(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 | -23.27%211M | 183.51%275M | 53.97%97M | -60.38%63M | 8.16%159M | -4.55%147M | 294.87%154M | 121.43%39M | -323.26%-182M | -4,400.00%-43M |
Other non cash items | 25.00%-3M | -500.00%-4M | 150.00%1M | -100.00%-2M | ---1M | ---- | --1M | ---- | -200.00%-1M | 120.00%1M |
Change In working capital | 216.67%63M | -120.07%-54M | 61.08%269M | 421.88%167M | 113.97%32M | -948.15%-229M | 156.25%27M | -126.97%-48M | 674.19%178M | 73.50%-31M |
-Change in receivables | -75.00%-77M | -210.00%-44M | -68.99%40M | 272.00%129M | -215.38%-75M | -19.75%65M | 158.27%81M | -154.30%-139M | 289.63%256M | 50.37%-135M |
-Change in inventory | -83.33%-11M | -154.55%-6M | 178.57%11M | 22.22%-14M | -12.50%-18M | -33.33%-16M | -128.57%-12M | 55.56%42M | 190.00%27M | -1,600.00%-30M |
-Change in other current assets | 25.42%-44M | -140.14%-59M | 119.40%147M | 709.09%67M | -450.00%-11M | ---2M | --0 | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 69.64%285M | -52.41%168M | 28.83%353M | 29.86%274M | 262.31%211M | -442.11%-130M | 127.94%38M | -5.43%-136M | 65.32%-129M | -112.57%-372M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | -169.57%-62M | 8.00%-23M | -19.05%-25M | -333.33%-21M | 129.03%9M | -244.44%-31M | 71.88%-9M | -10.34%-32M | 42.00%-29M | 20.63%-50M |
Net intangibles purchase and sale | -2,900.00%-30M | 50.00%-1M | 93.94%-2M | 46.77%-33M | 6.06%-62M | 24.14%-66M | -690.91%-87M | 74.42%-11M | 31.75%-43M | -65.79%-63M |
Net business purchase and sale | 1,433.33%46M | -94.34%3M | 303.85%53M | -132.10%-26M | -35.71%81M | 11.50%126M | -22.07%113M | 62.92%145M | -88.99%89M | 325.26%808M |
Net investment purchase and sale | 800.00%14M | -116.67%-2M | -25.00%12M | -38.46%16M | 13.04%26M | 9.52%23M | 75.00%21M | 132.43%12M | 80.63%-37M | -3,920.00%-191M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -77.40%33M | 25.86%146M | 1,557.14%116M | -93.81%7M | -24.67%113M | 20.00%150M | -20.38%125M | 175.44%157M | -90.29%57M | 241.28%587M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | 21.37%159M | 6,450.00%131M | 105.88%2M | 40.35%-34M | 78.57%-57M | -297.04%-266M | 48.35%135M | 35.82%91M | -57.32%67M | -12.29%157M |
Net common stock issuance | 3.98%-169M | -16.56%-176M | -1,787.50%-151M | -300.00%-8M | 50.00%-2M | -100.00%-4M | 50.00%-2M | 75.00%-4M | -1,500.00%-16M | 0.00%-1M |
Net preferred stock issuance | ---- | ---- | ---- | ---112M | --0 | ---- | ---- | ---- | ---- | ---- |
Cash dividends paid | 0.00%-58M | -100.00%-58M | -383.33%-29M | 87.50%-6M | -23.08%-48M | -21.88%-39M | -77.78%-32M | -63.64%-18M | 89.72%-11M | 0.00%-107M |
Net other financing activities | --8M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 16.40%-158M | 28.95%-189M | -5.14%-266M | -31.77%-253M | 44.99%-192M | -620.90%-349M | 1,575.00%67M | 136.36%4M | -266.67%-11M | -123.08%-3M |
Net cash flow | ||||||||||
Beginning cash position | 18.02%1.18B | 26.14%999M | 1.80%792M | 17.70%778M | -31.71%661M | 26.04%968M | 15.84%768M | -8.80%663M | 38.21%727M | -1.13%526M |
Current changes in cash | 28.00%160M | -38.42%125M | 625.00%203M | -78.79%28M | 140.12%132M | -243.04%-329M | 820.00%230M | 130.12%25M | -139.15%-83M | 2,020.00%212M |
Effect of exchange rate changes | -152.73%-29M | 1,275.00%55M | 128.57%4M | 6.67%-14M | -168.18%-15M | 173.33%22M | -137.50%-30M | 7,900.00%80M | 108.33%1M | -500.00%-12M |
End cash Position | 11.11%1.31B | 18.02%1.18B | 26.14%999M | 1.80%792M | 17.70%778M | -31.71%661M | 26.04%968M | 15.84%768M | -8.80%663M | 38.21%727M |
Free cash flow | 38.97%189M | -56.96%136M | 51.92%316M | 61.24%208M | 155.13%129M | -239.13%-234M | 63.30%-69M | 9.62%-188M | 58.48%-208M | -69.83%-501M |
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
No Data