Admiral Group plc (LON:ADM)
London
· Delayed Price · Currency is GBP · Price in GBX 3,120.00
+38.00 (1.23%)
At close: Mar 9, 2026
Admiral Group 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 | 2020 - 2016 |
|---|---|---|---|---|---|---|
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 | 2020 - 2016 |
| Net Income | 742.6 | 663.3 | 338 | 286.5 | 997.9 | Upgrade
|
| Depreciation & Amortization | 23.7 | 21.6 | 18.2 | 18.2 | 23.6 | Upgrade
|
| Other Amortization | 51.7 | 58.8 | 40.3 | 23.7 | 19.3 | Upgrade
|
| Gain (Loss) on Sale of Assets | 24.5 | - | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Investments | -6.1 | 6.3 | -2.5 | -1.8 | 2.6 | Upgrade
|
| Stock-Based Compensation | 75 | 67.8 | 63.3 | 57.3 | 64.8 | Upgrade
|
| Change in Accounts Receivable | -15.8 | 182.4 | -94.7 | 75.1 | -9.2 | Upgrade
|
| Reinsurance Recoverable | -122.7 | 184.9 | -141.8 | -124.2 | -92.9 | Upgrade
|
| Change in Accounts Payable | 44.9 | -136.1 | 52.4 | -96.3 | -56.1 | Upgrade
|
| Change in Insurance Reserves / Liabilities | 502.2 | 421.6 | 451.3 | 372.8 | 133.7 | Upgrade
|
| Change in Other Net Operating Assets | -689.1 | -231.4 | -73.6 | -280.6 | -205.2 | Upgrade
|
| Other Operating Activities | -646.2 | -887.7 | -386.3 | 133.9 | -292.1 | Upgrade
|
| Operating Cash Flow | 436.5 | 369 | 279 | 476.9 | 244.6 | Upgrade
|
| Operating Cash Flow Growth | 18.29% | 32.26% | -41.50% | 94.97% | -59.82% | Upgrade
|
| Capital Expenditures | -74.3 | -61.7 | -75.9 | -98.6 | -10.6 | Upgrade
|
| Purchase / Sale of Intangible Assets | - | - | - | - | -58.6 | Upgrade
|
| Cash Acquisitions | - | -82.5 | - | - | - | Upgrade
|
| Investment in Securities | - | - | - | -2.4 | - | Upgrade
|
| Other Investing Activities | - | - | - | - | 457 | Upgrade
|
| Investing Cash Flow | -95.2 | -144.2 | -75.9 | -101 | 387.8 | Upgrade
|
| Long-Term Debt Issued | 976.1 | 549.9 | 720.1 | 267.8 | 185.9 | Upgrade
|
| Total Debt Repaid | -487.9 | -376.9 | -549.7 | -9.2 | -9.6 | Upgrade
|
| Net Debt Issued (Repaid) | 488.2 | 173 | 170.4 | 258.6 | 176.3 | Upgrade
|
| Repurchases of Common Stock | -35.3 | - | - | - | - | Upgrade
|
| Common Dividends Paid | -715.4 | -320 | -257.65 | -525.55 | -720.9 | Upgrade
|
| Other Financing Activities | -70.7 | -61.1 | -35.1 | -25.3 | -20.2 | Upgrade
|
| Financing Cash Flow | -333.2 | -257.9 | -171.8 | -425 | -564.8 | Upgrade
|
| Foreign Exchange Rate Adjustments | -20.6 | -6.4 | 24.8 | -26.6 | -5.3 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | - | - | -41.3 | Upgrade
|
| Net Cash Flow | -12.5 | -39.5 | 56.1 | -75.7 | 21 | Upgrade
|
| Free Cash Flow | 362.2 | 307.3 | 203.1 | 378.3 | 234 | Upgrade
|
| Free Cash Flow Growth | 17.87% | 51.30% | -46.31% | 61.67% | -60.38% | Upgrade
|
| Free Cash Flow Margin | 7.22% | 6.39% | 5.78% | 12.51% | 15.06% | Upgrade
|
| Free Cash Flow Per Share | 1.20 | 1.00 | 0.67 | 1.25 | 0.78 | Upgrade
|
| Cash Interest Paid | 76 | 76.7 | 52.8 | 25.3 | 20.2 | Upgrade
|
| Cash Income Tax Paid | 192.1 | 124.1 | 133 | 91.2 | 126.7 | Upgrade
|
| Levered Free Cash Flow | 1,098 | 950.73 | 4,593 | -1,178 | 846.61 | Upgrade
|
| Unlevered Free Cash Flow | 1,149 | 990.91 | 4,622 | -1,162 | 858.99 | Upgrade
|
| Change in Working Capital | -280.5 | 421.4 | 193.6 | -53.2 | -229.7 | Upgrade
|
Source: S&P Capital IQ. Insurance template. Financial Sources.