Drax Group plc (LON:DRX)
London
· Delayed Price · Currency is GBP · Price in GBX 887.00
-12.50 (-1.39%)
At close: Feb 27, 2026
Drax 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 | 73 | 526.6 | 562.2 | 85.1 | 79.7 | Upgrade
|
| Depreciation & Amortization | 244.8 | 231.7 | 212.4 | 230.4 | 188.9 | Upgrade
|
| Other Amortization | - | 10.1 | 11 | 15.1 | 16.2 | Upgrade
|
| Loss (Gain) on Sale of Assets | 5.4 | 11.2 | 2.6 | 5.5 | -6.8 | Upgrade
|
| Loss (Gain) on Sale of Investments | 3.6 | - | - | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | 1.6 | 2.2 | 1.6 | -0.5 | -0.3 | Upgrade
|
| Asset Writedown | 374.1 | 14.4 | 70.8 | 41.5 | - | Upgrade
|
| Stock-Based Compensation | 15.7 | 14 | 13.9 | 9.6 | 7.4 | Upgrade
|
| Change in Accounts Receivable | 136.2 | 392.2 | 71.4 | -379 | -27.4 | Upgrade
|
| Change in Inventory | 76.5 | 25.2 | 20.6 | -133.4 | 37.4 | Upgrade
|
| Change in Accounts Payable | -110.2 | -142.7 | -30.8 | 431.8 | 15 | Upgrade
|
| Change in Other Net Operating Assets | -16.2 | -152.5 | 37 | -332.8 | -7.3 | Upgrade
|
| Other Operating Activities | 5.5 | -72.9 | -137.1 | 234.4 | -20.4 | Upgrade
|
| Net Cash from Discontinued Operations | - | - | - | - | 24.1 | Upgrade
|
| Operating Cash Flow | 810 | 859.5 | 835.6 | 207.7 | 306.5 | Upgrade
|
| Operating Cash Flow Growth | -5.76% | 2.86% | 302.31% | -32.23% | 0.10% | Upgrade
|
| Capital Expenditures | -282 | -379.8 | -429.8 | -163.9 | -191 | Upgrade
|
| Sale of Property, Plant & Equipment | 9 | 0.5 | - | 1.6 | 0.7 | Upgrade
|
| Cash Acquisitions | - | - | -9 | -7.6 | -203.5 | Upgrade
|
| Divestitures | - | - | - | - | 183.7 | Upgrade
|
| Sale (Purchase) of Intangibles | -12.2 | -7.7 | -11.3 | -10.8 | -18.7 | Upgrade
|
| Investment in Securities | -2 | -2.9 | -1.7 | - | - | Upgrade
|
| Investing Cash Flow | -287.2 | -389.9 | -451.8 | -180.7 | -228.8 | Upgrade
|
| Long-Term Debt Issued | - | 731.8 | 140 | 188.5 | 302.6 | Upgrade
|
| Long-Term Debt Repaid | -261.7 | -976.6 | -151.1 | -204.4 | -269.5 | Upgrade
|
| Net Debt Issued (Repaid) | -261.7 | -244.8 | -11.1 | -15.9 | 33.1 | Upgrade
|
| Issuance of Common Stock | 5 | 2.7 | 8.6 | 1.2 | 2.4 | Upgrade
|
| Repurchase of Common Stock | -221.1 | -115.4 | -149.2 | - | - | Upgrade
|
| Common Dividends Paid | -95.7 | -93.5 | -86.3 | -78.9 | -70.9 | Upgrade
|
| Other Financing Activities | -5.4 | -40.6 | 0.1 | -18.3 | -15 | Upgrade
|
| Financing Cash Flow | -578.9 | -491.6 | -237.9 | -111.9 | -50.4 | Upgrade
|
| Foreign Exchange Rate Adjustments | 2.2 | -1.5 | -4.4 | 5.5 | 0.3 | Upgrade
|
| Net Cash Flow | -53.9 | -23.5 | 141.5 | -79.4 | 27.6 | Upgrade
|
| Free Cash Flow | 528 | 479.7 | 405.8 | 43.8 | 115.5 | Upgrade
|
| Free Cash Flow Growth | 10.07% | 18.21% | 826.48% | -62.08% | -18.89% | Upgrade
|
| Free Cash Flow Margin | 9.79% | 7.78% | 5.25% | 0.56% | 2.27% | Upgrade
|
| Free Cash Flow Per Share | 1.46 | 1.23 | 1.01 | 0.11 | 0.28 | Upgrade
|
| Cash Interest Paid | 96.4 | 99.5 | 106.1 | 77.2 | 60.5 | Upgrade
|
| Cash Income Tax Paid | 109.5 | 193.6 | 180 | 38.7 | -12.4 | Upgrade
|
| Levered Free Cash Flow | 513.56 | 445.19 | 192.86 | -23.28 | 263.84 | Upgrade
|
| Unlevered Free Cash Flow | 560.69 | 510.31 | 263.61 | 21.56 | 301.76 | Upgrade
|
| Change in Working Capital | 86.3 | 122.2 | 98.2 | -413.4 | 17.7 | Upgrade
|
Source: S&P Capital IQ. Utility template. Financial Sources.