Morgan Sindall Group plc (LON:MGNS)
London
· Delayed Price · Currency is GBP · Price in GBX 4,310.00
-185.00 (-4.12%)
Mar 9, 2026, 4:48 PM GMT
Morgan Sindall 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 | 174.9 | 131.7 | 117.7 | 60.9 | 97.9 | Upgrade
|
| Depreciation & Amortization | 36.2 | 33.6 | 29.7 | 24.9 | 22 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.3 | -0.7 | -0.1 | -0.5 | -0.5 | Upgrade
|
| Asset Writedown & Restructuring Costs | 3.5 | - | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -1.2 | -5.1 | - | 0.9 | 1.2 | Upgrade
|
| Loss (Gain) on Equity Investments | -0.3 | -4.6 | -14.1 | -14.3 | -5.4 | Upgrade
|
| Stock-Based Compensation | 10.8 | 10.5 | 6.6 | 9.7 | 12.1 | Upgrade
|
| Other Operating Activities | -15.3 | -2.8 | 12.6 | 36.5 | 31.9 | Upgrade
|
| Change in Accounts Receivable | -111.3 | 53.8 | -83.8 | -86.4 | -154.8 | Upgrade
|
| Change in Inventory | -127.3 | -131.3 | -10.8 | -45.4 | 5.7 | Upgrade
|
| Change in Accounts Payable | 209.3 | 29.1 | 116.2 | 71.6 | 73.5 | Upgrade
|
| Change in Unearned Revenue | 8.3 | 14.6 | 21.6 | -4.3 | 22.9 | Upgrade
|
| Operating Cash Flow | 187.3 | 128.8 | 196 | 54.7 | 110.5 | Upgrade
|
| Operating Cash Flow Growth | 45.42% | -34.29% | 258.32% | -50.50% | -37.82% | Upgrade
|
| Capital Expenditures | -16 | -18.2 | -14.3 | -10.5 | -6.7 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.5 | 1.9 | 2 | 0.6 | 1.4 | Upgrade
|
| Sale (Purchase) of Intangibles | -0.6 | - | -0.3 | -1.3 | -1.3 | Upgrade
|
| Investment in Securities | -28.7 | -1.2 | -10 | 16.3 | - | Upgrade
|
| Other Investing Activities | 20.6 | 22.2 | 11.6 | 3.2 | 2.1 | Upgrade
|
| Investing Cash Flow | -24.2 | 4.7 | -11 | 8.3 | -4.5 | Upgrade
|
| Long-Term Debt Repaid | -28.3 | -25.8 | -21.2 | -17.6 | -15.2 | Upgrade
|
| Net Debt Issued (Repaid) | -28.3 | -25.8 | -21.2 | -17.6 | -15.2 | Upgrade
|
| Issuance of Common Stock | 12.5 | 29.2 | 4.1 | 11.8 | 2 | Upgrade
|
| Repurchase of Common Stock | -40.7 | -47.2 | -11.3 | -15.7 | -33.6 | Upgrade
|
| Common Dividends Paid | -65.8 | -56.1 | -48.1 | -43.5 | -32.3 | Upgrade
|
| Other Financing Activities | -2 | -1.9 | -2.4 | -1.8 | -1.7 | Upgrade
|
| Financing Cash Flow | -124.3 | -101.8 | -78.9 | -66.8 | -80.8 | Upgrade
|
| Net Cash Flow | 38.8 | 31.7 | 106.1 | -3.8 | 25.2 | Upgrade
|
| Free Cash Flow | 171.3 | 110.6 | 181.7 | 44.2 | 103.8 | Upgrade
|
| Free Cash Flow Growth | 54.88% | -39.13% | 311.09% | -57.42% | -40.17% | Upgrade
|
| Free Cash Flow Margin | 3.41% | 2.43% | 4.41% | 1.22% | 3.23% | Upgrade
|
| Free Cash Flow Per Share | 3.48 | 2.28 | 3.87 | 0.95 | 2.17 | Upgrade
|
| Cash Interest Paid | 2 | 1.9 | 2.4 | 1.8 | 1.7 | Upgrade
|
| Cash Income Tax Paid | 48.3 | 43.9 | 25.2 | 20.3 | 28.3 | Upgrade
|
| Levered Free Cash Flow | 136.96 | 113.88 | 166.56 | 65.55 | 40.13 | Upgrade
|
| Unlevered Free Cash Flow | 140.9 | 117.63 | 169.38 | 68.11 | 42.75 | Upgrade
|
| Change in Working Capital | -21 | -33.8 | 43.2 | -64.5 | -52.7 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.