Persimmon Cash Flow Statement

Financials in millions GBP. Fiscal year is January - December.

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2015 - 2019
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2015 - 2019
Net Income	256.4	267.1	255.4	561	787.2	638.4	Upgrade
Depreciation & Amortization	21	20.1	18.7	15.8	14.5	14.1	Upgrade
Loss (Gain) From Sale of Assets	-4.1	-4	-1.6	-3.9	-	-	Upgrade
Asset Writedown & Restructuring Costs	2.7	1.6	7.6	6.6	6.2	4.3	Upgrade
Stock-Based Compensation	16.4	14.7	4.5	9	6.4	6.4	Upgrade
Other Operating Activities	43.2	18.1	11.3	273	-16.5	-16.4	Upgrade
Change in Accounts Receivable	18.5	12.7	37.5	-81.1	-59.5	-45.8	Upgrade
Change in Inventory	-414	-200.4	-235.3	-532.5	-9.8	265	Upgrade
Change in Accounts Payable	66.9	-49.6	-233.6	141.1	37.4	-116.9	Upgrade
Change in Other Net Operating Assets	4.6	4.6	5.7	13.3	18.9	16.4	Upgrade
Operating Cash Flow	11.6	84.9	-129.8	402.3	784.8	765.5	Upgrade
Operating Cash Flow Growth	-89.93%	-	-	-48.74%	2.52%	23.47%	Upgrade
Capital Expenditures	-44.5	-32.3	-36.4	-30.5	-20.9	-18.9	Upgrade
Sale of Property, Plant & Equipment	4.8	4.8	1	0.9	0.9	0.8	Upgrade
Cash Acquisitions	-	-	-	-0.2	-	-	Upgrade
Investment in Securities	-	-	-0.7	-	1.8	-	Upgrade
Investing Cash Flow	-39.7	-45	-42.9	-29.8	-18.2	-18.1	Upgrade
Long-Term Debt Repaid	-	-4	-3	-3.3	-3.3	-3.6	Upgrade
Net Debt Issued (Repaid)	-4.7	-4	-3	-3.3	-3.3	-3.6	Upgrade
Issuance of Common Stock	0.1	0.1	-	0.7	2.6	3.1	Upgrade
Repurchase of Common Stock	-1.8	-0.2	-1.2	-0.7	-	-	Upgrade
Common Dividends Paid	-191.8	-191.8	-255.4	-750.1	-749.6	-350.7	Upgrade
Other Financing Activities	-0.9	-5.5	-9.2	-4.1	-3.8	-6	Upgrade
Financing Cash Flow	-199.1	-201.4	-268.8	-757.5	-754.1	-357.2	Upgrade
Net Cash Flow	-227.2	-161.5	-441.5	-385	12.5	390.2	Upgrade
Free Cash Flow	-32.9	52.6	-166.2	371.8	763.9	746.6	Upgrade
Free Cash Flow Growth	-	-	-	-51.33%	2.32%	26.01%	Upgrade
Free Cash Flow Margin	-0.97%	1.64%	-5.99%	9.74%	21.16%	22.43%	Upgrade
Free Cash Flow Per Share	-0.10	0.16	-0.52	1.16	2.39	2.33	Upgrade
Cash Interest Paid	9.5	9.3	4.3	3.3	3.7	4.1	Upgrade
Cash Income Tax Paid	97.5	97.8	71.6	164.2	186.2	228.4	Upgrade
Levered Free Cash Flow	-115.3	9.98	-151.44	212.51	542.43	579.48	Upgrade
Unlevered Free Cash Flow	-99.18	23.23	-142.19	215.08	544.68	584.85	Upgrade
Change in Working Capital	-324	-232.7	-425.7	-459.2	-13	118.7	Upgrade

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.