banner
GNC.L image

Greencore Group plc

GNC.L

197

GBp
+7.40
(+3.90%)
Day's range
188
197.2
52 wk Range
134.6
248.444

GNC.L Cash Flow

Period EndingSep 30, 2024Sep 30, 2023Sep 30, 2022Sep 30, 2021Sep 30, 2020Sep 30, 2019Sep 30, 2018Sep 30, 2017Sep 30, 2016Sep 30, 2015Sep 30, 2014Sep 30, 2013Sep 30, 2012Sep 30, 2011Sep 30, 2010Sep 30, 2009Sep 30, 2008Sep 30, 2007Sep 30, 2006Sep 30, 2005Sep 30, 2004Sep 30, 2003Sep 30, 2002Sep 30, 2001Sep 30, 2000Sep 30, 1999Sep 30, 1998Sep 30, 1997Sep 30, 1996Sep 30, 1995Sep 30, 1994Sep 30, 1993Sep 30, 1992Sep 30, 1991
Net Income61,500,00045,200,00039,800,00027,800,000-10,800,00056,400,00017,800,00012,400,00048,200,00059,400,00044,400,00045,236,00028,862,00024,551,00049,550,00021,980,08049,792,13052,350,80051,821,01550,913,23354,150,84654,309,10448,403,66562,124,42347,411,27253,617,90849,696,47845,697,00070,884,00060,759,00050,761,00047,951,00038,221,00034,738,000
Depreciation & Amortization62,300,00063,100,00059,200,00061,600,00056,400,00037,400,00072,600,00068,800,00045,600,00038,500,00034,300,00032,698,00033,033,00020,982,00020,135,00024,275,27222,450,41321,587,61824,764,20128,118,61929,811,04931,440,93835,106,52734,499,26018,009,31317,433,68715,882,11915,140,00014,715,00014,644,00014,521,00013,844,00011,816,0008,090,000
Deferred Income Tax000-29,300,000-39,000,000-37,800,000-28,200,000-73,200,000-40,400,000-40,300,000-39,700,000-49,056,000-33,560,000-5,402,000-19,900,000-31,036,383.002-7,611,237.87319,459,951-52,130,692.459000000000000000
Stock-Based Compensation5,700,0003,300,0002,700,0002,100,0002,000,0003,600,0001,600,0003,500,0003,200,0004,300,0004,300,0002,521,0001,914,0001,744,0001,496,000985,787251,882265,958291,696000000000000000
Change in Working Capital-8,000,0002,200,0002,000,00033,200,000-46,100,000-22,800,000-15,900,000-3,000,00013,200,000-7,600,0009,800,0009,854,00023,409,000-1,552,00021,299,0009,542,226-11,249,100.945-4,585,281.797-69,927.153-16,231,771.5779,165,55943,382,34543,590,73833,650,729-18,892,603.745-6,032,231.09410,345,219-17,197,000-7,026,000-41,547,0004,796,00016,160,000-5,176,000-6,141,000
Accounts Receivable Change1,500,0002,700,000-52,600,000-39,900,00013,500,00023,300,000-33,900,000-55,300,000-8,000,000-14,800,000-13,200,000-11,200,0000000000000000000000000
Inventory Change6,500,000-9,600,000-15,600,000-5,300,000-700,000-4,600,0005,100,0006,900,000-4,700,000-3,300,000-2,000,000-321,000332,000-7,145,0005,163,00017,936,3581,905,547-11,161,251.788-1,535,400.4851,978,144-6,066,260.646-825,924.53834,703,947-5,349,736.238-7,463,905.418-6,954,939.41214,969,816414,000-12,822,000-34,171,0008,765,00020,975,000-8,153,0009,058,000
Accounts Payable Change09,100,00070,200,00078,400,000-58,900,000-41,500,00012,900,00045,400,00025,900,00014,800,00013,200,00011,200,0000000000000000000000000
Other Working Capital Change-16,000,000000-10,100,000-8,800,000-18,200,000-33,200,000010,500,00025,000,00021,375,00023,077,0005,593,00016,136,000-8,394,132.27-13,154,648.2686,575,9691,465,473-18,209,915.7115,231,81944,208,2708,886,79039,000,465-11,428,698.327922,708-4,624,596.896-17,611,0005,796,000-7,376,000-3,969,000-4,815,0002,977,000-15,199,000
Other Non-Cash Items-9,500,000-14,800,000-10,800,0007,300,00040,000,00049,900,00081,900,000109,700,00045,500,00024,500,00031,600,00024,486,00018,401,000-28,703,000-32,256,0008,184,03043,019,174-30,617,204.35828,564,242-17,096,959.87-40,917,205.864-31,723,010.656-67,678,406.507-28,959,852.263-31,639,227.677-27,751,522.044-17,622,355.675-18,686,000-24,369,000-19,879,000-18,353,000-22,589,000-18,497,000-3,753,000
Net Cash Provided by Operating Activities112,000,00099,000,00092,900,000102,700,0002,500,00086,700,000129,800,000118,200,000115,300,00078,800,00084,700,00065,739,00072,059,00011,620,00040,324,00033,931,01496,653,26258,461,84253,240,53645,703,12152,210,24997,409,37759,422,524101,314,56014,888,75337,267,84258,301,46124,954,00054,204,00013,977,00051,725,00055,366,00026,364,00032,934,000
Investments in Property, Plant & Equipment-31,500,000-36,000,000-50,000,000-40,200,000-31,900,000-44,200,000-63,500,000-123,300,000-103,100,000-93,100,000-51,300,000-34,370,000-30,368,000-23,008,000-21,304,000-32,576,800.87-35,390,016.044-33,980,677.53-32,494,148.976-39,125,293.193-35,837,912.187-36,173,262.527-29,338,225.197-50,469,605.338-20,432,854.186-24,731,841.951-20,304,069.92-14,154,000-16,412,000-15,118,000-11,514,000-12,450,000-15,773,000-19,650,000
Net Acquisitions06,100,000016,300,0000755,700,0000-603,300,000-15,700,000400,000-14,100,0007,279,000-151,992,000-2,342,00090,118,000-2,162,758.635-37,311,492.70827,063,7600-4,150,106.42815,383,350058,491,183-223,256,402.606-11,513,822.701-53,968,252.217-49,750,096.603-449,000-58,579,000-1,287,000-14,886,000-703,000-58,099,000-24,492,000
Purchases of Investments000-6,300,0000-500,00000-14,800,00000-510,000-272,0000000003,247,95200002,436,560000001,471,0001,761,000-596,000-135,000
Sales & Maturities of Investments0006,300,0000500,000001,100,0000028,894,00028,762,0000000001,790,3200000590,86300000785,0002,902,0002,846,000588,000
Other Investing Activities-200,000-1,400,000-1,400,0006,300,000300,0001,500,000800,000500,00013,000,000-8,200,00015,700,000-28,343,000-27,947,000529,000-1,120,0003,403,4572,523,8042,467,6132,249,656290,727620,26334,230,20986,627,679-21,551,680.472-7,942,604.84-9,139,497.186-10,993,372.537-27,443,00015,779,0001,031,000188,000-391,000828,000-202,000
Net Cash Used for Investing Activities-31,700,000-31,300,000-50,000,000-17,600,000-31,600,000713,000,000-62,700,000-726,100,000-119,500,000-100,900,000-49,700,000-27,050,000-181,817,000-24,821,00067,694,000-31,336,102.316-70,177,703.912-4,449,303.096-30,244,492.573-37,946,399.215-19,834,298.339-1,943,053.427115,780,637-295,277,688.415-36,861,858.397-87,839,591.354-81,047,539.06-42,046,000-59,212,000-15,374,000-23,956,000-8,881,000-70,794,000-43,891,000
Debt Repayment-23,200,000-35,800,000-40,300,000-130,900,00064,600,000-220,700,000-10,900,000199,700,00055,500,00047,500,000-7,200,000-43,100,00055,868,00029,699,000-114,560,000-105,947,292.22815,122,567-11,827,147.487-6,459,271.006-2,664,500.203-22,786,107.433-87,951,831.43-187,909,449.676246,042,94425,517,28250,144,00345,700,32117,809,0001,990,00011,017,000-5,286,000-19,755,00038,242,000-5,447,000
Common Stock Issued800,0000087,100,000300,000100,000200,000427,700,0001,100,000900,000200,000400,000457,00068,449,00000214,271626,901802,164495,535920,293181,6221,105,591189,671192,28058,051426,5821,004,0002,026,0001,421,0000019,00023,009,000
Common Stock Repurchased-60,500,000-30,100,000-11,800,00000-509,600,000-2,000,000-7,200,000-13,800,000-13,100,000-4,800,000-700,0000-1,470,000-1,729,0000-632,195.69000000000-16,751,843.3180000000
Dividends Paid0000-16,700,000-50,300,000-35,700,000-16,500,000-19,100,000-17,200,000-11,600,000-11,098,000-9,169,000-10,847,000-10,754,000-27,087,257.429-13,136,727.761-12,806,994.012-11,845,659.695-12,573,203.99500000000000000
Other Financing Activities-15,800,000-15,600,000-17,300,000-14,300,000-13,600,000-15,200,000-1,500,000-1,100,000-1,000,000-800,000-4,000,000-1,000,000-424,000-219,000-9,418,000-1,722,639.244-465,583.729-611,903.349-2,553,505.299-1,371,321.803-607,130.502-1,019,722.329-1,215,749.546-910,423-618,903-1,191,577-7,105,241.277-2,628,000-628,000-570,000-394,000-1,766,000-588,0000
Net Cash Used/Provided by Financing Activities-98,700,000-81,500,000-69,400,000-58,100,00034,600,000-795,700,000-49,900,000602,600,00022,800,00017,300,000-24,200,000-55,578,00046,732,00085,612,000-136,461,000-134,757,188.9011,110,075-24,619,143.848-19,895,273.949-15,982,005.904-22,472,944.935-88,789,931.76-188,019,608.222245,322,19225,090,65949,010,47722,269,81916,185,0003,388,00011,868,000-5,680,000-21,521,00037,673,00017,562,000
Effect of Forex Changes on Cash0-100,000-400,000-400,000-100,000600,0000-400,000600,000-1,100,000-400,000-118,000225,000-670,0002,625,000-12,988,500.75-10,928,522.973-2,202,654.993199,791-75,928.7654,018,5816,715,963407,586161,719377,551561,161-00000-6,109,00000
Net Change in Cash-18,400,000-13,900,000-26,900,00026,600,0005,400,0004,600,00017,200,000-5,700,00019,200,000-5,900,00010,400,000-17,007,000-62,801,00071,741,000-25,818,000-145,150,77716,657,11227,190,7403,300,561-8,301,21213,921,58813,392,356-12,408,85951,520,7843,495,107-1,000,110-476,258-907,000-1,620,00010,471,00022,089,00018,855,000-6,757,0006,605,000
Cash at End of Period14,400,00032,800,00046,700,00073,600,00047,000,00041,600,00037,000,00019,800,00025,500,0006,300,00012,200,0001,756,00018,763,00066,064,000-23,081,00040,181,307109,773,06526,614,83153,985,75950,294,81458,966,477-179,081,544.49864,024,14747,337,02963,422,66663,895,00439,435,62937,529,00032,374,00052,348,00032,304,0009,409,000-23,013,000-7,604,000
Cash at Beginning of Period32,800,00046,700,00073,600,00047,000,00041,600,00037,000,00019,800,00025,500,0006,300,00012,200,0001,800,00018,763,00081,564,000-5,677,0002,737,000185,332,08493,115,953-575,909.79450,685,19858,596,02645,044,889-192,473,900.73176,433,006-4,183,755.28659,927,55964,895,11439,911,88738,436,00033,994,00041,877,00010,215,000-9,446,000-16,256,000-14,209,000
Operating Cash Flow112,000,00099,000,00092,900,000102,700,0002,500,00086,700,000129,800,000118,200,000115,300,00078,800,00084,700,00065,739,00072,059,00011,620,00040,324,00033,931,01496,653,26258,461,84253,240,53645,703,12152,210,24997,409,37759,422,524101,314,56014,888,75337,267,84258,301,46124,954,00054,204,00013,977,00051,725,00055,366,00026,364,00032,934,000
Capital Expenditure-32,400,000-37,400,000-50,000,000-40,200,000-31,900,000-44,200,000-63,500,000-123,300,000-103,100,000-93,100,000-51,300,000-34,370,000-30,368,000-23,008,000-21,304,000-32,576,800.87-35,390,016.044-33,980,677.53-32,494,148.976-39,125,293.193-35,837,912.187-36,173,262.527-29,338,225.197-50,469,605.338-20,432,854.186-24,731,841.951-20,304,069.92-14,154,000-16,412,000-15,118,000-11,514,000-12,450,000-15,773,000-19,650,000
Free Cash Flow79,600,00061,600,00042,900,00062,500,000-29,400,00042,500,00066,300,000-5,100,00012,200,000-14,300,00033,400,00031,369,00041,691,000-11,388,00019,020,0001,354,21361,263,24524,481,16420,746,3876,577,82716,372,33661,236,11430,084,29850,844,954-5,544,101.18612,536,00037,997,39110,800,00037,792,000-1,141,00040,211,00042,916,00010,591,00013,284,000