Brenntag SE
Brenntag SE purchases and supplies various industrial and specialty chemicals, and ingredients in Europe, the Middle East, Africa, North America, Latin America, the Asia Pacific, and internationally. The company operates through the divisions Brenntag Es…
Chemicals - Specialty
DE, Essen [HQ]
Cash Flow Statements
15 Sheets · Starting from 2023In Million EUR. Margins, Growth Rates In %
| Metric | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||||
| Operating Cash Flow (OCF) | 490.00 | 150.00 | 349.00 | 433.00 | 357.00 | 369.00 | 593.00 | 539.00 | 404.00 | 375.00 | 879.00 | 1,219.00 | 388.00 | 956.00 | 1,663.00 | |
| Operating Cash (Net) | 490.00 | 150.00 | 349.00 | 433.00 | 357.00 | 369.00 | 593.00 | 539.00 | 404.00 | 375.00 | 879.00 | 1,219.00 | 388.00 | 956.00 | 1,663.00 | |
| Accounts Receivable | - - | - - | - - | -23.00 | -21.00 | -76.00 | 109.00 | -44.00 | -240.00 | -80.00 | 93.00 | 115.00 | -556.00 | -306.00 | 436.00 | |
| Accounts Payable | - - | - - | - - | - - | - - | - - | - - | - - | - - | -62.00 | -93.00 | -115.00 | 556.00 | 15.00 | -231.00 | |
|
Working Capital
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Change | 245.00 | -117.00 | -59.00 | -43.00 | -63.00 | -90.00 | 60.00 | -27.00 | -203.00 | -230.00 | 136.00 | 426.00 | -612.00 | -355.00 | 543.00 | |
| Other WC | 121.00 | - - | -14.00 | -1.00 | -44.00 | -39.00 | -3.00 | -7.00 | -57.00 | -142.00 | 33.00 | 309.00 | -106.00 | 30.00 | -65.00 | |
| Investing Activities | ||||||||||||||||
| Used Cash (Net) | -76.00 | -218.00 | -198.00 | -312.00 | -135.00 | -178.00 | -621.00 | -269.00 | -244.00 | -290.00 | -372.00 | -224.00 | -608.00 | -401.00 | -558.00 | |
| Capital Expenditure | -67.00 | -81.00 | -86.00 | -86.00 | -98.00 | -103.00 | -126.00 | -138.00 | -151.00 | -178.00 | -204.00 | -199.00 | -199.00 | -267.00 | -321.00 | |
| Purchases of Investments | -1.00 | -1.00 | - - | - - | - - | - - | - - | - - | - - | 178.00 | - - | - - | 199.00 | - - | 321.00 | |
| Sale/Maturity of Investment | 7.00 | 2.00 | 5.00 | 1.00 | - - | - - | 126.00 | - - | - - | - - | 204.00 | 199.00 | 2.00 | - - | - - | |
| Property, Plant, Equipment (P&PE) | -67.00 | -81.00 | -86.00 | -86.00 | -98.00 | -103.00 | -126.00 | -138.00 | -151.00 | -178.00 | -204.00 | -199.00 | -199.00 | -267.00 | -321.00 | |
| Acquisitions (Net) | -17.00 | -143.00 | -122.00 | -233.00 | -43.00 | -81.00 | -500.00 | -135.00 | -107.00 | -130.00 | -180.00 | -45.00 | -420.00 | -156.00 | -269.00 | |
| Other Investing Activities | 3.00 | 4.00 | 5.00 | 5.00 | 6.00 | 7.00 | -120.00 | 4.00 | 14.00 | -159.00 | -191.00 | -178.00 | -190.00 | 21.00 | -289.00 | |
| Financing Activities | ||||||||||||||||
| Used Cash (Net) | -113.00 | -187.00 | -57.00 | -228.00 | -115.00 | -149.00 | -112.00 | -249.00 | -224.00 | -211.00 | -383.00 | -735.00 | -174.00 | -225.00 | -1,553.00 | |
| Debt Repayment | -148.00 | -694.00 | -1,515.00 | -165.00 | -34.00 | -75.00 | -306.00 | -64.00 | -798.00 | -558.00 | -290.00 | -586.00 | -412.00 | -239.00 | -943.00 | |
| Dividends Paid | - - | - - | - - | -103.00 | -123.00 | -133.00 | -139.00 | -154.00 | -162.00 | -170.00 | - - | -193.00 | -208.00 | -224.00 | -304.00 | |
|
Common Stock
|
- - | 538 | - - | - - | - - | - - | - - | 62 | - - | - - | - - | - - | - - | - - | 696 | |
| Issued | 40.00 | 525.00 | - - | - - | - - | - - | 34.00 | - - | - - | - - | - - | - - | - - | - - | 200.00 | |
| Repurchased | - - | -13.00 | - - | - - | - - | - - | - - | -62.00 | - - | - - | - - | - - | - - | - - | -496.00 | |
| Other Financing Activities | - - | -3.00 | 1,458.00 | 40.00 | 42.00 | 60.00 | 522.00 | -30.00 | 736.00 | 516.00 | 92.00 | 44.00 | 795.00 | 237.00 | -10.00 | |
| Cash Balances | ||||||||||||||||
| Begin of Period | 298.00 | 602.00 | 362.00 | 458.00 | 346.00 | 426.00 | 491.00 | 579.00 | 601.00 | 518.00 | 393.00 | 520.00 | 726.00 | 705.00 | 1,046.00 | |
| End of Period | 602.00 | 362.00 | 458.00 | 346.00 | 426.00 | 491.00 | 579.00 | 601.00 | 518.00 | 393.00 | 520.00 | 726.00 | 705.00 | 1,046.00 | 576.00 | |
| Change | 303.00 | -239.00 | 95.00 | -112.00 | 80.00 | 65.00 | 87.00 | 22.00 | -83.00 | -124.00 | 126.00 | 206.00 | -21.00 | 341.00 | -469.00 | |
| Non-Cash Balances | ||||||||||||||||
| Depreciation and Amortization | 205.00 | 188.00 | 113.00 | 133.00 | 140.00 | 135.00 | 145.00 | 162.00 | 163.00 | 171.00 | 293.00 | 297.00 | 373.00 | 406.00 | 388.00 | |
| Stock Based Compensation | - - | - - | - - | 4.00 | 4.00 | 3.00 | 3.00 | 1.00 | 3.00 | 3.00 | 5.00 | 9.00 | 22.00 | 15.00 | 19.00 | |
| Other | 38.00 | -67.00 | 16.00 | 4.00 | -58.00 | -14.00 | 19.00 | 43.00 | 83.00 | -28.00 | -21.00 | 21.00 | 165.00 | -19.00 | 11.00 | |
| Highlighted metrics | ||||||||||||||||
| Free Cash Flow (FCF) | 422.00 | 69.00 | 263.00 | 346.00 | 259.00 | 266.00 | 467.00 | 401.00 | 253.00 | 196.00 | 675.00 | 1,019.00 | 189.00 | 689.00 | 1,342.00 | |
| Cash Conversion Cycle (CCC) | - - | -13.00 | -13.00 | -5.00 | -3.00 | -2.00 | -1.00 | - - | 1.00 | -1.00 | 56.00 | 53.00 | 69.00 | 54.00 | 55.00 | |
| Invested Capital | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Other Operating Inflows/Outflows
|
||||||||||||||||
| Forex Effect on Cash | 2.00 | 15.00 | 1.00 | -4.00 | -26.00 | 22.00 | 3.00 | 1.00 | -18.00 | 1.00 | 2.00 | -53.00 | 24.00 | 13.00 | -22.00 |