Bunzl plc
Bunzl plc operates as a distribution and services company in the North America, Continental Europe, the United Kingdom, Ireland, and internationally. The company offers food packaging, films, labels, cleaning and hygiene supplies, and personal protection…
Food Distribution
GB, London [HQ]
Cash Flow Statements
15 Records · Starting from 2009In Million GBP. 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) | 201.00 | 190.00 | 278.00 | 265.00 | 340.00 | 327.00 | 329.00 | 406.00 | 475.00 | 480.00 | 618.00 | 748.00 | 698.00 | 905.00 | 850.00 | |
| Operating Cash (Net) | 201.00 | 190.00 | 278.00 | 265.00 | 340.00 | 327.00 | 329.00 | 406.00 | 475.00 | 480.00 | 618.00 | 748.00 | 698.00 | 905.00 | 850.00 | |
| Accounts Receivable | - - | - - | - - | - - | - - | - - | -23.00 | -39.00 | -62.00 | -44.00 | 38.00 | -81.00 | -10.00 | -13.00 | -9.00 | |
| Accounts Payable | - - | - - | - - | - - | - - | - - | 30.00 | 51.00 | 141.00 | 102.00 | -49.00 | 278.00 | 45.00 | 186.00 | -126.00 | |
|
Working Capital
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Change | 17.00 | -22.00 | 33.00 | -22.00 | 16.00 | -15.00 | -39.00 | -57.00 | -157.00 | -141.00 | 4.00 | 5.00 | 2.00 | 54.00 | -28.00 | |
| Other WC | - - | - - | - - | - - | 16.00 | -15.00 | -60.00 | -102.00 | -283.00 | -102.00 | - - | - - | - - | - - | - - | |
| Investing Activities | ||||||||||||||||
| Used Cash (Net) | -73.00 | -124.00 | -136.00 | -252.00 | -277.00 | -175.00 | -348.00 | -178.00 | -605.00 | -141.00 | -172.00 | -395.00 | -466.00 | -239.00 | -393.00 | |
| Capital Expenditure | -23.00 | -23.00 | -22.00 | -23.00 | -26.00 | -25.00 | -19.00 | -18.00 | -26.00 | -21.00 | -36.00 | -33.00 | -32.00 | -46.00 | -58.00 | |
| Purchases of Investments | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Sale/Maturity of Investment | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Property, Plant, Equipment (P&PE) | -23.00 | -23.00 | -22.00 | -23.00 | -26.00 | -25.00 | -19.00 | -18.00 | -26.00 | -21.00 | -36.00 | -33.00 | -32.00 | -46.00 | -58.00 | |
| Acquisitions (Net) | -6.00 | -105.00 | -118.00 | -234.00 | -253.00 | -154.00 | -326.00 | -159.00 | -573.00 | -112.00 | -135.00 | -362.00 | -434.00 | -192.00 | -335.00 | |
| Other Investing Activities | -43.00 | 3.00 | 4.00 | 5.00 | 2.00 | 3.00 | -2.00 | -1.00 | -5.00 | -7.00 | 8.00 | 7.00 | 3.00 | 55.00 | - - | |
| Financing Activities | ||||||||||||||||
| Used Cash (Net) | -142.00 | -33.00 | -172.00 | - - | -69.00 | -143.00 | -21.00 | -193.00 | -116.00 | -306.00 | -431.00 | -65.00 | -415.00 | -269.00 | -559.00 | |
| Debt Repayment | -83.00 | - - | -90.00 | -94.00 | -245.00 | -170.00 | -73.00 | -210.00 | -87.00 | -228.00 | -98.00 | -311.00 | -120.00 | -214.00 | -159.00 | |
| Dividends Paid | -62.00 | -66.00 | -68.00 | -85.00 | -91.00 | -105.00 | -116.00 | -125.00 | -138.00 | -152.00 | -167.00 | -171.00 | -180.00 | -190.00 | -209.00 | |
|
Common Stock
|
-3 | - - | 12 | - - | 21 | 26 | 83 | 97 | 76 | -128 | 70 | 89 | 87 | 116 | 129 | |
| Issued | 3.00 | 11.00 | - - | -3.00 | -43.00 | -21.00 | 26.00 | 30.00 | 28.00 | 50.00 | 21.00 | 40.00 | 53.00 | 42.00 | 52.00 | |
| Repurchased | 7.00 | - - | -12.00 | -3.00 | -64.00 | -48.00 | -56.00 | -67.00 | -48.00 | 178.00 | -49.00 | -49.00 | -34.00 | -74.00 | -76.00 | |
| Other Financing Activities | -7.00 | 20.00 | - - | 188.00 | 376.00 | 202.00 | 241.00 | 179.00 | 361.00 | -154.00 | -138.00 | 425.00 | -133.00 | 167.00 | -166.00 | |
| Cash Balances | ||||||||||||||||
| Begin of Period | 57.00 | 43.00 | 74.00 | 45.00 | 55.00 | 46.00 | 54.00 | 50.00 | 126.00 | 112.00 | 477.00 | 610.00 | 944.00 | 776.00 | 1,504.00 | |
| End of Period | 43.00 | 74.00 | 45.00 | 55.00 | 46.00 | 54.00 | 50.00 | 126.00 | 112.00 | 144.00 | 610.00 | 944.00 | 776.00 | 1,504.00 | 1,426.00 | |
| Change | -14.00 | 31.00 | -29.00 | 10.00 | -9.00 | 7.00 | -3.00 | 76.00 | -14.00 | 31.00 | 132.00 | 333.00 | -167.00 | 727.00 | -77.00 | |
| Non-Cash Balances | ||||||||||||||||
| Depreciation and Amortization | 65.00 | 76.00 | 81.00 | 81.00 | 84.00 | 86.00 | 87.00 | 103.00 | 120.00 | 135.00 | 267.00 | 272.00 | 277.00 | 317.00 | 342.00 | |
| Stock Based Compensation | 4.00 | 4.00 | 5.00 | 5.00 | 6.00 | 7.00 | 9.00 | 10.00 | 11.00 | 12.00 | 13.00 | 14.00 | 12.00 | 14.00 | 15.00 | |
| Other | -1.00 | -3.00 | -65.00 | 33.00 | 26.00 | 38.00 | 40.00 | 85.00 | 189.00 | 17.00 | 527.00 | 580.00 | 529.00 | 640.00 | 724.00 | |
| Highlighted metrics | ||||||||||||||||
| Free Cash Flow (FCF) | 177.00 | 166.00 | 256.00 | 242.00 | 313.00 | 302.00 | 310.00 | 388.00 | 449.00 | 458.00 | 581.00 | 715.00 | 665.00 | 859.00 | 792.00 | |
| Cash Conversion Cycle (CCC) | - - | - - | - - | -28.00 | 38.00 | 42.00 | 46.00 | 49.00 | 45.00 | 47.00 | 51.00 | 61.00 | 58.00 | 55.00 | 30.00 | |
| Invested Capital | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Other Operating Inflows/Outflows
|
||||||||||||||||
| Forex Effect on Cash | - - | - - | - - | -2.00 | -2.00 | -1.00 | -7.00 | 41.00 | -1.00 | - - | -17.00 | - - | -20.00 | 55.00 | -23.00 |