Compagnie des Alpes SA
Compagnie des Alpes SA, together with its subsidiaries, operates leisure facilities. It operates through Ski Areas, Leisure Parks, and Holdings and Supports segments. The Ski Areas segment operates ski lifts; and equips, maintains, and operates ski areas…
Leisure
FR, Paris [HQ]
Cash Flow Statements
14 Records · Starting from 2010In Million EUR. Margins, Growth Rates In %
| Metric | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Cash Flow (OCF) | 148.00 | 141.00 | 151.00 | 137.00 | 155.00 | 162.00 | 185.00 | 182.00 | 198.00 | 191.00 | 92.00 | 66.00 | 343.00 | 241.00 | |
| Operating Cash (Net) | 148.00 | 141.00 | 151.00 | 137.00 | 155.00 | 162.00 | 185.00 | 182.00 | 198.00 | 191.00 | 92.00 | 66.00 | 343.00 | 241.00 | |
| Accounts Receivable | - - | - - | - - | 3.00 | 2.00 | 1.00 | 16.00 | - - | -3.00 | -8.00 | - - | -9.00 | 66.00 | -17.00 | |
| Accounts Payable | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Working Capital
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Change | 4.00 | -4.00 | -1.00 | 3.00 | 2.00 | 1.00 | 16.00 | - - | -3.00 | -4.00 | 4.00 | -3.00 | 67.00 | -13.00 | |
| Other WC | - - | - - | - - | - - | - - | - - | - - | - - | - - | 3.00 | 4.00 | 6.00 | 1.00 | 4.00 | |
| Investing Activities | |||||||||||||||
| Used Cash (Net) | -134.00 | -108.00 | -115.00 | -151.00 | -129.00 | -86.00 | -166.00 | -162.00 | -194.00 | -290.00 | -169.00 | -118.00 | -164.00 | -287.00 | |
| Capital Expenditure | -101.00 | -121.00 | -122.00 | -135.00 | -127.00 | -137.00 | -158.00 | -162.00 | -186.00 | -214.00 | -177.00 | -146.00 | -191.00 | -246.00 | |
| Purchases of Investments | -39.00 | - - | - - | -15.00 | - - | -4.00 | -2.00 | - - | - - | -4.00 | -1.00 | -6.00 | -1.00 | - - | |
| Sale/Maturity of Investment | - - | - - | - - | - - | - - | 35.00 | -3.00 | 4.00 | -4.00 | - - | 7.00 | - - | 2.00 | - - | |
| Property, Plant, Equipment (P&PE) | -101.00 | -121.00 | -122.00 | -135.00 | -127.00 | -137.00 | -158.00 | -162.00 | -186.00 | -214.00 | -177.00 | -146.00 | -191.00 | -246.00 | |
| Acquisitions (Net) | - - | - - | - - | - - | - - | -31.00 | 5.00 | 13.00 | 5.00 | -51.00 | 3.00 | 55.00 | 17.00 | -43.00 | |
| Other Investing Activities | 6.00 | 12.00 | 6.00 | - - | -2.00 | 19.00 | -10.00 | -17.00 | -7.00 | -20.00 | - - | -20.00 | 8.00 | 2.00 | |
| Financing Activities | |||||||||||||||
| Used Cash (Net) | -39.00 | -132.00 | -36.00 | -37.00 | -81.00 | -108.00 | -23.00 | -31.00 | -107.00 | -141.00 | -97.00 | -405.00 | -227.00 | -168.00 | |
| Debt Repayment | -507.00 | -440.00 | -3.00 | -4.00 | -101.00 | -80.00 | -3.00 | -33.00 | -204.00 | -162.00 | -130.00 | -199.00 | -215.00 | -97.00 | |
| Dividends Paid | -5.00 | -24.00 | -20.00 | -16.00 | - - | -8.00 | -9.00 | -9.00 | -12.00 | -15.00 | -17.00 | - - | - - | -41.00 | |
|
Common Stock
|
-336 | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | 237 | 233 | -22 | |
| Issued | 98.00 | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | 226.00 | 231.00 | -23.00 | |
| Repurchased | 435.00 | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | -10.00 | -1.00 | - - | |
| Other Financing Activities | 18.00 | 331.00 | -12.00 | -16.00 | -19.00 | -20.00 | -9.00 | 74.00 | 109.00 | 319.00 | 245.00 | 388.00 | -242.00 | -5.00 | |
| Cash Balances | |||||||||||||||
| Begin of Period | - - | 64.00 | -33.00 | -34.00 | -88.00 | 19.00 | -13.00 | -17.00 | 33.00 | 31.00 | 22.00 | 16.00 | 349.00 | 303.00 | |
| End of Period | 64.00 | -33.00 | -34.00 | -88.00 | 19.00 | -13.00 | -17.00 | 33.00 | -69.00 | 22.00 | 16.00 | 349.00 | 303.00 | 111.00 | |
| Change | 65.00 | -98.00 | - - | -53.00 | 108.00 | -33.00 | -3.00 | 51.00 | -103.00 | -9.00 | -5.00 | 333.00 | -46.00 | -192.00 | |
| Non-Cash Balances | |||||||||||||||
| Depreciation and Amortization | 88.00 | 95.00 | 103.00 | 103.00 | 107.00 | 116.00 | 116.00 | 111.00 | 122.00 | 127.00 | 148.00 | 140.00 | 143.00 | 172.00 | |
| Stock Based Compensation | - - | - - | - - | - - | - - | - - | - - | - - | - - | 1.00 | 1.00 | 1.00 | - - | - - | |
| Other | 56.00 | 20.00 | 49.00 | 27.00 | 19.00 | 13.00 | 19.00 | 38.00 | 22.00 | 6.00 | 58.00 | 69.00 | 267.00 | 332.00 | |
| Highlighted metrics | |||||||||||||||
| Free Cash Flow (FCF) | 47.00 | 20.00 | 29.00 | 1.00 | 28.00 | 24.00 | 26.00 | 19.00 | 11.00 | -22.00 | -85.00 | -79.00 | 152.00 | -4.00 | |
| Cash Conversion Cycle (CCC) | - - | 103.00 | -661.00 | -379.00 | -81.00 | -153.00 | -182.00 | -216.00 | -237.00 | 9.00 | 6.00 | 86.00 | -8.00 | -1.00 | |
| Invested Capital | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Other Operating Inflows/Outflows
|
|||||||||||||||
| Forex Effect on Cash | 12.00 | - - | - - | -1.00 | - - | - - | - - | - - | - - | -52.00 | -26.00 | -20.00 | 2.00 | 21.00 |