The Cooper Companies, Inc.
The Cooper Companies, Inc., together with its subsidiaries, develops, manufactures, and markets contact lens wearers. The company operates in two segments, CooperVision and CooperSurgical. The CooperVision segment offers spherical lense, including lenses…
Medical - Instruments & Supplies
US, San Ramon [HQ]
Cash Flow Statements
15 Sheets · Starting from 2023In Million USD. 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) | 223.00 | 267.00 | 336.00 | 315.00 | 415.00 | 454.00 | 390.00 | 509.00 | 593.00 | 668.00 | 713.00 | 486.00 | 738.00 | 692.00 | 607.00 | |
| Operating Cash (Net) | 223.00 | 267.00 | 336.00 | 315.00 | 415.00 | 454.00 | 390.00 | 509.00 | 593.00 | 668.00 | 713.00 | 486.00 | 738.00 | 692.00 | 607.00 | |
| Accounts Receivable | -13.00 | -24.00 | 13.00 | -4.00 | - - | -5.00 | -4.00 | 1.00 | -25.00 | -59.00 | -55.00 | 8.00 | -75.00 | -33.00 | -60.00 | |
| Accounts Payable | -13.00 | 8.00 | 5.00 | 13.00 | -6.00 | 1.00 | 10.00 | -10.00 | 25.00 | 2.00 | 3.00 | 23.00 | -16.00 | 49.00 | 5.00 | |
|
Working Capital
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Change | -2.00 | 45.00 | 14.00 | -65.00 | -28.00 | 33.00 | -69.00 | 3.00 | -6.00 | 119.00 | -40.00 | -125.00 | -149.00 | -174.00 | -218.00 | |
| Other WC | 1.00 | 27.00 | 13.00 | -16.00 | - - | 44.00 | -37.00 | - - | 24.00 | 181.00 | 49.00 | -95.00 | -49.00 | -149.00 | -58.00 | |
| Investing Activities | ||||||||||||||||
| Used Cash (Net) | -98.00 | -106.00 | -161.00 | -238.00 | -189.00 | -1,346.00 | -287.00 | -418.00 | -381.00 | -1,517.00 | -351.00 | -364.00 | -450.00 | -1,831.00 | -449.00 | |
| Capital Expenditure | -93.00 | -73.00 | -103.00 | -99.00 | -178.00 | -238.00 | -243.00 | -152.00 | -127.00 | -193.00 | -292.00 | -310.00 | -214.00 | -242.00 | -392.00 | |
| Purchases of Investments | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Sale/Maturity of Investment | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Property, Plant, Equipment (P&PE) | -93.00 | -73.00 | -103.00 | -99.00 | -178.00 | -238.00 | -243.00 | -152.00 | -127.00 | -193.00 | -292.00 | -310.00 | -214.00 | -242.00 | -392.00 | |
| Acquisitions (Net) | -4.00 | -32.00 | -58.00 | -145.00 | -13.00 | -1,109.00 | -44.00 | -266.00 | -254.00 | -1,323.00 | -59.00 | -54.00 | -235.00 | -1,589.00 | -56.00 | |
| Other Investing Activities | - - | - - | - - | 6.00 | 1.00 | 1.00 | - - | -266.00 | -254.00 | -1,323.00 | -59.00 | -54.00 | -235.00 | - - | - - | |
| Financing Activities | ||||||||||||||||
| Used Cash (Net) | -122.00 | -161.00 | -172.00 | -68.00 | -161.00 | -842.00 | -106.00 | -1.00 | -227.00 | -844.00 | -351.00 | -95.00 | -311.00 | -1,193.00 | -173.00 | |
| Debt Repayment | -857.00 | -736.00 | -1,683.00 | -1,317.00 | -1,813.00 | -1,673.00 | -1,423.00 | -1,592.00 | -1,576.00 | -1,912.00 | -1,861.00 | -3,242.00 | -1,416.00 | -561.00 | -1,953.00 | |
| Dividends Paid | -2.00 | -2.00 | -2.00 | -2.00 | -2.00 | -2.00 | -2.00 | -2.00 | -2.00 | - - | -3.00 | -3.00 | -3.00 | -3.00 | -3.00 | |
|
Common Stock
|
- - | -565 | -1,355 | 1,388 | 1,974 | 2,646 | 1,448 | - - | 1,463 | - - | 1,826 | 3,249 | 1,157 | 94 | 46 | |
| Issued | - - | 11.00 | 82.00 | 1,317.00 | 1,807.00 | 2,570.00 | 1,381.00 | - - | 1,408.00 | - - | 1,669.00 | 3,201.00 | 1,132.00 | 16.00 | 23.00 | |
| Repurchased | - - | 576.00 | 1,437.00 | -71.00 | -167.00 | -75.00 | -67.00 | - - | -55.00 | - - | -156.00 | -47.00 | -24.00 | -78.00 | -23.00 | |
| Other Financing Activities | 737.00 | -9.00 | -6.00 | 5.00 | 14.00 | 24.00 | 5.00 | 1,593.00 | -2.00 | 2,759.00 | - - | -3.00 | - - | 1,820.00 | 1,783.00 | |
| Cash Balances | ||||||||||||||||
| Begin of Period | 1.00 | 3.00 | 3.00 | 5.00 | 12.00 | 77.00 | 25.00 | 16.00 | 100.00 | 88.00 | 80.00 | 89.00 | 116.00 | 96.00 | 138.00 | |
| End of Period | 3.00 | 3.00 | 5.00 | 12.00 | 77.00 | 25.00 | 16.00 | 100.00 | 88.00 | 80.00 | 89.00 | 116.00 | 96.00 | 138.00 | 120.00 | |
| Change | 1.00 | - - | 1.00 | 7.00 | 64.00 | -52.00 | -8.00 | 84.00 | -12.00 | -8.00 | 9.00 | 27.00 | -20.00 | 42.00 | -17.00 | |
| Non-Cash Balances | ||||||||||||||||
| Depreciation and Amortization | 92.00 | 94.00 | 98.00 | 111.00 | 125.00 | 138.00 | 191.00 | 198.00 | 188.00 | 275.00 | 280.00 | 287.00 | 309.00 | 346.00 | 367.00 | |
| Stock Based Compensation | 12.00 | 9.00 | 13.00 | 21.00 | 28.00 | 36.00 | 32.00 | 29.00 | 37.00 | - - | 35.00 | 37.00 | 43.00 | 54.00 | 62.00 | |
| Other | 13.00 | 7.00 | 39.00 | 6.00 | 10.00 | -8.00 | 25.00 | 13.00 | 8.00 | 88.00 | -13.00 | 50.00 | 92.00 | 26.00 | 57.00 | |
| Highlighted metrics | ||||||||||||||||
| Free Cash Flow (FCF) | 129.00 | 193.00 | 232.00 | 215.00 | 237.00 | 216.00 | 147.00 | 356.00 | 466.00 | 475.00 | 421.00 | 176.00 | 524.00 | 450.00 | 215.00 | |
| Cash Conversion Cycle (CCC) | 226.00 | 195.00 | 192.00 | 223.00 | 202.00 | 213.00 | 209.00 | 196.00 | 201.00 | 184.00 | 205.00 | 226.00 | 224.00 | 180.00 | 201.00 | |
| Invested Capital | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Other Operating Inflows/Outflows
|
||||||||||||||||
| Forex Effect on Cash | - - | - - | - - | - - | - - | -2.00 | -5.00 | -5.00 | 3.00 | -4.00 | -1.00 | - - | 2.00 | -12.00 | -2.00 |