Coty Inc.
Coty Inc., together with its subsidiaries, engages in the manufacture, marketing, distribution, and sale of beauty products worldwide. The company provides prestige fragrances, skin care, and color cosmetics products through prestige retailers, including…
Household & Personal Products
US, New York [HQ]
Cash Flow Statements
14 Sheets · Starting from 2023In Million USD. 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) | 494.00 | 417.00 | 589.00 | 463.00 | 536.00 | 526.00 | 501.00 | 757.00 | 413.00 | 639.00 | -50.00 | 318.00 | 726.00 | 625.00 | |
| Operating Cash (Net) | 494.00 | 417.00 | 589.00 | 463.00 | 536.00 | 526.00 | 501.00 | 757.00 | 413.00 | 639.00 | -50.00 | 318.00 | 726.00 | 625.00 | |
| Accounts Receivable | -10.00 | 15.00 | -42.00 | -36.00 | -31.00 | -43.00 | -44.00 | -279.00 | -79.00 | 344.00 | 424.00 | 10.00 | -77.00 | 36.00 | |
| Accounts Payable | 53.00 | 54.00 | 63.00 | 2.00 | 72.00 | 7.00 | 148.00 | 540.00 | 159.00 | -127.00 | -373.00 | -49.00 | 140.00 | 138.00 | |
|
Working Capital
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Change | 218.00 | 36.00 | 33.00 | -168.00 | -11.00 | -49.00 | 179.00 | 866.00 | -218.00 | -129.00 | -44.00 | -231.00 | 125.00 | -85.00 | |
| Other WC | 116.00 | 26.00 | 28.00 | -182.00 | -54.00 | -42.00 | 48.00 | 443.00 | -238.00 | -325.00 | -220.00 | -273.00 | 110.00 | -80.00 | |
| Investing Activities | |||||||||||||||
| Used Cash (Net) | -149.00 | -2,252.00 | -333.00 | -229.00 | -257.00 | -171.00 | -1,059.00 | -1,163.00 | -687.00 | -454.00 | -833.00 | 2,441.00 | 269.00 | -118.00 | |
| Capital Expenditure | -116.00 | -112.00 | -207.00 | -193.00 | -231.00 | -200.00 | -150.00 | -432.00 | -446.00 | -426.00 | -267.00 | -173.00 | -174.00 | -222.00 | |
| Purchases of Investments | - - | - - | - - | - - | - - | - - | -29.00 | - - | - - | - - | -592.00 | -37.00 | -230.00 | - - | |
| Sale/Maturity of Investment | - - | - - | - - | - - | - - | - - | 150.00 | - - | - - | - - | 592.00 | 173.00 | 230.00 | - - | |
| Property, Plant, Equipment (P&PE) | -116.00 | -112.00 | -207.00 | -193.00 | -231.00 | -200.00 | -150.00 | -432.00 | -446.00 | -426.00 | -267.00 | -173.00 | -174.00 | -222.00 | |
| Acquisitions (Net) | -34.00 | -2,140.00 | -129.00 | -61.00 | -29.00 | 11.00 | -908.00 | -742.00 | -278.00 | -40.00 | -566.00 | 2,649.00 | 264.00 | 104.00 | |
| Other Investing Activities | - - | - - | 2.00 | 25.00 | 3.00 | 18.00 | -120.00 | 11.00 | 36.00 | 13.00 | - - | -169.00 | 179.00 | 104.00 | |
| Financing Activities | |||||||||||||||
| Used Cash (Net) | -7.00 | -1,903.00 | -97.00 | -69.00 | -5.00 | -1,138.00 | -592.00 | -595.00 | -69.00 | -160.00 | -877.00 | -2,795.00 | -1,034.00 | -469.00 | |
| Debt Repayment | -823.00 | -234.00 | -2,991.00 | -2,273.00 | -752.00 | -3,055.00 | -3,677.00 | -1,108.00 | -516.00 | -264.00 | -4,235.00 | -2,979.00 | -721.00 | -268.00 | |
| Dividends Paid | - - | -35.00 | - - | -57.00 | -76.00 | -71.00 | -89.00 | -372.00 | -375.00 | -346.00 | -196.00 | -25.00 | -57.00 | -13.00 | |
|
Common Stock
|
- - | -653 | - - | 13 | 591 | 366 | 839 | 36 | - - | - - | 7 | - - | - - | - - | |
| Issued | - - | 778.00 | 127.00 | 6.00 | 21.00 | 61.00 | 44.00 | - - | - - | 5.00 | 2.00 | 227.00 | - - | - - | |
| Repurchased | - - | 1,431.00 | - - | -7.00 | -569.00 | -305.00 | -794.00 | -36.00 | - - | - - | -4.00 | - - | - - | - - | |
| Other Financing Activities | 816.00 | -36.00 | 2,766.00 | 2,400.00 | 1,370.00 | 2,232.00 | 5,109.00 | -104.00 | -71.00 | -78.00 | 5,311.00 | 209.00 | -255.00 | -187.00 | |
| Cash Balances | |||||||||||||||
| Begin of Period | 91.00 | 387.00 | 510.00 | 609.00 | 920.00 | 1,238.00 | 341.00 | 372.00 | 570.00 | 362.00 | 380.00 | 352.00 | 310.00 | 263.00 | |
| End of Period | 387.00 | 510.00 | 609.00 | 920.00 | 1,238.00 | 341.00 | 372.00 | 570.00 | 362.00 | 380.00 | 352.00 | 310.00 | 263.00 | 283.00 | |
| Change | 296.00 | 123.00 | 98.00 | 311.00 | 317.00 | -896.00 | 31.00 | 198.00 | -208.00 | 18.00 | -28.00 | -41.00 | -46.00 | 20.00 | |
| Non-Cash Balances | |||||||||||||||
| Depreciation and Amortization | 199.00 | 213.00 | 246.00 | 259.00 | 250.00 | 230.00 | 232.00 | 555.00 | 737.00 | 736.00 | 716.00 | 585.00 | 516.00 | 426.00 | |
| Stock Based Compensation | 65.00 | - - | 142.00 | 144.00 | 46.00 | 30.00 | 22.00 | 24.00 | 30.00 | 14.00 | 29.00 | 29.00 | 195.00 | 135.00 | |
| Other | 17.00 | 118.00 | 614.00 | -3.00 | 353.00 | 122.00 | 27.00 | 99.00 | 94.00 | 3,963.00 | 593.00 | 358.00 | -390.00 | -430.00 | |
| Highlighted metrics | |||||||||||||||
| Free Cash Flow (FCF) | 377.00 | 304.00 | 381.00 | 270.00 | 305.00 | 325.00 | 351.00 | 325.00 | -32.00 | 213.00 | -318.00 | 144.00 | 552.00 | 402.00 | |
| Cash Conversion Cycle (CCC) | - - | 53.00 | 36.00 | 28.00 | 15.00 | 16.00 | -17.00 | -11.00 | -19.00 | -14.00 | -59.00 | -73.00 | -89.00 | -83.00 | |
| Invested Capital | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Other Operating Inflows/Outflows
|
|||||||||||||||
| Forex Effect on Cash | -40.00 | 54.00 | -59.00 | 8.00 | 44.00 | -113.00 | -3.00 | 9.00 | -3.00 | -7.00 | -21.00 | -7.00 | -8.00 | -18.00 |