Dufry AG
Dufry AG operates as a travel retailer. The company's retail brands include general travel retail shops under the Dufry, World Duty Free, Nuance, Hellenic Duty Free, Colombian Emeralds, Duty Free Uruguay, Hudson, Duty Free Shop Argentina, and RegStaer br…
Specialty Retail
CH, Basel [HQ]
Cash Flow Statement
15 Sheets · From 2023 to 2009Configuration
In Million CHF. 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) | 389.00 | 327.00 | 336.00 | 382.00 | 435.00 | 391.00 | 414.00 | 700.00 | 715.00 | 836.00 | 2,107.00 | -345.00 | 678.00 | 1,511.00 | 2,359.00 | |
| Operating Cash (Net) | 389.00 | 327.00 | 336.00 | 382.00 | 435.00 | 391.00 | 414.00 | 700.00 | 715.00 | 836.00 | 2,107.00 | -345.00 | 678.00 | 1,511.00 | 2,359.00 | |
| Accounts Receivable | - - | - - | - - | - - | - - | - - | 63.00 | -47.00 | -30.00 | 93.00 | -98.00 | 75.00 | -137.00 | -28.00 | -49.00 | |
| Accounts Payable | - - | - - | - - | - - | - - | - - | -221.00 | 6.00 | 10.00 | -40.00 | 71.00 | -686.00 | 239.00 | 312.00 | 146.00 | |
|
Working Capital
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Change | 105.00 | -10.00 | 8.00 | -21.00 | -25.00 | -38.00 | -143.00 | -57.00 | -147.00 | -4.00 | -24.00 | -313.00 | 75.00 | -4.00 | -44.00 | |
| Other WC | 63.00 | 22.00 | 78.00 | -24.00 | 7.00 | -75.00 | -158.00 | -41.00 | -20.00 | 52.00 | - - | - - | - - | - - | - - | |
| Investing Activities | ||||||||||||||||
| Used Cash (Net) | -78.00 | -117.00 | -830.00 | -157.00 | -459.00 | -1,317.00 | -1,648.00 | -215.00 | -257.00 | -226.00 | -255.00 | -74.00 | -72.00 | -67.00 | - - | |
| Capital Expenditure | -69.00 | -98.00 | -95.00 | -112.00 | -222.00 | -200.00 | -314.00 | -268.00 | -286.00 | -255.00 | -244.00 | -119.00 | -91.00 | -113.00 | -441.00 | |
| Purchases of Investments | - - | - - | - - | - - | - - | - - | -11.00 | - - | -1.00 | -2.00 | - - | - - | - - | - - | -154.00 | |
| Sale/Maturity of Investment | - - | - - | - - | - - | - - | - - | - - | 17.00 | - - | - - | - - | 4.00 | 1.00 | 2.00 | 79.00 | |
| Property, Plant, Equipment (P&PE) | -69.00 | -98.00 | -95.00 | -112.00 | -222.00 | -200.00 | -314.00 | -268.00 | -286.00 | -255.00 | -244.00 | -119.00 | -91.00 | -113.00 | -441.00 | |
| Acquisitions (Net) | -16.00 | -24.00 | - - | -46.00 | -242.00 | -1,124.00 | -1,338.00 | 3.00 | -1.00 | -3.00 | -50.00 | - - | -4.00 | 1.00 | 458.00 | |
| Other Investing Activities | -3.00 | -16.00 | -765.00 | -26.00 | -108.00 | -49.00 | -163.00 | -32.00 | -51.00 | 33.00 | 39.00 | 40.00 | 21.00 | 42.00 | 56.00 | |
| Financing Activities | ||||||||||||||||
| Used Cash (Net) | -142.00 | -489.00 | -595.00 | -24.00 | -142.00 | -1,229.00 | -1,069.00 | -486.00 | -551.00 | -616.00 | -1,800.00 | -257.00 | -136.00 | -1,344.00 | -2,401.00 | |
| Debt Repayment | -100.00 | -344.00 | -87.00 | -608.00 | -420.00 | -1,827.00 | -987.00 | -515.00 | -4,251.00 | -315.00 | -62.00 | -757.00 | -1,689.00 | -154.00 | -864.00 | |
| Dividends Paid | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | -199.00 | - - | - - | - - | - - | |
|
Common Stock
|
18 | 28 | 12 | 322 | 17 | 823 | - - | - - | - - | 577 | - - | - - | - - | 21 | 33 | |
| Issued | - - | - - | - - | 294.00 | - - | 810.00 | 2,200.00 | - - | - - | 27.00 | - - | 971.00 | - - | - - | - - | |
| Repurchased | -18.00 | -28.00 | -12.00 | -28.00 | -17.00 | -13.00 | - - | - - | - - | -549.00 | - - | - - | - - | -21.00 | -33.00 | |
| Other Financing Activities | -23.00 | -116.00 | 695.00 | 366.00 | 295.00 | 2,260.00 | -144.00 | 29.00 | 3,700.00 | 419.00 | -1,537.00 | 42.00 | 1,552.00 | -1,168.00 | -1,503.00 | |
| Cash Balances | ||||||||||||||||
| Begin of Period | 263.00 | 405.00 | 80.00 | 199.00 | 434.00 | 246.00 | 513.00 | 434.00 | 450.00 | 565.00 | 538.00 | 553.00 | 360.00 | 793.00 | 854.00 | |
| End of Period | 405.00 | 80.00 | 199.00 | 434.00 | 246.00 | 513.00 | 432.00 | 450.00 | 565.00 | 538.00 | 553.00 | 360.00 | 793.00 | 854.00 | 714.00 | |
| Change | 141.00 | -324.00 | 118.00 | 234.00 | -187.00 | 266.00 | -80.00 | 16.00 | 114.00 | -26.00 | 15.00 | -193.00 | 433.00 | 61.00 | -140.00 | |
| Non-Cash Balances | ||||||||||||||||
| Depreciation and Amortization | 123.00 | 129.00 | 131.00 | 168.00 | 192.00 | 249.00 | 444.00 | 545.00 | 582.00 | 571.00 | 1,777.00 | 1,648.00 | 1,210.00 | 1,111.00 | 1,639.00 | |
| Stock Based Compensation | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Other | 40.00 | 42.00 | 33.00 | 38.00 | 86.00 | 75.00 | 160.00 | 155.00 | 78.00 | 34.00 | 246.00 | 1,191.00 | -199.00 | 207.00 | 466.00 | |
| Highlighted metrics | ||||||||||||||||
| Free Cash Flow (FCF) | 320.00 | 228.00 | 241.00 | 270.00 | 212.00 | 190.00 | 100.00 | 432.00 | 429.00 | 580.00 | 1,863.00 | -464.00 | 587.00 | 1,398.00 | 1,918.00 | |
| Cash Conversion Cycle (CCC) | 36.00 | 33.00 | 43.00 | 48.00 | 61.00 | 99.00 | 51.00 | 36.00 | 40.00 | 44.00 | 54.00 | 183.00 | 108.00 | 81.00 | 19.00 | |
| Invested Capital | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Other Operating Inflows/Outflows
|
||||||||||||||||
| Forex Effect on Cash | -27.00 | -45.00 | 16.00 | -14.00 | -20.00 | -37.00 | 83.00 | 18.00 | 207.00 | -19.00 | -36.00 | -30.00 | -36.00 | -38.00 | -97.00 |