MercadoLibre, Inc.
MercadoLibre, Inc. operates online commerce platforms in Latin America. It operates Mercado Libre Marketplace, an automated online commerce platform that enables businesses, merchants, and individuals to list merchandise and conduct sales and purchases o…
Specialty Retail
UY, Montevideo [HQ]
Cash Flow Statement
15 Sheets · From 2023 to 2009Configuration
In 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) | 49.00 | 67.00 | 89.00 | 139.00 | 142.00 | 196.00 | 221.00 | 190.00 | 269.00 | 230.00 | 451.00 | 1,182.00 | 965.00 | 2,940.00 | 4,447.00 | |
| Operating Cash (Net) | 49.00 | 67.00 | 89.00 | 139.00 | 142.00 | 196.00 | 221.00 | 190.00 | 269.00 | 230.00 | 451.00 | 1,182.00 | 965.00 | 2,940.00 | 4,447.00 | |
| Accounts Receivable | -2.00 | -7.00 | -9.00 | -8.00 | -22.00 | -36.00 | -36.00 | -15.00 | -21.00 | -27.00 | - - | 12.00 | -26.00 | -71.00 | -1,413.00 | |
| Accounts Payable | 8,686,334.00 | 9,051,139.00 | 8,686,334.00 | 18.00 | 26.00 | 68.00 | 63.00 | 47.00 | 150.00 | 90.00 | 143.00 | 584.00 | 379.00 | 449.00 | 1,225.00 | |
|
Working Capital
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Change | 13.00 | 10.00 | 3.00 | 28.00 | 1.00 | 43.00 | 32.00 | -18.00 | 72.00 | 265.00 | 354.00 | 772.00 | - - | 411.00 | 1,102.00 | |
| Other WC | - - | -3.00 | -6.00 | 18.00 | -1.00 | 11.00 | 5.00 | -50.00 | -53.00 | 205.00 | 216.00 | 283.00 | -211.00 | -81.00 | 1,359.00 | |
| Investing Activities | ||||||||||||||||
| Used Cash (Net) | -3.00 | -58.00 | -66.00 | -84.00 | -78.00 | -322.00 | -183.00 | -84.00 | -22.00 | -672.00 | -1,447.00 | -252.00 | -1,596.00 | -3,871.00 | -3,450.00 | |
| Capital Expenditure | -4.00 | -13.00 | -19.00 | -18.00 | -114.00 | -35.00 | -64.00 | -77.00 | -74.00 | -97.00 | -136.00 | -247.00 | -609.00 | -455.00 | -509.00 | |
| Purchases of Investments | -80.00 | -121.00 | -379.00 | -539.00 | -1,135.00 | -2,577.00 | -1,949.00 | -3,501.00 | -4,553.00 | -3,176.00 | -4,490.00 | -5,204.00 | -7,390.00 | -12,739.00 | -18,936.00 | |
| Sale/Maturity of Investment | 81.00 | 76.00 | 336.00 | 472.00 | 1,174.00 | 2,330.00 | 1,875.00 | 3,508.00 | 4,713.00 | 2,662.00 | 3,353.00 | 5,550.00 | 7,806.00 | 11,024.00 | 18,100.00 | |
| Property, Plant, Equipment (P&PE) | -4.00 | -13.00 | -19.00 | -18.00 | -114.00 | -35.00 | -64.00 | -77.00 | -74.00 | -97.00 | -136.00 | -247.00 | -609.00 | -455.00 | -509.00 | |
| Acquisitions (Net) | - - | - - | -5.00 | -1.00 | -3.00 | -40.00 | -45.00 | -7.00 | -35.00 | -4.00 | - - | -6.00 | -55.00 | - - | - - | |
| Other Investing Activities | - - | - - | -955,679.00 | 1.00 | 38.00 | -247.00 | -75.00 | -6.00 | -72.00 | -57.00 | -173.00 | -344.00 | -1,347.00 | -1,701.00 | -2,105.00 | |
| Financing Activities | ||||||||||||||||
| Used Cash (Net) | -15.00 | -2.00 | -10.00 | -17.00 | -9.00 | -264.00 | -27.00 | -19.00 | -50.00 | -608.00 | -2,021.00 | -242.00 | -1,925.00 | -916.00 | -267.00 | |
| Debt Repayment | -15.00 | -3.00 | - - | - - | -15.00 | -7.00 | -9.00 | -6.00 | -5.00 | -472.00 | -155.00 | -1,790.00 | -595.00 | -15,953.00 | -89.00 | |
| Dividends Paid | - - | - - | -10.00 | -17.00 | -23.00 | -28.00 | -20.00 | -24.00 | -26.00 | -6.00 | -2.00 | -3.00 | - - | - - | - - | |
|
Common Stock
|
- - | - - | - - | - - | 1 | 331 | 2 | - - | 134 | 285 | 1,966 | 2,450 | 2,402 | 148 | 356 | |
| Issued | - - | - - | - - | - - | - - | 330.00 | - - | - - | 67.00 | 136.00 | 1,965.00 | 2,396.00 | 1,916.00 | - - | - - | |
| Repurchased | - - | - - | - - | - - | -1.00 | -1.00 | -2.00 | - - | -67.00 | -148.00 | - - | -54.00 | -486.00 | -148.00 | -356.00 | |
| Other Financing Activities | - - | - - | - - | - - | 31.00 | -27.00 | 5.00 | 11.00 | 47.00 | 1,100.00 | 1,869.00 | -306.00 | 1,816.00 | 17,017.00 | 24,963.00 | |
| Cash Balances | ||||||||||||||||
| Begin of Period | 17.00 | 49.00 | 56.00 | 67.00 | 101.00 | 140.00 | 223.00 | 166.00 | 234.00 | 388.00 | 464.00 | 1,451.00 | 2,508.00 | 3,648.00 | 3,363.00 | |
| End of Period | 49.00 | 56.00 | 67.00 | 101.00 | 140.00 | 223.00 | 166.00 | 234.00 | 388.00 | 464.00 | 1,451.00 | 2,508.00 | 3,647.00 | 3,363.00 | 3,848.00 | |
| Change | 32.00 | 7.00 | 10.00 | 34.00 | 38.00 | 82.00 | -56.00 | 67.00 | 154.00 | 76.00 | 986.00 | 1,056.00 | 1,139.00 | -285.00 | 485.00 | |
| Non-Cash Balances | ||||||||||||||||
| Depreciation and Amortization | 3.00 | 4.00 | 7.00 | 8.00 | 11.00 | 16.00 | 23.00 | 29.00 | 40.00 | 45.00 | 73.00 | 104.00 | 203.00 | 403.00 | 404.00 | |
| Stock Based Compensation | - - | - - | - - | 4.00 | 11.00 | 11.00 | 10.00 | 22.00 | 35.00 | 27.00 | 52.00 | 131.00 | 89.00 | 84.00 | 167.00 | |
| Other | 2.00 | 2.00 | -1,751.00 | -2.00 | 8.00 | 71.00 | 45.00 | 26.00 | 130.00 | 21.00 | 126.00 | 245.00 | 618.00 | 1,656.00 | 2,071.00 | |
| Highlighted metrics | ||||||||||||||||
| Free Cash Flow (FCF) | 44.00 | 54.00 | 70.00 | 121.00 | 28.00 | 161.00 | 157.00 | 112.00 | 194.00 | 133.00 | 314.00 | 935.00 | 355.00 | 2,485.00 | 3,938.00 | |
| Cash Conversion Cycle (CCC) | -432.00 | -564.00 | -350.00 | 13.00 | 19.00 | -12.00 | -15.00 | 23.00 | 45.00 | -4.00 | -16.00 | 14.00 | 91.00 | 81.00 | 76.00 | |
| Invested Capital | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Other Operating Inflows/Outflows
|
||||||||||||||||
| Forex Effect on Cash | - - | - - | -1.00 | -3.00 | -15.00 | -55.00 | -66.00 | -19.00 | -41.00 | -90.00 | -37.00 | -115.00 | -153.00 | -270.00 | -938.00 |