Mercury Systems, Inc.
Mercury Systems, Inc., a technology company, manufactures and sells components, products, modules, and subsystems for aerospace and defense industries in the United States, Europe, and the Asia Pacific. Its products and solutions are deployed in approxim…
Aerospace & Defense
US, Andover [HQ]
Cash Flow Statements
15 Records · Starting from 2010In Million USD. Margins, Growth Rates In %
| Metric | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | None | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||||
| Operating Cash Flow (OCF) | 15.00 | 31.00 | 31.00 | -1.00 | 14.00 | 32.00 | 36.00 | 59.00 | 43.00 | 97.00 | 115.00 | 97.00 | -18.00 | -21.00 | - - | |
| Operating Cash (Net) | 15.00 | 31.00 | 31.00 | -1.00 | 14.00 | 32.00 | 36.00 | 59.00 | 43.00 | 97.00 | 115.00 | 97.00 | -18.00 | -21.00 | - - | |
| Accounts Receivable | -15.00 | - - | 6.00 | 4.00 | -12.00 | 5.00 | -25.00 | -14.00 | -38.00 | -22.00 | -32.00 | -42.00 | -146.00 | -58.00 | - - | |
| Accounts Payable | -12.00 | - - | - - | -13.00 | 1.00 | - - | 18.00 | 3.00 | -5.00 | 17.00 | 13.00 | -6.00 | 58.00 | -16.00 | - - | |
|
Working Capital
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Change | -11.00 | -1.00 | -3.00 | -4.00 | 3.00 | -1.00 | -4.00 | -6.00 | -53.00 | -22.00 | -43.00 | -62.00 | -158.00 | -79.00 | - - | |
| Other WC | 17.00 | -4.00 | -3.00 | 2.00 | 8.00 | -6.00 | 2.00 | 13.00 | 6.00 | -1.00 | 7.00 | 13.00 | -29.00 | 60.00 | - - | |
| Investing Activities | ||||||||||||||||
| Used Cash (Net) | 23.00 | -22.00 | -80.00 | -71.00 | -6.00 | -5.00 | -318.00 | -111.00 | -200.00 | -153.00 | -135.00 | -416.00 | -274.00 | -38.00 | - - | |
| Capital Expenditure | -7.00 | -11.00 | -9.00 | -3.00 | -6.00 | -5.00 | -7.00 | -32.00 | -15.00 | -26.00 | -43.00 | -45.00 | -27.00 | -38.00 | - - | |
| Purchases of Investments | -138.00 | 20.00 | -18.00 | - - | - - | - - | - - | - - | - - | - - | 92.00 | -1.00 | - - | - - | - - | |
| Sale/Maturity of Investment | 32.00 | 18.00 | 18.00 | - - | - - | - - | - - | - - | - - | - - | 4.00 | 1.00 | - - | - - | - - | |
| Property, Plant, Equipment (P&PE) | -7.00 | -11.00 | -9.00 | -3.00 | -6.00 | -5.00 | -7.00 | -32.00 | -15.00 | -26.00 | -43.00 | -45.00 | -27.00 | -38.00 | - - | |
| Acquisitions (Net) | 138.00 | -29.00 | -71.00 | -67.00 | - - | - - | -309.00 | -77.00 | -185.00 | -127.00 | -96.00 | -372.00 | -243.00 | - - | - - | |
| Other Investing Activities | - - | -20.00 | - - | - - | - - | - - | - - | - - | - - | - - | -92.00 | 1.00 | -3.00 | - - | - - | |
| Financing Activities | ||||||||||||||||
| Used Cash (Net) | -30.00 | -97.00 | -1.00 | -3.00 | - - | -3.00 | -284.00 | -11.00 | -182.00 | -247.00 | -10.00 | -206.00 | -245.00 | -65.00 | - - | |
| Debt Repayment | -33.00 | - - | - - | -7.00 | - - | - - | -191.00 | -200.00 | -15.00 | -324.00 | -200.00 | -200.00 | -248.00 | -80.00 | - - | |
| Dividends Paid | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Common Stock
|
2 | - - | - - | - - | - - | 11 | 97 | 8 | 18 | 462 | 21 | 6 | 13 | 5 | - - | |
| Issued | 2.00 | 93.00 | 93.00 | 12.00 | 8.00 | 10.00 | 92.00 | - - | 3.00 | 454.00 | 5.00 | 6.00 | 5.00 | 5.00 | - - | |
| Repurchased | - - | - - | - - | - - | - - | - - | -5.00 | -8.00 | -15.00 | -7.00 | -16.00 | - - | -8.00 | - - | - - | |
| Other Financing Activities | 1.00 | 4.00 | -91.00 | -9.00 | -7.00 | - - | 197.00 | 220.00 | 213.00 | 259.00 | 205.00 | 606.00 | 751.00 | 145.00 | - - | |
| Cash Balances | ||||||||||||||||
| Begin of Period | 46.00 | 56.00 | 162.00 | 115.00 | 39.00 | 47.00 | 77.00 | 81.00 | 41.00 | 66.00 | 257.00 | 226.00 | 113.00 | 65.00 | - - | |
| End of Period | 56.00 | 162.00 | 115.00 | 39.00 | 47.00 | 77.00 | 81.00 | 41.00 | 66.00 | 257.00 | 226.00 | 113.00 | 65.00 | 71.00 | - - | |
| Change | 9.00 | 106.00 | -46.00 | -76.00 | 8.00 | 30.00 | 4.00 | -40.00 | 24.00 | 191.00 | -31.00 | -112.00 | -48.00 | 5.00 | - - | |
| Non-Cash Balances | ||||||||||||||||
| Depreciation and Amortization | 6.00 | 8.00 | 11.00 | 17.00 | 15.00 | 13.00 | 15.00 | 32.00 | 42.00 | 46.00 | 49.00 | 67.00 | 93.00 | 97.00 | - - | |
| Stock Based Compensation | 4.00 | 5.00 | 6.00 | 7.00 | 9.00 | 8.00 | 9.00 | 15.00 | - - | 19.00 | 26.00 | 28.00 | 38.00 | 43.00 | - - | |
| Other | -2.00 | -1.00 | -7.00 | 1.00 | 2.00 | 1.00 | - - | 1.00 | 2.00 | 9.00 | - - | 3.00 | -1.00 | 5.00 | - - | |
| Highlighted metrics | ||||||||||||||||
| Free Cash Flow (FCF) | 8.00 | 20.00 | 22.00 | -5.00 | 7.00 | 26.00 | 29.00 | 26.00 | 28.00 | 70.00 | 71.00 | 51.00 | -46.00 | -60.00 | - - | |
| Cash Conversion Cycle (CCC) | 109.00 | 112.00 | 130.00 | 178.00 | 183.00 | 156.00 | 208.00 | 191.00 | 225.00 | 195.00 | 209.00 | 232.00 | 271.00 | 319.00 | - - | |
| Invested Capital | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Other Operating Inflows/Outflows
|
||||||||||||||||
| Forex Effect on Cash | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - |