Neogen Corporation
Neogen Corporation, together with its subsidiaries, develops, manufactures, and markets various products for food and animal safety worldwide. It operates through two segments, Food Safety and Animal Safety. The Food Safety segment offers diagnostic test…
Medical - Diagnostics & Research
US, Lansing [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) | 27.00 | 28.00 | 22.00 | 26.00 | 21.00 | 43.00 | 35.00 | 60.00 | 69.00 | 63.00 | 85.00 | 81.00 | 68.00 | 41.00 | |
| Operating Cash (Net) | 27.00 | 28.00 | 22.00 | 26.00 | 21.00 | 43.00 | 35.00 | 60.00 | 69.00 | 63.00 | 85.00 | 81.00 | 68.00 | 41.00 | |
| Accounts Receivable | -2.00 | - - | -7.00 | -2.00 | -10.00 | -7.00 | -6.00 | 5.00 | -10.00 | -4.00 | -2.00 | -2.00 | -7.00 | -53.00 | |
| Accounts Payable | 3.00 | 1.00 | 2.00 | -1.00 | 1.00 | - - | - - | -1.00 | 4.00 | -1.00 | 6.00 | -3.00 | 10.00 | 18.00 | |
|
Working Capital
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Change | 4.00 | - - | -8.00 | -8.00 | -13.00 | -2.00 | -18.00 | - - | -13.00 | -20.00 | - - | -6.00 | -6.00 | -22.00 | |
| Other WC | 4.00 | - - | - - | -1.00 | -1.00 | 3.00 | -3.00 | 4.00 | -4.00 | -4.00 | 6.00 | -3.00 | 12.00 | 2.00 | |
| Investing Activities | |||||||||||||||
| Used Cash (Net) | -25.00 | -28.00 | -15.00 | -37.00 | -51.00 | -28.00 | -61.00 | -62.00 | -83.00 | -119.00 | -88.00 | -105.00 | -97.00 | 201.00 | |
| Capital Expenditure | -5.00 | -7.00 | -12.00 | -8.00 | -11.00 | -9.00 | -14.00 | -14.00 | -20.00 | -14.00 | -24.00 | -26.00 | -24.00 | -65.00 | |
| Purchases of Investments | - - | -60.00 | -71.00 | -82.00 | -91.00 | -105.00 | -151.00 | -162.00 | -361.00 | -437.00 | -458.00 | -792.00 | -415.00 | -12.00 | |
| Sale/Maturity of Investment | - - | 40.00 | 72.00 | 67.00 | 91.00 | 93.00 | 147.00 | 149.00 | 299.00 | 339.00 | 406.00 | 764.00 | 381.00 | 266.00 | |
| Property, Plant, Equipment (P&PE) | -5.00 | -7.00 | -12.00 | -8.00 | -11.00 | -9.00 | -14.00 | -14.00 | -20.00 | -14.00 | -24.00 | -26.00 | -24.00 | -65.00 | |
| Acquisitions (Net) | -20.00 | 7.00 | -4.00 | -13.00 | -39.00 | -6.00 | -42.00 | -34.00 | - - | -6.00 | -13.00 | -50.00 | -38.00 | 11.00 | |
| Other Investing Activities | -5.00 | -7.00 | -12.00 | -15.00 | - - | -12.00 | -4.00 | -13.00 | -61.00 | -112.00 | -51.00 | -28.00 | -34.00 | - - | |
| Financing Activities | |||||||||||||||
| Used Cash (Net) | -6.00 | -12.00 | -6.00 | -12.00 | -19.00 | -11.00 | -15.00 | -25.00 | -22.00 | -13.00 | -29.00 | -33.00 | -6.00 | -118.00 | |
| Debt Repayment | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | -100.00 | |
| Dividends Paid | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Common Stock
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | 20 | - - | - - | - - | - - | |
| Issued | - - | - - | - - | - - | - - | - - | 12.00 | 21.00 | 23.00 | 17.00 | 29.00 | 34.00 | 7.00 | 1.00 | |
| Repurchased | - - | - - | - - | - - | - - | - - | - - | - - | - - | -3.00 | - - | - - | - - | - - | |
| Other Financing Activities | 6.00 | 12.00 | 6.00 | 12.00 | 19.00 | 11.00 | 15.00 | 25.00 | 22.00 | 13.00 | 29.00 | -1.00 | -1.00 | -19.00 | |
| Cash Balances | |||||||||||||||
| Begin of Period | 13.00 | 22.00 | 35.00 | 49.00 | 50.00 | 40.00 | 66.00 | 55.00 | 77.00 | 83.00 | 41.00 | 66.00 | 75.00 | 44.00 | |
| End of Period | 22.00 | 35.00 | 49.00 | 50.00 | 40.00 | 66.00 | 55.00 | 77.00 | 83.00 | 41.00 | 66.00 | 75.00 | 44.00 | 163.00 | |
| Change | 8.00 | 13.00 | 13.00 | - - | -9.00 | 25.00 | -10.00 | 22.00 | 5.00 | -41.00 | 24.00 | 9.00 | -31.00 | 118.00 | |
| Non-Cash Balances | |||||||||||||||
| Depreciation and Amortization | 4.00 | 5.00 | 6.00 | 7.00 | 9.00 | 10.00 | 12.00 | 14.00 | 17.00 | 17.00 | 18.00 | 21.00 | 23.00 | 88.00 | |
| Stock Based Compensation | 2.00 | 2.00 | 2.00 | 3.00 | 3.00 | 4.00 | 5.00 | 5.00 | - - | 5.00 | 6.00 | 6.00 | 7.00 | 10.00 | |
| Other | - - | -2.00 | -1.00 | -3.00 | -4.00 | -2.00 | -2.00 | -3.00 | 47.00 | 56.00 | 49.00 | 51.00 | 73.00 | 7.00 | |
| Highlighted metrics | |||||||||||||||
| Free Cash Flow (FCF) | 22.00 | 21.00 | 9.00 | 17.00 | 10.00 | 34.00 | 21.00 | 45.00 | 48.00 | 49.00 | 61.00 | 54.00 | 43.00 | -24.00 | |
| Cash Conversion Cycle (CCC) | 201.00 | 161.00 | 167.00 | 176.00 | 187.00 | 172.00 | 182.00 | 178.00 | 166.00 | 182.00 | 188.00 | 182.00 | 181.00 | 118.00 | |
| Invested Capital | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Other Operating Inflows/Outflows
|
|||||||||||||||
| Forex Effect on Cash | - - | - - | - - | - - | - - | - - | - - | - - | -3.00 | - - | -1.00 | - - | -8.00 | -5.00 |