Tesco PLC
Tesco PLC, together with its subsidiaries, engages in retailing and retail banking activities. It provides food products through approximately 4,752 stores in the United Kingdom, Republic of Ireland, the Czech Republic, Slovakia, and Hungary, as well as …
Grocery Stores
GB, Welwyn Garden City [HQ]
Cash Flow Statements
14 Sheets · Starting from 2023In Million GBP. 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) | 4,780.00 | 4,239.00 | 4,408.00 | 2,837.00 | 3,185.00 | 484.00 | 2,126.00 | 1,989.00 | 2,805.00 | 2,552.00 | 108.00 | 640.00 | 3,792.00 | 3,806.00 | |
| Operating Cash (Net) | 4,780.00 | 4,239.00 | 4,408.00 | 2,837.00 | 3,185.00 | 484.00 | 2,126.00 | 1,989.00 | 2,805.00 | 2,552.00 | 108.00 | 640.00 | 3,792.00 | 3,806.00 | |
| Accounts Receivable | - - | - - | - - | 255.00 | -64.00 | -28.00 | -58.00 | -98.00 | 26.00 | 112.00 | 612.00 | 1,811.00 | -60.00 | -690.00 | |
| Accounts Payable | - - | - - | - - | -255.00 | - - | - - | 260.00 | 1,984.00 | 2,100.00 | 1,038.00 | -4,252.00 | -1,573.00 | 790.00 | 1,012.00 | |
|
Working Capital
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Change | 1,261.00 | 574.00 | 382.00 | -375.00 | -187.00 | 608.00 | 292.00 | 42.00 | 102.00 | 121.00 | -3,543.00 | 246.00 | 362.00 | 243.00 | |
| Other WC | 1,227.00 | 1,041.00 | 843.00 | -536.00 | -1,503.00 | 65.00 | -260.00 | -1,984.00 | -2,100.00 | -1,038.00 | -82.00 | 58.00 | -87.00 | 68.00 | |
| Investing Activities | |||||||||||||||
| Used Cash (Net) | -1,912.00 | -1,873.00 | -3,183.00 | -278.00 | -2,854.00 | -2,015.00 | -615.00 | 279.00 | 643.00 | -1,140.00 | 2,338.00 | 6,133.00 | -1,770.00 | -790.00 | |
| Capital Expenditure | -3,018.00 | -3,551.00 | -3,708.00 | -2,987.00 | -2,489.00 | -1,989.00 | -871.00 | -1,205.00 | -1,440.00 | -1,101.00 | -1,204.00 | -1,377.00 | -1,178.00 | -1,250.00 | |
| Purchases of Investments | - - | -683.00 | -1,972.00 | 1,119.00 | -494.00 | 154.00 | -3,075.00 | -1,584.00 | -21.00 | -133.00 | -702.00 | -98.00 | -1,303.00 | -540.00 | |
| Sale/Maturity of Investment | - - | 719.00 | 1,205.00 | 1,427.00 | 519.00 | 471.00 | 192.00 | 892.00 | 1,956.00 | 644.00 | 8.00 | 263.00 | 289.00 | 681.00 | |
| Property, Plant, Equipment (P&PE) | -3,018.00 | -3,551.00 | -3,708.00 | -2,987.00 | -2,489.00 | -1,989.00 | -871.00 | -1,205.00 | -1,440.00 | -1,101.00 | -1,204.00 | -1,377.00 | -1,178.00 | -1,250.00 | |
| Acquisitions (Net) | -69.00 | -263.00 | -114.00 | -162.00 | -25.00 | -625.00 | 3,262.00 | 692.00 | 292.00 | -421.00 | 4,236.00 | 7,345.00 | 422.00 | 271.00 | |
| Other Investing Activities | 1,175.00 | 1,905.00 | 1,406.00 | 325.00 | 154.00 | 128.00 | -123.00 | -100.00 | -144.00 | -129.00 | 3,401.00 | 7,327.00 | -738.00 | 48.00 | |
| Financing Activities | |||||||||||||||
| Used Cash (Net) | -3,607.00 | -2,994.00 | -1,366.00 | -2,365.00 | -56.00 | -814.00 | -604.00 | -1,387.00 | -3,236.00 | -2,570.00 | -1,940.00 | -7,841.00 | -2,234.00 | -3,188.00 | |
| Debt Repayment | -3,601.00 | -4,153.00 | -2,720.00 | -3,022.00 | -1,921.00 | -3,188.00 | -1,345.00 | -2,048.00 | -3,731.00 | -3,077.00 | -484.00 | -716.00 | -381.00 | -709.00 | |
| Dividends Paid | -968.00 | -1,081.00 | -1,180.00 | -1,184.00 | -1,189.00 | -914.00 | - - | - - | -82.00 | - - | -656.00 | -5,858.00 | -731.00 | -859.00 | |
|
Common Stock
|
191 | 129 | 372 | -1,731 | -1,797 | -3,158 | - - | - - | -3,709 | 266 | -485 | -555 | -155 | 274 | |
| Issued | 167.00 | 98.00 | 69.00 | 57.00 | 62.00 | 15.00 | 1.00 | 1.00 | 11.00 | 60.00 | -634.00 | -621.00 | -577.00 | -593.00 | |
| Repurchased | -24.00 | -31.00 | -303.00 | 1,788.00 | 1,859.00 | 3,173.00 | - - | - - | 3,720.00 | -206.00 | -149.00 | -66.00 | -422.00 | -867.00 | |
| Other Financing Activities | 819.00 | 2,173.00 | 2,768.00 | -4.00 | 3,104.00 | 4,901.00 | 740.00 | 660.00 | 566.00 | 1,010.00 | -17.00 | -580.00 | -123.00 | -160.00 | |
| Cash Balances | |||||||||||||||
| Begin of Period | -9,600.00 | -7,929.00 | -6,790.00 | 2,311.00 | 2,531.00 | 2,813.00 | 2,174.00 | 3,082.00 | 3,821.00 | 4,059.00 | 3,306.00 | 4,137.00 | 2,510.00 | 2,345.00 | |
| End of Period | -7,929.00 | -6,790.00 | -6,838.00 | 2,512.00 | 2,813.00 | 2,174.00 | 3,082.00 | 3,821.00 | 4,059.00 | 2,916.00 | 4,137.00 | 2,510.00 | 2,345.00 | 2,465.00 | |
| Change | 1,671.00 | 1,139.00 | -48.00 | 201.00 | 282.00 | -639.00 | 908.00 | 739.00 | 238.00 | -1,143.00 | 831.00 | -1,627.00 | -165.00 | 120.00 | |
| Non-Cash Balances | |||||||||||||||
| Depreciation and Amortization | 1,384.00 | 1,420.00 | 1,498.00 | 1,590.00 | 1,532.00 | 1,366.00 | 1,231.00 | 1,298.00 | 1,087.00 | 1,840.00 | 2,156.00 | 1,743.00 | 1,717.00 | 1,699.00 | |
| Stock Based Compensation | 241.00 | 220.00 | 125.00 | 53.00 | 47.00 | 105.00 | 283.00 | 15.00 | 113.00 | - - | 87.00 | 30.00 | 66.00 | 59.00 | |
| Other | -1,598.00 | -83.00 | 166.00 | 282.00 | 784.00 | 4,110.00 | 157.00 | 395.00 | 295.00 | -560.00 | 8,532.00 | 1,421.00 | 3,177.00 | 4,333.00 | |
| Highlighted metrics | |||||||||||||||
| Free Cash Flow (FCF) | 1,762.00 | 688.00 | 700.00 | -150.00 | 696.00 | -1,505.00 | 1,255.00 | 784.00 | 1,365.00 | 1,451.00 | -1,096.00 | -737.00 | 2,614.00 | 2,556.00 | |
| Cash Conversion Cycle (CCC) | -15.00 | -15.00 | -14.00 | -26.00 | -38.00 | -39.00 | -31.00 | -35.00 | -35.00 | -30.00 | -8.00 | -15.00 | -16.00 | -13.00 | |
| Invested Capital | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Other Operating Inflows/Outflows
|
|||||||||||||||
| Forex Effect on Cash | 49.00 | -46.00 | 24.00 | 26.00 | -105.00 | 78.00 | 1.00 | -131.00 | 15.00 | 15.00 | -42.00 | 8.00 | 12.00 | -34.00 |