Vertiv Holdings Co (VRT) FY2023 Annual Statement of Cash Flows
2023-01-01 to 2023-12-31
Statement of Cash Flows
2023-01-01 to 2023-12-31
Swipe to see the full flow
Chart details
Vertiv Holdings Co cash flow reconciliation, Jan 1, 2023 through Dec 31, 2023
Cash flows for Jan 1, 2023 through Dec 31, 2023. Cash basis: Cash, cash equivalents, and restricted cash. Beginning cash: Dec 31, 2022. Ending cash: Dec 31, 2023. Beginning and ending cash are dated balances. Positive cash flows add cash; negative cash flows reduce it.
- Beginning cash on Dec 31, 2022
- 273,200,000 US dollars. Beginning cash: Cash, cash equivalents, and restricted cash
- Operating activities
- 900,500,000 US dollars. Net cash provided.
- Net income (loss)
- 460,200,000 US dollars
- Depreciation
- 74,300,000 US dollars
- Stock-based compensation
- 25,000,000 US dollars
- Inventories
- negative 54,000,000 US dollars
- Income taxes
- 45,200,000 US dollars
- Other current assets
- 0 US dollars
- Accrued expenses and other liabilities
- 91,500,000 US dollars
- Accounts payable
- negative 17,700,000 US dollars
- Deferred revenue
- 274,200,000 US dollars
- Accounts receivable
- negative 272,500,000 US dollars
- Deferred income taxes
- negative 131,600,000 US dollars
- Amortization
- 196,700,000 US dollars
- Payment of contingent consideration
- 0 US dollars
- Amortization of debt discount and issuance costs
- 7,900,000 US dollars
- Changes in tax receivable agreement
- 0 US dollars
- Asset impairments
- 0 US dollars
- Change in fair value of warrant liabilities
- 157,900,000 US dollars
- Gain on tax receivable agreement
- 0 US dollars
- Gain on sale of property, plant and equipment
- 0 US dollars
- Other
- 43,400,000 US dollars
- Investing activities
- negative 139,100,000 US dollars. Net cash used.
- Capital expenditures
- negative 127,900,000 US dollars
- Investments in capitalized software
- negative 6,700,000 US dollars
- Proceeds from disposition of property, plant and equipment
- 12,400,000 US dollars
- Acquisition of business
- negative 28,800,000 US dollars
- Proceeds from sale of business
- 11,900,000 US dollars
- Financing activities
- negative 247,500,000 US dollars. Net cash used.
- Repayments of ABL revolving credit facility and short-term borrowings
- negative 459,900,000 US dollars
- Proceeds from the issuance of long-term debt
- 0 US dollars
- Dividend payment
- negative 9,500,000 US dollars
- Repayment of long-term debt
- negative 27,100,000 US dollars
- Payment of tax receivable agreement
- 0 US dollars
- Exercise of employee stock options
- 27,400,000 US dollars
- Payment of debt issuance costs
- 0 US dollars
- Proceeds from the exercise of warrants
- 0 US dollars
- Payment of contingent consideration
- 0 US dollars
- Employee taxes paid from shares withheld
- negative 3,300,000 US dollars
- Borrowings from ABL revolving credit facility and short-term borrowings
- 224,900,000 US dollars
- Operating adjustment reconciliation
- 916,100,000 US dollars. Intermediate calculation joining the operating reconciliation branches. Its gross amount includes any portion of net income routed through this junction. It is not an additional cash source or use.
- financing gross reconciliation
- 499,800,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
- investing gross reconciliation
- 163,400,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
- Exchange-rate effect
- 1,500,000 US dollars
- Ending cash on Dec 31, 2023
- 788,600,000 US dollars. Ending cash: Cash, cash equivalents, and restricted cash
- Cash sources and uses
- 1,175,200,000 US dollars. Opening cash plus net sources, equal to net uses plus ending cash.
- Net cash change
- 515,400,000 US dollars. Ending cash minus beginning cash.
- Cash flow / Net income
- 1.96×. Operating cash flow divided by reconciliation net income for the same period. Black from 0.90× through 1.10×; green above 1.10×; red below 0.90×. Color uses the unrounded ratio.
- Operating cash flow
- 900,500,000 US dollars. Operating cash flow used in the free cash flow calculation.
- Cash purchases of property, plant and equipment
- 127,900,000 US dollars. These cash purchases are already included in investing activities above.
- Free cash flow
- 772,600,000 US dollars. A supplemental measure; finance-lease payments are excluded from this definition.
Chart connections
- Beginning cash plus operating, investing and financing cash flows plus the exchange-rate effect equals ending cash. Negative amounts reduce cash.
- Financing contributions meet at a reconciliation junction before connecting to the net cash total.
- Investing contributions meet at a reconciliation junction before connecting to the net cash total.
- Operating reconciliation adjustments are not all independent cash receipts.
- Net income enters operating cash directly in the reconciliation. The adjustment junction contributes the remaining $440.30M after reconciling the other positive and negative adjustments. These connections depict an accounting reconciliation, not traced cash receipts.
- Each activity has one net cash bar connected to the shared cash pool. Positive activity totals enter the pool; negative activity totals leave the pool to fund that activity's net payments. The central pool does not assign a particular funding source to a particular payment.
- The intermediate calculation bars include both sides of the displayed activity breakdowns; they are not additional cash flows.
- Operating cash flow minus cash purchases of property, plant and equipment equals free cash flow: 900,500,000 US dollars minus 127,900,000 US dollars equals 772,600,000 US dollars.
Free to share unchanged, with credit to Plicit.ai · CC BY-NC-ND 4.0Download PNG
Product waitlist
Health Check and Teardown for your own company
A health check uncovers insights of your private books, not a public ticker. Join this list to get notified as soon as we go-live!