Inspiring Tomorrow - Corporate Presentation
CASH FLOW GENERATION
Strong track record of increasing cash generation
Adj. EBITDA to Operating Free Cashflow to Levered Free Cashflow (1)
(in $m)
Adj. EBITDA (2)
2019A
2020A
2021A
2021PF(3)
1,906
1,777
2,633
2,723
(-) Capital Expenditure
Operating Free Cashflow
(537)
(383)
(252)
(254)
1,370
1,370
2,381
2,469
(-) Net Cash Interest Paid
3
(0)
(5)
n.a.
(-) Income Taxes Paid
(173)
(199)
(678)
n.a.
(-) Change in Net Working Capital
488
(291)
20
n.a.
Levered Free Cashflow
Dividends Paid (5)
(3,4)
1,650
880
1,719
n.a.
(1,800)
(1,340)
(5,380)
(5,480)
Cash Conversion (1,6)
90.4%
90.7%
78.4%
71.8%
2019A
2020A
2021A
2021PF(3)
Commentary
بروج
Borouge
דיי
Strong free cash flow generation despite
increasing taxes driven by:
Declining growth capital expenditure due
to completion of major projects (PP5, PE3
revamp)
Higher profitability levels due to increased
price premia achieved
Sources: Company Information
4)
Does not include payments related to debt principal draw/repayment
1)
ADP only, except 2021 PF
5)
Includes dividends paid as proceeds from financing
2)
Adjusted for pension costs
6)
Defined as (Adj. EBITDA - Capex)/Adj. EBITDA
3)
78
Unaudited pro forma financial information reflecting the combination of ADP and PTE as if it had occurred on 1-Jan-2021
Corporate Presentation | April 2022
INSPIRING TOMORROWView entire presentation