Inspiring Tomorrow - Corporate Presentation
WORKING CAPITAL
Through-the-cycle, working capital movements are typically balanced out
Working Capital Evolution (1)
Commentary
(in $m)
Working Capital
2019 A
2020A
2021A
607
897
877
2021PF (3)
919
Prepayments and Other Receivables
58
63
51
867
Amounts Due from Related Parties
436
722
746
147
Trade and Other Payables
(499)
(498)
(449)
(568)
Current Portion of Amounts Due to Related Parties
(44)
(7)
(178)
(246)
Inventories
656
617
708
718
Working Capital Days(4)
Days Inventory Outstanding
91
Days Sales Outstanding
43
Days Payables Outstanding
75
188 22
93
81
70
53
60
72
82
92
Change in Net Working Capital(2)
488
Sources: Company Information
2019A
(291)
2020A
20
بروج
Borouge
דיי
Working capital levels are driven by:
- DIO: Typically stable with moderate
inventory build-up at year end in
anticipation of February turnaround
DSO: Pandemic impacted some
transactions as Borouge granted
extended payment terms, driving increase
in DSO in 2020; expected to remain at
current levels due to targeting of higher
volume customers that require longer
payment terms
- DPO: Typically stable, linked to larger
projects with past years impacted by PP5
■ Working capital swings are mainly driven by
prices and are expected to smooth out over the
cycle
2021A
3) Unaudited pro forma financial information reflecting the combination of ADP and PTE as if it had
occurred on 1-Jan-2021
DIO = Inventories * 365 / COGS incl. D&A, DSO = (Amounts Due from Related Parties +
Prepayments and Other Receivables) * 365 / Revenue, DPO = (Trade and Other Payables +
Amounts Due to Related Parties) * 365 COGS incl. D&A
2)
1) Working Capital equal to Net Current Assets (excl. Cash and Cash Equivalents and Current
Portion of Lease and Pension Liabilities and Income Tax Payable). ADP only, except 2021 PF
ADP only
4)
77
Corporate Presentation | April 2022
INSPIRING TOMORROWView entire presentation