{ "as_of": "2026-10-26", "unit": "USD millions", "scope": "Celestica consolidated, not AI-only", "historical": { "cfo": 389.7, "noncash_adjustments": 54.5, "pre_working_capital_subtotal": 451.7, "working_capital_change": -62, "receivable_and_inventory_cash_use": 1532.9, "combined_liability_cash_inflow": 1493.8, "gross_ppe": 274.1, "asset_sale_proceeds": 11.9, "common_cash_capex_gap": 115.6, "company_non_gaap_fcf": 127.5, "investing": -262.2, "financing": 3298.1, "opening_cash": 535.7, "cash_change": 3425.6, "closing_cash": 3961.3, "revolver_net": 0, "sources": [ { "label": "Operating cash", "value": 389.7 }, { "label": "Net equity proceeds", "value": 3391.3 }, { "label": "Asset-sale proceeds", "value": 11.9 } ], "uses": [ { "label": "Cash PP&E purchases", "value": 274.1 }, { "label": "Other net financing cash uses", "value": 93.2 }, { "label": "Cash balance increase", "value": 3425.6 } ], "source_total": 3792.9, "use_total": 3792.9, "receivable_discount_to_volume": 0.0032369942196531793, "inventory_deposit_balance_change": 79.3 }, "illustrations": [ { "id": "no_sales", "label": "No receivables sales", "sell_through_week": 0, "invoices": [ { "issued_week": 1, "due_week": 5, "face": 100, "owner": "supplier", "fee": 0, "sale_cash": 0 }, { "issued_week": 2, "due_week": 6, "face": 100, "owner": "supplier", "fee": 0, "sale_cash": 0 }, { "issued_week": 3, "due_week": 7, "face": 100, "owner": "supplier", "fee": 0, "sale_cash": 0 }, { "issued_week": 4, "due_week": 8, "face": 100, "owner": "supplier", "fee": 0, "sale_cash": 0 }, { "issued_week": 5, "due_week": 9, "face": 100, "owner": "supplier", "fee": 0, "sale_cash": 0 }, { "issued_week": 6, "due_week": 10, "face": 100, "owner": "supplier", "fee": 0, "sale_cash": 0 }, { "issued_week": 7, "due_week": 11, "face": 100, "owner": "supplier", "fee": 0, "sale_cash": 0 }, { "issued_week": 8, "due_week": 12, "face": 100, "owner": "supplier", "fee": 0, "sale_cash": 0 }, { "issued_week": 9, "due_week": 13, "face": 100, "owner": "supplier", "fee": 0, "sale_cash": 0 }, { "issued_week": 10, "due_week": 14, "face": 100, "owner": "supplier", "fee": 0, "sale_cash": 0 }, { "issued_week": 11, "due_week": 15, "face": 100, "owner": "supplier", "fee": 0, "sale_cash": 0 }, { "issued_week": 12, "due_week": 16, "face": 100, "owner": "supplier", "fee": 0, "sale_cash": 0 } ], "periods": [ { "week": 1, "supplier_customer_cash": 0, "bank_customer_collections": 0, "supplier_sale_cash": 0, "production_cash_cost": 90, "supplier_unfunded_cash": -90, "bank_unfunded_cash": 0, "sold_face_outstanding": 0, "retained_face_outstanding": 100, "declined_by_limit": false, "cumulative_customer_cash": 0, "cumulative_production_cost": 90 }, { "week": 2, "supplier_customer_cash": 0, "bank_customer_collections": 0, "supplier_sale_cash": 0, "production_cash_cost": 90, "supplier_unfunded_cash": -180, "bank_unfunded_cash": 0, "sold_face_outstanding": 0, "retained_face_outstanding": 200, "declined_by_limit": false, "cumulative_customer_cash": 0, "cumulative_production_cost": 180 }, { "week": 3, "supplier_customer_cash": 0, "bank_customer_collections": 0, "supplier_sale_cash": 0, "production_cash_cost": 90, "supplier_unfunded_cash": -270, "bank_unfunded_cash": 0, "sold_face_outstanding": 0, "retained_face_outstanding": 300, "declined_by_limit": false, "cumulative_customer_cash": 0, "cumulative_production_cost": 270 }, { "week": 4, "supplier_customer_cash": 0, "bank_customer_collections": 0, "supplier_sale_cash": 0, "production_cash_cost": 90, "supplier_unfunded_cash": -360, "bank_unfunded_cash": 0, "sold_face_outstanding": 0, "retained_face_outstanding": 400, "declined_by_limit": false, "cumulative_customer_cash": 0, "cumulative_production_cost": 360 }, { "week": 5, "supplier_customer_cash": 100, "bank_customer_collections": 0, "supplier_sale_cash": 0, "production_cash_cost": 90, "supplier_unfunded_cash": -350, "bank_unfunded_cash": 0, "sold_face_outstanding": 0, "retained_face_outstanding": 400, "declined_by_limit": false, "cumulative_customer_cash": 100, "cumulative_production_cost": 450 }, { "week": 6, "supplier_customer_cash": 100, "bank_customer_collections": 0, "supplier_sale_cash": 0, "production_cash_cost": 90, "supplier_unfunded_cash": -340, "bank_unfunded_cash": 0, "sold_face_outstanding": 0, "retained_face_outstanding": 400, "declined_by_limit": false, "cumulative_customer_cash": 200, "cumulative_production_cost": 540 }, { "week": 7, "supplier_customer_cash": 100, "bank_customer_collections": 0, "supplier_sale_cash": 0, "production_cash_cost": 90, "supplier_unfunded_cash": -330, "bank_unfunded_cash": 0, "sold_face_outstanding": 0, "retained_face_outstanding": 400, "declined_by_limit": false, "cumulative_customer_cash": 300, "cumulative_production_cost": 630 }, { "week": 8, "supplier_customer_cash": 100, "bank_customer_collections": 0, "supplier_sale_cash": 0, "production_cash_cost": 90, "supplier_unfunded_cash": -320, "bank_unfunded_cash": 0, "sold_face_outstanding": 0, "retained_face_outstanding": 400, "declined_by_limit": false, "cumulative_customer_cash": 400, "cumulative_production_cost": 720 }, { "week": 9, "supplier_customer_cash": 100, "bank_customer_collections": 0, "supplier_sale_cash": 0, "production_cash_cost": 90, "supplier_unfunded_cash": -310, "bank_unfunded_cash": 0, "sold_face_outstanding": 0, "retained_face_outstanding": 400, "declined_by_limit": false, "cumulative_customer_cash": 500, "cumulative_production_cost": 810 }, { "week": 10, "supplier_customer_cash": 100, "bank_customer_collections": 0, "supplier_sale_cash": 0, "production_cash_cost": 90, "supplier_unfunded_cash": -300, "bank_unfunded_cash": 0, "sold_face_outstanding": 0, "retained_face_outstanding": 400, "declined_by_limit": false, "cumulative_customer_cash": 600, "cumulative_production_cost": 900 }, { "week": 11, "supplier_customer_cash": 100, "bank_customer_collections": 0, "supplier_sale_cash": 0, "production_cash_cost": 90, "supplier_unfunded_cash": -290, "bank_unfunded_cash": 0, "sold_face_outstanding": 0, "retained_face_outstanding": 400, "declined_by_limit": false, "cumulative_customer_cash": 700, "cumulative_production_cost": 990 }, { "week": 12, "supplier_customer_cash": 100, "bank_customer_collections": 0, "supplier_sale_cash": 0, "production_cash_cost": 90, "supplier_unfunded_cash": -280, "bank_unfunded_cash": 0, "sold_face_outstanding": 0, "retained_face_outstanding": 400, "declined_by_limit": false, "cumulative_customer_cash": 800, "cumulative_production_cost": 1080 }, { "week": 13, "supplier_customer_cash": 100, "bank_customer_collections": 0, "supplier_sale_cash": 0, "production_cash_cost": 0, "supplier_unfunded_cash": -180, "bank_unfunded_cash": 0, "sold_face_outstanding": 0, "retained_face_outstanding": 300, "declined_by_limit": false, "cumulative_customer_cash": 900, "cumulative_production_cost": 1080 }, { "week": 14, "supplier_customer_cash": 100, "bank_customer_collections": 0, "supplier_sale_cash": 0, "production_cash_cost": 0, "supplier_unfunded_cash": -80, "bank_unfunded_cash": 0, "sold_face_outstanding": 0, "retained_face_outstanding": 200, "declined_by_limit": false, "cumulative_customer_cash": 1000, "cumulative_production_cost": 1080 }, { "week": 15, "supplier_customer_cash": 100, "bank_customer_collections": 0, "supplier_sale_cash": 0, "production_cash_cost": 0, "supplier_unfunded_cash": 20, "bank_unfunded_cash": 0, "sold_face_outstanding": 0, "retained_face_outstanding": 100, "declined_by_limit": false, "cumulative_customer_cash": 1100, "cumulative_production_cost": 1080 }, { "week": 16, "supplier_customer_cash": 100, "bank_customer_collections": 0, "supplier_sale_cash": 0, "production_cash_cost": 0, "supplier_unfunded_cash": 120, "bank_unfunded_cash": 0, "sold_face_outstanding": 0, "retained_face_outstanding": 0, "declined_by_limit": false, "cumulative_customer_cash": 1200, "cumulative_production_cost": 1080 } ], "total_invoiced": 1200, "total_face_sold": 0, "total_discount_charges": 0, "peak_sold_face": 0, "peak_supplier_additional_funding": 360, "peak_bank_external_funding": 0, "supplier_ending_cash": 120, "bank_ending_cash_before_funding_costs": 0, "customer_cash_total": 1200, "cost_total": 1080, "financing_interest_estimated": null }, { "id": "continuous", "label": "Purchases continue", "sell_through_week": 12, "invoices": [ { "issued_week": 1, "due_week": 5, "face": 100, "owner": "bank", "fee": 1, "sale_cash": 99 }, { "issued_week": 2, "due_week": 6, "face": 100, "owner": "bank", "fee": 1, "sale_cash": 99 }, { "issued_week": 3, "due_week": 7, "face": 100, "owner": "bank", "fee": 1, "sale_cash": 99 }, { "issued_week": 4, "due_week": 8, "face": 100, "owner": "bank", "fee": 1, "sale_cash": 99 }, { "issued_week": 5, "due_week": 9, "face": 100, "owner": "bank", "fee": 1, "sale_cash": 99 }, { "issued_week": 6, "due_week": 10, "face": 100, "owner": "bank", "fee": 1, "sale_cash": 99 }, { "issued_week": 7, "due_week": 11, "face": 100, "owner": "bank", "fee": 1, "sale_cash": 99 }, { "issued_week": 8, "due_week": 12, "face": 100, "owner": "bank", "fee": 1, "sale_cash": 99 }, { "issued_week": 9, "due_week": 13, "face": 100, "owner": "bank", "fee": 1, "sale_cash": 99 }, { "issued_week": 10, "due_week": 14, "face": 100, "owner": "bank", "fee": 1, "sale_cash": 99 }, { "issued_week": 11, "due_week": 15, "face": 100, "owner": "bank", "fee": 1, "sale_cash": 99 }, { "issued_week": 12, "due_week": 16, "face": 100, "owner": "bank", "fee": 1, "sale_cash": 99 } ], "periods": [ { "week": 1, "supplier_customer_cash": 0, "bank_customer_collections": 0, "supplier_sale_cash": 99, "production_cash_cost": 90, "supplier_unfunded_cash": 9, "bank_unfunded_cash": -99, "sold_face_outstanding": 100, "retained_face_outstanding": 0, "declined_by_limit": false, "cumulative_customer_cash": 0, "cumulative_production_cost": 90 }, { "week": 2, "supplier_customer_cash": 0, "bank_customer_collections": 0, "supplier_sale_cash": 99, "production_cash_cost": 90, "supplier_unfunded_cash": 18, "bank_unfunded_cash": -198, "sold_face_outstanding": 200, "retained_face_outstanding": 0, "declined_by_limit": false, "cumulative_customer_cash": 0, "cumulative_production_cost": 180 }, { "week": 3, "supplier_customer_cash": 0, "bank_customer_collections": 0, "supplier_sale_cash": 99, "production_cash_cost": 90, "supplier_unfunded_cash": 27, "bank_unfunded_cash": -297, "sold_face_outstanding": 300, "retained_face_outstanding": 0, "declined_by_limit": false, "cumulative_customer_cash": 0, "cumulative_production_cost": 270 }, { "week": 4, "supplier_customer_cash": 0, "bank_customer_collections": 0, "supplier_sale_cash": 99, "production_cash_cost": 90, "supplier_unfunded_cash": 36, "bank_unfunded_cash": -396, "sold_face_outstanding": 400, "retained_face_outstanding": 0, "declined_by_limit": false, "cumulative_customer_cash": 0, "cumulative_production_cost": 360 }, { "week": 5, "supplier_customer_cash": 0, "bank_customer_collections": 100, "supplier_sale_cash": 99, "production_cash_cost": 90, "supplier_unfunded_cash": 45, "bank_unfunded_cash": -395, "sold_face_outstanding": 400, "retained_face_outstanding": 0, "declined_by_limit": false, "cumulative_customer_cash": 100, "cumulative_production_cost": 450 }, { "week": 6, "supplier_customer_cash": 0, "bank_customer_collections": 100, "supplier_sale_cash": 99, "production_cash_cost": 90, "supplier_unfunded_cash": 54, "bank_unfunded_cash": -394, "sold_face_outstanding": 400, "retained_face_outstanding": 0, "declined_by_limit": false, "cumulative_customer_cash": 200, "cumulative_production_cost": 540 }, { "week": 7, "supplier_customer_cash": 0, "bank_customer_collections": 100, "supplier_sale_cash": 99, "production_cash_cost": 90, "supplier_unfunded_cash": 63, "bank_unfunded_cash": -393, "sold_face_outstanding": 400, "retained_face_outstanding": 0, "declined_by_limit": false, "cumulative_customer_cash": 300, "cumulative_production_cost": 630 }, { "week": 8, "supplier_customer_cash": 0, "bank_customer_collections": 100, "supplier_sale_cash": 99, "production_cash_cost": 90, "supplier_unfunded_cash": 72, "bank_unfunded_cash": -392, "sold_face_outstanding": 400, "retained_face_outstanding": 0, "declined_by_limit": false, "cumulative_customer_cash": 400, "cumulative_production_cost": 720 }, { "week": 9, "supplier_customer_cash": 0, "bank_customer_collections": 100, "supplier_sale_cash": 99, "production_cash_cost": 90, "supplier_unfunded_cash": 81, "bank_unfunded_cash": -391, "sold_face_outstanding": 400, "retained_face_outstanding": 0, "declined_by_limit": false, "cumulative_customer_cash": 500, "cumulative_production_cost": 810 }, { "week": 10, "supplier_customer_cash": 0, "bank_customer_collections": 100, "supplier_sale_cash": 99, "production_cash_cost": 90, "supplier_unfunded_cash": 90, "bank_unfunded_cash": -390, "sold_face_outstanding": 400, "retained_face_outstanding": 0, "declined_by_limit": false, "cumulative_customer_cash": 600, "cumulative_production_cost": 900 }, { "week": 11, "supplier_customer_cash": 0, "bank_customer_collections": 100, "supplier_sale_cash": 99, "production_cash_cost": 90, "supplier_unfunded_cash": 99, "bank_unfunded_cash": -389, "sold_face_outstanding": 400, "retained_face_outstanding": 0, "declined_by_limit": false, "cumulative_customer_cash": 700, "cumulative_production_cost": 990 }, { "week": 12, "supplier_customer_cash": 0, "bank_customer_collections": 100, "supplier_sale_cash": 99, "production_cash_cost": 90, "supplier_unfunded_cash": 108, "bank_unfunded_cash": -388, "sold_face_outstanding": 400, "retained_face_outstanding": 0, "declined_by_limit": false, "cumulative_customer_cash": 800, "cumulative_production_cost": 1080 }, { "week": 13, "supplier_customer_cash": 0, "bank_customer_collections": 100, "supplier_sale_cash": 0, "production_cash_cost": 0, "supplier_unfunded_cash": 108, "bank_unfunded_cash": -288, "sold_face_outstanding": 300, "retained_face_outstanding": 0, "declined_by_limit": false, "cumulative_customer_cash": 900, "cumulative_production_cost": 1080 }, { "week": 14, "supplier_customer_cash": 0, "bank_customer_collections": 100, "supplier_sale_cash": 0, "production_cash_cost": 0, "supplier_unfunded_cash": 108, "bank_unfunded_cash": -188, "sold_face_outstanding": 200, "retained_face_outstanding": 0, "declined_by_limit": false, "cumulative_customer_cash": 1000, "cumulative_production_cost": 1080 }, { "week": 15, "supplier_customer_cash": 0, "bank_customer_collections": 100, "supplier_sale_cash": 0, "production_cash_cost": 0, "supplier_unfunded_cash": 108, "bank_unfunded_cash": -88, "sold_face_outstanding": 100, "retained_face_outstanding": 0, "declined_by_limit": false, "cumulative_customer_cash": 1100, "cumulative_production_cost": 1080 }, { "week": 16, "supplier_customer_cash": 0, "bank_customer_collections": 100, "supplier_sale_cash": 0, "production_cash_cost": 0, "supplier_unfunded_cash": 108, "bank_unfunded_cash": 12, "sold_face_outstanding": 0, "retained_face_outstanding": 0, "declined_by_limit": false, "cumulative_customer_cash": 1200, "cumulative_production_cost": 1080 } ], "total_invoiced": 1200, "total_face_sold": 1200, "total_discount_charges": 12, "peak_sold_face": 400, "peak_supplier_additional_funding": 0, "peak_bank_external_funding": 396, "supplier_ending_cash": 108, "bank_ending_cash_before_funding_costs": 12, "customer_cash_total": 1200, "cost_total": 1080, "financing_interest_estimated": null }, { "id": "stop_after_four", "label": "New purchases stop after week 4", "sell_through_week": 4, "invoices": [ { "issued_week": 1, "due_week": 5, "face": 100, "owner": "bank", "fee": 1, "sale_cash": 99 }, { "issued_week": 2, "due_week": 6, "face": 100, "owner": "bank", "fee": 1, "sale_cash": 99 }, { "issued_week": 3, "due_week": 7, "face": 100, "owner": "bank", "fee": 1, "sale_cash": 99 }, { "issued_week": 4, "due_week": 8, "face": 100, "owner": "bank", "fee": 1, "sale_cash": 99 }, { "issued_week": 5, "due_week": 9, "face": 100, "owner": "supplier", "fee": 0, "sale_cash": 0 }, { "issued_week": 6, "due_week": 10, "face": 100, "owner": "supplier", "fee": 0, "sale_cash": 0 }, { "issued_week": 7, "due_week": 11, "face": 100, "owner": "supplier", "fee": 0, "sale_cash": 0 }, { "issued_week": 8, "due_week": 12, "face": 100, "owner": "supplier", "fee": 0, "sale_cash": 0 }, { "issued_week": 9, "due_week": 13, "face": 100, "owner": "supplier", "fee": 0, "sale_cash": 0 }, { "issued_week": 10, "due_week": 14, "face": 100, "owner": "supplier", "fee": 0, "sale_cash": 0 }, { "issued_week": 11, "due_week": 15, "face": 100, "owner": "supplier", "fee": 0, "sale_cash": 0 }, { "issued_week": 12, "due_week": 16, "face": 100, "owner": "supplier", "fee": 0, "sale_cash": 0 } ], "periods": [ { "week": 1, "supplier_customer_cash": 0, "bank_customer_collections": 0, "supplier_sale_cash": 99, "production_cash_cost": 90, "supplier_unfunded_cash": 9, "bank_unfunded_cash": -99, "sold_face_outstanding": 100, "retained_face_outstanding": 0, "declined_by_limit": false, "cumulative_customer_cash": 0, "cumulative_production_cost": 90 }, { "week": 2, "supplier_customer_cash": 0, "bank_customer_collections": 0, "supplier_sale_cash": 99, "production_cash_cost": 90, "supplier_unfunded_cash": 18, "bank_unfunded_cash": -198, "sold_face_outstanding": 200, "retained_face_outstanding": 0, "declined_by_limit": false, "cumulative_customer_cash": 0, "cumulative_production_cost": 180 }, { "week": 3, "supplier_customer_cash": 0, "bank_customer_collections": 0, "supplier_sale_cash": 99, "production_cash_cost": 90, "supplier_unfunded_cash": 27, "bank_unfunded_cash": -297, "sold_face_outstanding": 300, "retained_face_outstanding": 0, "declined_by_limit": false, "cumulative_customer_cash": 0, "cumulative_production_cost": 270 }, { "week": 4, "supplier_customer_cash": 0, "bank_customer_collections": 0, "supplier_sale_cash": 99, "production_cash_cost": 90, "supplier_unfunded_cash": 36, "bank_unfunded_cash": -396, "sold_face_outstanding": 400, "retained_face_outstanding": 0, "declined_by_limit": false, "cumulative_customer_cash": 0, "cumulative_production_cost": 360 }, { "week": 5, "supplier_customer_cash": 0, "bank_customer_collections": 100, "supplier_sale_cash": 0, "production_cash_cost": 90, "supplier_unfunded_cash": -54, "bank_unfunded_cash": -296, "sold_face_outstanding": 300, "retained_face_outstanding": 100, "declined_by_limit": false, "cumulative_customer_cash": 100, "cumulative_production_cost": 450 }, { "week": 6, "supplier_customer_cash": 0, "bank_customer_collections": 100, "supplier_sale_cash": 0, "production_cash_cost": 90, "supplier_unfunded_cash": -144, "bank_unfunded_cash": -196, "sold_face_outstanding": 200, "retained_face_outstanding": 200, "declined_by_limit": false, "cumulative_customer_cash": 200, "cumulative_production_cost": 540 }, { "week": 7, "supplier_customer_cash": 0, "bank_customer_collections": 100, "supplier_sale_cash": 0, "production_cash_cost": 90, "supplier_unfunded_cash": -234, "bank_unfunded_cash": -96, "sold_face_outstanding": 100, "retained_face_outstanding": 300, "declined_by_limit": false, "cumulative_customer_cash": 300, "cumulative_production_cost": 630 }, { "week": 8, "supplier_customer_cash": 0, "bank_customer_collections": 100, "supplier_sale_cash": 0, "production_cash_cost": 90, "supplier_unfunded_cash": -324, "bank_unfunded_cash": 4, "sold_face_outstanding": 0, "retained_face_outstanding": 400, "declined_by_limit": false, "cumulative_customer_cash": 400, "cumulative_production_cost": 720 }, { "week": 9, "supplier_customer_cash": 100, "bank_customer_collections": 0, "supplier_sale_cash": 0, "production_cash_cost": 90, "supplier_unfunded_cash": -314, "bank_unfunded_cash": 4, "sold_face_outstanding": 0, "retained_face_outstanding": 400, "declined_by_limit": false, "cumulative_customer_cash": 500, "cumulative_production_cost": 810 }, { "week": 10, "supplier_customer_cash": 100, "bank_customer_collections": 0, "supplier_sale_cash": 0, "production_cash_cost": 90, "supplier_unfunded_cash": -304, "bank_unfunded_cash": 4, "sold_face_outstanding": 0, "retained_face_outstanding": 400, "declined_by_limit": false, "cumulative_customer_cash": 600, "cumulative_production_cost": 900 }, { "week": 11, "supplier_customer_cash": 100, "bank_customer_collections": 0, "supplier_sale_cash": 0, "production_cash_cost": 90, "supplier_unfunded_cash": -294, "bank_unfunded_cash": 4, "sold_face_outstanding": 0, "retained_face_outstanding": 400, "declined_by_limit": false, "cumulative_customer_cash": 700, "cumulative_production_cost": 990 }, { "week": 12, "supplier_customer_cash": 100, "bank_customer_collections": 0, "supplier_sale_cash": 0, "production_cash_cost": 90, "supplier_unfunded_cash": -284, "bank_unfunded_cash": 4, "sold_face_outstanding": 0, "retained_face_outstanding": 400, "declined_by_limit": false, "cumulative_customer_cash": 800, "cumulative_production_cost": 1080 }, { "week": 13, "supplier_customer_cash": 100, "bank_customer_collections": 0, "supplier_sale_cash": 0, "production_cash_cost": 0, "supplier_unfunded_cash": -184, "bank_unfunded_cash": 4, "sold_face_outstanding": 0, "retained_face_outstanding": 300, "declined_by_limit": false, "cumulative_customer_cash": 900, "cumulative_production_cost": 1080 }, { "week": 14, "supplier_customer_cash": 100, "bank_customer_collections": 0, "supplier_sale_cash": 0, "production_cash_cost": 0, "supplier_unfunded_cash": -84, "bank_unfunded_cash": 4, "sold_face_outstanding": 0, "retained_face_outstanding": 200, "declined_by_limit": false, "cumulative_customer_cash": 1000, "cumulative_production_cost": 1080 }, { "week": 15, "supplier_customer_cash": 100, "bank_customer_collections": 0, "supplier_sale_cash": 0, "production_cash_cost": 0, "supplier_unfunded_cash": 16, "bank_unfunded_cash": 4, "sold_face_outstanding": 0, "retained_face_outstanding": 100, "declined_by_limit": false, "cumulative_customer_cash": 1100, "cumulative_production_cost": 1080 }, { "week": 16, "supplier_customer_cash": 100, "bank_customer_collections": 0, "supplier_sale_cash": 0, "production_cash_cost": 0, "supplier_unfunded_cash": 116, "bank_unfunded_cash": 4, "sold_face_outstanding": 0, "retained_face_outstanding": 0, "declined_by_limit": false, "cumulative_customer_cash": 1200, "cumulative_production_cost": 1080 } ], "total_invoiced": 1200, "total_face_sold": 400, "total_discount_charges": 4, "peak_sold_face": 400, "peak_supplier_additional_funding": 324, "peak_bank_external_funding": 396, "supplier_ending_cash": 116, "bank_ending_cash_before_funding_costs": 4, "customer_cash_total": 1200, "cost_total": 1080, "financing_interest_estimated": null } ], "actual_no_sale_cfo": null, "actual_factoring_incremental_cash": null, "actual_annualized_discount_cost": null }