Cash Flow Statement

15 Sheets · From 2023 to 2009
Configuration
In Million USD. Margins, Growth Rates In %
Metric 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Operating Activities
Operating Cash Flow (OCF)
596.00 774.00 808.00 955.00 896.00 1,097.00 1,179.00 1,276.00 1,449.00 1,386.00 1,383.00 1,426.00 1,441.00 1,108.00 1,874.00
Operating Cash (Net)
596.00 774.00 808.00 955.00 896.00 1,097.00 1,179.00 1,276.00 1,449.00 1,386.00 1,383.00 1,426.00 1,441.00 1,108.00 1,874.00
Accounts Receivable
-18.00 - - 16.00 -34.00 -79.00 -61.00 -84.00 -31.00 21.00 -17.00 -25.00 -97.00 37.00 -114.00 -56.00
Accounts Payable
- - 6.00 37.00 -10.00 16.00 -26.00 80.00 80.00 38.00 25.00 66.00 -2.00 66.00 -8.00 70.00
Working Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Investing Activities
Used Cash (Net)
-703.00 -746.00 -912.00 -382.00 -1,053.00 -1,013.00 -1,465.00 -1,587.00 -1,672.00 -2,036.00 -1,945.00 -2,061.00 -1,536.00 -2,127.00 -2,815.00
Capital Expenditure
-815.00 -809.00 -977.00 -985.00 -1,044.00 -1,034.00 -1,267.00 -1,395.00 -1,510.00 -1,673.00 -1,758.00 -1,928.00 -1,873.00 -2,420.00 -2,734.00
Purchases of Investments
-785.00 -18.00 924.00 -1,490.00 -981.00 -969.00 -1,165.00 -1,316.00 -1,449.00 - - - - - - - - - - - -
Sale/Maturity of Investment
1.00 63.00 62.00 561.00 - - 13.00 5.00 5.00 15.00 - - - - - - - - - - - -
Property, Plant, Equipment (P&PE)
-815.00 -809.00 -977.00 -985.00 -1,044.00 -1,034.00 -1,267.00 -1,395.00 -1,510.00 -1,673.00 -1,758.00 -1,928.00 -1,873.00 -2,420.00 -2,734.00
Acquisitions (Net)
-18.00 -1.00 -7.00 -44.00 -23.00 -8.00 -197.00 -204.00 -177.00 -398.00 -235.00 -135.00 -135.00 -315.00 -81.00
Other Investing Activities
913.00 18.00 -914.00 1,576.00 995.00 985.00 1,159.00 1,323.00 1,449.00 35.00 48.00 2.00 472.00 608.00 -159.00
Financing Activities
Used Cash (Net)
-120.00 -37.00 -105.00 -563.00 -159.00 -87.00 -308.00 -341.00 -207.00 -726.00 -494.00 -1,120.00 -345.00 -1,000.00 -1,188.00
Debt Repayment
-550.00 -272.00 -70.00 -471.00 -493.00 -494.00 -190.00 -144.00 -896.00 -526.00 -1,035.00 -347.00 -22.00 -807.00 -14.00
Dividends Paid
-137.00 -150.00 -157.00 -213.00 -149.00 -216.00 -239.00 -261.00 -289.00 -319.00 -353.00 -389.00 -428.00 -467.00 -532.00
Common Stock
244 423 15 32 29 22 165 104 80 228 62 18 - - - - - -
Other Financing Activities
564.00 -37.00 321.00 98.00 779.00 604.00 824.00 772.00 1,420.00 1,433.00 -141.00 1,856.00 62.00 660.00 46.00
Cash Balances
Begin of Period
9.00 22.00 13.00 14.00 24.00 26.00 23.00 45.00 99.00 83.00 159.00 91.00 576.00 136.00 117.00
End of Period
22.00 13.00 14.00 24.00 26.00 23.00 45.00 75.00 83.00 159.00 91.00 576.00 136.00 117.00 364.00
Change
12.00 -9.00 1.00 10.00 2.00 -3.00 22.00 30.00 -16.00 76.00 -68.00 485.00 -440.00 -19.00 247.00
Non-Cash Balances
Depreciation and Amortization
335.00 354.00 351.00 381.00 407.00 424.00 440.00 470.00 492.00 545.00 582.00 604.00 636.00 649.00 704.00
Stock Based Compensation
- - 10.00 10.00 11.00 12.00 13.00 11.00 11.00 11.00 16.00 17.00 21.00 17.00 28.00 25.00
Other
-13.00 76.00 116.00 -7.00 -6.00 -22.00 -110.00 -89.00 -102.00 -2.00 -72.00 -59.00 -63.00 -114.00 -76.00
Highlighted metrics
Free Cash Flow (FCF)
-219.00 -34.00 -169.00 -30.00 -148.00 62.00 -88.00 -119.00 -61.00 -287.00 -375.00 -502.00 -432.00 -1,312.00 -860.00
Cash Conversion Cycle (CCC)
22.00 2.00 -13.00 -18.00 -9.00 -12.00 37.00 30.00 11.00 18.00 9.00 18.00 11.00 33.00 24.00
Invested Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Other Operating Inflows/Outflows