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)
25.00 199.00 240.00 315.00 367.00 316.00 378.00 444.00 470.00 604.00 729.00 904.00 1,100.00 1,241.00 1,349.00
Operating Cash (Net)
25.00 199.00 240.00 315.00 367.00 316.00 378.00 444.00 470.00 604.00 729.00 904.00 1,100.00 1,241.00 1,349.00
Accounts Receivable
- - - - - - 45.00 -3.00 -17.00 -44.00 -3.00 -28.00 -87.00 -4.00 -25.00 2.00 -138.00 -11.00
Accounts Payable
- - - - - - - - - - - - 15.00 2.00 -25.00 1.00 33.00 18.00 67.00 113.00 5.00
Working Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Investing Activities
Used Cash (Net)
-50.00 -285.00 -56.00 -201.00 -426.00 -198.00 -44.00 1.00 -191.00 -173.00 -105.00 -292.00 -292.00 -738.00 -412.00
Capital Expenditure
-42.00 -37.00 -31.00 -35.00 -44.00 -39.00 -44.00 -53.00 -57.00 -61.00 -74.00 -94.00 -66.00 -124.00 -102.00
Purchases of Investments
-2.00 -3.00 - - -121.00 -111.00 -124.00 -96.00 -20.00 - - -115.00 -33.00 197.00 1.00 -1.00 -176.00
Sale/Maturity of Investment
4.00 10.00 19.00 22.00 122.00 133.00 96.00 116.00 9.00 3.00 2.00 - - - - - - 64.00
Property, Plant, Equipment (P&PE)
-42.00 -37.00 -31.00 -35.00 -44.00 -39.00 -44.00 -53.00 -57.00 -61.00 -74.00 -94.00 -66.00 -124.00 -102.00
Acquisitions (Net)
-14.00 -256.00 -44.00 -66.00 -392.00 -167.00 - - -41.00 -143.00 - - - - -197.00 -226.00 -613.00 -198.00
Other Investing Activities
3.00 - - - - -165.00 -381.00 -158.00 - - - - -133.00 -112.00 -31.00 -197.00 -1.00 -615.00 - -
Financing Activities
Used Cash (Net)
-20.00 -59.00 -144.00 -15.00 -116.00 -288.00 -626.00 -592.00 -70.00 -567.00 -443.00 -415.00 -643.00 -657.00 -803.00
Debt Repayment
-2.00 -272.00 -155.00 -5.00 -244.00 -100.00 -349.00 -65.00 -100.00 -388.00 -250.00 -350.00 - - -485.00 -100.00
Dividends Paid
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Common Stock
33 62 33 48 62 190 441 1,015 206 360 449 564 818 1,267 833
Other Financing Activities
1.00 755.00 5.00 -1.00 205.00 896.00 15.00 792.00 276.00 269.00 390.00 810.00 -1.00 884.00 -136.00
Cash Balances
Begin of Period
568.00 569.00 557.00 601.00 726.00 536.00 932.00 616.00 465.00 688.00 533.00 705.00 928.00 1,088.00 882.00
End of Period
569.00 557.00 601.00 726.00 536.00 932.00 616.00 465.00 688.00 533.00 705.00 928.00 1,088.00 882.00 1,008.00
Change
- - -11.00 44.00 124.00 -190.00 395.00 -315.00 -151.00 222.00 -154.00 171.00 223.00 160.00 -206.00 125.00
Non-Cash Balances
Depreciation and Amortization
93.00 88.00 91.00 89.00 98.00 115.00 118.00 119.00 115.00 118.00 123.00 150.00 130.00 135.00 140.00
Stock Based Compensation
54.00 43.00 43.00 47.00 66.00 83.00 92.00 109.00 130.00 - - 181.00 197.00 210.00 270.00 325.00
Other
57.00 13.00 18.00 20.00 24.00 22.00 7.00 - - -7.00 6.00 6.00 8.00 1.00 7.00 -22.00
Highlighted metrics
Free Cash Flow (FCF)
-16.00 161.00 208.00 280.00 322.00 276.00 333.00 391.00 412.00 543.00 654.00 810.00 1,034.00 1,117.00 1,246.00
Cash Conversion Cycle (CCC)
122.00 152.00 186.00 83.00 72.00 100.00 83.00 81.00 79.00 82.00 159.00 177.00 208.00 129.00 118.00
Invested Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Other Operating Inflows/Outflows