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)
732.00 596.00 723.00 816.00 986.00 959.00 1,011.00 1,002.00 1,056.00 1,057.00 1,042.00 1,123.00 937.00 1,333.00 2,031.00
Operating Cash (Net)
732.00 596.00 723.00 816.00 986.00 959.00 1,011.00 1,002.00 1,056.00 1,057.00 1,042.00 1,123.00 937.00 1,333.00 2,031.00
Accounts Receivable
2.00 -127.00 -85.00 -45.00 -126.00 -122.00 - - -45.00 -103.00 -79.00 -42.00 -121.00 -324.00 -436.00 -98.00
Accounts Payable
-16.00 36.00 86.00 -54.00 64.00 48.00 22.00 72.00 72.00 -51.00 32.00 80.00 54.00 225.00 -65.00
Working Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Investing Activities
Used Cash (Net)
-262.00 -169.00 -535.00 -305.00 -399.00 -384.00 -835.00 -262.00 -146.00 -166.00 -202.00 -179.00 -226.00 -263.00 -422.00
Capital Expenditure
-140.00 -120.00 -189.00 -249.00 -272.00 -387.00 -373.00 -284.00 -237.00 -239.00 -221.00 -197.00 -255.00 -256.00 -445.00
Purchases of Investments
- - - - - - - - - - - - -20.00 -34.00 -35.00 -13.00 -2.00 - - - - - - - -
Sale/Maturity of Investment
- - - - - - - - - - - - - - - - - - - - 2.00 - - - - - - - -
Property, Plant, Equipment (P&PE)
-140.00 -120.00 -189.00 -249.00 -272.00 -387.00 -373.00 -284.00 -237.00 -239.00 -221.00 -197.00 -255.00 -256.00 -445.00
Acquisitions (Net)
-123.00 -48.00 -345.00 -64.00 -153.00 -30.00 -484.00 -33.00 -34.00 -13.00 2.00 20.00 29.00 28.00 21.00
Other Investing Activities
1.00 13.00 13.00 9.00 26.00 34.00 23.00 55.00 125.00 86.00 17.00 -2.00 29.00 -35.00 2.00
Financing Activities
Used Cash (Net)
-413.00 -578.00 -177.00 -394.00 -590.00 -758.00 -144.00 -754.00 -866.00 -670.00 -1,023.00 -726.00 -1,039.00 -972.00 -1,278.00
Debt Repayment
-18.00 -39.00 -373.00 -424.00 -171.00 -288.00 -131.00 -299.00 -410.00 -101.00 -57.00 -1,435.00 -8.00 -15.00 -30.00
Dividends Paid
-134.00 -152.00 -180.00 -220.00 -255.00 -291.00 -306.00 -302.00 -304.00 -316.00 -328.00 -338.00 -357.00 -370.00 -392.00
Common Stock
466 596 626 873 652 837 3,106 1,415 1,086 606 769 2,267 743 629 884
Other Financing Activities
19.00 25.00 52.00 57.00 59.00 33.00 27.00 11.00 -27.00 172.00 -7.00 -18.00 -27.00 -10.00 -40.00
Cash Balances
Begin of Period
396.00 459.00 313.00 335.00 452.00 430.00 226.00 290.00 274.00 327.00 538.00 360.00 585.00 241.00 325.00
End of Period
459.00 313.00 335.00 452.00 430.00 226.00 240.00 274.00 326.00 538.00 360.00 585.00 241.00 325.00 660.00
Change
63.00 -146.00 22.00 116.00 -21.00 -204.00 13.00 -15.00 52.00 211.00 -178.00 225.00 -344.00 84.00 335.00
Non-Cash Balances
Depreciation and Amortization
147.00 149.00 149.00 159.00 180.00 208.00 227.00 248.00 264.00 257.00 229.00 182.00 185.00 217.00 214.00
Stock Based Compensation
40.00 47.00 54.00 55.00 55.00 49.00 46.00 35.00 32.00 47.00 40.00 46.00 42.00 48.00 62.00
Other
-29.00 6.00 4.00 19.00 9.00 69.00 24.00 70.00 73.00 165.00 129.00 315.00 12.00 12.00 190.00
Highlighted metrics
Free Cash Flow (FCF)
591.00 475.00 534.00 566.00 714.00 572.00 637.00 718.00 819.00 818.00 821.00 926.00 682.00 1,077.00 1,586.00
Cash Conversion Cycle (CCC)
95.00 95.00 103.00 101.00 97.00 94.00 97.00 89.00 86.00 90.00 93.00 91.00 95.00 98.00 96.00
Invested Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Other Operating Inflows/Outflows