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)
899.00 994.00 1,061.00 1,181.00 3,545.00 4,146.00 5,414.00 6,135.00 3,831.00 3,899.00 6,824.00 8,640.00 13,917.00 16,781.00 18,559.00
Operating Cash (Net)
899.00 994.00 1,061.00 1,181.00 3,545.00 4,146.00 5,414.00 6,135.00 3,831.00 3,899.00 6,824.00 8,640.00 13,917.00 16,781.00 18,559.00
Accounts Receivable
-17.00 -6.00 -20.00 -20.00 -1,315.00 -90.00 -259.00 -603.00 -3,931.00 -4,617.00 -3,709.00 -3,273.00 -3,225.00 -5,158.00 -5,038.00
Accounts Payable
145.00 40.00 26.00 -51.00 611.00 2,395.00 693.00 -1,201.00 1,079.00 -867.00 -3,129.00 -9,855.00 549.00 133.00 -1,126.00
Working Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Investing Activities
Used Cash (Net)
-1,116.00 -950.00 -886.00 -723.00 -2,092.00 -7,246.00 -9,560.00 -5,680.00 -6,745.00 -579.00 -4,125.00 -12,715.00 -19,386.00 -12,359.00 -5,829.00
Capital Expenditure
-883.00 -790.00 -956.00 -840.00 -4,406.00 -7,217.00 -6,659.00 -8,670.00 -11,065.00 -5,668.00 -7,358.00 -12,367.00 -21,692.00 -17,301.00 -10,811.00
Purchases of Investments
-501.00 -721.00 -599.00 -692.00 - - -9.00 -2,997.00 - - - - - - - - -632.00 - - - - - -
Sale/Maturity of Investment
262.00 574.00 675.00 755.00 - - 2,900.00 - - 2,998.00 - - - - - - 632.00 - - - - - -
Property, Plant, Equipment (P&PE)
-883.00 -790.00 -956.00 -840.00 -4,406.00 -7,217.00 -6,659.00 -8,670.00 -11,065.00 -5,668.00 -7,358.00 -12,367.00 -21,692.00 -17,301.00 -10,811.00
Acquisitions (Net)
-13.00 -49.00 -7.00 -19.00 2,111.00 -40.00 - - - - - - -338.00 -31.00 -3,776.00 -1,916.00 -52.00 12.00
Other Investing Activities
20.00 36.00 1.00 73.00 203.00 -2,880.00 96.00 -8.00 4,320.00 5,427.00 3,264.00 3,428.00 4,222.00 4,994.00 4,970.00
Financing Activities
Used Cash (Net)
-449.00 -176.00 -971.00 -33.00 -4,044.00 -2,524.00 -3,413.00 -463.00 -1,367.00 -3,336.00 -2,374.00 -13,010.00 -1,709.00 -6,451.00 -12,097.00
Debt Repayment
-51.00 -2,142.00 -32.00 -34.00 -244.00 -1,437.00 -621.00 -375.00 -13,926.00 -10,614.00 -4,513.00 -13,900.00 -12,395.00 -6,795.00 -6,278.00
Dividends Paid
- - - - - - - - -41.00 - - -55.00 -55.00 -55.00 - - - - - - - - - - -747.00
Common Stock
- - 1 4 4 - - 1,055 156 150 448 1,071 156 39,815 316 3,000 21,520
Other Financing Activities
492.00 -35.00 -547.00 -10.00 -89.00 -41.00 63.00 -133.00 -370.00 8,349.00 2,295.00 19,085.00 14,420.00 3,344.00 -444.00
Cash Balances
Begin of Period
697.00 929.00 796.00 1,943.00 394.00 5,891.00 5,315.00 4,582.00 5,500.00 1,219.00 1,203.00 1,528.00 10,463.00 6,703.00 4,674.00
End of Period
929.00 796.00 1,943.00 2,368.00 5,891.00 5,315.00 4,582.00 5,500.00 1,219.00 1,203.00 1,528.00 10,463.00 6,703.00 4,674.00 5,307.00
Change
231.00 -132.00 1,146.00 425.00 5,497.00 -576.00 -733.00 918.00 -4,281.00 -16.00 325.00 8,935.00 -3,760.00 -2,029.00 633.00
Non-Cash Balances
Depreciation and Amortization
377.00 449.00 538.00 641.00 3,627.00 4,412.00 4,688.00 6,243.00 5,984.00 6,486.00 6,616.00 14,151.00 16,383.00 13,651.00 12,818.00
Stock Based Compensation
47.00 46.00 41.00 37.00 100.00 196.00 201.00 235.00 306.00 - - 495.00 694.00 540.00 595.00 667.00
Other
47.00 146.00 44.00 -14.00 839.00 12.00 888.00 37.00 725.00 654.00 713.00 1,794.00 887.00 2,508.00 1,215.00
Highlighted metrics
Free Cash Flow (FCF)
15.00 204.00 105.00 341.00 -861.00 -3,071.00 -1,245.00 -2,535.00 -7,234.00 -1,769.00 -534.00 -3,727.00 -7,775.00 -520.00 7,748.00
Cash Conversion Cycle (CCC)
-21.00 -22.00 -4.00 -23.00 -63.00 -38.00 -118.00 -51.00 -57.00 -95.00 -77.00 -57.00 -47.00 -9.00 -1.00
Invested Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Other Operating Inflows/Outflows