Cash Flow Statement

15 Sheets · From 2023 to 2009
Configuration
In Million EUR. 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)
477.00 455.00 524.00 579.00 520.00 785.00 799.00 687.00 730.00 727.00 880.00 720.00 722.00 543.00 563.00
Operating Cash (Net)
477.00 455.00 524.00 579.00 520.00 785.00 799.00 687.00 730.00 727.00 880.00 720.00 722.00 543.00 563.00
Accounts Receivable
- - - - - - 205.00 -173.00 -38.00 -186.00 -319.00 -380.00 19.00 91.00 235.00 -170.00 -389.00 184.00
Accounts Payable
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Working Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Investing Activities
Used Cash (Net)
-278.00 -1,020.00 -317.00 -197.00 -55.00 -93.00 -246.00 -113.00 -113.00 -344.00 324.00 -162.00 -206.00 -1,446.00 -209.00
Capital Expenditure
-186.00 -105.00 -109.00 -88.00 -81.00 -80.00 -97.00 -76.00 -100.00 -158.00 -156.00 -157.00 -132.00 -215.00 -216.00
Purchases of Investments
-93.00 -85.00 -64.00 -11.00 - - -5.00 -110.00 -18.00 -20.00 -5.00 -39.00 31.00 -23.00 - - -41.00
Sale/Maturity of Investment
- - 105.00 109.00 88.00 25.00 - - 7.00 86.00 58.00 4.00 156.00 24.00 132.00 1.00 6.00
Property, Plant, Equipment (P&PE)
-186.00 -105.00 -109.00 -88.00 -81.00 -80.00 -97.00 -76.00 -100.00 -158.00 -156.00 -157.00 -132.00 -215.00 -216.00
Acquisitions (Net)
- - -831.00 -148.00 -87.00 -2.00 -33.00 -56.00 -75.00 -38.00 -167.00 544.00 -31.00 23.00 -1,245.00 -6.00
Other Investing Activities
1.00 -104.00 -105.00 -99.00 1.00 -8.00 10.00 -30.00 -13.00 -18.00 -181.00 -29.00 -206.00 13.00 48.00
Financing Activities
Used Cash (Net)
-652.00 -385.00 -224.00 -206.00 -570.00 -978.00 -70.00 -589.00 -695.00 -682.00 -524.00 -290.00 -980.00 -1,383.00 -620.00
Debt Repayment
-266.00 -964.00 -1,148.00 -936.00 -1,011.00 -831.00 -488.00 -1,085.00 -403.00 -720.00 -426.00 -142.00 -261.00 -928.00 -186.00
Dividends Paid
-173.00 -91.00 -149.00 -256.00 -266.00 -291.00 -348.00 -372.00 -374.00 -350.00 -360.00 -381.00 -365.00 -409.00 -422.00
Common Stock
-105 - - 1,427 191 1,302 708 1,215 20 693 620 440 328 322 5 - -
Other Financing Activities
1,202.00 642.00 2.00 1,589.00 -1.00 -2.00 1.00 888.00 -3.00 -2.00 -4.00 -3.00 1,470.00 -41.00 -12.00
Cash Balances
Begin of Period
574.00 1,458.00 549.00 532.00 1,103.00 963.00 695.00 1,137.00 1,123.00 1,003.00 718.00 1,416.00 1,568.00 3,155.00 909.00
End of Period
1,458.00 549.00 532.00 1,103.00 963.00 695.00 1,198.00 1,123.00 958.00 718.00 1,416.00 1,568.00 3,155.00 909.00 646.00
Change
884.00 -909.00 -17.00 571.00 -140.00 -268.00 503.00 -14.00 -165.00 -285.00 698.00 152.00 1,587.00 -2,246.00 -263.00
Non-Cash Balances
Depreciation and Amortization
123.00 142.00 144.00 155.00 143.00 129.00 135.00 119.00 109.00 138.00 171.00 209.00 186.00 270.00 257.00
Stock Based Compensation
- - 5.00 - - 14.00 13.00 15.00 21.00 12.00 14.00 12.00 12.00 16.00 21.00 21.00 19.00
Other
130.00 37.00 -5.00 25.00 15.00 7.00 24.00 24.00 13.00 49.00 70.00 49.00 10.00 -74.00 31.00
Highlighted metrics
Free Cash Flow (FCF)
291.00 350.00 415.00 491.00 439.00 705.00 702.00 611.00 630.00 569.00 724.00 563.00 590.00 328.00 347.00
Cash Conversion Cycle (CCC)
-9.00 -13.00 -11.00 -12.00 -14.00 -16.00 -15.00 -15.00 -14.00 -14.00 51.00 54.00 51.00 50.00 52.00
Invested Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Other Operating Inflows/Outflows