Cash Flow Statement

14 Sheets · From 2023 to 2010
Configuration
In Million USD. Margins, Growth Rates In %
Metric 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Operating Activities
Operating Cash Flow (OCF)
388.00 469.00 497.00 453.00 556.00 563.00 590.00 658.00 837.00 847.00 561.00 635.00 657.00 784.00
Operating Cash (Net)
388.00 469.00 497.00 453.00 556.00 563.00 590.00 658.00 837.00 847.00 561.00 635.00 657.00 784.00
Accounts Receivable
23.00 -25.00 29.00 -9.00 -35.00 9.00 -3.00 -19.00 -61.00 37.00 28.00 -78.00 -70.00 7.00
Accounts Payable
3.00 24.00 -29.00 17.00 2.00 -25.00 1.00 30.00 9.00 -25.00 -4.00 24.00 15.00 21.00
Working Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - -
Investing Activities
Used Cash (Net)
-95.00 -55.00 -138.00 -81.00 -67.00 -59.00 -71.00 -94.00 -103.00 -405.00 -111.00 -212.00 -183.00 -129.00
Capital Expenditure
-73.00 -96.00 -123.00 -74.00 -64.00 -58.00 -70.00 -91.00 -100.00 -172.00 -115.00 -175.00 -167.00 -125.00
Purchases of Investments
-21.00 - - -15.00 -8.00 -4.00 -1.00 -1.00 -3.00 -3.00 -1.00 - - -41.00 -1.00 -6.00
Sale/Maturity of Investment
- - - - - - 1.00 - - - - - - - - - - 172.00 - - 4.00 6.00 1.00
Property, Plant, Equipment (P&PE)
-73.00 -96.00 -123.00 -74.00 -64.00 -58.00 -70.00 -91.00 -100.00 -172.00 -115.00 -175.00 -167.00 -125.00
Acquisitions (Net)
- - - - - - - - - - - - - - - - - - -232.00 4.00 212.00 -24.00 -1.00
Other Investing Activities
- - 41.00 - - - - - - - - - - -91.00 -100.00 -172.00 -115.00 -212.00 3.00 2.00
Financing Activities
Used Cash (Net)
-197.00 -369.00 -593.00 -277.00 -424.00 -528.00 -564.00 -574.00 -700.00 -480.00 -335.00 -604.00 -367.00 -332.00
Debt Repayment
-197.00 -854.00 -574.00 -142.00 -157.00 -607.00 -1,215.00 -427.00 -28.00 -1,241.00 -1,819.00 -7.00 -102.00 -7.00
Dividends Paid
- - - - -32.00 -77.00 -91.00 -105.00 -100.00 -89.00 -80.00 -73.00 -78.00 -81.00 -80.00 - -
Common Stock
- - - - - - 145 309 798 1,279 1,719 631 1,636 2,027 516 280 291
Other Financing Activities
- - 485.00 -14.00 -4.00 15.00 -2.00 -16.00 -7.00 17.00 -16.00 -15.00 -6.00 91.00 -7.00
Cash Balances
Begin of Period
153.00 252.00 314.00 80.00 184.00 263.00 251.00 205.00 199.00 231.00 192.00 310.00 127.00 232.00
End of Period
252.00 314.00 80.00 184.00 263.00 251.00 204.00 199.00 231.00 192.00 310.00 127.00 232.00 555.00
Change
99.00 61.00 -233.00 104.00 78.00 -11.00 -46.00 -6.00 32.00 -39.00 118.00 -183.00 105.00 323.00
Non-Cash Balances
Depreciation and Amortization
253.00 255.00 252.00 204.00 192.00 185.00 175.00 170.00 164.00 167.00 148.00 150.00 155.00 154.00
Stock Based Compensation
8.00 8.00 6.00 13.00 14.00 9.00 9.00 12.00 13.00 13.00 17.00 14.00 18.00 22.00
Other
39.00 97.00 21.00 -27.00 1.00 107.00 11.00 25.00 17.00 13.00 26.00 -3.00 28.00 3.00
Highlighted metrics
Free Cash Flow (FCF)
315.00 372.00 373.00 379.00 492.00 505.00 520.00 567.00 737.00 675.00 446.00 460.00 490.00 659.00
Cash Conversion Cycle (CCC)
- - 30.00 35.00 36.00 32.00 41.00 38.00 39.00 39.00 47.00 48.00 52.00 55.00 57.00
Invested Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - -
Other Operating Inflows/Outflows