Cash Flow Statement

15 Sheets · From 2023 to 2009
Configuration
In million, Margin in %
Metric 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Operating Activities
Operating Cash Flow (OCF)
5,375.00 5,773.00 5,060.00 4,532.00 5,171.00 5,810.00 6,890.00 9,089.00 8,134.00 7,917.00 8,207.00 4,903.00 5,089.00 7,093.00 4,062.00
Operating Cash (Net)
5,375.00 5,773.00 5,060.00 4,532.00 5,171.00 5,810.00 6,890.00 9,089.00 8,134.00 7,917.00 8,207.00 4,903.00 5,089.00 7,093.00 4,062.00
Accounts Receivable
-28.00 -153.00 - - - - -751.00 -1,072.00 -1,059.00 -385.00 -18.00 2,520.00 14.00 695.00 -61.00 269.00 689.00
Accounts Payable
235.00 566.00 - - - - - - - - 400.00 310.00 265.00 257.00 759.00 -347.00 854.00 612.00 82.00
Working Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Forex Effect on Cash
3.00 -14.00 -27.00 -7.00 -91.00 184.00 -153.00 27.00 -139.00 -581.00 6.00 -240.00 35.00 112.00 -185.00
Investing Activities
Used Cash (Net)
-1,126.00 -2,414.00 -3,890.00 -818.00 -2,581.00 -15,539.00 -2,762.00 -8,729.00 -432.00 -34,152.00 -671.00 -4,073.00 855.00 -2,381.00 -4,014.00
Capital Expenditure
-1,575.00 -1,514.00 -1,615.00 -1,929.00 -2,157.00 -2,371.00 -2,517.00 -2,578.00 -2,366.00 -2,593.00 -2,650.00 -2,418.00 -2,611.00 -2,949.00 -2,751.00
Purchases of Investments
-365.00 -1,115.00 -2,798.00 -261.00 - - -177.00 -370.00 -6,335.00 -313.00 -1,333.00 -724.00 -4,700.00 -400.00 -3,010.00 -445.00
Sale/Maturity of Investment
239.00 101.00 - - 1,329.00 301.00 - - - - - - 1,543.00 5,717.00 149.00 673.00 4,702.00 32.00 139.00
Property, Plant, Equipment (P&PE)
-1,575.00 -1,514.00 -1,615.00 -1,929.00 -2,157.00 -2,371.00 -2,517.00 -2,578.00 -2,366.00 -2,593.00 -2,650.00 -2,418.00 -2,611.00 -2,949.00 -2,751.00
Acquisitions (Net)
- - 101.00 173.00 -288.00 -1,003.00 -13,241.00 -174.00 -16.00 295.00 -37,753.00 2,136.00 1,909.00 -1,346.00 2,198.00 -493.00
Other Investing Activities
575.00 114.00 350.00 331.00 278.00 250.00 299.00 200.00 409.00 477.00 418.00 463.00 510.00 1,348.00 -464.00
Financing Activities
Used Cash (Net)
-3,621.00 -3,230.00 -2,213.00 -3,782.00 -2,535.00 9,736.00 -3,974.00 -350.00 -1,881.00 23,432.00 -8,389.00 423.00 -5,645.00 -4,220.00 -679.00
Debt Repayment
-4,240.00 -2,509.00 -1,398.00 -3,254.00 -9,697.00 -15,746.00 -19,549.00 -15,920.00 -12,848.00 -47,271.00 -11,760.00 -6,424.00 -9,044.00 -974.00 -3,253.00
Dividends Paid
-973.00 -1,160.00 -1,242.00 -1,366.00 -1,574.00 -1,739.00 -1,869.00 -2,126.00 -2,364.00 -2,407.00 -2,615.00 -2,768.00 -1,993.00 -1,985.00 -2,379.00
Common Stock
- - - - - - - - - - - - 1,490.00 3,300.00 3,717.00 8,986.00 - - - - - - 15.00 23.00
Other Financing Activities
1,592.00 439.00 427.00 838.00 8,736.00 27,221.00 146.00 59.00 46.00 365.00 5,986.00 9,615.00 5,392.00 -1,236.00 -1,529.00
Cash Balances
Begin of Period
2,094.00 2,725.00 2,840.00 1,770.00 1,698.00 1,662.00 1,853.00 1,859.00 1,899.00 7,435.00 4,052.00 3,185.00 4,191.00 4,564.00 5,171.00
End of Period
2,725.00 2,840.00 1,770.00 1,695.00 1,662.00 1,853.00 1,859.00 1,899.00 7,581.00 4,052.00 3,185.00 4,191.00 4,564.00 5,171.00 5,907.00
Change
631.00 115.00 -1,070.00 -75.00 -36.00 191.00 6.00 40.00 5,682.00 -3,383.00 -867.00 1,006.00 373.00 607.00 736.00
Non-Cash Balances
Depreciation and Amortization
2,809.00 3,556.00 2,769.00 2,960.00 2,896.00 2,936.00 3,333.00 3,743.00 2,660.00 6,352.00 5,365.00 13,259.00 3,056.00 6,503.00 3,933.00
Stock Based Compensation
- - - - - - - - 275.00 212.00 248.00 87.00 194.00 21.00 303.00 63.00 238.00 365.00 153.00
Other
1,974.00 1,392.00 -69.00 -315.00 -1.00 778.00 -88.00 1,178.00 2,224.00 -4,187.00 -1,044.00 -1,463.00 -45.00 -880.00 14,399.00
Highlighted metrics
Free Cash Flow (FCF)
3,800.00 4,259.00 3,445.00 2,603.00 3,014.00 3,439.00 4,373.00 6,511.00 5,768.00 5,324.00 5,557.00 2,485.00 2,478.00 4,144.00 1,311.00
Cash Conversion Cycle (CCC)
172 142 52 51 118 133 143 161 194 220 211 206 203 207 215
Invested Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -