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)
411.00 -371.00 1,099.00 583.00 3,547.00 1,654.00 2,397.00 -541.00 -2,448.00 45.00 1,963.00 1,935.00 3,985.00 6,336.00 4,056.00
Operating Cash (Net)
411.00 -371.00 1,099.00 583.00 3,547.00 1,654.00 2,397.00 -541.00 -2,448.00 45.00 1,963.00 1,935.00 3,985.00 6,336.00 4,056.00
Accounts Receivable
35.00 -108.00 116.00 -60.00 -46.00 229.00 -213.00 87.00 282.00 43.00 -237.00 70.00 288.00 177.00 237.00
Accounts Payable
-987.00 75.00 -203.00 -408.00 -316.00 -305.00 -474.00 -214.00 -755.00 -357.00 -324.00 119.00 152.00 149.00 -40.00
Working Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Forex Effect on Cash
- - - - - - - - - - - - - - - - 20.00 9.00 -2.00 15.00 -9.00 -12.00 4.00
Investing Activities
Used Cash (Net)
-18.00 -76.00 -59.00 -222.00 -165.00 -24.00 -53.00 -28.00 -188.00 -116.00 -60.00 -166.00 -64.00 -235.00 -229.00
Capital Expenditure
-23.00 -54.00 -36.00 -37.00 -25.00 -30.00 -59.00 -21.00 -24.00 -18.00 -60.00 -111.00 -64.00 -235.00 -224.00
Purchases of Investments
- - -6,551.00 -9,783.00 -11,118.00 -15,668.00 - - - - -8,805.00 -18,723.00 -13,881.00 -8,678.00 -7,284.00 -7,481.00 -5,228.00 -5,010.00
Sale/Maturity of Investment
1,511.00 6,551.00 9,783.00 11,118.00 15,668.00 13,648.00 10,621.00 8,195.00 18,723.00 14,179.00 10,645.00 9,242.00 11,971.00 10,368.00 7,897.00
Property, Plant, Equipment (P&PE)
-23.00 -54.00 -36.00 -37.00 -25.00 -30.00 -59.00 -21.00 -24.00 -18.00 -60.00 -111.00 -64.00 -235.00 -224.00
Acquisitions (Net)
- - -21.00 -23.00 -188.00 -146.00 - - - - - - -168.00 -98.00 8,678.00 -55.00 7,481.00 5,228.00 -5.00
Other Investing Activities
-1,506.00 - - - - 2.00 5.00 -13,642.00 -10,615.00 -8,202.00 5.00 -14,179.00 -10,645.00 -1,958.00 -11,971.00 -10,368.00 -2,887.00
Financing Activities
Used Cash (Net)
55.00 84.00 -873.00 -405.00 -3,259.00 -1,049.00 -1,919.00 570.00 2,771.00 -1,330.00 -1,921.00 -2,244.00 -3,776.00 -3,794.00 -5,053.00
Debt Repayment
-323.00 -246.00 -1,064.00 -932.00 -2,107.00 -1,817.00 -517.00 -420.00 -1,766.00 -1,009.00 -403.00 -1.00 -2,222.00 -280.00 -502.00
Dividends Paid
-260.00 -599.00 -702.00 -614.00 -1,469.00 -2,348.00 -3,497.00 -2,018.00 -2,842.00 -3,046.00 -2,396.00 -2,385.00 -4,602.00 -6,518.00 -4,268.00
Common Stock
641.00 807.00 355.00 651.00 65.00 2,635.00 2,423.00 3,321.00 7,600.00 3,218.00 1,549.00 888.00 -2,222.00 - - 920.00
Other Financing Activities
55.00 147.00 575.00 512.00 276.00 516.00 -267.00 -283.00 -189.00 74.00 -85.00 -240.00 6,543.00 3,471.00 -2,575.00
Cash Balances
Begin of Period
503.00 952.00 588.00 754.00 709.00 831.00 1,412.00 1,837.00 1,837.00 3,936.00 2,545.00 2,523.00 2,064.00 2,199.00 4,493.00
End of Period
952.00 588.00 754.00 709.00 831.00 1,412.00 1,837.00 1,837.00 1,992.00 2,545.00 2,523.00 2,064.00 2,199.00 4,493.00 3,272.00
Change
448.00 -363.00 166.00 -45.00 122.00 580.00 424.00 - - 155.00 -1,391.00 -21.00 -459.00 135.00 2,293.00 -1,221.00
Non-Cash Balances
Depreciation and Amortization
158.00 162.00 207.00 139.00 95.00 101.00 101.00 82.00 46.00 59.00 70.00 71.00 74.00 67.00 134.00
Stock Based Compensation
3,048.00 2,440.00 1,396.00 949.00 855.00 734.00 629.00 323.00 338.00 366.00 417.00 438.00 637.00 846.00 987.00
Other
2,536.00 2,438.00 1,162.00 1,116.00 1,330.00 824.00 2,730.00 902.00 2,299.00 904.00 -382.00 1,245.00 -6,123.00 3,434.00 2,531.00
Highlighted metrics
Free Cash Flow (FCF)
387.00 -426.00 1,063.00 546.00 3,522.00 1,624.00 2,337.00 -563.00 -2,473.00 27.00 1,902.00 1,824.00 3,921.00 6,100.00 3,832.00
Cash Conversion Cycle (CCC)
162 156 145 24 36 -43 57 5 -74 46 840 1,051 402 1,056 -3,061
Invested Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -