Cash Flow Statement

15 Sheets · From 2024 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 2024
Operating Activities
Operating Cash Flow (OCF)
214.00 261.00 294.00 286.00 314.00 341.00 464.00 459.00 419.00 530.00 504.00 804.00 788.00 881.00 892.00
Operating Cash (Net)
214.00 261.00 294.00 286.00 314.00 341.00 464.00 459.00 419.00 530.00 504.00 804.00 788.00 881.00 892.00
Accounts Receivable
-1.00 -8.00 -1.00 - - -4.00 3.00 -5.00 -15.00 -1.00 7.00 13.00 -26.00 -33,025.00 -12.00 -31.00
Accounts Payable
29.00 70.00 -4.00 21.00 17.00 -33.00 3.00 40.00 14.00 12.00 -140.00 166.00 165.00 -9.00 -8.00
Working Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Investing Activities
Used Cash (Net)
-173.00 -325.00 -278.00 -331.00 -336.00 -399.00 -394.00 -454.00 -609.00 -457.00 -466.00 -444.00 -1,157.00 -545.00 -825.00
Capital Expenditure
-129.00 -214.00 -240.00 -305.00 -308.00 -360.00 -392.00 -433.00 -577.00 -394.00 -438.00 -441.00 -326.00 -476.00 -522.00
Purchases of Investments
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Sale/Maturity of Investment
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Property, Plant, Equipment (P&PE)
-129.00 -214.00 -240.00 -305.00 -308.00 -360.00 -392.00 -433.00 -577.00 -394.00 -438.00 -441.00 -326.00 -476.00 -522.00
Acquisitions (Net)
-45.00 -113.00 -39.00 -29.00 -31.00 -41.00 -7.00 -25.00 -37.00 -68.00 -32.00 -9.00 -901.00 -85.00 -303.00
Other Investing Activities
1.00 2.00 2.00 3.00 3.00 2.00 5.00 4.00 5.00 5.00 5.00 6.00 70.00 17.00 26.00
Financing Activities
Used Cash (Net)
-34.00 -28.00 -20.00 -30.00 -103.00 -15.00 -42.00 -3.00 -166.00 -63.00 -22.00 -101.00 -191.00 -116.00 -239.00
Debt Repayment
-19.00 -80.00 -1.00 -10.00 -15.00 - - -15.00 -15.00 -15.00 -16.00 -17.00 -571.00 -261.00 -40.00 -53.00
Dividends Paid
-17.00 -20.00 -22.00 -24.00 -27.00 -30.00 -33.00 -36.00 -38.00 - - -45.00 -47.00 -51.00 -55.00 -62.00
Common Stock
- - 1,074 - - - - - - 3 8 151 654 75 10 9 17 32 104
Other Financing Activities
1.00 - - 4.00 65.00 146.00 15.00 6.00 -6.00 -4.00 -5.00 45.00 524.00 -1.00 -20.00 -18.00
Cash Balances
Begin of Period
145.00 151.00 59.00 55.00 41.00 121.00 48.00 75.00 76.00 53.00 63.00 78.00 336.00 158.00 378.00
End of Period
151.00 59.00 55.00 41.00 121.00 48.00 75.00 76.00 53.00 63.00 78.00 336.00 158.00 378.00 206.00
Change
5.00 -92.00 -3.00 -14.00 80.00 -73.00 27.00 - - -23.00 9.00 14.00 258.00 -177.00 219.00 -172.00
Non-Cash Balances
Depreciation and Amortization
73.00 83.00 96.00 112.00 131.00 156.00 170.00 197.00 220.00 244.00 251.00 265.00 303.00 313.00 349.00
Stock Based Compensation
2.00 2.00 3.00 4.00 5.00 7.00 7.00 10.00 18.00 - - 18.00 31.00 37.00 47.00 41.00
Other
- - 10.00 - - 2.00 1.00 -1.00 -1.00 2.00 2.00 1.00 3.00 11.00 1.00 8.00 852.00
Highlighted metrics
Free Cash Flow (FCF)
84.00 46.00 54.00 -18.00 5.00 -19.00 71.00 25.00 -157.00 135.00 65.00 362.00 462.00 405.00 370.00
Cash Conversion Cycle (CCC)
- - - - - - -1.00 - - - - - - -2.00 - - - - 5.00 - - -2.00 -2.00 - -
Invested Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Other Operating Inflows/Outflows