Cash Flow Statement

15 Sheets · From 2023 to 2009
Configuration
In Million USD. 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)
596.00 452.00 638.00 722.00 762.00 962.00 862.00 893.00 803.00 1,558.00 1,454.00 850.00 1,757.00 1,819.00 1,899.00
Operating Cash (Net)
596.00 452.00 638.00 722.00 762.00 962.00 862.00 893.00 803.00 1,558.00 1,454.00 850.00 1,757.00 1,819.00 1,899.00
Accounts Receivable
- - -90.00 -83.00 50.00 -23.00 23.00 61.00 -59.00 -110.00 -48.00 165.00 141.00 -396.00 218.00 105.00
Accounts Payable
- - 19.00 22.00 5.00 108.00 -13.00 -111.00 7.00 126.00 15.00 -59.00 -6.00 353.00 -84.00 20.00
Working Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Investing Activities
Used Cash (Net)
31.00 -560.00 -441.00 -500.00 -422.00 -705.00 -558.00 -439.00 -549.00 -507.00 -493.00 592.00 -1,119.00 -11,141.00 -134.00
Capital Expenditure
-351.00 -312.00 -204.00 -410.00 -377.00 -678.00 -520.00 -246.00 -267.00 -337.00 -370.00 -364.00 -467.00 -543.00 -568.00
Purchases of Investments
351.00 - - - - - - - - - - - - - - - - - - -16.00 -544.00 467.00 - - - -
Sale/Maturity of Investment
15.00 - - - - - - - - - - - - - - - - - - 370.00 43.00 516.00 - - - -
Property, Plant, Equipment (P&PE)
-351.00 -312.00 -204.00 -410.00 -377.00 -678.00 -520.00 -246.00 -267.00 -337.00 -370.00 -364.00 -467.00 -543.00 -568.00
Acquisitions (Net)
574.00 -20.00 157.00 -22.00 13.00 -10.00 -2.00 -166.00 -268.00 -131.00 -90.00 1,496.00 -1,115.00 -10,541.00 532.00
Other Investing Activities
-558.00 -228.00 -394.00 -68.00 -58.00 -17.00 -36.00 -27.00 -14.00 -39.00 -387.00 -39.00 -520.00 -57.00 -98.00
Financing Activities
Used Cash (Net)
-112.00 -388.00 -253.00 -49.00 -326.00 -415.00 -66.00 -759.00 -351.00 -1,165.00 -935.00 -1,471.00 -1,042.00 -10,290.00 -1,456.00
Debt Repayment
-92.00 -921.00 -591.00 -560.00 -332.00 -726.00 -24.00 -1,569.00 -201.00 -652.00 -451.00 -30.00 -792.00 -10,779.00 -1,088.00
Dividends Paid
-33.00 -31.00 -34.00 -43.00 -83.00 -144.00 -174.00 -201.00 -241.00 -280.00 -300.00 -293.00 -304.00 -297.00 -305.00
Common Stock
- - 646 446 730 424 704 420 2,068 1,145 1,417 1,858 650 2,196 17 - -
Other Financing Activities
13.00 14.00 -12.00 12.00 -7.00 251.00 552.00 -57.00 -54.00 -40.00 -50.00 -498.00 -142.00 -175.00 -63.00
Cash Balances
Begin of Period
676.00 1,254.00 740.00 682.00 959.00 984.00 780.00 967.00 638.00 576.00 439.00 463.00 955.00 536.00 1,508.00
End of Period
1,254.00 740.00 682.00 959.00 984.00 780.00 967.00 638.00 576.00 439.00 463.00 955.00 536.00 1,508.00 1,805.00
Change
578.00 -514.00 -58.00 277.00 25.00 -204.00 187.00 -329.00 -62.00 -137.00 24.00 492.00 -419.00 972.00 297.00
Non-Cash Balances
Depreciation and Amortization
77.00 61.00 62.00 320.00 319.00 298.00 363.00 295.00 310.00 349.00 356.00 356.00 378.00 478.00 704.00
Stock Based Compensation
- - - - - - 20.00 24.00 46.00 40.00 31.00 47.00 71.00 48.00 28.00 95.00 60.00 40.00
Other
93.00 14.00 44.00 44.00 -11.00 -135.00 143.00 -304.00 -424.00 36.00 72.00 -1,883.00 -137.00 -66.00 -363.00
Highlighted metrics
Free Cash Flow (FCF)
245.00 140.00 434.00 312.00 385.00 284.00 342.00 647.00 536.00 1,221.00 1,084.00 486.00 1,290.00 1,276.00 1,331.00
Cash Conversion Cycle (CCC)
58.00 61.00 62.00 63.00 68.00 57.00 71.00 78.00 80.00 83.00 88.00 95.00 93.00 142.00 95.00
Invested Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Other Operating Inflows/Outflows