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)
273.00 424.00 274.00 299.00 173.00 286.00 393.00 437.00 538.00 562.00 634.00 524.00 648.00 722.00 478.00
Operating Cash (Net)
273.00 424.00 274.00 299.00 173.00 286.00 393.00 437.00 538.00 562.00 634.00 524.00 648.00 722.00 478.00
Accounts Receivable
- - - - -15.00 48.00 -7.00 -73.00 -12.00 -7.00 -55.00 -85.00 -15.00 -158.00 -46.00 -116.00 -232.00
Accounts Payable
- - - - -10.00 -30.00 -170.00 -24.00 -11.00 -5.00 71.00 -24.00 -18.00 27.00 38.00 61.00 -84.00
Working Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Investing Activities
Used Cash (Net)
-919.00 -399.00 -2,455.00 -2,155.00 -385.00 -2,282.00 -1,238.00 -1,373.00 -670.00 -1,913.00 -1,386.00 -1,631.00 -2,525.00 -8,277.00 -942.00
Capital Expenditure
-78.00 -16.00 -26.00 -24.00 -39.00 -131.00 -147.00 -53.00 -34.00 -79.00 -206.00 -95.00 -65.00 -102.00 -158.00
Purchases of Investments
-12,390.00 -11,472.00 -8,835.00 -18,565.00 -11,435.00 -19,484.00 -14,149.00 -16,419.00 -13,529.00 -18,192.00 -23,956.00 -20,843.00 -24,217.00 -23,602.00 -20,271.00
Sale/Maturity of Investment
11,138.00 10,892.00 6,317.00 17,662.00 11,382.00 17,292.00 13,550.00 15,548.00 14,074.00 17,328.00 23,436.00 22,119.00 20,602.00 16,244.00 21,170.00
Property, Plant, Equipment (P&PE)
-78.00 -16.00 -26.00 -24.00 -39.00 -131.00 -147.00 -53.00 -34.00 -79.00 -206.00 -95.00 -65.00 -102.00 -158.00
Acquisitions (Net)
-1.00 177.00 - - -7.00 -1.00 830.00 -498.00 - - -1,183.00 -973.00 -661.00 -2,812.00 1,152.00 - - -1,684.00
Other Investing Activities
411.00 19.00 90.00 -1,220.00 -291.00 -788.00 5.00 -448.00 1.00 3.00 - - - - 3.00 -817.00 2.00
Financing Activities
Used Cash (Net)
-1,129.00 -1,074.00 -2,267.00 -2,472.00 -1,243.00 -1,803.00 -72.00 -1,486.00 -1,044.00 -253.00 -585.00 -7,607.00 -8,170.00 -2,999.00 -2,876.00
Debt Repayment
-821.00 -25.00 -150.00 - - - - - - - - -83.00 -100.00 -219.00 -327.00 -1,250.00 -13.00 -1,945.00 -570.00
Dividends Paid
-102.00 -108.00 -112.00 -116.00 -126.00 -135.00 -140.00 -142.00 -152.00 -173.00 -185.00 -182.00 -195.00 -216.00 -238.00
Common Stock
3 4 2,533 2,590 289 1 101 80 169 132 89 311 58 21 52
Other Financing Activities
2,051.00 1,205.00 - - - - 1,369.00 1,940.00 314.00 1,630.00 1,397.00 528.00 1,145.00 9,060.00 8,329.00 5,149.00 -2,033.00
Cash Balances
Begin of Period
1,237.00 1,721.00 2,820.00 2,907.00 3,524.00 4,556.00 4,364.00 3,591.00 4,141.00 5,053.00 3,955.00 3,788.00 10,288.00 16,583.00 12,028.00
End of Period
1,721.00 2,820.00 2,907.00 3,524.00 4,556.00 4,364.00 3,591.00 4,141.00 5,053.00 3,955.00 3,788.00 10,288.00 16,583.00 12,028.00 8,687.00
Change
484.00 1,099.00 86.00 617.00 1,031.00 -192.00 -772.00 549.00 911.00 -1,097.00 -167.00 6,500.00 6,294.00 -4,554.00 -3,340.00
Non-Cash Balances
Depreciation and Amortization
36.00 37.00 37.00 37.00 38.00 39.00 41.00 48.00 47.00 50.00 54.00 64.00 69.00 71.00 76.00
Stock Based Compensation
12.00 14.00 15.00 12.00 11.00 12.00 12.00 11.00 13.00 13.00 15.00 13.00 12.00 18.00 24.00
Other
53.00 40.00 19.00 16.00 45.00 57.00 104.00 98.00 115.00 103.00 126.00 237.00 100.00 90.00 90.00
Highlighted metrics
Free Cash Flow (FCF)
195.00 407.00 247.00 275.00 134.00 154.00 246.00 384.00 503.00 483.00 427.00 428.00 582.00 620.00 320.00
Cash Conversion Cycle (CCC)
-20.00 - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Invested Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Other Operating Inflows/Outflows