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)
121,897.00 -3,752.00 95,932.00 25,079.00 107,953.00 36,593.00 73,466.00 20,196.00 -2,501.00 14,187.00 6,046.00 -79,910.00 78,084.00 107,119.00 12,974.00
Operating Cash (Net)
121,897.00 -3,752.00 95,932.00 25,079.00 107,953.00 36,593.00 73,466.00 20,196.00 -2,501.00 14,187.00 6,046.00 -79,910.00 78,084.00 107,119.00 12,974.00
Accounts Receivable
-6,312.00 443.00 8,655.00 1,732.00 -2,340.00 -3,637.00 22,664.00 -5,815.00 -15,868.00 -5,849.00 -78.00 -18,012.00 -12,401.00 -22,970.00 19,928.00
Accounts Payable
-26,450.00 17,325.00 35,203.00 -13,069.00 -5,743.00 6,065.00 -23,361.00 3,740.00 -8,518.00 14,630.00 -352.00 7,827.00 43,162.00 58,614.00 -25,388.00
Working Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Investing Activities
Used Cash (Net)
29,355.00 54,002.00 -170,752.00 -119,825.00 -150,501.00 -165,636.00 106,980.00 -114,949.00 -10,283.00 -197,993.00 -54,013.00 -261,912.00 -129,344.00 -137,819.00 67,643.00
Capital Expenditure
163,596.00 27,166.00 -123,969.00 -121,477.00 -158,325.00 -169,212.00 - - - - - - - - - - - - - - - - -1,291.00
Purchases of Investments
-346,372.00 -179,487.00 -202,309.00 -189,630.00 -154,480.00 -131,849.00 -77,008.00 -124,102.00 -107,658.00 -104,459.00 -255,576.00 -409,545.00 -360,541.00 -159,934.00 -119,640.00
Sale/Maturity of Investment
201,762.00 211,347.00 155,487.00 194,594.00 163,132.00 133,244.00 122,991.00 120,760.00 150,881.00 86,413.00 125,804.00 228,793.00 263,720.00 172,401.00 215,234.00
Property, Plant, Equipment (P&PE)
163,596.00 27,166.00 -123,969.00 -121,477.00 -158,325.00 -169,212.00 - - - - - - - - - - - - - - - - -1,291.00
Acquisitions (Net)
-97.00 -4,910.00 102.00 88.00 -149.00 843.00 - - - - - - - - - - - - - - - - -9,920.00
Other Investing Activities
10,466.00 -114.00 -63.00 -3,400.00 -679.00 1,338.00 60,997.00 -111,607.00 -53,506.00 -179,947.00 75,759.00 -81,160.00 -32,523.00 -150,286.00 -16,740.00
Financing Activities
Used Cash (Net)
-152,179.00 -49,217.00 -107,706.00 -87,707.00 -28,324.00 -118,228.00 -187,511.00 -98,271.00 -14,642.00 -34,158.00 -32,987.00 -596,645.00 -275,993.00 -126,257.00 -25,571.00
Debt Repayment
-132,440.00 -105,912.00 -82,078.00 -96,473.00 -60,497.00 -65,275.00 -32,683.00 -21,421.00 -83,079.00 -20,476.00 -2,889.00 -105,055.00 -2,424.00 -43,546.00 -33,367.00
Dividends Paid
-3,422.00 -1,486.00 -3,895.00 -5,194.00 -6,056.00 -6,990.00 -7,873.00 -8,476.00 -8,993.00 -10,109.00 -12,343.00 -12,690.00 -12,858.00 -13,562.00 -13,463.00
Common Stock
30,756 64,097 211,241 192,269 119,401 201,615 5,616 9,082 141,020 19,983 29,001 729,864 25,758 3,162 9,824
Other Financing Activities
2,927.00 786.00 164.00 411.00 -11,346.00 -1,602.00 -141,339.00 94,408.00 -970.00 43,774.00 72,220.00 420.00 304,835.00 -153,079.00 -35,651.00
Cash Balances
Begin of Period
26,895.00 26,206.00 27,567.00 59,602.00 53,723.00 39,771.00 27,831.00 20,490.00 23,873.00 431,304.00 278,793.00 263,631.00 527,609.00 740,834.00 567,234.00
End of Period
26,206.00 27,567.00 59,602.00 53,723.00 39,771.00 27,831.00 20,490.00 23,873.00 25,827.00 278,793.00 263,631.00 527,609.00 740,834.00 567,234.00 624,151.00
Change
-689.00 1,361.00 32,035.00 -5,879.00 -13,952.00 -11,940.00 -7,341.00 3,383.00 1,954.00 -152,511.00 -15,162.00 263,978.00 213,225.00 -173,600.00 56,917.00
Non-Cash Balances
Depreciation and Amortization
3,833.00 4,965.00 5,105.00 5,147.00 5,306.00 4,759.00 4,940.00 5,478.00 6,179.00 7,791.00 8,368.00 8,614.00 7,932.00 7,051.00 7,512.00
Stock Based Compensation
3,355.00 3,251.00 2,675.00 2,545.00 2,219.00 2,190.00 1,987.00 1,940.00 2,070.00 2,322.00 2,256.00 2,451.00 2,929.00 2,794.00 3,117.00
Other
48,557.00 22,978.00 13,669.00 -3,162.00 -4,841.00 7,386.00 -2,083.00 -939.00 8,581.00 -5,676.00 -41,880.00 -98,113.00 27,542.00 85,306.00 10,067.00
Highlighted metrics
Free Cash Flow (FCF)
285,493.00 23,414.00 -28,037.00 -96,398.00 -50,372.00 -132,619.00 73,466.00 20,196.00 -2,501.00 14,187.00 6,046.00 -79,910.00 78,084.00 107,119.00 11,683.00
Cash Conversion Cycle (CCC)
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Invested Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Other Operating Inflows/Outflows