Cash Flow Statement

8 Sheets · From 2023 to 2016
Configuration
In Million USD. Margins, Growth Rates In %
Metric 2016 2017 2018 2019 2020 2021 2022 2023
Operating Activities
Operating Cash Flow (OCF)
70.00 84.00 105.00 132.00 181.00 165.00 185.00 303.00
Operating Cash (Net)
70.00 84.00 105.00 132.00 181.00 165.00 185.00 303.00
Accounts Receivable
- - -3.00 10.00 -1.00 -8.00 2.00 4.00 -11.00
Accounts Payable
10.00 13.00 3.00 22.00 4.00 3.00 35.00 91.00
Working Capital
- - - - - - - - - - - - - - - -
Investing Activities
Used Cash (Net)
-65.00 -77.00 -73.00 -108.00 -133.00 -136.00 -149.00 -194.00
Capital Expenditure
-62.00 -74.00 -67.00 -100.00 -130.00 -133.00 -147.00 -191.00
Purchases of Investments
- - - - - - - - - - - - - - - -
Sale/Maturity of Investment
- - - - - - - - - - - - - - - -
Property, Plant, Equipment (P&PE)
-62.00 -74.00 -67.00 -100.00 -130.00 -133.00 -147.00 -191.00
Acquisitions (Net)
- - 1.00 1.00 - - - - - - - - - -
Other Investing Activities
-2.00 -3.00 -5.00 -8.00 -3.00 -3.00 -2.00 -2.00
Financing Activities
Used Cash (Net)
-4.00 -7.00 -16.00 -17.00 -29.00 -5.00 -72.00 -97.00
Debt Repayment
-5.00 -5.00 -725.00 -415.00 -91.00 -1.00 -76.00 -96.00
Dividends Paid
-86.00 -1.00 -153.00 -3.00 - - - - - - - -
Common Stock
- - - - - - 406 33 14 10 11
Other Financing Activities
87.00 -1.00 861.00 -7.00 89.00 7.00 -72.00 - -
Cash Balances
Begin of Period
5.00 6.00 5.00 21.00 28.00 105.00 140.00 102.00
End of Period
6.00 5.00 21.00 28.00 105.00 140.00 102.00 114.00
Change
1.00 -1.00 15.00 7.00 77.00 34.00 -37.00 12.00
Non-Cash Balances
Depreciation and Amortization
37.00 43.00 47.00 50.00 58.00 71.00 78.00 87.00
Stock Based Compensation
2.00 1.00 10.00 31.00 38.00 17.00 32.00 31.00
Other
23.00 9.00 27.00 12.00 4.00 6.00 15.00 15.00
Highlighted metrics
Free Cash Flow (FCF)
8.00 10.00 37.00 32.00 50.00 32.00 38.00 111.00
Cash Conversion Cycle (CCC)
- - 23.00 24.00 22.00 23.00 27.00 30.00 20.00
Invested Capital
- - - - - - - - - - - - - - - -
Other Operating Inflows/Outflows