Cash Flow Statement

14 Sheets · From 2024 to 2011
Configuration
In Million EUR. Margins, Growth Rates In %
Metric 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Operating Activities
Operating Cash Flow (OCF)
390.00 624.00 463.00 534.00 559.00 602.00 712.00 825.00 758.00 635.00 703.00 292.00 625.00 825.00
Operating Cash (Net)
390.00 624.00 463.00 534.00 559.00 602.00 712.00 825.00 758.00 635.00 703.00 292.00 625.00 825.00
Accounts Receivable
- - - - - - - - - - - - - - - - -78.00 405.00 -372.00 - - 5.00 -41.00
Accounts Payable
- - - - - - - - - - - - - - - - 74.00 -219.00 383.00 - - 263.00 165.00
Working Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - -
Investing Activities
Used Cash (Net)
-321.00 -430.00 -539.00 -505.00 -458.00 -543.00 -648.00 -612.00 -372.00 -289.00 -444.00 -562.00 127.00 -538.00
Capital Expenditure
-349.00 -423.00 -540.00 -515.00 -497.00 -560.00 -665.00 -625.00 -577.00 -473.00 -650.00 -580.00 -403.00 -635.00
Purchases of Investments
-6.00 -6.00 52.00 - - - - - - - - - - -220.00 -9.00 -24.00 -19.00 -3.00 -14.00
Sale/Maturity of Investment
2.00 43.00 1.00 - - - - - - - - - - 6.00 140.00 87.00 19.00 525.00 96.00
Property, Plant, Equipment (P&PE)
-349.00 -423.00 -540.00 -515.00 -497.00 -560.00 -665.00 -625.00 -577.00 -473.00 -650.00 -580.00 -403.00 -635.00
Acquisitions (Net)
-3.00 -38.00 -13.00 - - 17.00 2.00 - - - - 342.00 38.00 161.00 -22.00 7.00 14.00
Other Investing Activities
36.00 -6.00 -39.00 11.00 21.00 14.00 17.00 12.00 76.00 13.00 -18.00 40.00 - - - -
Financing Activities
Used Cash (Net)
-94.00 -70.00 -120.00 -156.00 -147.00 -66.00 -135.00 -305.00 -197.00 -13.00 -482.00 -149.00 -35.00 -469.00
Debt Repayment
-113.00 -65.00 -351.00 - - -296.00 - - -102.00 -300.00 -53.00 -500.00 -485.00 - - -19.00 -149.00
Dividends Paid
-21.00 -40.00 -61.00 -55.00 -55.00 -86.00 -86.00 -103.00 -117.00 -372.00 - - -106.00 -54.00 -320.00
Common Stock
- - - - - - - - - - - - - - - - - - - - - - - - - - - -
Other Financing Activities
40.00 34.00 -169.00 212.00 204.00 19.00 324.00 98.00 -26.00 859.00 3.00 -42.00 - - - -
Cash Balances
Begin of Period
329.00 295.00 429.00 456.00 637.00 602.00 585.00 783.00 688.00 876.00 1,202.00 979.00 979.00 1,285.00
End of Period
295.00 429.00 476.00 637.00 602.00 585.00 783.00 688.00 876.00 1,202.00 979.00 576.00 1,285.00 1,090.00
Change
-34.00 133.00 47.00 181.00 -34.00 -17.00 198.00 -95.00 188.00 326.00 -223.00 -403.00 306.00 -195.00
Non-Cash Balances
Depreciation and Amortization
296.00 268.00 277.00 309.00 336.00 395.00 411.00 443.00 383.00 918.00 440.00 424.00 428.00 534.00
Stock Based Compensation
- - - - - - - - - - - - - - - - - - - - 1.00 - - 9.00 - -
Other
-86.00 -5.00 -65.00 -41.00 -88.00 -124.00 -85.00 -26.00 -368.00 8.00 -179.00 -54.00 -692.00 -105.00
Highlighted metrics
Free Cash Flow (FCF)
41.00 201.00 -77.00 19.00 61.00 41.00 46.00 200.00 181.00 162.00 53.00 -288.00 222.00 190.00
Cash Conversion Cycle (CCC)
11.00 3.00 1.00 56.00 65.00 60.00 66.00 72.00 58.00 62.00 55.00 83.00 49.00 41.00
Invested Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - -
Other Operating Inflows/Outflows