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)
2,921.00 3,365.00 2,658.00 2,835.00 3,380.00 4,185.00 4,846.00 4,272.00 3,413.00 4,164.00 4,664.00 6,815.00 6,190.00 4,311.00 6,876.00
Operating Cash (Net)
2,921.00 3,365.00 2,658.00 2,835.00 3,380.00 4,185.00 4,846.00 4,272.00 3,413.00 4,164.00 4,664.00 6,815.00 6,190.00 4,311.00 6,876.00
Accounts Receivable
-91.00 338.00 33.00 -473.00 45.00 42.00 199.00 -387.00 -235.00 432.00 -403.00 481.00 -61.00 -222.00 14.00
Accounts Payable
53.00 315.00 82.00 57.00 20.00 146.00 440.00 16.00 190.00 213.00 342.00 330.00 438.00 3.00 545.00
Working Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Investing Activities
Used Cash (Net)
-2,326.00 -1,961.00 -1,908.00 -2,184.00 -4,771.00 -3,060.00 -3,570.00 -3,875.00 -2,707.00 -1,186.00 -2,611.00 -2,814.00 -2,611.00 -3,015.00 -3,750.00
Capital Expenditure
-2,296.00 -1,918.00 -1,897.00 -2,063.00 -2,330.00 -2,831.00 -3,349.00 -3,699.00 -2,809.00 -2,967.00 -3,128.00 -2,865.00 -2,614.00 -3,078.00 -3,904.00
Purchases of Investments
- - - - - - - - - - - - - - - - - - -392.00 - - - - - - - - - -
Sale/Maturity of Investment
- - - - - - - - - - - - - - - - - - 235.00 - - - - - - - - - -
Property, Plant, Equipment (P&PE)
-2,296.00 -1,918.00 -1,897.00 -2,063.00 -2,330.00 -2,831.00 -3,349.00 -3,699.00 -2,809.00 -2,967.00 -3,128.00 -2,865.00 -2,614.00 -3,078.00 -3,904.00
Acquisitions (Net)
-35.00 -6.00 -51.00 -122.00 -2,344.00 -252.00 -168.00 -401.00 -16.00 1,928.00 327.00 165.00 153.00 78.00 101.00
Other Investing Activities
5.00 -35.00 40.00 1.00 -97.00 23.00 -53.00 225.00 118.00 10.00 190.00 -114.00 -150.00 -15.00 53.00
Financing Activities
Used Cash (Net)
-434.00 -1,003.00 -1,387.00 -600.00 -1,554.00 -1,258.00 -1,267.00 -352.00 -681.00 -2,896.00 -2,083.00 -2,713.00 -3,445.00 -2,289.00 -2,170.00
Debt Repayment
-435.00 -552.00 -547.00 -1,445.00 -1,455.00 -375.00 -1,530.00 -1,355.00 -788.00 -2,693.00 -2,304.00 -1,897.00 -1,442.00 -552.00 -1,286.00
Dividends Paid
-237.00 -250.00 -257.00 -267.00 -319.00 -338.00 -385.00 -429.00 -443.00 -437.00 -486.00 -534.00 -589.00 -682.00 -796.00
Common Stock
268 574 1,664 1,371 805 1,393 810 1,834 1,684 2,075 520 1,451 1,819 1,127 112
Other Financing Activities
406.00 314.00 846.00 2,262.00 3,741.00 628.00 1,244.00 3,130.00 2,132.00 2,179.00 1,117.00 915.00 61.00 -196.00 -76.00
Cash Balances
Begin of Period
263.00 423.00 824.00 187.00 238.00 401.00 268.00 277.00 322.00 347.00 429.00 399.00 1,687.00 1,821.00 1,015.00
End of Period
423.00 824.00 187.00 237.00 401.00 268.00 277.00 322.00 347.00 429.00 399.00 1,687.00 1,821.00 828.00 1,883.00
Change
160.00 400.00 -637.00 50.00 163.00 -133.00 9.00 45.00 25.00 82.00 -30.00 1,288.00 134.00 -993.00 868.00
Non-Cash Balances
Depreciation and Amortization
1,524.00 1,599.00 1,637.00 1,651.00 1,703.00 1,948.00 2,089.00 2,340.00 2,436.00 2,465.00 3,289.00 3,373.00 3,429.00 3,579.00 3,750.00
Stock Based Compensation
83.00 79.00 81.00 81.00 107.00 155.00 165.00 141.00 151.00 154.00 155.00 185.00 203.00 190.00 172.00
Other
1,293.00 172.00 329.00 107.00 211.00 311.00 244.00 111.00 -228.00 -1,974.00 371.00 -945.00 1,152.00 1,511.00 67.00
Highlighted metrics
Free Cash Flow (FCF)
625.00 1,446.00 760.00 771.00 1,050.00 1,354.00 1,497.00 573.00 604.00 1,197.00 1,536.00 3,950.00 3,576.00 1,233.00 2,972.00
Cash Conversion Cycle (CCC)
10.00 7.00 7.00 6.00 7.00 6.00 7.00 8.00 7.00 7.00 7.00 6.00 3.00 6.00 -4.00
Invested Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Other Operating Inflows/Outflows