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)
623.00 714.00 710.00 345.00 195.00 396.00 410.00 446.00 526.00 768.00 992.00 1,334.00 1,031.00 986.00 1,165.00
Operating Cash (Net)
623.00 714.00 710.00 345.00 195.00 396.00 410.00 446.00 526.00 768.00 992.00 1,334.00 1,031.00 986.00 1,165.00
Accounts Receivable
-94.00 - - -48.00 325.00 -67.00 162.00 -32.00 149.00 -183.00 -58.00 116.00 -127.00 -5.00 -174.00 -65.00
Accounts Payable
-32.00 - - 757.00 -744.00 -88.00 -43.00 101.00 -25.00 152.00 -46.00 116.00 151.00 -212.00 -149.00 31.00
Working Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Investing Activities
Used Cash (Net)
-305.00 -394.00 -37.00 -477.00 280.00 80.00 70.00 25.00 -71.00 -114.00 65.00 -2,815.00 -730.00 -313.00 -211.00
Capital Expenditure
-58.00 -74.00 -65.00 -48.00 -53.00 -29.00 -27.00 -29.00 -81.00 -73.00 -121.00 -183.00 -104.00 -129.00 -207.00
Purchases of Investments
- - - - - - - - 252.00 - - - - - - - - - - - - - - - - - - - -
Sale/Maturity of Investment
- - - - - - - - 12.00 - - - - - - - - - - - - - - - - - - - -
Property, Plant, Equipment (P&PE)
-58.00 -74.00 -65.00 -48.00 -53.00 -29.00 -27.00 -29.00 -81.00 -73.00 -121.00 -183.00 -104.00 -129.00 -207.00
Acquisitions (Net)
-258.00 -382.00 -222.00 -483.00 -3.00 - - 25.00 48.00 8.00 -81.00 84.00 -2,655.00 -622.00 -177.00 -4.00
Other Investing Activities
11.00 62.00 250.00 54.00 72.00 109.00 72.00 6.00 10.00 40.00 102.00 23.00 -4.00 -7.00 2.00
Financing Activities
Used Cash (Net)
-398.00 -187.00 -449.00 -722.00 -780.00 -463.00 -283.00 -751.00 -429.00 -707.00 -709.00 -1,451.00 -113.00 -865.00 -715.00
Debt Repayment
-18.00 -3.00 -3.00 -550.00 -152.00 -177.00 -62.00 -277.00 -209.00 -59.00 -80.00 -5,456.00 -106.00 -545.00 -302.00
Dividends Paid
- - - - - - -165.00 -477.00 -95.00 -117.00 -1,135.00 -198.00 -198.00 -198.00 -196.00 -199.00 -199.00 -201.00
Common Stock
474 639 471 22 946 237 139 49 44 452 485 140 314 590 296
Other Financing Activities
94.00 753.00 25.00 15.00 -459.00 2.00 -3.00 660.00 -4.00 -26.00 -511.00 7,173.00 418.00 373.00 -16.00
Cash Balances
Begin of Period
936.00 861.00 1,367.00 1,592.00 735.00 430.00 459.00 656.00 396.00 422.00 369.00 717.00 687.00 875.00 683.00
End of Period
861.00 1,367.00 1,592.00 736.00 430.00 443.00 656.00 376.00 422.00 369.00 717.00 687.00 875.00 683.00 777.00
Change
-75.00 506.00 225.00 -856.00 -305.00 13.00 197.00 -280.00 26.00 -53.00 348.00 -30.00 188.00 -192.00 94.00
Non-Cash Balances
Depreciation and Amortization
93.00 111.00 114.00 113.00 81.00 62.00 44.00 122.00 336.00 257.00 234.00 282.00 325.00 333.00 331.00
Stock Based Compensation
106.00 102.00 84.00 84.00 55.00 42.00 31.00 35.00 43.00 44.00 52.00 62.00 67.00 73.00 77.00
Other
-15.00 -4.00 -7.00 -61.00 152.00 519.00 5.00 4.00 21.00 8.00 -91.00 62.00 -3.00 66.00 715.00
Highlighted metrics
Free Cash Flow (FCF)
565.00 640.00 645.00 297.00 142.00 367.00 383.00 417.00 445.00 695.00 871.00 1,151.00 927.00 857.00 958.00
Cash Conversion Cycle (CCC)
60.00 65.00 73.00 32.00 57.00 31.00 20.00 22.00 17.00 10.00 -10.00 -2.00 - - 1.00 45.00
Invested Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Other Operating Inflows/Outflows