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)
232.00 268.00 280.00 327.00 345.00 418.00 426.00 443.00 516.00 565.00 603.00 724.00 908.00 859.00 965.00
Operating Cash (Net)
232.00 268.00 280.00 327.00 345.00 418.00 426.00 443.00 516.00 565.00 603.00 724.00 908.00 859.00 965.00
Accounts Receivable
37.00 -55.00 -53.00 -8.00 -28.00 7.00 1.00 -52.00 -38.00 -19.00 -31.00 -4.00 -66.00 -83.00 50.00
Accounts Payable
-9.00 31.00 27.00 -27.00 - - 6.00 1.00 9.00 11.00 33.00 -12.00 -17.00 93.00 -13.00 -40.00
Working Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Investing Activities
Used Cash (Net)
-72.00 -77.00 -132.00 -97.00 -84.00 -94.00 -100.00 -231.00 -217.00 -138.00 -99.00 -100.00 -314.00 -139.00 -131.00
Capital Expenditure
-60.00 -73.00 -98.00 -95.00 -82.00 -89.00 -82.00 -123.00 -127.00 -142.00 -97.00 -92.00 -107.00 -121.00 -105.00
Purchases of Investments
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Sale/Maturity of Investment
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Property, Plant, Equipment (P&PE)
-60.00 -73.00 -98.00 -95.00 -82.00 -89.00 -82.00 -123.00 -127.00 -142.00 -97.00 -92.00 -107.00 -121.00 -105.00
Acquisitions (Net)
-14.00 -13.00 -35.00 -2.00 -2.00 -5.00 -13.00 -111.00 -108.00 -5.00 -2.00 -6.00 -220.00 -37.00 -5.00
Other Investing Activities
2.00 9.00 1.00 - - - - - - -4.00 3.00 18.00 9.00 - - -1.00 14.00 19.00 -20.00
Financing Activities
Used Cash (Net)
-157.00 -167.00 -360.00 -366.00 -251.00 -348.00 -307.00 -145.00 -319.00 -388.00 -477.00 -743.00 -590.00 -716.00 -859.00
Debt Repayment
-424.00 -329.00 -647.00 -595.00 -531.00 -585.00 -594.00 -594.00 -1,185.00 -876.00 -1,176.00 -1,483.00 -2,035.00 -1,947.00 -2,097.00
Dividends Paid
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Common Stock
5 239 204 278 294 414 524 525 428 499 822 801 1,020 1,113 919
Other Financing Activities
273.00 737.00 491.00 507.00 574.00 651.00 782.00 948.00 1,265.00 963.00 1,474.00 1,514.00 2,444.00 2,317.00 2,137.00
Cash Balances
Begin of Period
78.00 85.00 447.00 235.00 101.00 111.00 85.00 98.00 158.00 148.00 178.00 207.00 94.00 98.00 95.00
End of Period
85.00 447.00 235.00 101.00 111.00 85.00 98.00 158.00 148.00 178.00 207.00 94.00 98.00 95.00 69.00
Change
6.00 362.00 -211.00 -133.00 10.00 -26.00 13.00 59.00 -9.00 29.00 29.00 -113.00 4.00 -2.00 -26.00
Non-Cash Balances
Depreciation and Amortization
41.00 44.00 49.00 54.00 59.00 62.00 64.00 68.00 76.00 84.00 88.00 98.00 108.00 113.00 121.00
Stock Based Compensation
11.00 12.00 12.00 13.00 12.00 13.00 14.00 15.00 16.00 - - 18.00 18.00 19.00 19.00 17.00
Other
-1.00 -5.00 -13.00 -7.00 -1.00 -3.00 -12.00 -9.00 -3.00 -21.00 - - -2.00 7.00 386.00 179.00
Highlighted metrics
Free Cash Flow (FCF)
172.00 194.00 182.00 232.00 263.00 329.00 344.00 319.00 388.00 422.00 506.00 632.00 801.00 737.00 860.00
Cash Conversion Cycle (CCC)
94.00 99.00 91.00 86.00 93.00 82.00 87.00 91.00 98.00 87.00 94.00 104.00 96.00 108.00 105.00
Invested Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Other Operating Inflows/Outflows