Cash Flow Statement

15 Sheets · From 2023 to 2009
Configuration
In million, Margin in %
Metric 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Operating Activities
Operating Cash Flow (OCF)
168.00 140.00 246.00 274.00 268.00 288.00 261.00 331.00 349.00 504.00 382.00 502.00 545.00 513.00 641.00
Operating Cash (Net)
168.00 140.00 246.00 274.00 268.00 288.00 261.00 331.00 349.00 504.00 382.00 502.00 545.00 513.00 641.00
Accounts Receivable
28.00 -24.00 -7.00 -19.00 -7.00 -30.00 -12.00 -21.00 -42.00 5.00 -59.00 50.00 22.00 -11.00 -36.00
Accounts Payable
-10.00 7.00 4.00 4.00 -2.00 6.00 -1.00 7.00 4.00 -2.00 - - -10.00 20.00 10.00 -15.00
Working Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Forex Effect on Cash
3.00 3.00 3.00 - - 5.00 -4.00 -4.00 -1.00 3.00 -5.00 - - - - 1.00 -10.00 -2.00
Investing Activities
Used Cash (Net)
-3.00 -41.00 -305.00 -466.00 -220.00 -230.00 -138.00 -102.00 -877.00 -139.00 -76.00 -194.00 -33.00 -222.00 -1,436.00
Capital Expenditure
-12.00 -15.00 -20.00 -30.00 -47.00 -43.00 -62.00 -60.00 -71.00 -89.00 -64.00 -50.00 -38.00 -51.00 -34.00
Purchases of Investments
- - -7.00 - - - - - - - - - - - - -4.00 - - - - -2.00 - - - - - -
Sale/Maturity of Investment
- - - - - - - - - - - - - - - - - - - - - - 2.00 - - - - - -
Property, Plant, Equipment (P&PE)
-12.00 -15.00 -20.00 -30.00 -47.00 -43.00 -62.00 -60.00 -71.00 -89.00 -64.00 -50.00 -38.00 -51.00 -34.00
Acquisitions (Net)
- - -18.00 -292.00 -441.00 -177.00 -187.00 -77.00 -42.00 -810.00 -50.00 -13.00 -142.00 - - -171.00 -1,422.00
Other Investing Activities
8.00 - - 7.00 5.00 4.00 - - - - 1.00 4.00 - - 1.00 -1.00 4.00 - - 20.00
Financing Activities
Used Cash (Net)
-161.00 -79.00 50.00 196.00 -52.00 -53.00 -110.00 -210.00 547.00 -353.00 -251.00 -251.00 -422.00 -416.00 750.00
Debt Repayment
-179.00 -178.00 -838.00 -341.00 -265.00 -119.00 -459.00 -409.00 -250.00 -860.00 -259.00 -161.00 -296.00 -39.00 -6.00
Dividends Paid
-24.00 -26.00 -29.00 -33.00 -40.00 -48.00 -54.00 -56.00 -63.00 -72.00 -82.00 -88.00 -97.00 -125.00 -150.00
Common Stock
2.00 13.00 9.00 4.00 6.00 7.00 5.00 11.00 14.00 18.00 26.00 50.00 31.00 12.00 21.00
Other Financing Activities
47.00 136.00 1,046.00 655.00 280.00 273.00 781.00 277.00 851.00 584.00 184.00 -163.00 -325.00 -290.00 976.00
Cash Balances
Begin of Period
11.00 18.00 42.00 37.00 41.00 42.00 42.00 50.00 67.00 90.00 95.00 151.00 208.00 299.00 163.00
End of Period
18.00 42.00 37.00 41.00 42.00 42.00 50.00 67.00 90.00 95.00 151.00 208.00 299.00 163.00 115.00
Change
7.00 23.00 -4.00 3.00 1.00 - - 7.00 16.00 23.00 5.00 55.00 57.00 91.00 -136.00 -47.00
Non-Cash Balances
Depreciation and Amortization
31.00 28.00 28.00 38.00 54.00 59.00 65.00 70.00 90.00 108.00 110.00 113.00 103.00 99.00 111.00
Stock Based Compensation
- - 7.00 8.00 10.00 11.00 17.00 15.00 18.00 20.00 21.00 18.00 12.00 22.00 30.00 22.00
Other
263.00 -17.00 216.00 -3.00 - - 1.00 1.00 5.00 6.00 3.00 2.00 93.00 -68.00 -12.00 38.00
Highlighted metrics
Free Cash Flow (FCF)
156.00 124.00 226.00 243.00 221.00 244.00 199.00 270.00 278.00 414.00 318.00 451.00 507.00 461.00 606.00
Cash Conversion Cycle (CCC)
152 152 147 150 146 146 158 151 159 144 160 157 158 164 214
Invested Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -