Cash Flow Statement

15 Sheets · From 2023 to 2009
Configuration
In Million EUR. 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)
461.00 207.00 175.00 197.00 257.00 119.00 580.00 130.00 165.00 263.00 300.00 456.00 401.00 544.00 641.00
Operating Cash (Net)
461.00 207.00 175.00 197.00 257.00 119.00 580.00 130.00 165.00 263.00 300.00 456.00 401.00 544.00 641.00
Accounts Receivable
- - - - - - - - 64.00 59.00 139.00 -137.00 -63.00 58.00 10.00 89.00 -64.00 -129.00 42.00
Accounts Payable
- - - - - - - - -64.00 -59.00 -139.00 86.00 117.00 91.00 69.00 125.00 446.00 332.00 150.00
Working Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Investing Activities
Used Cash (Net)
32.00 -253.00 -44.00 -403.00 -205.00 -152.00 -173.00 -111.00 -191.00 -158.00 -228.00 -99.00 -183.00 -429.00 -440.00
Capital Expenditure
- - -129.00 -148.00 -166.00 -194.00 -161.00 -176.00 -146.00 -169.00 -207.00 -238.00 -225.00 -206.00 -298.00 -377.00
Purchases of Investments
-2.00 - - -8.00 - - - - - - -1.00 -1.00 -5.00 -10.00 -1.00 -42.00 -6.00 - - - -
Sale/Maturity of Investment
9.00 19.00 6.00 - - - - - - 1.00 1.00 5.00 10.00 1.00 42.00 6.00 - - - -
Property, Plant, Equipment (P&PE)
- - -129.00 -148.00 -166.00 -194.00 -161.00 -176.00 -146.00 -169.00 -207.00 -238.00 -225.00 -206.00 -298.00 -377.00
Acquisitions (Net)
- - - - 148.00 -288.00 -6.00 -14.00 -2.00 23.00 -24.00 -13.00 -2.00 153.00 3.00 -204.00 -41.00
Other Investing Activities
25.00 -272.00 106.00 51.00 -5.00 23.00 6.00 11.00 7.00 62.00 12.00 -27.00 20.00 73.00 -22.00
Financing Activities
Used Cash (Net)
-89.00 -7.00 -70.00 -176.00 -91.00 -147.00 -133.00 -20.00 -178.00 -2.00 -332.00 -169.00 -417.00 -113.00 -156.00
Debt Repayment
-198.00 -2.00 -1.00 -260.00 -114.00 -76.00 -72.00 -12.00 -90.00 -88.00 -260.00 -218.00 -304.00 -199.00 -57.00
Dividends Paid
-57.00 -32.00 -33.00 -33.00 -15.00 -1.00 -1.00 -1.00 -23.00 -33.00 -15.00 -4.00 -32.00 -54.00 -93.00
Common Stock
- - - - - - - - - - - - 18 60 14 -68 - - 232 324 32 6
Other Financing Activities
127.00 5.00 -41.00 469.00 220.00 -70.00 -69.00 -55.00 -58.00 207.00 -57.00 609.00 -385.00 -1.00 -1.00
Cash Balances
Begin of Period
388.00 810.00 783.00 840.00 818.00 968.00 787.00 998.00 1,016.00 794.00 886.00 626.00 1,133.00 968.00 1,134.00
End of Period
810.00 783.00 840.00 817.00 968.00 787.00 998.00 1,016.00 794.00 886.00 626.00 1,133.00 968.00 1,129.00 1,131.00
Change
422.00 -27.00 57.00 -23.00 150.00 -181.00 211.00 18.00 -222.00 92.00 -260.00 507.00 -165.00 161.00 -3.00
Non-Cash Balances
Depreciation and Amortization
143.00 196.00 172.00 167.00 278.00 345.00 280.00 141.00 147.00 180.00 151.00 175.00 176.00 180.00 178.00
Stock Based Compensation
- - - - - - - - 2.00 3.00 4.00 5.00 5.00 9.00 6.00 3.00 8.00 16.00 13.00
Other
115.00 72.00 253.00 14.00 227.00 -137.00 127.00 40.00 -51.00 -57.00 213.00 -236.00 -93.00 11.00 -33.00
Highlighted metrics
Free Cash Flow (FCF)
461.00 78.00 27.00 31.00 63.00 -42.00 404.00 -16.00 -4.00 56.00 62.00 231.00 195.00 246.00 264.00
Cash Conversion Cycle (CCC)
-4.00 -1.00 118.00 77.00 69.00 65.00 52.00 64.00 59.00 59.00 58.00 54.00 39.00 47.00 43.00
Invested Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Other Operating Inflows/Outflows