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)
9.00 20.00 -43.00 141.00 98.00 160.00 167.00 144.00 91.00 124.00 37.00 -352.00 127.00 -350.00 161.00
Operating Cash (Net)
9.00 20.00 -43.00 141.00 98.00 160.00 167.00 144.00 91.00 124.00 37.00 -352.00 127.00 -350.00 161.00
Accounts Receivable
- - - - - - - - - - - - - - - - - - - - -92.00 -307.00 -45.00 -191.00 -87.00
Accounts Payable
- - - - - - - - - - - - - - - - - - - - 456.00 127.00 -62.00 486.00 150.00
Working Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Forex Effect on Cash
- - 3.00 - - - - -9.00 5.00 -4.00 6.00 -15.00 -10.00 -4.00 -17.00 -31.00 17.00 -13.00
Investing Activities
Used Cash (Net)
-46.00 -58.00 -45.00 -56.00 -74.00 -71.00 -73.00 -399.00 -146.00 -80.00 -163.00 231.00 -152.00 -163.00 -139.00
Capital Expenditure
-55.00 -79.00 -48.00 -54.00 -73.00 -77.00 -78.00 -105.00 -151.00 -113.00 -173.00 -163.00 -169.00 -205.00 -132.00
Purchases of Investments
- - -2.00 -3.00 -4.00 -4.00 -8.00 -2.00 -2.00 -2.00 -4.00 -7.00 -2.00 -2.00 -1.00 -19.00
Sale/Maturity of Investment
- - 7.00 1.00 1.00 1.00 3.00 3.00 3.00 2.00 4.00 8.00 11.00 1.00 16.00 - -
Property, Plant, Equipment (P&PE)
-55.00 -79.00 -48.00 -54.00 -73.00 -77.00 -78.00 -105.00 -151.00 -113.00 -173.00 -163.00 -169.00 -205.00 -132.00
Acquisitions (Net)
- - - - - - 1.00 - - 9.00 - - -305.00 2.00 32.00 7.00 385.00 17.00 25.00 10.00
Other Investing Activities
8.00 15.00 5.00 1.00 2.00 10.00 3.00 9.00 5.00 - - 1.00 - - - - - - 1.00
Financing Activities
Used Cash (Net)
84.00 16.00 158.00 -20.00 44.00 -113.00 50.00 369.00 43.00 -46.00 30.00 405.00 62.00 345.00 285.00
Debt Repayment
-5.00 -4.00 -56.00 -20.00 -27.00 -25.00 - - 440.00 -12.00 -311.00 -56.00 -127.00 -505.00 - - -11.00
Dividends Paid
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Common Stock
- - - - 53.00 - - 71.00 - - - - - - - - - - 97.00 198.00 371.00 341.00 -2.00
Other Financing Activities
89.00 20.00 161.00 - - - - -87.00 - - -71.00 56.00 265.00 -10.00 334.00 196.00 3.00 274.00
Cash Balances
Begin of Period
111.00 159.00 141.00 211.00 274.00 332.00 388.00 528.00 649.00 623.00 609.00 509.00 778.00 784.00 633.00
End of Period
159.00 141.00 211.00 274.00 332.00 313.00 528.00 649.00 623.00 609.00 509.00 778.00 784.00 633.00 925.00
Change
48.00 -18.00 70.00 62.00 58.00 -19.00 140.00 120.00 -26.00 -13.00 -99.00 268.00 6.00 -150.00 292.00
Non-Cash Balances
Depreciation and Amortization
17.00 22.00 28.00 69.00 39.00 45.00 63.00 116.00 159.00 156.00 143.00 156.00 159.00 182.00 188.00
Stock Based Compensation
- - - - - - - - - - - - - - - - - - - - - - - - - - - - 2.00
Other
31.00 31.00 -38.00 10.00 18.00 2.00 46.00 34.00 19.00 -11.00 14.00 -414.00 46.00 -143.00 513.00
Highlighted metrics
Free Cash Flow (FCF)
-45.00 -59.00 -92.00 86.00 24.00 83.00 89.00 39.00 -59.00 11.00 -135.00 -516.00 -42.00 -555.00 28.00
Cash Conversion Cycle (CCC)
126 49 165 118 98 79 49 66 43 109 125 78 40 46 49
Invested Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -