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)
241.00 55.00 1.00 264.00 270.00 184.00 203.00 384.00 568.00 723.00 866.00 925.00 1,242.00 1,870.00 1,498.00
Operating Cash (Net)
241.00 55.00 1.00 264.00 270.00 184.00 203.00 384.00 568.00 723.00 866.00 925.00 1,242.00 1,870.00 1,498.00
Accounts Receivable
-1,444.00 -1,405.00 - - -2.00 - - -58.00 -39.00 -41.00 7.00 -31.00 -33.00 -168.00 19.00 -27.00 -59.00
Accounts Payable
82.00 56.00 -2.00 110.00 114.00 - - 55.00 58.00 10.00 -30.00 33.00 168.00 -19.00 -13.00 49.00
Working Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Investing Activities
Used Cash (Net)
-221.00 212.00 -61.00 -22.00 -34.00 -19.00 -1.00 -9.00 -16.00 -8.00 -13.00 -3.00 -18.00 -27.00 -24.00
Capital Expenditure
-3.00 -6.00 -11.00 -12.00 -19.00 -31.00 -18.00 -22.00 -20.00 -19.00 -22.00 -16.00 -17.00 -18.00 -24.00
Purchases of Investments
-858.00 -152.00 -61.00 - - - - - - - - - - -3.00 - - - - - - -1.00 -9.00 -1.00
Sale/Maturity of Investment
638.00 369.00 - - - - - - - - - - - - - - - - - - - - 1.00 9.00 - -
Property, Plant, Equipment (P&PE)
-3.00 -6.00 -11.00 -12.00 -19.00 -31.00 -18.00 -22.00 -20.00 -19.00 -22.00 -16.00 -17.00 -18.00 -24.00
Acquisitions (Net)
-637.00 - - - - -15.00 -22.00 - - -1.00 - - -3.00 - - - - - - -1.00 -9.00 2.00
Other Investing Activities
638.00 1.00 11.00 5.00 7.00 12.00 19.00 13.00 8.00 11.00 10.00 12.00 - - - - - -
Financing Activities
Used Cash (Net)
-82.00 -324.00 -652.00 -430.00 -522.00 -486.00 -322.00 -403.00 -281.00 -672.00 -424.00 -727.00 -1,397.00 -1,905.00 -832.00
Debt Repayment
-62.00 -133.00 -98.00 -29.00 -4.00 -3.00 - - -3,710.00 -4,182.00 -4,845.00 - - - - -1.00 -601.00 -1.00
Dividends Paid
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Common Stock
- - 417 689 227 554 567 431 493 562 1,020 972 551 1,680 1,697 1,332
Other Financing Activities
144.00 226.00 135.00 687.00 36.00 84.00 108.00 3,761.00 4,322.00 5,019.00 274.00 1,099.00 142.00 4,564.00 5,115.00
Cash Balances
Begin of Period
1,147.00 1,250.00 1,193.00 480.00 1,153.00 866.00 545.00 425.00 396.00 689.00 732.00 1,160.00 2,809.00 2,636.00 2,574.00
End of Period
1,250.00 1,193.00 480.00 1,153.00 866.00 545.00 425.00 396.00 667.00 732.00 1,160.00 2,809.00 2,636.00 2,574.00 3,215.00
Change
102.00 -56.00 -712.00 672.00 -287.00 -320.00 -120.00 -28.00 271.00 42.00 428.00 1,648.00 -172.00 -62.00 641.00
Non-Cash Balances
Depreciation and Amortization
9.00 7.00 6.00 8.00 13.00 17.00 21.00 22.00 22.00 20.00 20.00 21.00 19.00 17.00 16.00
Stock Based Compensation
46.00 53.00 64.00 64.00 34.00 63.00 54.00 43.00 44.00 - - 78.00 50.00 58.00 82.00 99.00
Other
-81.00 -220.00 -78.00 42.00 -48.00 6.00 -142.00 -39.00 10.00 -89.00 -26.00 54.00 95.00 67.00 45.00
Highlighted metrics
Free Cash Flow (FCF)
238.00 48.00 -9.00 252.00 251.00 152.00 185.00 362.00 548.00 703.00 843.00 909.00 1,224.00 1,851.00 1,473.00
Cash Conversion Cycle (CCC)
47.00 46.00 65.00 71.00 57.00 66.00 66.00 63.00 70.00 62.00 65.00 81.00 84.00 67.00 78.00
Invested Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Other Operating Inflows/Outflows