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)
306.00 349.00 345.00 404.00 608.00 736.00 762.00 801.00 856.00 1,180.00 1,207.00 1,032.00 1,094.00 1,495.00 1,315.00
Operating Cash (Net)
306.00 349.00 345.00 404.00 608.00 736.00 762.00 801.00 856.00 1,180.00 1,207.00 1,032.00 1,094.00 1,495.00 1,315.00
Accounts Receivable
13.00 -50.00 -16.00 -24.00 -31.00 -8.00 9.00 -3.00 -115.00 -56.00 56.00 13.00 -227.00 39.00 -1.00
Accounts Payable
22.00 25.00 - - -40.00 54.00 -36.00 -37.00 16.00 41.00 -17.00 -32.00 39.00 12.00 -18.00 11.00
Working Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Investing Activities
Used Cash (Net)
-119.00 -321.00 -350.00 -107.00 -1,411.00 -451.00 -298.00 -769.00 -609.00 -608.00 -546.00 -426.00 -794.00 -833.00 -875.00
Capital Expenditure
-114.00 -322.00 -293.00 -128.00 -234.00 -420.00 -314.00 -274.00 -343.00 -551.00 -399.00 -421.00 -605.00 -824.00 -472.00
Purchases of Investments
- - - - - - - - - - - - - - - - - - - - -146.00 -110.00 -127.00 -126.00 -507.00
Sale/Maturity of Investment
- - - - - - - - - - - - - - - - - - - - -4.00 107.00 126.00 118.00 102.00
Property, Plant, Equipment (P&PE)
-114.00 -322.00 -293.00 -128.00 -234.00 -420.00 -314.00 -274.00 -343.00 -551.00 -399.00 -421.00 -605.00 -824.00 -472.00
Acquisitions (Net)
-3.00 - - -57.00 -35.00 -1,174.00 -20.00 23.00 -485.00 -273.00 -56.00 4.00 4.00 -194.00 2.00 1.00
Other Investing Activities
-1.00 1.00 - - 56.00 -2.00 -10.00 -6.00 -9.00 7.00 - - -1.00 -6.00 6.00 -4.00 -1.00
Financing Activities
Used Cash (Net)
-75.00 -92.00 -35.00 -245.00 -786.00 -351.00 -405.00 -23.00 -269.00 -427.00 -342.00 -311.00 -655.00 -960.00 -112.00
Debt Repayment
- - - - - - -437.00 -1,074.00 -592.00 -47.00 -37.00 -1,011.00 -151.00 -923.00 -1.00 -757.00 -1.00 -394.00
Dividends Paid
-76.00 -61.00 -76.00 -117.00 -109.00 -157.00 -200.00 -216.00 -237.00 -268.00 -298.00 -299.00 -379.00 -420.00 -448.00
Common Stock
132 38 272 461 2,000 412 163 494 1,001 7 904 10 896 553 41
Other Financing Activities
- - 8.00 - - -61.00 7.00 12.00 6.00 5.00 - - - - -8.00 -10.00 -2.00 -15.00 -15.00
Cash Balances
Begin of Period
149.00 260.00 196.00 156.00 207.00 191.00 124.00 184.00 239.00 216.00 361.00 679.00 974.00 618.00 320.00
End of Period
260.00 196.00 156.00 207.00 190.00 124.00 184.00 239.00 216.00 361.00 679.00 974.00 618.00 320.00 648.00
Change
111.00 -64.00 -40.00 51.00 -16.00 -66.00 59.00 55.00 -22.00 144.00 318.00 295.00 -355.00 -298.00 328.00
Non-Cash Balances
Depreciation and Amortization
147.00 156.00 163.00 171.00 217.00 390.00 364.00 334.00 391.00 417.00 382.00 408.00 429.00 456.00 517.00
Stock Based Compensation
7.00 7.00 9.00 11.00 14.00 15.00 18.00 19.00 20.00 23.00 30.00 30.00 35.00 35.00 40.00
Other
-118.00 135.00 6.00 31.00 26.00 31.00 11.00 1.00 6.00 15.00 28.00 20.00 16.00 -28.00 1,101.00
Highlighted metrics
Free Cash Flow (FCF)
191.00 27.00 52.00 275.00 373.00 315.00 448.00 526.00 513.00 628.00 807.00 611.00 489.00 670.00 842.00
Cash Conversion Cycle (CCC)
82.00 60.00 62.00 78.00 97.00 67.00 73.00 76.00 77.00 75.00 76.00 73.00 78.00 78.00 85.00
Invested Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Other Operating Inflows/Outflows