Cash Flow Statement

14 Sheets · From 2023 to 2010
Configuration
In Million USD. Margins, Growth Rates In %
Metric 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Operating Activities
Operating Cash Flow (OCF)
314.00 373.00 513.00 553.00 693.00 1,198.00 654.00 698.00 593.00 387.00 636.00 156.00 307.00 405.00
Operating Cash (Net)
314.00 373.00 513.00 553.00 693.00 1,198.00 654.00 698.00 593.00 387.00 636.00 156.00 307.00 405.00
Accounts Receivable
-6.00 -107.00 -49.00 -37.00 -226.00 -81.00 - - 3.00 21.00 -140.00 168.00 -159.00 - - -57.00
Accounts Payable
-21.00 57.00 -23.00 6.00 -24.00 140.00 -75.00 -39.00 28.00 17.00 -2.00 -7.00 100.00 -65.00
Working Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - -
Investing Activities
Used Cash (Net)
-917.00 -110.00 -684.00 -947.00 -1,704.00 -2,646.00 -175.00 2,338.00 -126.00 -596.00 -187.00 1,275.00 -1,958.00 -77.00
Capital Expenditure
-55.00 -99.00 -120.00 -104.00 -171.00 -137.00 -106.00 -88.00 -102.00 -137.00 -170.00 -152.00 -96.00 -101.00
Purchases of Investments
- - - - - - -15.00 -15.00 -329.00 353.00 87.00 -7.00 - - -15.00 - - -61.00 - -
Sale/Maturity of Investment
- - - - - - 8.00 81.00 - - 4.00 2,200.00 13.00 - - 15.00 - - 61.00 - -
Property, Plant, Equipment (P&PE)
-55.00 -99.00 -120.00 -104.00 -171.00 -137.00 -106.00 -88.00 -102.00 -137.00 -170.00 -152.00 -96.00 -101.00
Acquisitions (Net)
-832.00 - - -573.00 -852.00 -1,605.00 -2,181.00 -358.00 154.00 5.00 -565.00 4.00 1,491.00 -1,952.00 - -
Other Investing Activities
-29.00 -10.00 9.00 133.00 6.00 1.00 285.00 72.00 -35.00 106.00 -21.00 -64.00 90.00 24.00
Financing Activities
Used Cash (Net)
-383.00 -58.00 -458.00 -577.00 -1,028.00 -1,523.00 -268.00 -3,004.00 -571.00 -1.00 -181.00 -178.00 -421.00 -187.00
Debt Repayment
-173.00 -201.00 -612.00 -40.00 -2,168.00 -1,823.00 -1,362.00 -2,727.00 -486.00 -476.00 -612.00 -30.00 -958.00 -325.00
Dividends Paid
- - -29.00 -33.00 -46.00 - - -72.00 -83.00 -91.00 -104.00 -112.00 -123.00 -129.00 -142.00 -149.00
Common Stock
92 22 19 23 17 -1,408 -1,182 192 401 -599 908 - - - - - -
Other Financing Activities
629.00 161.00 1,097.00 651.00 3,240.00 -83.00 1,168.00 4.00 418.00 -11.00 -23.00 -18.00 1,522.00 287.00
Cash Balances
Begin of Period
316.00 109.00 310.00 602.00 779.00 799.00 417.00 622.00 678.00 551.00 354.00 631.00 1,864.00 600.00
End of Period
97.00 310.00 602.00 779.00 799.00 785.00 622.00 678.00 551.00 354.00 641.00 1,864.00 600.00 751.00
Change
-218.00 200.00 292.00 177.00 19.00 -13.00 204.00 56.00 -127.00 -196.00 287.00 1,233.00 -1,264.00 150.00
Non-Cash Balances
Depreciation and Amortization
76.00 102.00 135.00 160.00 358.00 548.00 457.00 444.00 423.00 396.00 384.00 312.00 338.00 359.00
Stock Based Compensation
- - 19.00 18.00 24.00 - - 30.00 23.00 43.00 37.00 52.00 58.00 60.00 54.00 68.00
Other
16.00 -14.00 -16.00 - - 225.00 359.00 5,280.00 243.00 38.00 150.00 479.00 138.00 84.00 155.00
Highlighted metrics
Free Cash Flow (FCF)
258.00 274.00 393.00 449.00 521.00 1,061.00 548.00 610.00 490.00 250.00 465.00 4.00 210.00 303.00
Cash Conversion Cycle (CCC)
105.00 96.00 106.00 119.00 121.00 113.00 117.00 127.00 133.00 147.00 149.00 139.00 131.00 139.00
Invested Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - -
Other Operating Inflows/Outflows