Cash Flow Statement

14 Sheets · From 2022 to 2009
Configuration
In million, Margin in %
Metric 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022
Operating Activities
Operating Cash Flow (OCF)
719.00 859.00 842.00 902.00 867.00 683.00 1,030.00 849.00 1,090.00 931.00 1,168.00 935.00 877.00 468.00
Operating Cash (Net)
719.00 859.00 842.00 902.00 867.00 683.00 1,030.00 849.00 1,090.00 931.00 1,168.00 935.00 877.00 468.00
Accounts Receivable
- - - - - - - - -70.00 -76.00 -25.00 -67.00 -42.00 -103.00 31.00 222.00 -79.00 -101.00
Accounts Payable
- - - - - - - - - - - - 208.00 -44.00 -47.00 67.00 208.00 -109.00 80.00 -24.00
Working Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - -
Forex Effect on Cash
8.00 6.00 -1.00 4.00 -3.00 -7.00 -6.00 -1.00 4.00 -4.00 - - 1.00 -7.00 -11.00
Investing Activities
Used Cash (Net)
-206.00 -307.00 -354.00 -954.00 -407.00 -1,745.00 -429.00 -383.00 -543.00 -378.00 -1,251.00 -606.00 -691.00 -472.00
Capital Expenditure
-318.00 -315.00 -321.00 -265.00 -340.00 -375.00 -358.00 -392.00 -376.00 -347.00 -408.00 -443.00 -408.00 -358.00
Purchases of Investments
- - - - - - - - - - -4.00 -2.00 -2.00 -8.00 -4.00 384.00 -2.00 -2.00 -2.00
Sale/Maturity of Investment
- - - - - - - - - - - - - - - - - - 347.00 23.00 445.00 408.00 358.00
Property, Plant, Equipment (P&PE)
-318.00 -315.00 -321.00 -265.00 -340.00 -375.00 -358.00 -392.00 -376.00 -347.00 -408.00 -443.00 -408.00 -358.00
Acquisitions (Net)
-25.00 - - -33.00 -792.00 -67.00 -1,574.00 -69.00 11.00 -159.00 -29.00 -869.00 -170.00 -285.00 -113.00
Other Investing Activities
-181.00 - - -321.00 -162.00 -340.00 -167.00 -358.00 -392.00 -376.00 -345.00 -382.00 -436.00 -404.00 -357.00
Financing Activities
Used Cash (Net)
-469.00 -537.00 -521.00 54.00 -498.00 1,008.00 -558.00 -529.00 -434.00 -371.00 7.00 1,164.00 -645.00 -926.00
Debt Repayment
-354.00 -420.00 -392.00 -297.00 -78.00 -1,300.00 -215.00 -127.00 -147.00 -7.00 -865.00 -405.00 -267.00 -881.00
Dividends Paid
-120.00 -132.00 -146.00 -186.00 -239.00 -250.00 -272.00 -279.00 -269.00 -321.00 -318.00 -328.00 -329.00 -327.00
Common Stock
17.00 23.00 24.00 83.00 51.00 44.00 21.00 16.00 10.00 13.00 11.00 11.00 14.00 6.00
Other Financing Activities
-12.00 -3.00 -1.00 454.00 -1.00 1,289.00 -15.00 102.00 24.00 -8.00 1,242.00 1,902.00 -4.00 434.00
Cash Balances
Begin of Period
122.00 174.00 195.00 161.00 167.00 126.00 65.00 102.00 38.00 155.00 333.00 257.00 1,751.00 1,285.00
End of Period
174.00 195.00 161.00 167.00 126.00 65.00 102.00 38.00 155.00 333.00 257.00 1,751.00 1,285.00 344.00
Change
52.00 21.00 -34.00 6.00 -41.00 -61.00 37.00 -64.00 117.00 178.00 -76.00 1,494.00 -466.00 -941.00
Non-Cash Balances
Depreciation and Amortization
312.00 288.00 306.00 324.00 384.00 439.00 511.00 478.00 460.00 454.00 518.00 596.00 581.00 628.00
Stock Based Compensation
18.00 21.00 30.00 34.00 28.00 32.00 29.00 27.00 31.00 35.00 32.00 26.00 41.00 40.00
Other
397.00 658.00 -285.00 -532.00 -273.00 -309.00 -138.00 -548.00 -178.00 51.00 55.00 56.00 74.00 66.00
Highlighted metrics
Free Cash Flow (FCF)
401.00 544.00 521.00 637.00 527.00 308.00 672.00 457.00 714.00 584.00 760.00 492.00 469.00 110.00
Cash Conversion Cycle (CCC)
210 108 94 83 151 184 202 190 191 216 243 265 261 348
Invested Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - -