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)
1,875.00 2,154.00 1,867.00 2,018.00 1,784.00 2,161.00 2,905.00 2,319.00 3,625.00 3,447.00 3,088.00 2,591.00 3,842.00 1,142.00 6,218.00
Operating Cash (Net)
1,875.00 2,154.00 1,867.00 2,018.00 1,784.00 2,161.00 2,905.00 2,319.00 3,625.00 3,447.00 3,088.00 2,591.00 3,842.00 1,142.00 6,218.00
Accounts Receivable
-267.00 190.00 -49.00 36.00 -273.00 44.00 -99.00 -42.00 17.00 -144.00 -91.00 -315.00 -599.00 -976.00 168.00
Accounts Payable
-109.00 79.00 60.00 3.00 -28.00 109.00 -157.00 122.00 83.00 92.00 12.00 73.00 263.00 430.00 -270.00
Working Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Investing Activities
Used Cash (Net)
-2,672.00 -1,283.00 -3,070.00 -3,158.00 -1,689.00 -3,342.00 -2,885.00 -4,886.00 -4,700.00 -12,557.00 -4,593.00 553.00 -5,508.00 -5,039.00 -5,927.00
Capital Expenditure
-2,179.00 -2,062.00 -3,599.00 -2,956.00 -2,572.00 -3,123.00 -3,156.00 -4,214.00 -3,949.00 -3,784.00 -3,708.00 -4,676.00 -5,015.00 -5,357.00 -8,397.00
Purchases of Investments
-989.00 -371.00 753.00 -1,183.00 -719.00 -853.00 -531.00 -1,034.00 -1,314.00 -11,266.00 -2,711.00 -2,091.00 -1,594.00 -1,076.00 -610.00
Sale/Maturity of Investment
23.00 371.00 64.00 733.00 933.00 601.00 577.00 1,134.00 1,314.00 890.00 914.00 1,439.00 961.00 762.00 661.00
Property, Plant, Equipment (P&PE)
-2,179.00 -2,062.00 -3,599.00 -2,956.00 -2,572.00 -3,123.00 -3,156.00 -4,214.00 -3,949.00 -3,784.00 -3,708.00 -4,676.00 -5,015.00 -5,357.00 -8,397.00
Acquisitions (Net)
-939.00 -611.00 -941.00 -445.00 -22.00 149.00 173.00 -1,582.00 -270.00 -10,376.00 -1,797.00 -652.00 5,015.00 1,356.00 2,410.00
Other Investing Activities
1,412.00 1,390.00 653.00 693.00 691.00 -116.00 52.00 810.00 -481.00 11,979.00 2,709.00 6,533.00 -4,875.00 -724.00 9.00
Financing Activities
Used Cash (Net)
-576.00 -69.00 -534.00 -1,355.00 -338.00 -854.00 -173.00 -2,502.00 -1,007.00 -8,850.00 -1,475.00 -2,373.00 -1,260.00 -3,779.00 -2,419.00
Debt Repayment
-659.00 -905.00 -482.00 -1,112.00 -293.00 -1,238.00 -1,854.00 -894.00 -2,800.00 -5,585.00 -3,667.00 -5,864.00 -1,676.00 -5,502.00 -1,927.00
Dividends Paid
-351.00 -374.00 -448.00 -556.00 -606.00 -598.00 -629.00 -686.00 -756.00 -966.00 -1,135.00 -1,331.00 -1,430.00 -1,474.00 -1,527.00
Common Stock
95 542 126 94 45 38 126 56 62 21 1,856 577 344 482 177
Other Financing Activities
1,535.00 1,672.00 1,534.00 2,961.00 696.00 252.00 2,332.00 2,350.00 4,531.00 4,252.00 4,473.00 5,377.00 4,705.00 229.00 1,906.00
Cash Balances
Begin of Period
331.00 110.00 912.00 252.00 475.00 904.00 570.00 403.00 425.00 364.00 246.00 217.00 985.00 581.00 410.00
End of Period
110.00 912.00 252.00 475.00 904.00 570.00 403.00 349.00 364.00 246.00 217.00 985.00 581.00 462.00 285.00
Change
-221.00 802.00 -660.00 223.00 429.00 -334.00 -167.00 -54.00 -61.00 -118.00 -29.00 768.00 -404.00 -119.00 -125.00
Non-Cash Balances
Depreciation and Amortization
775.00 867.00 978.00 1,090.00 1,113.00 1,156.00 1,250.00 1,312.00 1,490.00 1,549.00 1,569.00 1,666.00 1,855.00 2,019.00 2,227.00
Stock Based Compensation
- - - - - - 40.00 38.00 46.00 48.00 52.00 82.00 83.00 75.00 71.00 63.00 71.00 80.00
Other
494.00 399.00 -298.00 34.00 13.00 108.00 -272.00 63.00 149.00 727.00 -184.00 -3,104.00 -44.00 397.00 -1,160.00
Highlighted metrics
Free Cash Flow (FCF)
-304.00 92.00 -1,732.00 -938.00 -788.00 -962.00 -251.00 -1,895.00 -324.00 -337.00 -620.00 -2,085.00 -1,173.00 -4,215.00 -2,179.00
Cash Conversion Cycle (CCC)
17.00 17.00 -6.00 22.00 8.00 3.00 - - -6.00 -7.00 2.00 5.00 7.00 11.00 14.00 13.00
Invested Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Other Operating Inflows/Outflows