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)
-493.00 2,898.00 4,565.00 3,698.00 5,339.00 3,258.00 2,915.00 2,672.00 4,635.00 4,349.00 1,520.00 7,437.00 7,892.00 11,081.00 7,845.00
Operating Cash (Net)
-493.00 2,898.00 4,565.00 3,698.00 5,339.00 3,258.00 2,915.00 2,672.00 4,635.00 4,349.00 1,520.00 7,437.00 7,892.00 11,081.00 7,845.00
Accounts Receivable
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Accounts Payable
-3,390.00 689.00 572.00 346.00 -812.00 -4.00 263.00 186.00 -15.00 - - - - - - - - - - - -
Working Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Investing Activities
Used Cash (Net)
7,233.00 5,979.00 -17,826.00 -7,085.00 -4,240.00 -4,063.00 -1,638.00 -682.00 -5,309.00 -4,947.00 8,348.00 -43,652.00 -32,056.00 -29,972.00 25,566.00
Capital Expenditure
-174.00 -428.00 -224.00 -145.00 -2,683.00 -4,802.00 -2,766.00 -2,757.00 - - -6,266.00 656.00 -815.00 -442.00 -564.00 12,496.00
Purchases of Investments
-22,102.00 -26,598.00 -21,504.00 -12,081.00 -13,862.00 -7,715.00 -15,255.00 -15,157.00 -16,362.00 -4,761.00 -42,646.00 -72,808.00 -70,775.00 -12,377.00 -4,230.00
Sale/Maturity of Investment
24,992.00 37,383.00 9,105.00 10,235.00 11,286.00 7,090.00 15,157.00 17,522.00 12,314.00 6,499.00 44,076.00 29,903.00 34,116.00 20,753.00 15,340.00
Property, Plant, Equipment (P&PE)
-174.00 -428.00 -224.00 -145.00 -2,683.00 -4,802.00 -2,766.00 -2,757.00 - - -6,266.00 656.00 -815.00 -442.00 -564.00 12,496.00
Acquisitions (Net)
4,475.00 -839.00 -86.00 675.00 516.00 1,025.00 1,055.00 -785.00 - - -296.00 6,256.00 -2,439.00 -1,638.00 -4,673.00 1,905.00
Other Investing Activities
42.00 -3,539.00 -5,117.00 -5,769.00 503.00 339.00 171.00 495.00 -1,261.00 -123.00 6.00 2,507.00 6,683.00 -33,111.00 55.00
Financing Activities
Used Cash (Net)
-6,831.00 -9,141.00 -15,220.00 -2,796.00 -1,973.00 -965.00 -109.00 -1,765.00 -549.00 -1,502.00 -5,353.00 -36,018.00 -25,591.00 -20,017.00 -24,188.00
Debt Repayment
-3,728.00 -336.00 -2,190.00 -5,112.00 -1,634.00 -3,912.00 -2,433.00 -5,849.00 -7,453.00 -2,533.00 -2,181.00 -1,634.00 -7,959.00 -7,297.00 -2,678.00
Dividends Paid
-820.00 -415.00 -446.00 -564.00 -912.00 -814.00 -937.00 -1,092.00 -1,179.00 -1,378.00 -1,459.00 -2,725.00 -2,852.00 -2,989.00 -3,131.00
Common Stock
5,928 8,887 -17,680 -8,402 27 85 - - 743 11,294 8,052 3,408 3,949 42,382 250 -17,130
Other Financing Activities
-1,809.00 277.00 132.00 40.00 573.00 5,691.00 3,479.00 5,176.00 15.00 -229.00 8,993.00 40,377.00 82.00 30,553.00 -749.00
Cash Balances
Begin of Period
2,740.00 2,649.00 2,385.00 4,344.00 3,039.00 2,165.00 2,325.00 3,711.00 3,936.00 3,083.00 3,844.00 19,065.00 18,868.00 20,295.00 21,421.00
End of Period
2,649.00 2,385.00 4,344.00 3,753.00 2,165.00 2,325.00 3,711.00 3,936.00 2,713.00 3,987.00 19,065.00 18,868.00 20,295.00 21,421.00 30,644.00
Change
-91.00 -264.00 1,959.00 -591.00 -874.00 160.00 1,386.00 225.00 -1,223.00 904.00 15,221.00 -197.00 1,427.00 1,126.00 9,223.00
Non-Cash Balances
Depreciation and Amortization
339.00 382.00 363.00 391.00 421.00 424.00 461.00 555.00 550.00 555.00 630.00 1,608.00 1,384.00 1,366.00 1,390.00
Stock Based Compensation
62.00 79.00 98.00 97.00 96.00 102.00 106.00 115.00 132.00 141.00 165.00 353.00 320.00 318.00 320.00
Other
159.00 244.00 145.00 -161.00 564.00 343.00 728.00 160.00 -120.00 -202.00 32.00 -852.00 -584.00 -1,537.00 7,736.00
Highlighted metrics
Free Cash Flow (FCF)
-667.00 2,470.00 4,341.00 3,553.00 2,656.00 -1,544.00 149.00 -85.00 4,635.00 -1,917.00 2,176.00 6,622.00 7,450.00 10,517.00 20,341.00
Cash Conversion Cycle (CCC)
- - 18,851.00 - - - - - - - - - - - - - - - - - - - - - - - - -34,572.00
Invested Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Other Operating Inflows/Outflows