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)
91.00 83.00 221.00 408.00 383.00 564.00 438.00 737.00 704.00 551.00 602.00 707.00 823.00 722.00 361.00
Operating Cash (Net)
91.00 83.00 221.00 408.00 383.00 564.00 438.00 737.00 704.00 551.00 602.00 707.00 823.00 722.00 361.00
Accounts Receivable
-14.00 -204.00 69.00 -270.00 41.00 -68.00 -79.00 -64.00 -443.00 -322.00 -257.00 -144.00 -156.00 -173.00 -201.00
Accounts Payable
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Working Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Investing Activities
Used Cash (Net)
-174.00 -98.00 182.00 -562.00 -358.00 -600.00 -171.00 -495.00 -506.00 271.00 -311.00 -608.00 -460.00 -507.00 -228.00
Capital Expenditure
-118.00 -10.00 -1,704.00 -21.00 -22.00 -11.00 -19.00 -15.00 -18.00 -13.00 -13.00 -14.00 -8.00 -17.00 -11.00
Purchases of Investments
-2,413.00 -1,586.00 -128.00 -2,449.00 -1,947.00 -2,089.00 -2,221.00 -2,372.00 -1,868.00 -1,603.00 -1,920.00 -2,084.00 -2,302.00 -2,084.00 -1,130.00
Sale/Maturity of Investment
2,250.00 1,499.00 1,724.00 1,903.00 1,612.00 1,498.00 2,025.00 1,873.00 1,390.00 1,252.00 1,587.00 1,490.00 1,850.00 1,594.00 914.00
Property, Plant, Equipment (P&PE)
-118.00 -10.00 -1,704.00 -21.00 -22.00 -11.00 -19.00 -15.00 -18.00 -13.00 -13.00 -14.00 -8.00 -17.00 -11.00
Acquisitions (Net)
107.00 -13.00 287.00 5.00 22.00 11.00 44.00 6.00 18.00 635.00 34.00 14.00 8.00 489.00 216.00
Other Investing Activities
- - 12.00 3.00 -541.00 -22.00 -9.00 -1.00 12.00 -28.00 284.00 -298.00 -14.00 -8.00 -489.00 -216.00
Financing Activities
Used Cash (Net)
-130.00 -8.00 -127.00 -133.00 -105.00 -71.00 -294.00 -295.00 -111.00 -171.00 -1,099.00 -193.00 -253.00 -140.00 -122.00
Debt Repayment
-125.00 -46.00 -128.00 -73.00 -139.00 - - -114.00 -475.00 - - -11.00 -151.00 -175.00 -20.00 -13.00 - -
Dividends Paid
-37.00 -47.00 -50.00 -55.00 -60.00 -67.00 -74.00 -80.00 -86.00 -94.00 -386.00 -99.00 -102.00 -108.00 -117.00
Common Stock
329 134 351 35 255 40 159 486 60 53 573 515 183 44 - -
Other Financing Activities
- - 219.00 - - - - -5.00 -3.00 -11.00 -14.00 12.00 -3.00 -7.00 -8.00 11.00 - - -11.00
Cash Balances
Begin of Period
397.00 316.00 290.00 820.00 564.00 486.00 373.00 338.00 282.00 297.00 1,020.00 215.00 120.00 230.00 305.00
End of Period
316.00 290.00 820.00 564.00 486.00 373.00 338.00 282.00 376.00 1,020.00 215.00 120.00 230.00 305.00 316.00
Change
-81.00 -26.00 530.00 -255.00 -78.00 -112.00 -34.00 -56.00 93.00 722.00 -805.00 -95.00 110.00 74.00 11.00
Non-Cash Balances
Depreciation and Amortization
11.00 16.00 26.00 35.00 35.00 33.00 30.00 30.00 30.00 24.00 21.00 18.00 16.00 12.00 6.00
Stock Based Compensation
11.00 11.00 12.00 12.00 12.00 15.00 12.00 12.00 12.00 13.00 17.00 20.00 22.00 29.00 31.00
Other
-24.00 -19.00 7.00 -67.00 -17.00 -15.00 -36.00 90.00 -37.00 -102.00 -111.00 -17.00 -283.00 49.00 42.00
Highlighted metrics
Free Cash Flow (FCF)
-26.00 72.00 -1,482.00 386.00 361.00 553.00 418.00 721.00 686.00 538.00 589.00 692.00 815.00 704.00 349.00
Cash Conversion Cycle (CCC)
- - - - - - - - - - - - - - - - - - - - - - - - - - - - 144,126.00
Invested Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Other Operating Inflows/Outflows