Cash Flow Statement

15 Sheets · From 2023 to 2009
Configuration
In million, Margin in %
Metric 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Operating Activities
Operating Cash Flow (OCF)
966.00 1,907.00 2,408.00 935.00 1,444.00 2,634.00 5,992.00 5,542.00 3,474.00 6,164.00 6,909.00 -4,133.00 2,067.00 6,066.00 6,911.00
Operating Cash (Net)
966.00 1,907.00 2,408.00 935.00 1,444.00 2,634.00 5,992.00 5,542.00 3,474.00 6,164.00 6,909.00 -4,133.00 2,067.00 6,066.00 6,911.00
Accounts Receivable
- - - - - - -21.00 -142.00 209.00 -15.00 -16.00 -73.00 17.00 44.00 135.00 -448.00 -158.00 -100.00
Accounts Payable
94.00 255.00 177.00 285.00 -265.00 -251.00 -77.00 239.00 66.00 130.00 324.00 -1,079.00 985.00 796.00 572.00
Working Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Forex Effect on Cash
- - - - - - - - - - - - - - - - - - 17.00 - - 40.00 - - - - -35.00
Investing Activities
Used Cash (Net)
-80.00 3,320.00 -1,799.00 -1,957.00 -2,022.00 -2,256.00 -2,493.00 -3,238.00 -3,930.00 -4,563.00 -4,560.00 10.00 -1,672.00 -13,829.00 -6,106.00
Capital Expenditure
-317.00 -371.00 -700.00 -2,016.00 -2,164.00 -2,005.00 -2,747.00 -3,223.00 -3,870.00 -4,070.00 -4,528.00 -1,727.00 -2,107.00 -4,819.00 -7,171.00
Purchases of Investments
10.00 - - -898.00 -245.00 -120.00 -1,041.00 -2,517.00 -2,768.00 -3,241.00 -2,552.00 -2,897.00 -552.00 -68.00 -11,232.00 -9,470.00
Sale/Maturity of Investment
10.00 - - - - - - - - 584.00 2,707.00 2,712.00 3,177.00 2,616.00 2,996.00 2,319.00 397.00 2,084.00 10,519.00
Property, Plant, Equipment (P&PE)
-317.00 -371.00 -700.00 -2,016.00 -2,164.00 -2,005.00 -2,747.00 -3,223.00 -3,870.00 -4,070.00 -4,528.00 -1,727.00 -2,107.00 -4,819.00 -7,171.00
Acquisitions (Net)
243.00 - - - - - - - - 94.00 86.00 28.00 12.00 -139.00 -36.00 1,767.00 2,107.00 207.00 39.00
Other Investing Activities
-26.00 3,691.00 -201.00 304.00 262.00 112.00 -22.00 13.00 120.00 -418.00 -95.00 -1,797.00 -2,001.00 -69.00 -23.00
Financing Activities
Used Cash (Net)
117.00 -200.00 -2,432.00 -454.00 -972.00 -1,596.00 -2,495.00 -3,213.00 -195.00 -1,410.00 -1,280.00 12,957.00 6,396.00 -3,349.00 -1,892.00
Debt Repayment
-984.00 -2,507.00 -2,617.00 -1,517.00 -2,319.00 -2,630.00 -2,301.00 -1,351.00 -1,025.00 -1,861.00 -1,391.00 -11,227.00 -5,891.00 -4,011.00 -1,860.00
Dividends Paid
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Common Stock
222.00 - - 24.00 - - - - - - - - 6.00 4,611.00 2,975.00 - - 2,103.00 532.00 - - - -
Other Financing Activities
1,813.00 2,310.00 161.00 1,067.00 1,350.00 1,346.00 1,039.00 752.00 -93.00 -54.00 1,756.00 2,083.00 505.00 662.00 -32.00
Cash Balances
Begin of Period
2,039.00 3,042.00 8,069.00 6,246.00 4,770.00 3,220.00 2,002.00 3,212.00 2,303.00 1,591.00 1,799.00 2,868.00 11,742.00 18,533.00 7,211.00
End of Period
3,042.00 8,069.00 6,246.00 4,770.00 3,220.00 2,002.00 3,006.00 2,303.00 1,591.00 1,799.00 2,868.00 11,742.00 18,533.00 7,421.00 6,089.00
Change
1,003.00 5,027.00 -1,823.00 -1,476.00 -1,550.00 -1,218.00 1,004.00 -909.00 -712.00 208.00 1,069.00 8,874.00 6,791.00 -11,112.00 -1,122.00
Non-Cash Balances
Depreciation and Amortization
902.00 1,079.00 1,547.00 1,441.00 1,617.00 1,598.00 1,726.00 1,869.00 1,979.00 2,043.00 2,153.00 2,316.00 2,303.00 2,290.00 2,671.00
Stock Based Compensation
21.00 14.00 17.00 14.00 11.00 114.00 58.00 70.00 73.00 - - 100.00 108.00 238.00 89.00 80.00
Other
843.00 264.00 -63.00 217.00 -744.00 -96.00 -3,074.00 1,439.00 -648.00 1,999.00 721.00 2,118.00 2,521.00 2,860.00 6,872.00
Highlighted metrics
Free Cash Flow (FCF)
649.00 1,536.00 1,708.00 -1,081.00 -720.00 629.00 3,245.00 2,319.00 -396.00 2,094.00 2,381.00 -5,860.00 -40.00 1,247.00 -260.00
Cash Conversion Cycle (CCC)
-32 -37 -16 -6 -2 -4 -5 -6 -4 -4 -7 18 - - -9 -4
Invested Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -