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)
395.00 215.00 335.00 537.00 579.00 600.00 651.00 667.00 702.00 697.00 753.00 730.00 807.00 831.00 853.00
Operating Cash (Net)
395.00 215.00 335.00 537.00 579.00 600.00 651.00 667.00 702.00 697.00 753.00 730.00 807.00 831.00 853.00
Accounts Receivable
25.00 13.00 - - 3.00 -2.00 - - - - - - - - - - - - - - - - - - - -
Accounts Payable
-40.00 34.00 18.00 -12.00 19.00 45.00 21.00 40.00 15.00 -2.00 - - 2.00 15.00 - - - -
Working Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Forex Effect on Cash
6.00 9.00 -3.00 - - -2.00 -1.00 - - - - 1.00 - - - - - - - - - - - -
Investing Activities
Used Cash (Net)
484.00 603.00 273.00 -1,442.00 -11.00 112.00 -496.00 -40.00 -405.00 1,070.00 167.00 -72.00 -269.00 355.00 -97.00
Capital Expenditure
-116.00 -80.00 -192.00 -53.00 -65.00 -39.00 -40.00 -169.00 -49.00 -37.00 -40.00 -43.00 -53.00 -27.00 -45.00
Purchases of Investments
-3.00 -792.00 -78.00 -2,622.00 -3,450.00 -3,277.00 -3,219.00 -3,691.00 -4,929.00 -2,976.00 -2,030.00 -2,355.00 -2,870.00 -1,338.00 -1,330.00
Sale/Maturity of Investment
129.00 313.00 546.00 1,234.00 3,508.00 3,428.00 2,767.00 3,817.00 4,562.00 4,031.00 2,247.00 2,305.00 2,654.00 1,721.00 1,278.00
Property, Plant, Equipment (P&PE)
-116.00 -80.00 -192.00 -53.00 -65.00 -39.00 -40.00 -169.00 -49.00 -37.00 -40.00 -43.00 -53.00 -27.00 -45.00
Acquisitions (Net)
469.00 1,162.00 - - - - - - - - - - -143.00 - - 52.00 -9.00 20.00 216.00 -383.00 -27.00
Other Investing Activities
6.00 -4.00 -1.00 - - -3.00 - - -3.00 145.00 12.00 - - 207.00 -28.00 -216.00 383.00 27.00
Financing Activities
Used Cash (Net)
-197.00 -745.00 -852.00 -277.00 -357.00 -859.00 -117.00 -623.00 -65.00 -1,875.00 -770.00 -764.00 -719.00 -1,035.00 -889.00
Debt Repayment
-1.00 -1.00 -1.00 - - -100.00 - - -492.00 - - -543.00 -1,250.00 - - - - -750.00 - - - -
Dividends Paid
- - -518.00 -463.00 - - - - - - - - - - - - - - - - - - - - - - - -
Common Stock
36.00 92.00 49.00 - - - - - - 14.00 13.00 12.00 12.00 13.00 12.00 12.00 12.00 12.00
Other Financing Activities
30.00 131.00 112.00 47.00 778.00 23.00 525.00 38.00 556.00 12.00 - - -764.00 753.00 -1,035.00 11.00
Cash Balances
Begin of Period
789.00 1,477.00 1,559.00 1,313.00 130.00 339.00 191.00 228.00 231.00 475.00 366.00 517.00 410.00 228.00 373.00
End of Period
1,477.00 1,559.00 1,313.00 130.00 339.00 191.00 228.00 231.00 465.00 366.00 517.00 410.00 228.00 379.00 240.00
Change
688.00 82.00 -246.00 -1,182.00 208.00 -147.00 37.00 3.00 233.00 -108.00 150.00 -107.00 -181.00 150.00 -133.00
Non-Cash Balances
Depreciation and Amortization
86.00 67.00 55.00 54.00 60.00 63.00 61.00 58.00 49.00 48.00 46.00 46.00 47.00 46.00 44.00
Stock Based Compensation
51.00 52.00 43.00 33.00 36.00 43.00 46.00 50.00 52.00 - - 50.00 48.00 53.00 58.00 59.00
Other
-3.00 9.00 12.00 -79.00 -7.00 11.00 - - -3.00 - - 8.00 3.00 3.00 6.00 -3.00 41.00
Highlighted metrics
Free Cash Flow (FCF)
278.00 134.00 143.00 484.00 513.00 561.00 610.00 498.00 653.00 660.00 713.00 686.00 754.00 803.00 808.00
Cash Conversion Cycle (CCC)
230 -24 -35 200 64 -51 -39 -31 -57 -55 -62 -39 -38 -30 -19
Invested Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -