Cash Flow Statement

14 Sheets · From 2023 to 2009
Configuration
In Million USD. Margins, Growth Rates In %
Metric 2009 2010 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Operating Activities
Operating Cash Flow (OCF)
237.00 150.00 209.00 159.00 130.00 222.00 342.00 535.00 425.00 400.00 463.00 638.00 742.00 687.00
Operating Cash (Net)
237.00 150.00 209.00 159.00 130.00 222.00 342.00 535.00 425.00 400.00 463.00 638.00 742.00 687.00
Accounts Receivable
-8.00 118.00 -16.00 -15.00 72.00 6.00 17.00 -60.00 -43.00 -90.00 18.00 -58.00 -195.00 -113.00
Accounts Payable
20.00 -129.00 44.00 73.00 -87.00 -17.00 23.00 48.00 82.00 3.00 -32.00 91.00 -21.00 77.00
Working Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - -
Investing Activities
Used Cash (Net)
82.00 -85.00 -58.00 -808.00 -155.00 -95.00 -8.00 -126.00 405.00 -376.00 -219.00 -638.00 -824.00 -300.00
Capital Expenditure
-38.00 -87.00 -64.00 -71.00 -102.00 -79.00 -67.00 -60.00 -88.00 -145.00 -125.00 -574.00 -326.00 -241.00
Purchases of Investments
- - - - -6.00 -737.00 -53.00 -16.00 -28.00 -139.00 -23.00 -231.00 -94.00 -64.00 -509.00 -126.00
Sale/Maturity of Investment
125.00 9.00 - - - - - - - - 45.00 73.00 516.00 145.00 125.00 638.00 11.00 22.00
Property, Plant, Equipment (P&PE)
-38.00 -87.00 -64.00 -71.00 -102.00 -79.00 -67.00 -60.00 -88.00 -145.00 -125.00 -574.00 -326.00 -241.00
Acquisitions (Net)
-16.00 -7.00 -8.00 -737.00 -53.00 -16.00 45.00 73.00 -23.00 -231.00 -94.00 -64.00 326.00 45.00
Other Investing Activities
-27.00 -87.00 -44.00 666.00 -102.00 -79.00 -70.00 -133.00 23.00 86.00 -31.00 64.00 -326.00 -173.00
Financing Activities
Used Cash (Net)
-346.00 -3.00 -3.00 -511.00 -37.00 -19.00 -216.00 -128.00 -955.00 -88.00 -316.00 -61.00 -188.00 -325.00
Debt Repayment
-1,379.00 - - - - -1,569.00 -1,378.00 -274.00 -497.00 -651.00 -635.00 -317.00 -1,375.00 -849.00 -530.00 -151.00
Dividends Paid
- - - - - - - - - - - - - - -84.00 -925.00 -94.00 -344.00 -265.00 -318.00 -340.00
Common Stock
- - - - - - - - - - - - - - - - - - - - - - - - 6 - -
Other Financing Activities
1,033.00 -3.00 -3.00 2,080.00 1,415.00 255.00 281.00 607.00 605.00 499.00 1,403.00 1,053.00 1,036.00 166.00
Cash Balances
Begin of Period
411.00 384.00 154.00 302.00 155.00 157.00 246.00 359.00 647.00 514.00 619.00 553.00 499.00 584.00
End of Period
384.00 439.00 302.00 155.00 157.00 246.00 359.00 647.00 514.00 619.00 553.00 499.00 584.00 641.00
Change
-27.00 55.00 148.00 -147.00 2.00 89.00 113.00 288.00 -133.00 105.00 -66.00 -54.00 85.00 57.00
Non-Cash Balances
Depreciation and Amortization
262.00 258.00 244.00 258.00 321.00 309.00 293.00 251.00 261.00 269.00 261.00 306.00 339.00 332.00
Stock Based Compensation
11.00 10.00 - - 19.00 8.00 3.00 23.00 70.00 62.00 50.00 608.00 45.00 39.00 49.00
Other
54.00 21.00 -3.00 94.00 113.00 39.00 -4.00 84.00 -355.00 -35.00 91.00 34.00 -117.00 -1.00
Highlighted metrics
Free Cash Flow (FCF)
199.00 63.00 145.00 88.00 28.00 143.00 275.00 475.00 337.00 255.00 338.00 64.00 416.00 446.00
Cash Conversion Cycle (CCC)
27.00 13.00 20.00 4.00 5.00 11.00 2.00 9.00 - - 34.00 34.00 30.00 41.00 47.00
Invested Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - -
Other Operating Inflows/Outflows