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)
490.00 355.00 291.00 364.00 453.00 461.00 544.00 524.00 499.00 585.00 607.00 1,274.00 1,371.00 1,052.00 1,680.00
Operating Cash (Net)
490.00 355.00 291.00 364.00 453.00 461.00 544.00 524.00 499.00 585.00 607.00 1,274.00 1,371.00 1,052.00 1,680.00
Accounts Receivable
-6.00 3.00 -4.00 -16.00 - - -9.00 -12.00 -9.00 - - -15.00 -5.00 -31.00 11.00 15.00 -7.00
Accounts Payable
29.00 35.00 -21.00 22.00 135.00 4.00 60.00 3.00 2.00 62.00 -11.00 25.00 56.00 -113.00 99.00
Working Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Investing Activities
Used Cash (Net)
-71.00 -63.00 -157.00 -206.00 -190.00 -188.00 -202.00 -196.00 -269.00 -187.00 -185.00 -168.00 -226.00 -353.00 -188.00
Capital Expenditure
-72.00 -61.00 -130.00 -205.00 -193.00 -204.00 -202.00 -197.00 -189.00 -190.00 -186.00 -169.00 -226.00 -354.00 -188.00
Purchases of Investments
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Sale/Maturity of Investment
1.00 - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Property, Plant, Equipment (P&PE)
-72.00 -61.00 -130.00 -205.00 -193.00 -204.00 -202.00 -197.00 -189.00 -190.00 -186.00 -169.00 -226.00 -354.00 -188.00
Acquisitions (Net)
- - - - -25.00 - - - - - - - - - - -80.00 - - - - - - - - - - - -
Other Investing Activities
1.00 -2.00 -1.00 -1.00 3.00 16.00 - - - - - - 2.00 - - - - - - - - - -
Financing Activities
Used Cash (Net)
-55.00 -178.00 -259.00 -236.00 -355.00 -379.00 -369.00 -305.00 -51.00 -450.00 -327.00 -343.00 -1,491.00 -1,178.00 -598.00
Debt Repayment
-14.00 -1.00 -1.00 -1.00 -1.00 -91.00 -201.00 -125.00 -170.00 -60.00 -100.00 -487.00 -300.00 - - - -
Dividends Paid
-51.00 -59.00 -68.00 -87.00 -111.00 -125.00 -127.00 -133.00 -135.00 -140.00 -150.00 -157.00 -187.00 -217.00 -232.00
Common Stock
- - 140 204 169 245 318 427 277 666 355 248 637 899 880 313
Other Financing Activities
10.00 -8.00 -3.00 -6.00 -9.00 -31.00 -17.00 -22.00 -20.00 -14.00 -27.00 -35.00 -105.00 -81.00 -52.00
Cash Balances
Begin of Period
148.00 513.00 628.00 502.00 424.00 330.00 222.00 193.00 213.00 390.00 338.00 432.00 1,200.00 850.00 367.00
End of Period
513.00 628.00 502.00 424.00 330.00 222.00 193.00 213.00 390.00 338.00 432.00 1,200.00 850.00 367.00 1,262.00
Change
365.00 114.00 -125.00 -78.00 -94.00 -107.00 -29.00 20.00 176.00 -51.00 93.00 768.00 -349.00 -482.00 894.00
Non-Cash Balances
Depreciation and Amortization
151.00 144.00 130.00 134.00 149.00 162.00 167.00 173.00 183.00 188.00 187.00 188.00 196.00 214.00 232.00
Stock Based Compensation
24.00 26.00 24.00 31.00 38.00 44.00 41.00 51.00 42.00 59.00 64.00 73.00 95.00 90.00 84.00
Other
-2.00 -33.00 -24.00 -18.00 -22.00 -21.00 -20.00 -23.00 -23.00 -16.00 209.00 242.00 213.00 254.00 274.00
Highlighted metrics
Free Cash Flow (FCF)
418.00 294.00 160.00 158.00 259.00 256.00 341.00 327.00 309.00 395.00 421.00 1,105.00 1,144.00 698.00 1,491.00
Cash Conversion Cycle (CCC)
55.00 53.00 58.00 62.00 60.00 67.00 67.00 66.00 71.00 68.00 63.00 48.00 55.00 74.00 58.00
Invested Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Other Operating Inflows/Outflows