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)
105.00 140.00 79.00 183.00 194.00 240.00 102.00 372.00 478.00 785.00 685.00 962.00 1,069.00 488.00 -4.00
Operating Cash (Net)
105.00 140.00 79.00 183.00 194.00 240.00 102.00 372.00 478.00 785.00 685.00 962.00 1,069.00 488.00 -4.00
Accounts Receivable
8.00 -4.00 -3.00 -8.00 -6.00 -69.00 -6.00 34.00 161.00 -31.00 -96.00 130.00 -239.00 -5.00 249.00
Accounts Payable
-16.00 6.00 -5.00 -14.00 7.00 62.00 -29.00 125.00 -40.00 122.00 -5.00 47.00 96.00 92.00 -365.00
Working Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Forex Effect on Cash
1.00 - - 1.00 - - - - 1.00 -15.00 7.00 -4.00 -5.00 1.00 -2.00 -12.00 -2.00 4.00
Investing Activities
Used Cash (Net)
-40.00 -39.00 53.00 -105.00 -153.00 -3,103.00 -139.00 -39.00 -51.00 -137.00 -335.00 -641.00 -546.00 -968.00 -92.00
Capital Expenditure
-25.00 -34.00 -28.00 -25.00 -21.00 -31.00 -114.00 -77.00 -50.00 -64.00 -61.00 -67.00 -59.00 -75.00 -87.00
Purchases of Investments
-329.00 -382.00 -991.00 -356.00 -422.00 -654.00 -1.00 -1.00 -1.00 -3.00 -22.00 -32.00 -34.00 -12.00 -5.00
Sale/Maturity of Investment
313.00 376.00 911.00 309.00 386.00 980.00 27.00 - - - - 2.00 10.00 6.00 6.00 6.00 - -
Property, Plant, Equipment (P&PE)
-25.00 -34.00 -28.00 -25.00 -21.00 -31.00 -114.00 -77.00 -50.00 -64.00 -61.00 -67.00 -59.00 -75.00 -87.00
Acquisitions (Net)
- - 3.00 161.00 -32.00 -95.00 -3,398.00 -51.00 39.00 - - -72.00 -262.00 -548.00 -452.00 -881.00 - -
Other Investing Activities
- - -3.00 159.00 -83.00 -38.00 327.00 26.00 39.00 -1.00 -1.00 -12.00 -26.00 -7.00 -6.00 -5.00
Financing Activities
Used Cash (Net)
-60.00 -92.00 -145.00 -49.00 -44.00 3,192.00 -149.00 -376.00 -517.00 -661.00 -365.00 -157.00 -371.00 253.00 117.00
Debt Repayment
- - - - - - - - - - -3,189.00 -165.00 -484.00 -1,825.00 -1,566.00 -949.00 -342.00 -303.00 -247.00 -195.00
Dividends Paid
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Common Stock
- - - - - - - - - - - - 17.00 11.00 12.00 10.00 - - - - - - - - - -
Other Financing Activities
4.00 9.00 14.00 4.00 18.00 3,192.00 15.00 108.00 1,308.00 905.00 631.00 385.00 -11.00 1,251.00 -26.00
Cash Balances
Begin of Period
33.00 38.00 47.00 36.00 64.00 62.00 393.00 192.00 156.00 62.00 44.00 30.00 192.00 344.00 117.00
End of Period
38.00 47.00 36.00 64.00 62.00 393.00 192.00 156.00 62.00 44.00 30.00 168.00 332.00 105.00 138.00
Change
5.00 8.00 -11.00 28.00 -1.00 331.00 -201.00 -36.00 -94.00 -18.00 -14.00 138.00 140.00 -239.00 21.00
Non-Cash Balances
Depreciation and Amortization
32.00 31.00 24.00 26.00 32.00 81.00 319.00 304.00 263.00 175.00 175.00 146.00 187.00 204.00 176.00
Stock Based Compensation
11.00 11.00 14.00 14.00 13.00 19.00 31.00 27.00 35.00 45.00 48.00 51.00 76.00 88.00 55.00
Other
- - - - -69.00 6.00 -4.00 4.00 14.00 92.00 106.00 2.00 23.00 37.00 -29.00 -84.00 20.00
Highlighted metrics
Free Cash Flow (FCF)
80.00 106.00 51.00 157.00 173.00 209.00 -11.00 295.00 428.00 721.00 624.00 895.00 1,010.00 413.00 -91.00
Cash Conversion Cycle (CCC)
112 116 146 134 123 176 86 54 64 41 40 29 23 55 95
Invested Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -