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)
98.00 254.00 497.00 454.00 681.00 626.00 664.00 713.00 1,346.00 1,790.00 1,795.00 2,126.00 2,213.00 1,912.00 2,353.00
Operating Cash (Net)
98.00 254.00 497.00 454.00 681.00 626.00 664.00 713.00 1,346.00 1,790.00 1,795.00 2,126.00 2,213.00 1,912.00 2,353.00
Accounts Receivable
112.00 30.00 -85.00 -65.00 -99.00 69.00 -58.00 15.00 -50.00 -67.00 -69.00 74.00 -155.00 -137.00 -102.00
Accounts Payable
38.00 25.00 -16.00 96.00 -82.00 -210.00 17.00 -28.00 -10.00 37.00 -10.00 147.00 -17.00 -29.00 13.00
Working Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Investing Activities
Used Cash (Net)
-1,821.00 -9.00 -449.00 -135.00 -179.00 -187.00 -1,115.00 -214.00 -270.00 -2,259.00 -504.00 -572.00 -458.00 -883.00 -777.00
Capital Expenditure
-135.00 -124.00 -135.00 -126.00 -184.00 -195.00 -224.00 -216.00 -224.00 -338.00 -460.00 -453.00 -477.00 -586.00 -732.00
Purchases of Investments
- - - - - - - - - - - - - - - - - - 338.00 460.00 -27.00 -12.00 -9.00 -4.00
Sale/Maturity of Investment
- - - - - - - - - - - - - - - - - - 28.00 138.00 453.00 44.00 23.00 12.00
Property, Plant, Equipment (P&PE)
-135.00 -124.00 -135.00 -126.00 -184.00 -195.00 -224.00 -216.00 -224.00 -338.00 -460.00 -453.00 -477.00 -586.00 -732.00
Acquisitions (Net)
-2,254.00 -81.00 -345.00 - - -4.00 - - -883.00 -88.00 -82.00 -1,998.00 -195.00 -113.00 -14.00 -312.00 -55.00
Other Investing Activities
568.00 196.00 31.00 -9.00 9.00 8.00 -8.00 90.00 36.00 -289.00 -447.00 -432.00 1.00 1.00 2.00
Financing Activities
Used Cash (Net)
-1,823.00 -277.00 -30.00 -78.00 -200.00 -154.00 -755.00 -903.00 -251.00 -533.00 -951.00 -123.00 -1,862.00 -904.00 -3,109.00
Debt Repayment
- - - - -143.00 - - -2,625.00 - - -119.00 -400.00 -750.00 -1,493.00 -9.00 -500.00 -604.00 -1,340.00 -1,349.00
Dividends Paid
-101.00 -207.00 -416.00 -63.00 -98.00 -146.00 -168.00 -188.00 -206.00 -243.00 -314.00 -380.00 -474.00 -611.00 -692.00
Common Stock
- - - - - - - - - - - - 1,437 300 1,731 717 633 1,494 743 1,594 1,092
Other Financing Activities
1,924.00 -70.00 529.00 -15.00 -102.00 -8.00 11.00 -15.00 -26.00 1,474.00 -9.00 9.00 -41.00 -39.00 24.00
Cash Balances
Begin of Period
6.00 99.00 63.00 79.00 317.00 610.00 882.00 1,154.00 727.00 1,564.00 1,602.00 1,934.00 3,604.00 3,485.00 3,581.00
End of Period
99.00 63.00 79.00 317.00 610.00 882.00 1,154.00 727.00 1,564.00 1,602.00 1,934.00 3,604.00 3,485.00 3,581.00 2,041.00
Change
93.00 -36.00 16.00 238.00 293.00 272.00 272.00 -427.00 837.00 38.00 332.00 1,670.00 -119.00 96.00 -1,540.00
Non-Cash Balances
Depreciation and Amortization
124.00 185.00 205.00 200.00 209.00 204.00 199.00 240.00 242.00 308.00 412.00 441.00 448.00 465.00 491.00
Stock Based Compensation
15.00 16.00 19.00 28.00 43.00 32.00 43.00 37.00 44.00 53.00 67.00 59.00 58.00 62.00 60.00
Other
37.00 -90.00 77.00 13.00 7.00 9.00 376.00 111.00 100.00 5.00 46.00 137.00 96.00 259.00 31.00
Highlighted metrics
Free Cash Flow (FCF)
-37.00 130.00 362.00 328.00 497.00 431.00 440.00 497.00 1,122.00 1,452.00 1,335.00 1,673.00 1,736.00 1,326.00 1,621.00
Cash Conversion Cycle (CCC)
- - 278.00 262.00 315.00 263.00 287.00 318.00 339.00 308.00 270.00 266.00 263.00 288.00 343.00 345.00
Invested Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Other Operating Inflows/Outflows