- $12.27bn
- $11.88bn
- $1.56bn
- 95
- 21
- 99
- 83
2019 December 31st | 2020 December 31st | 2021 December 31st | 2022 December 31st | 2023 December 31st | |
---|---|---|---|---|---|
Period Length: | 12 M | 12 M | 12 M | 12 M | 12 M |
Source: | 20-F | 20-F | 20-F | 20-F | 20-F |
Standards: | USG | USG | USG | USG | USG |
Status: | Final | Final | Final | Final | Final |
Net Income/Starting Line | -86.4 | -165 | -117 | -425 | 33.1 |
Depreciation | |||||
Amortisation | |||||
Deferred Taxes | |||||
Non-Cash Items | 131 | 182 | 68.2 | 449 | 231 |
Unusual Items | |||||
Equity in Net Earnings/Losses | |||||
Other Non-Cash Items | |||||
Changes in Working Capital | 87.7 | 102 | 41.4 | 48.5 | -33.4 |
Change in Accounts Receivable | |||||
Change in Prepaid Expenses | |||||
Change in Other Assets | |||||
Change in Accounts Payable | |||||
Change in Accrued Expenses | |||||
Change in Other Liabilities | |||||
Cash from Operating Activities | 150 | 148 | 65.7 | 37.2 | 248 |
Capital Expenditures | -22.1 | -18.9 | -37.7 | -70.7 | -66 |
Purchase of Fixed Assets | |||||
Purchase / Acquisition of Intangibles | |||||
Software Development Costs | |||||
Other Investing Cash Flow Items | -222 | -781 | 415 | 16 | 633 |
Acquisition of Business | |||||
Sale/Maturity of Investment | |||||
Purchase of Investments | |||||
Other Investing Cash Flow | |||||
Cash from Investing Activities | -244 | -800 | 377 | -54.7 | 567 |
Financing Cash Flow Items | 0 | -61.7 | 0 | 0 | — |
Other Financing Cash Flow | |||||
Net Issuance / Retirement of Stock | |||||
Net Issuance / Retirement of Debt | |||||
Cash from Financing Activities | 31.5 | 553 | -160 | -189 | -450 |
Beginning Cash Balance | |||||
Ending Cash Balance | |||||
Net Change in Cash | -63 | -99.2 | 282 | -207 | 365 |