|
Net Income
|
3.58M | 3.75M | 3.43M | 15.29M | 4.58M | 3.51M | 0.97M | 9.65M | 6.81M | 12.21M | 4.90M | 9.55M | 480.91M | -20.19M | 0.04M | 8.61M | 100.37M | 82.68M | 402.00M | 601.58M | 452.66M | 481.83M | 563.39M | -1196.21M | 27.55M | 21.89M | -172.68M | -908.11M | -95.31M | 352.49M | -87.01M | 21.07M | 92.81M | 2.26M | -49.23M | -426.52M | | -469.98M | -17.27M | -251.75M | -19.67M | -348.95M | -75.93M | -126.94M | -39.45M | -260.74M | -18.47M | -12.58M | 13.49M |
|
Deferred Taxes
|
| | | | | 2.83M | 0.77M | 7.37M | 6.25M | 10.68M | -2.31M | 13.59M | 2.53M | 0.30M | 0.29M | -11.70M | 95.46M | 78.02M | 152.17M | 1,433.27M | 79.94M | 221.74M | 166.24M | 801.80M | -12.43M | 24.42M | 505.41M | 36.93M | -6.54M | 270.29M | 295.30M | -560.52M | 85.01M | 1.94M | -44.15M | -5.53M | | 26.22M | -0.18M | -3.58M | -0.22M | 47.76M | -0.20M | 6.39M | -39.45M | -51.06M | | -4.82M | 9.80M |
|
Gains from Equity Investments
|
| | | | | | | | | | | | | | | | | | | | | | 2.48M | | | 10.57M | 3.40M | | | -5.45M | 3.12M | | 56.04M | 7.61M | -0.01M | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | 0.02M | 0.02M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | | 0.23M | 0.23M | 0.23M | 0.23M | 0.22M | 0.23M | 0.23M | 0.23M | 0.23M | 4.57M | 0.23M | 0.23M | 0.23M | 0.32M | | 0.33M | | 0.24M | | 0.24M | 0.24M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M |
|
Asset Writedowns and Impairment
|
| | | | | | | -1.35M | -0.87M | -3.26M | -1.87M | 1.96M | -2.35M | -14.60M | | 0.54M | | -0.17M | -65.46M | -38.86M | -58.00M | -5.59M | | -7.18M | | | -2.38M | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Goodwill
|
| | | | | | | 1.40M | | -2.08M | | | | | | | | | -65.46M | | -58.00M | 14.50M | | -98.89M | | | | -545.66M | | | | | | | | | | | | | | | | | | -152.89M | | | |
|
Divestments
|
| | -0.20M | | -0.25M | -0.21M | -0.34M | 0.09M | 0.36M | -1.11M | -0.96M | 3.71M | 1.18M | 0.93M | 0.07M | 0.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
-0.07M | -0.17M | -0.25M | -0.51M | 0.58M | -0.15M | -0.05M | -1.50M | 1.08M | -1.19M | 12.04M | 6.53M | 0.99M | 8.31M | 1.85M | -2.08M | -8.52M | -38.95M | -48.57M | -148.30M | -134.77M | 188.53M | 149.72M | -23.03M | -82.54M | 93.37M | 127.21M | -60.94M | 59.97M | -2.12M | -106.08M | -119.25M | 16.80M | -51.66M | 10.80M | -40.67M | | 120.00M | -40.02M | 148.16M | -33.26M | -29.11M | 21.03M | 8.38M | -32.04M | 51.67M | -0.27M | -7.64M | -17.00M |
|
Beginning Cash Balance
|
| | | 91.17M | 72.08M | 149.90M | 106.64M | 181.79M | 119.13M | 114.00M | 128.31M | 288.90M | 212.60M | 132.97M | 142.66M | 216.87M | 1,327.18M | 1,848.64M | 1,652.87M | 9.43M | 1,580.59M | 1,819.91M | 2,808.72M | 402.63M | 2,048.80M | 1,928.07M | 1,001.30M | 139.47M | 876.85M | 2,414.93M | 1,089.27M | 196.11M | 1,259.61M | 1,468.77M | 1,580.48M | 247.74M | 1,644.72M | 213.13M | | 1,956.28M | | 284.68M | 1,792.91M | 1,972.68M | 1,530.49M | 251.17M | 1,699.24M | 2,019.60M | 1,597.31M |