|
Net Income
|
| 31.97M | 32.26M | 81.30M | 176.78M | 771.46M | 1,606.35M | 406.10M | 840.21M | -429.66M | -1093.65M | -544.63M | -557.00M | -78.90M | -97.41M | -2.27M | 273.44M | 1,176.24M | 36.15M | 75.50M | 1,291.18M | 65.61M | 1,428.90M | 432.55M |
|
Share-based Compensation
|
| 8.77M | 12.65M | 16.38M | 32.75M | 104.63M | 189.34M | 264.19M | 262.53M | 352.14M | 391.50M | 391.44M | 430.75M | 198.86M | 199.77M | 218.15M | 163.88M | 224.50M | 217.93M | 248.42M | 221.98M | 190.73M | 196.16M | 222.07M |
|
Deferred Taxes
|
| 7.64M | 5.85M | -5.85M | -7.16M | 0.04M | -93.36M | -478.72M | 13.71M | -183.18M | -154.34M | -106.70M | -23.81M | -84.17M | 12.73M | 21.22M | -166.12M | 214.36M | -130.40M | -22.89M | 90.24M | -54.54M | 454.51M | 86.53M |
|
Gains from Investment Securities
|
| 7.12M | 7.63M | 7.73M | 39.58M | 13.07M | 38.60M | 51.47M | 159.66M | 141.83M | 71.30M | 55.61M | 83.12M | 62.50M | 52.90M | 68.57M | 93.84M | 117.22M | | | | 100.30M | 101.08M | 107.42M |
|
Asset Writedowns and Impairment
|
| 0.27M | -3.39M | 11.48M | -11.32M | 2.50M | 7.29M | 5.02M | 7.57M | -4.13M | -4.88M | 18.09M | 17.45M | 5.53M | 2.59M | 2.24M | 8.44M | | | | | | | |
|
Cash from Operations
|
| 470.30M | 167.34M | 208.19M | -552.28M | 3,411.76M | 3,982.90M | 342.05M | -3698.54M | -91.36M | -351.13M | -397.50M | -745.44M | 463.08M | 151.12M | 313.94M | -5.19M | 411.49M | 484.20M | 696.54M | 964.62M | -182.73M | 328.47M | -784.51M |
|
Amortization of Deferred Charges
|
| | | | | | | 1.67M | 2.61M | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 6.89M | 7.48M | 8.01M | 8.58M | 10.92M | 12.61M | 17.10M | 23.02M | 31.58M | 42.03M | 40.11M | 40.35M | 41.21M | 36.98M | 31.97M | 29.48M | 29.33M | 34.50M | 30.70M | 32.99M | 33.33M | 33.90M | 50.08M |
|
Change in Receivables
|
| 12.78M | 5.16M | -9.09M | 108.31M | 11.98M | -95.73M | 46.51M | 8.73M | -8.36M | 1.00M | 28.88M | 119.50M | 67.13M | -30.55M | -117.90M | | | | | | | | |
|
Change in Accured Expenses
|
| 6.95M | -18.40M | 23.64M | -5.79M | 110.08M | 151.28M | -64.56M | 105.59M | 54.98M | -26.39M | -136.14M | 6.78M | -32.90M | 4.41M | 58.76M | | | | | | | | |
|
Change in Taxes
|
| -12.73M | 7.11M | 49.43M | 42.99M | 238.49M | -675.77M | 341.53M | 33.61M | 3.86M | 0.20M | 0.73M | -2.88M | -7.61M | 0.60M | 6.86M | | | | | | | | |
|
Other Working Capital Changes
|
| -10.78M | -1.16M | 40.13M | 20.49M | 34.59M | 92.19M | -100.44M | -167.77M | 49.08M | -53.12M | 108.83M | 926.65M | -315.33M | -11.52M | -187.71M | 188.34M | 474.00M | 93.63M | -245.02M | 155.39M | 1,126.50M | -90.25M | 1,474.60M |
|
Capital Expenditures
|
| 7.61M | 0.20M | -0.31M | 2.41M | 4.39M | 19.61M | | 36.80M | 9.08M | 23.01M | 15.74M | 13.21M | 15.18M | 15.41M | 21.05M | 11.56M | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | 0.05M | -0.02M | | | | | | 0.08M | | | 0.17M | | | | | | | | |
|
Acquisitions
|
| | | -33.62M | | 16.52M | 16.47M | 6.41M | 31.51M | 186.15M | | | | 30.73M | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | 0.10M | | | | | 5.16M | 0.77M | 0.73M | | 0.05M | 0.93M | 0.20M | 2.13M | | | | | | | | |
|
Cash from Investing Activities
|
| -5.54M | 6.09M | 29.31M | 20.96M | -37.91M | -299.84M | -306.67M | -480.32M | -691.59M | 72.97M | -19.08M | -26.12M | -26.08M | 13.33M | -72.36M | 90.51M | -125.68M | -18.61M | -88.68M | -49.42M | -231.65M | -685.16M | -735.57M |
|
Other financing activities
|
| | | | | | | | 6,691.86M | -738.76M | -2682.53M | -556.01M | -1585.27M | 528.96M | -1516.92M | -361.71M | 1,074.84M | 645.94M | -1003.60M | -193.12M | 2,188.86M | -818.49M | -322.38M | 540.47M |
|
Cash from Financing Activities
|
| 0.43M | -1.67M | 3.21M | 2,727.35M | 59.82M | 1,374.86M | 1,958.73M | 6,582.67M | -725.32M | -2882.12M | -598.47M | -1632.60M | 460.13M | -1602.39M | -591.87M | 922.80M | 1,927.72M | -933.73M | -311.32M | 2,146.26M | -893.80M | -391.14M | 3,181.03M |
|
Exchange Rate Effect
|
| -10.88M | 6.94M | -14.19M | 16.04M | 16.23M | -5.22M | -12.13M | -63.77M | -5.51M | -114.42M | -256.33M | 213.00M | 11.38M | -15.75M | -22.98M | 36.12M | -21.19M | -4.74M | 45.59M | -68.03M | 1.66M | 78.19M | 10.02M |
|
Change in Cash
|
| 465.19M | 171.77M | 240.70M | 2,196.03M | 3,433.68M | 5,057.92M | 1,994.12M | 2,403.81M | -1508.27M | -3160.28M | -1015.05M | -2404.16M | 897.13M | -1437.94M | -350.29M | 1,008.12M | 2,213.53M | -468.15M | 296.54M | 3,061.46M | -1308.18M | -747.82M | 1,660.95M |
|
Beginning Cash Balance
|
548.95M | 171.13M | 515.64M | 525.56M | -1134.18M | -1450.36M | -691.93M | 4,358.66M | 4,719.67M | 7,624.66M | 8,842.35M | 6,021.63M | 6,829.18M | 4,121.28M | 6,604.68M | 5,451.09M | 4,131.23M | 4,497.88M | 7,693.68M | 7,427.26M | 5,482.44M | 9,359.35M | 8,287.21M | 7,015.33M |
|
Free Cash Flow
|
| 462.69M | 167.14M | 208.50M | -554.69M | 3,407.38M | 3,963.29M | 342.05M | -3735.34M | -100.44M | -374.14M | -413.24M | -758.64M | 447.90M | 135.72M | 292.88M | -16.75M | 411.49M | 484.20M | 696.54M | 964.62M | -182.73M | 328.47M | -784.51M |
|
Net Cash Flow
|
| 465.19M | 171.77M | 240.70M | 2,196.03M | 3,433.68M | 5,057.92M | 1,994.12M | 2,403.81M | -1508.27M | -3160.28M | -1015.05M | -2404.16M | 897.13M | -1437.94M | -350.29M | 1,008.12M | 2,213.53M | -468.15M | 296.54M | 3,061.46M | -1308.18M | -747.82M | 1,660.95M |