|
Net Income
|
| -129.00M | 23.00M | -43.00M | -312.00M | -110.00M | -102.00M | -101.00M | -155.00M | -167.00M | -263.00M | -296.00M | -642.00M | -162.00M | -172.00M | -75.00M | -156.00M | -25.00M | -158.00M | 161.00M | 139.00M | 192.00M | 284.00M | 243.00M |
|
Depreciation and Depletion
|
| 9.00M | 12.00M | 14.00M | 17.00M | 18.00M | 20.00M | 20.00M | 22.00M | 27.00M | 27.00M | 29.00M | 30.00M | 32.00M | 33.00M | 31.00M | 29.00M | 32.00M | 31.00M | 27.00M | 28.00M | 34.00M | 33.00M | 41.00M |
|
Share-based Compensation
|
| 5.00M | 3.00M | 3.00M | 311.00M | 97.00M | 138.00M | 122.00M | 129.00M | 129.00M | 231.00M | 249.00M | 280.00M | 230.00M | 311.00M | 278.00M | 269.00M | 252.00M | 302.00M | 274.00M | 271.00M | 235.00M | 282.00M | 258.00M |
|
Gains from Investment Securities
|
| 5.00M | 7.00M | 2.00M | 6.00M | 166.00M | 6.00M | | | 23.00M | 21.00M | 22.00M | 24.00M | 8.00M | 15.00M | 22.00M | 51.00M | 49.00M | 32.00M | -170.00M | 368.00M | 115.00M | 27.00M | 51.00M |
|
Asset Writedowns and Impairment
|
| | | 5.00M | | | | 1.00M | | | | | | | | | | | 83.00M | | | 7.00M | | |
|
Cash from Operations
|
| -125.00M | 210.00M | 230.00M | -63.00M | 166.00M | 252.00M | 107.00M | 167.00M | -20.00M | 165.00M | 199.00M | 23.00M | 397.00M | 393.00M | 398.00M | 485.00M | 553.00M | 530.00M | 531.00M | 518.00M | 635.00M | 504.00M | 871.00M |
|
Depreciation & Amortization (CF)
|
| 24.00M | 31.00M | 34.00M | 31.00M | 29.00M | 37.00M | 41.00M | 49.00M | 59.00M | 81.00M | 118.00M | 111.00M | 123.00M | 128.00M | 128.00M | 130.00M | 142.00M | 140.00M | 138.00M | 141.00M | 152.00M | 159.00M | 169.00M |
|
Change in Receivables
|
| 70.00M | 96.00M | -27.00M | 109.00M | 7.00M | -21.00M | 40.00M | 68.00M | -25.00M | 5.00M | -21.00M | 74.00M | -17.00M | 5.00M | 38.00M | 115.00M | 18.00M | 45.00M | 39.00M | 120.00M | 53.00M | 37.00M | 72.00M |
|
Change in Account Payables
|
| 15.00M | 28.00M | -31.00M | 42.00M | | 17.00M | -9.00M | 71.00M | 34.00M | 4.00M | 28.00M | -81.00M | 61.00M | -41.00M | -14.00M | 64.00M | -12.00M | -40.00M | 21.00M | 113.00M | 14.00M | 11.00M | -85.00M |
|
Change in Accured Expenses
|
| 81.00M | 129.00M | 242.00M | 135.00M | 27.00M | 126.00M | 88.00M | 354.00M | -44.00M | 38.00M | 162.00M | 410.00M | 51.00M | 130.00M | 288.00M | 233.00M | 306.00M | 265.00M | -77.00M | 449.00M | 94.00M | -84.00M | 486.00M |
|
Other Working Capital Changes
|
| 5.00M | | 6.00M | 7.00M | 6.00M | 5.00M | 7.00M | 57.00M | 3.00M | 11.00M | 10.00M | -53.00M | 5.00M | 14.00M | 4.00M | -8.00M | 14.00M | 27.00M | -21.00M | -59.00M | 18.00M | 43.00M | -16.00M |
|
Capital Expenditures
|
| 22.00M | 15.00M | 49.00M | 20.00M | 32.00M | 31.00M | 31.00M | 35.00M | 39.00M | 38.00M | 54.00M | 45.00M | 42.00M | 55.00M | 46.00M | 58.00M | 49.00M | 56.00M | 55.00M | 66.00M | 74.00M | 76.00M | 85.00M |
|
Acquisitions
|
| | | | | | | | | 71.00M | -142.00M | | | | | | | | | | | 27.00M | 1,146.00M | 25.00M |
|
Change in Acquisitions & Divestments
|
| 130.00M | 135.00M | 169.00M | 149.00M | 146.00M | 146.00M | 210.00M | 218.00M | 351.00M | 641.00M | 338.00M | 222.00M | 504.00M | 458.00M | 619.00M | 359.00M | 528.00M | 371.00M | 582.00M | 293.00M | 433.00M | 368.00M | 245.00M |
|
Cash from Investing Activities
|
| 5.00M | -68.00M | -66.00M | -63.00M | -7.00M | -929.00M | -584.00M | -527.00M | -246.00M | 326.00M | -199.00M | -181.00M | -10.00M | -135.00M | -78.00M | -119.00M | -72.00M | -147.00M | -62.00M | -163.00M | -160.00M | -941.00M | -173.00M |
|
Other financing activities
|
| | 3.00M | 2.00M | 1.00M | 10.00M | | | | | | 14.00M | | | -8.00M | | | 6.00M | | | | | -10.00M | |
|
Cash from Financing Activities
|
| 334.00M | 380.00M | | 3,282.00M | -496.00M | 4.00M | 5.00M | 4.00M | 5.00M | 3.00M | -384.00M | 1.00M | -390.00M | -308.00M | -4.00M | -50.00M | 7.00M | -5.00M | -213.00M | 7.00M | 3.00M | 2,375.00M | 1.00M |
|
Exchange Rate Effect
|
| -2.00M | | | 2.00M | | | -1.00M | | 1.00M | -9.00M | -20.00M | 18.00M | 1.00M | -3.00M | -14.00M | 21.00M | -13.00M | -5.00M | 22.00M | -39.00M | 15.00M | 48.00M | |
|
Change in Cash
|
| 212.00M | 524.00M | 164.00M | 3,158.00M | -337.00M | -673.00M | -473.00M | -356.00M | -260.00M | 485.00M | -404.00M | -139.00M | -2.00M | -53.00M | 302.00M | 337.00M | 475.00M | 373.00M | 278.00M | 323.00M | 493.00M | 1,986.00M | 699.00M |
|
Beginning Cash Balance
|
257.00M | 257.00M | 471.00M | 932.00M | 1,187.00M | 4,344.00M | 4,007.00M | 3,334.00M | 2,860.00M | 2,503.00M | 2,242.00M | 2,724.00M | 2,116.00M | 1,835.00M | 1,957.00M | 2,042.00M | 2,319.00M | 2,649.00M | 3,057.00M | 3,386.00M | 3,696.00M | 4,007.00M | 1,925.00M | 2,580.00M |
|
Free Cash Flow
|
| -147.00M | 195.00M | 181.00M | -83.00M | 134.00M | 221.00M | 76.00M | 132.00M | -59.00M | 127.00M | 145.00M | -22.00M | 355.00M | 338.00M | 352.00M | 427.00M | 504.00M | 474.00M | 476.00M | 452.00M | 561.00M | 428.00M | 786.00M |
|
Net Cash Flow
|
| 214.00M | 522.00M | 164.00M | 3,156.00M | -337.00M | -673.00M | -472.00M | -356.00M | -261.00M | 494.00M | -384.00M | -157.00M | -3.00M | -50.00M | 316.00M | 316.00M | 488.00M | 378.00M | 256.00M | 362.00M | 478.00M | 1,938.00M | 699.00M |