|
Net Income
|
-1371.19M | -1353.00M | -254.00M | 1,446.00M | 1,018.00M | -262.00M |
|
Depreciation and Depletion
|
2,435.90M | 2,238.41M | 1,411.42M | | | |
|
Share-based Compensation
|
| 1.00M | 223.00M | 181.00M | 150.00M | 186.00M |
|
Deferred Taxes
|
214.27M | -38.00M | 93.00M | 82.00M | 50.00M | 72.00M |
|
Cash from Discontinued Operations
|
| | | 403.00M | | |
|
Gains from Investment Securities
|
88.32M | 140.00M | 39.00M | 103.00M | -13.00M | 89.00M |
|
Asset Writedowns and Impairment
|
63.95M | 23.00M | | | | 935.00M |
|
Change in Working Capital
|
| 59.00M | 1,230.00M | 166.00M | 507.00M | 619.00M |
|
Change in Receivables
|
-143.71M | 753.00M | -387.00M | 35.00M | -169.00M | -71.00M |
|
Change in Inventory
|
-42.33M | -560.00M | -202.00M | -261.00M | -148.00M | -137.00M |
|
Change in Account Payables
|
-96.87M | -134.00M | 1,819.00M | 60.00M | -190.00M | -411.00M |
|
Change in Taxes
|
-1.94M | 20.92M | -9.95M | | | |
|
Cash from Operations
|
679.78M | 1,004.00M | 2,839.00M | 2,624.00M | 2,125.00M | 1,722.00M |
|
Amortizatization of Intangibles
|
242.32M | 284.11M | 207.43M | | | |
|
Depreciation & Amortization (CF)
|
2,435.90M | 2,522.00M | 1,618.00M | 1,623.00M | 1,451.00M | 1,568.00M |
|
Capital Expenditures
|
587.93M | 592.00M | 1,767.00M | 3,059.00M | 1,804.00M | 625.00M |
|
Sales of Property, Plant and Equipment
|
832.63M | 109.00M | 324.00M | 41.00M | 24.00M | 56.00M |
|
Acquisitions
|
| | | | | -69.00M |
|
Change in Acquisitions & Divestments
|
4.60M | 6.00M | -7.00M | -44.00M | -2.00M | -1.00M |
|
Cash from Investing Activities
|
343.75M | -366.00M | -1450.00M | -4058.00M | -1882.00M | -1125.00M |
|
Other financing activities
|
| 310.00M | 117.00M | | | -2.00M |
|
Cash from Financing Activities
|
-683.83M | -733.00M | 650.00M | 842.00M | -212.00M | -785.00M |
|
Exchange Rate Effect
|
-3.40M | 6.00M | -8.00M | 5.00M | 4.00M | -7.00M |
|
Change in Cash
|
153.34M | -89.00M | 2,031.00M | -587.00M | 35.00M | -195.00M |
|
Beginning Cash Balance
|
843.66M | 997.00M | 908.00M | 2,939.00M | 2,352.00M | 2,387.00M |
|
Free Cash Flow
|
91.84M | 412.00M | 1,072.00M | -435.00M | 321.00M | 1,097.00M |
|
Net Cash Flow
|
339.69M | -95.00M | 2,039.00M | -592.00M | 31.00M | -188.00M |