|
Net Income
|
-52.50M | -10.66M | 12.58M | -1445.00M | -502.00M | -1317.00M | -423.00M | -392.00M | -295.00M | -175.00M | -166.00M | -511.00M | 25.00M | -85.00M | 30.00M | 157.00M | 188.00M | 150.00M | 916.00M | 336.00M | 386.00M | 556.00M |
|
Depreciation and Depletion
|
0.80M | 1.60M | 2.30M | | 2.40M | 4.10M | 5.10M | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| 1.57M | 18.65M | 9.00M | 1.00M | 1,243.00M | 319.00M | 220.00M | 164.00M | 110.00M | 160.00M | 598.00M | 109.00M | 83.00M | 81.00M | 62.00M | 86.00M | 79.00M | 77.00M | 73.00M | 78.00M | 78.00M |
|
Gains from Investment Securities
|
| 2.42M | 3.16M | 3.00M | | 409.00M | 10.00M | 3.00M | 4.00M | 12.00M | 1.00M | 2.00M | -12.00M | | 22.00M | 40.00M | 59.00M | 56.00M | 89.00M | 120.00M | 252.00M | 41.00M |
|
Asset Writedowns and Impairment
|
| 20.41M | 14.66M | 16.00M | 21.00M | 25.00M | 16.00M | 8.00M | 11.00M | 28.00M | -2.00M | 9.00M | 6.00M | 14.00M | 14.00M | 16.00M | 18.00M | 23.00M | 19.00M | 24.00M | 28.00M | 26.00M |
|
Cash from Operations
|
| -533.62M | 346.45M | -1882.00M | 2,281.00M | -1009.00M | -275.00M | 437.00M | -1263.00M | -207.00M | 181.00M | 828.00M | 370.00M | -977.00M | 960.00M | -623.00M | 54.00M | 1,812.00M | -1400.00M | 642.00M | 3,509.00M | -1576.00M |
|
Depreciation & Amortization (CF)
|
0.80M | 2.66M | 3.43M | 4.00M | 5.00M | 8.00M | 9.00M | 12.00M | 17.00M | 15.00M | 17.00M | 20.00M | 15.00M | 19.00M | 17.00M | 17.00M | 18.00M | 20.00M | 22.00M | 20.00M | 21.00M | 22.00M |
|
Change in Receivables
|
| 893.22M | 1,109.20M | 2,029.00M | 75.00M | 701.00M | 557.00M | -1417.00M | -1056.00M | -92.00M | -821.00M | -57.00M | 168.00M | 391.00M | -204.00M | 796.00M | 742.00M | 433.00M | 2,621.00M | 911.00M | 389.00M | 4,514.00M |
|
Change in Account Payables
|
| -183.61M | 802.36M | -56.00M | 1,927.00M | -957.00M | -336.00M | 673.00M | -1353.00M | -400.00M | -695.00M | 285.00M | 125.00M | -786.00M | 772.00M | 977.00M | -285.00M | 475.00M | 1,184.00M | -332.00M | 2,280.00M | 1,806.00M |
|
Change in Accured Expenses
|
| 381.80M | -453.00M | -693.00M | -94.00M | -39.00M | 960.00M | -2.00M | -25.00M | -18.00M | -17.00M | 18.00M | 33.00M | 94.00M | -11.00M | -46.00M | 20.00M | -16.00M | 7.00M | -124.00M | 12.00M | 285.00M |
|
Other Working Capital Changes
|
| 382.85M | -493.10M | -616.00M | -145.00M | -10.00M | 906.00M | -26.00M | 15.00M | -18.00M | 64.00M | 8.00M | 44.00M | -79.00M | -10.00M | 83.00M | 45.00M | -87.00M | 374.00M | -351.00M | | -86.00M |
|
Capital Expenditures
|
| 5.89M | 6.42M | 9.00M | 13.00M | 24.00M | 17.00M | 13.00M | 6.00M | 6.00M | 4.00M | 5.00M | 4.00M | 5.00M | 5.00M | 7.00M | 7.00M | 12.00M | 11.00M | 9.00M | 10.00M | 9.00M |
|
Acquisitions
|
| | | | | | 6.00M | | | | | | | 90.00M | 3.00M | | 6.00M | | | 150.00M | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | 1.00M | 4.00M | 14.00M | 23.00M | 9.00M | 83.00M | 75.00M | 115.00M | 154.00M | 135.00M | 150.00M | 219.00M | 208.00M | 58.00M | 81.00M |
|
Cash from Investing Activities
|
| -7.03M | -8.71M | -11.00M | -17.00M | -152.00M | -58.00M | -34.00M | -26.00M | -11.00M | 11.00M | -481.00M | -1.00M | -97.00M | -3.00M | -47.00M | -12.00M | -123.00M | 34.00M | 9.00M | 832.00M | -142.00M |
|
Other financing activities
|
| | | | | | | | 10.00M | | | 10.00M | | | | 14.00M | | | 1.00M | 16.00M | | |
|
Cash from Financing Activities
|
| 698.06M | 5.06M | 3,558.00M | 1.00M | 1,651.00M | -7.00M | | 1.00M | -1.00M | | -11.00M | 7.00M | -615.00M | 9.00M | -30.00M | -42.00M | -95.00M | -178.00M | -417.00M | -286.00M | -5.00M |
|
Exchange Rate Effect
|
| 0.19M | -0.02M | | | -0.05M | | | | -2.00M | 1.00M | | | | | | | 1.00M | -2.00M | 1.00M | 7.00M | |
|
Change in Cash
|
| 157.61M | 342.79M | 1,665.00M | 2,265.00M | 490.00M | -340.00M | 403.00M | -1288.00M | -221.00M | 193.00M | 336.00M | 376.00M | -1689.00M | 966.00M | -700.00M | | 1,595.00M | -1546.00M | 235.00M | 4,062.00M | -1723.00M |
|
Beginning Cash Balance
|
794.48M | 1,866.05M | 1,060.21M | 3,130.00M | 2,813.00M | 5,677.00M | 6,593.00M | 5,788.00M | 7,250.00M | 6,408.00M | 6,146.00M | 5,123.00M | 5,453.00M | 6,578.00M | 3,869.00M | 5,417.00M | 4,524.00M | 3,016.00M | 5,878.00M | 4,181.00M | 100.00M | 6,054.00M |
|
Free Cash Flow
|
| -539.51M | 340.03M | -1891.00M | 2,268.00M | -1033.00M | -292.00M | 424.00M | -1269.00M | -213.00M | 177.00M | 823.00M | 366.00M | -982.00M | 955.00M | -630.00M | 47.00M | 1,800.00M | -1411.00M | 633.00M | 3,499.00M | -1585.00M |
|
Net Cash Flow
|
| 157.41M | 342.81M | 1,665.00M | 2,265.00M | 490.00M | -340.00M | 403.00M | -1288.00M | -219.00M | 192.00M | 336.00M | 376.00M | -1689.00M | 966.00M | -700.00M | | 1,594.00M | -1544.00M | 234.00M | 4,055.00M | -1723.00M |