|
Net Income
|
16.62M | 61.00M | -14.25M | -33.80M | -60.03M | -17.89M | 5.09M | 215.26M | 267.32M | 643.92M | 962.56M | 768.43M | 1,677.38M | 781.75M | 262.42M | 3.67M |
|
Share-based Compensation
|
11.11M | 4.26M | 23.26M | 14.46M | 87.23M | 109.84M | 74.10M | 33.60M | | 48.25M | 49.85M | 40.04M | 78.16M | 43.92M | 45.36M | 63.12M |
|
Deferred Taxes
|
19.61M | -1166.42M | 22.42M | 484.97M | -5.15M | 135.62M | 134.02M | 118.63M | | 236.41M | 6.39M | 64.67M | 96.89M | -70.40M | 10.46M | -4.13M |
|
Cash from Discontinued Operations
|
| 61.00M | 9.67M | -6.35M | 10.11M | 12.57M | 7.84M | | | 164.65M | | | | | | -68.79M |
|
Gains from Sales and Divestitures
|
| | | | 1.97M | 2.52M | | | | | | | | | | |
|
Gains from Investment Securities
|
2.20M | 2.62M | 2.25M | 2.58M | 2.42M | 1.64M | 14.11M | -0.98M | | -0.13M | -8.31M | -320.61M | 727.13M | 601.30M | 159.36M | -264.68M |
|
Asset Writedowns and Impairment
|
2.62M | 3.00M | 3.59M | 2.46M | 1.49M | 59.70M | 7.35M | | | 35.22M | 29.80M | 48.16M | 55.88M | | | |
|
Non-cash Items
|
| 4.50M | 0.87M | 0.54M | 6.60M | 0.01M | | | | | | | | | | |
|
Cash from Operations
|
-133.40M | 431.27M | -556.77M | 645.44M | -154.91M | -987.16M | -761.75M | 608.85M | | 691.10M | -827.84M | 2,055.44M | 1,582.29M | 1,804.85M | -1933.63M | -140.47M |
|
Amortizatization of Intangibles
|
| | | | 1.22M | 2.03M | 1.79M | 0.92M | | | | | | | | |
|
Amortization of Deferred Charges
|
24.43M | 25.75M | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
61.95M | 78.97M | 68.06M | 96.51M | 167.43M | 185.99M | 164.07M | 144.12M | | -37.75M | 129.77M | 136.47M | 144.25M | 189.34M | 113.47M | 197.85M |
|
Change in Receivables
|
-14.22M | 11.50M | -0.09M | 23.36M | 93.69M | 161.41M | 145.63M | 162.75M | | -30.86M | 2.28M | 153.46M | 28.34M | -200.67M | 103.87M | 69.28M |
|
Change in Inventory
|
| 2.16M | -116.20M | -120.86M | | 3,223.33M | -1380.23M | -2687.40M | | 1,451.47M | -218.42M | 1,182.09M | 1,713.10M | | | |
|
Change in Account Payables
|
| | | | -507.72M | 1,089.42M | -3455.08M | 569.25M | | 512.76M | 631.85M | 442.91M | 2,173.27M | -1288.91M | 1,054.13M | 113.42M |
|
Change in Accured Expenses
|
-13.78M | 36.61M | -36.26M | 30.35M | -8.89M | -3.55M | -225.71M | 361.30M | | -112.49M | -160.78M | 1,179.14M | 527.91M | -715.43M | -318.80M | 925.01M |
|
Change in Taxes
|
17.46M | -0.47M | 6.09M | -4.94M | | | 6.64M | -90.90M | | | | | | | | |
|
Other Working Capital Changes
|
-16.67M | -16.97M | 5.55M | 19.08M | -3.44M | 107.03M | 93.97M | 283.23M | | 124.58M | -61.56M | -167.89M | 225.92M | 230.72M | 551.93M | 339.14M |
|
Capital Expenditures
|
23.57M | 44.34M | 38.59M | 71.33M | 166.13M | 600.84M | 295.89M | 318.68M | | 325.67M | 232.23M | 176.96M | 165.60M | 224.30M | 1.16M | 250.58M |
|
Sales of Property, Plant and Equipment
|
26.16M | 155.96M | 26.43M | 10.73M | 24.40M | 52.01M | 22.82M | 62.46M | | 14.05M | 11.30M | 5.12M | | | | |
|
Acquisitions
|
3.13M | 11.26M | 1,019.04M | 25.23M | 3,017.96M | 61.49M | | 9.67M | | | -100.72M | | | | 215.19M | |
|
Divestments
|
| 59.38M | 10.92M | 130.75M | 21.00M | 223.22M | 5.84M | | | 860.91M | -0.55M | 179.65M | | 333.15M | | 610.84M |
|
Cash from Investing Activities
|
71.97M | -208.72M | 390.67M | -16.62M | 54.33M | 449.08M | 781.16M | -639.66M | | -718.47M | 1,707.10M | -165.68M | -409.87M | -60.54M | -12.20M | 210.31M |
|
Other financing activities
|
-4.09M | -2.55M | -3.34M | -3.11M | 65.87M | 54.26M | 15.47M | 154.52M | | 120.32M | 6.83M | 19.62M | 4.33M | 64.88M | 6.06M | -170.63M |
|
Cash from Financing Activities
|
-21.95M | 64.66M | -106.64M | -651.71M | 100.74M | 917.78M | -651.98M | 230.91M | | -696.16M | 1,589.58M | -723.52M | 994.29M | -2843.22M | 1,060.12M | 3,519.90M |
|
Dividends Paid - Common
|
| 60.95M | 61.15M | 61.15M | 91.33M | 95.08M | 92.55M | 91.30M | | 158.46M | 158.30M | 160.94M | 222.80M | 280.10M | 278.60M | 302.96M |
|
Exchange Rate Effect
|
0.03M | | -0.11M | 0.36M | 6.18M | -10.53M | -5.55M | -25.98M | | -19.55M | -1.06M | 18.31M | -3.39M | -22.14M | 54.91M | -2.25M |
|
Change in Cash
|
-83.38M | 287.21M | -272.85M | -22.53M | 0.15M | 369.18M | -638.13M | 168.91M | | 238.16M | 2,467.77M | 1,184.54M | 2,163.33M | -1121.06M | -830.79M | 3,348.08M |
|
Free Cash Flow
|
-156.96M | 386.92M | -595.36M | 574.11M | -321.04M | -1588.00M | -1057.65M | 290.17M | | 365.44M | -1060.07M | 1,878.48M | 1,416.68M | 1,580.55M | -1934.78M | -391.05M |
|
Net Cash Flow
|
-83.38M | 287.21M | -272.74M | -22.89M | 0.15M | 379.70M | -632.57M | 200.10M | | -723.53M | 2,468.84M | 1,166.23M | 2,166.72M | -1098.92M | -885.71M | 3,589.74M |