|
Net Income
|
-234.34M | -178.90M | -249.16M | -248.93M | -1138.49M | -644.25M | -463.48M | -356.04M | -398.07M | -437.11M | -459.52M | -458.19M | -427.34M | -251.93M | -99.71M | -283.17M | -196.93M | -377.28M | -422.20M | -588.13M | -187.67M | -114.30M | -12.10M | -26.26M | -31.54M | 4.96M | -12.41M | 61.77M | 2.52M | 40.29M | 46.12M |
|
Share-based Compensation
|
2.00M | 1.50M | 2.85M | 2.23M | 859.49M | 293.24M | 242.18M | 204.41M | 159.98M | 105.80M | 166.72M | 133.31M | 164.23M | 201.00M | 198.44M | 160.88M | 153.74M | 176.64M | 220.98M | 199.40M | 180.38M | 113.93M | 98.54M | 91.68M | 80.10M | 85.74M | 88.96M | 76.13M | 93.16M | 82.10M | 66.58M |
|
Gains from Sales and Divestitures
|
| | | | 17.69M | 3.48M | 3.77M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-0.01M | -0.29M | 28.30M | -28.99M | 784.72M | 79.23M | 78.83M | 0.12M | 10.00M | 8.04M | 11.00M | 12.64M | 9.89M | 8.76M | 10.01M | 6.89M | 13.72M | 18.14M | 6.67M | 22.12M | 7.58M | 27.15M | 28.98M | 15.40M | 11.96M | 20.82M | 7.07M | 6.90M | 24.29M | 37.20M | 34.20M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | 135.71M | | | | | | | | | | | | |
|
Cash from Operations
|
-79.62M | -31.97M | -35.99M | -133.09M | -84.83M | 15.32M | 10.00M | -46.19M | -206.93M | -751.72M | -155.64M | -264.61M | -79.46M | -37.57M | 41.53M | -26.22M | -152.34M | -25.19M | -26.20M | -33.56M | -74.04M | -69.97M | 2.26M | 43.51M | 156.18M | 276.20M | 263.99M | 153.37M | 287.23M | 343.73M | 291.25M |
|
Amortizatization of Intangibles
|
3.75M | 4.30M | 7.22M | 8.33M | 10.08M | 11.28M | 9.85M | 8.08M | 7.83M | 3.96M | 1.65M | 0.64M | 1.54M | 0.84M | 0.91M | 0.81M | 1.24M | 2.49M | 7.06M | 12.46M | 13.62M | 14.76M | 18.20M | 21.54M | 20.87M | 22.45M | 22.90M | 23.20M | 21.48M | 16.19M | 16.62M |
|
Amortization of Deferred Charges
|
| | | | | | | | | 4.12M | 8.38M | 8.55M | 8.47M | 8.77M | 9.08M | 9.26M | 0.65M | 0.69M | 0.74M | 0.74M | 0.67M | 0.71M | 0.75M | 0.75M | 0.80M | 0.95M | 0.99M | 0.99M | 0.93M | 0.76M | 0.76M |
|
Depreciation & Amortization (CF)
|
1.14M | 1.70M | 2.58M | 13.33M | 23.14M | 31.08M | 30.14M | 24.08M | 35.47M | 44.46M | 41.71M | 35.70M | 34.45M | 34.56M | 37.06M | 33.28M | 31.79M | 29.12M | 35.88M | 58.01M | 27.23M | 28.61M | 29.51M | 31.16M | 32.41M | 37.66M | 45.12M | 33.70M | 33.57M | 30.63M | 33.76M |
|
Change in Account Payables
|
-13.27M | 11.17M | -18.19M | -20.52M | 1.16M | -23.56M | 21.67M | 5.80M | 500.00M | -495.77M | -19.39M | 59.64M | -11.12M | 6.40M | 49.17M | 2.63M | -33.93M | -1.85M | -8.98M | 17.55M | -4.29M | -45.11M | -3.58M | 11.91M | 31.82M | 8.04M | -5.14M | -13.00M | 0.80M | 6.37M | 2.28M |
|
Change in Accured Expenses
|
85.92M | 67.42M | 125.50M | 29.34M | 94.24M | 117.84M | 71.82M | 48.46M | -25.34M | -64.30M | 105.99M | -53.04M | 71.39M | 0.53M | 146.31M | 15.98M | 96.24M | -62.70M | 45.96M | 182.85M | -15.31M | -3.79M | -58.83M | 2.35M | 8.49M | 66.56M | 114.86M | -25.85M | 67.50M | 71.64M | 40.06M |
|
Other Working Capital Changes
|
7.27M | 39.64M | 9.32M | 19.41M | 46.31M | 33.41M | 61.69M | -21.95M | 83.65M | -154.94M | -13.50M | 45.22M | -0.24M | 12.81M | 161.92M | 32.56M | 187.88M | -63.36M | 70.13M | 81.30M | 1.11M | -20.09M | 54.33M | 51.57M | -9.76M | -2.39M | 51.78M | 36.73M | 9.03M | -9.22M | 7.42M |
|
Capital Expenditures
|
10.47M | 0.74M | 17.22M | 40.24M | 25.13M | 43.16M | 60.15M | 49.66M | 34.48M | 21.76M | 14.61M | 22.80M | 26.62M | 29.38M | 0.68M | 22.50M | 30.31M | 23.00M | 29.09M | 32.57M | 46.80M | 42.18M | 32.27M | 28.57M | 29.11M | 19.80M | 21.15M | 13.41M | 10.42M | 10.37M | 13.43M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | 0.96M | 0.01M | 13.97M | 15.95M | 5.65M | 8.85M | 15.99M | 12.05M | 15.69M | 28.02M | 32.81M | 53.32M | 20.26M | 28.59M | 30.19M | 13.56M | 24.18M | 22.71M | 20.97M | 24.19M | 13.52M | 17.66M | 11.95M |
|
Acquisitions
|
| | | | 1.71M | 0.09M | | 10.52M | 12.44M | | -0.06M | -0.03M | -0.00M | | | | | 146.33M | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | 1,630.62M | 911.38M | 838.18M | 553.18M | 1,264.89M | 1,414.92M | 1,661.46M | 1,291.82M | 1,058.42M | 734.23M | 1,169.80M | 789.26M | 524.72M | 775.45M | 224.87M | 488.73M | 1,290.63M | 1,304.44M | 846.44M | 926.49M | 978.60M | 729.51M | 841.66M | 851.41M | 804.27M | 917.96M | 1,014.05M | 854.42M | 606.34M |
|
Cash from Investing Activities
|
-819.13M | -87.15M | 251.72M | -389.19M | 670.32M | -2387.91M | 199.86M | -93.11M | 787.67M | 92.89M | -325.55M | 185.42M | 161.12M | 180.62M | 230.99M | -305.72M | -74.24M | 97.36M | 29.38M | 133.54M | 449.37M | 391.48M | -134.08M | -107.01M | -242.09M | -75.07M | -6.72M | -194.10M | 65.66M | 430.60M | -179.80M |
|
Other financing activities
|
| | | -0.41M | 5.04M | 80.08M | 77.90M | | | 0.37M | 0.45M | -2.32M | | | -0.00M | 0.00M | | | | | | | | | 11.89M | | | | | -0.26M | 11.51M |
|
Cash from Financing Activities
|
55.54M | 756.18M | 39.42M | 1.10M | -788.17M | 2,410.98M | -66.58M | 17.96M | -16.64M | 584.62M | -31.95M | -23.45M | -24.29M | -9.71M | -29.14M | -9.33M | -22.01M | -11.59M | -33.26M | -20.63M | -27.74M | -55.61M | -22.71M | -16.01M | -31.36M | -35.52M | -35.42M | -53.57M | -51.69M | -647.58M | 187.90M |
|
Exchange Rate Effect
|
-0.05M | -0.09M | 0.03M | -0.14M | 0.10M | 0.19M | -0.10M | 0.13M | -0.12M | -0.24M | 0.08M | 0.21M | 0.03M | -0.01M | -0.17M | 0.03M | 0.09M | -0.21M | -0.66M | 0.15M | 0.02M | 0.33M | -0.41M | 0.60M | -0.53M | 0.03M | 0.43M | -1.57M | -0.35M | 1.47M | -0.24M |
|
Change in Cash
|
-843.26M | 636.97M | 255.18M | -521.32M | -202.57M | 38.58M | 143.18M | -121.21M | 563.98M | -74.46M | -513.06M | -102.44M | 57.41M | 133.33M | 243.21M | -341.24M | -248.51M | 60.37M | -30.73M | 79.50M | 347.61M | 266.22M | -154.94M | -78.92M | -117.81M | 165.64M | 222.29M | -95.87M | 300.85M | 128.22M | 299.11M |
|
Beginning Cash Balance
|
1,106.49M | 291.47M | 833.47M | 1,039.01M | 532.08M | 378.81M | 400.69M | 479.53M | 33.91M | 915.52M | 937.87M | 422.17M | 254.82M | 350.85M | 485.17M | 798.57M | 463.38M | 178.93M | 174.45M | 201.59M | 161.97M | 372.21M | 745.49M | 637.55M | 625.72M | 438.71M | 548.01M | 855.19M | 684.64M | 785.63M | 1,006.80M |
|
Free Cash Flow
|
-90.09M | -32.70M | -53.21M | -173.33M | -109.95M | -27.84M | -50.15M | -95.85M | -241.40M | -773.48M | -170.25M | -287.41M | -106.08M | -66.95M | 40.85M | -48.72M | -182.65M | -48.19M | -55.29M | -66.13M | -120.84M | -112.15M | -30.01M | 14.94M | 127.07M | 256.40M | 242.84M | 139.95M | 276.81M | 333.36M | 277.82M |
|
Net Cash Flow
|
-843.21M | 637.06M | 255.15M | -521.18M | -202.67M | 38.39M | 143.28M | -121.34M | 564.10M | -74.21M | -513.14M | -102.65M | 57.37M | 133.34M | 243.38M | -341.27M | -248.60M | 60.58M | -30.08M | 79.35M | 347.59M | 265.89M | -154.53M | -79.52M | -117.28M | 165.62M | 221.85M | -94.30M | 301.20M | 126.75M | 299.35M |