|
Net Income
|
1,415.15M | -16.61M | -23.72M | 252.80M | -7.84M | -3.43M | -10.65M | 60.08M | 32.45M | -462.16M |
|
Share-based Compensation
|
54.43M | 125.10M | 103.90M | 80.33M | 90.71M | 86.77M | 127.81M | 157.04M | 218.51M | 260.84M |
|
Cash from Discontinued Operations
|
| | | | | 6.85M | | 27.40M | | |
|
Gains from Investment Securities
|
-146.62M | -90.78M | -136.65M | 18.90M | 16.80M | 3.43M | 69.82M | 31.62M | 154.69M | 101.74M |
|
Asset Writedowns and Impairment
|
12.22M | 138.38M | 275.56M | 64.97M | 114.23M | 280.88M | 47.34M | 160.20M | 27.04M | 661.31M |
|
Non-cash Items
|
-289.92M | 2,642.55M | 4,151.42M | 2,472.52M | 2,942.05M | 6,013.72M | 2,027.16M | -470.06M | 2,768.12M | 2,334.60M |
|
Change in Working Capital
|
1,529.56M | 43.18M | 28.23M | 34.26M | 50.40M | 31.97M | 317.15M | 1,942.44M | 1,386.76M | 615.85M |
|
Change in Receivables
|
-808.66M | 19.93M | -475.45M | 290.61M | 178.07M | -477.26M | 282.83M | -475.33M | 328.84M | -393.97M |
|
Change in Inventory
|
378.78M | 590.06M | -334.28M | -642.64M | 319.18M | 631.40M | -56.80M | -1044.47M | 479.20M | 437.26M |
|
Change in Account Payables
|
-1099.68M | -3031.12M | 1,378.91M | -761.96M | -2499.68M | -964.80M | -543.18M | -422.64M | -2194.81M | -659.14M |
|
Change in Taxes
|
375.45M | -474.93M | 1,058.18M | 75.61M | 156.79M | 3,715.33M | 323.07M | -2139.53M | 892.42M | 416.70M |
|
Cash from Operations
|
921.96M | -1609.66M | 3,074.04M | 962.78M | 951.94M | 2,330.36M | 3,656.70M | 2,076.29M | 2,115.84M | 3,108.48M |
|
Depreciation & Amortization (CF)
|
355.45M | 1,764.65M | 1,796.76M | 1,718.84M | 1,859.08M | 1,292.49M | 1,295.82M | 1,201.51M | 1,175.83M | 1,097.49M |
|
Capital Expenditures
|
348.79M | 528.07M | 678.73M | 793.85M | 772.75M | 546.91M | 662.70M | 633.43M | 705.28M | 510.86M |
|
Sales of Property, Plant and Equipment
|
2,872.50M | 31.00M | 75.67M | 103.96M | 43.68M | 14.84M | 121.89M | 34.78M | 204.44M | 104.99M |
|
Divestments
|
| | | -21.26M | 21.28M | 7.99M | | | 18.39M | -31.39M |
|
Change in Acquisitions & Divestments
|
-18.88M | 45.39M | -7.91M | 1.18M | -19.04M | 23.98M | -68.64M | -32.67M | 23.80M | 66.02M |
|
Cash from Investing Activities
|
2,106.06M | 7,567.85M | 11.29M | -372.12M | -324.78M | -1641.87M | -2124.20M | -1981.44M | 1,128.23M | -126.63M |
|
Cash from Financing Activities
|
-644.26M | -5450.05M | -1975.20M | -1144.71M | -536.45M | 1,008.19M | -1434.28M | -882.16M | -1624.74M | -2167.92M |
|
Dividends Paid - Common
|
568.72M | 1,677.19M | 1,095.45M | 1,277.02M | 638.36M | 170.12M | 10.65M | 373.10M | 671.75M | 782.53M |
|
Exchange Rate Effect
|
6.66M | 47.60M | -225.87M | -217.36M | 31.36M | -198.67M | 157.39M | 20.03M | -98.44M | 17.32M |
|
Change in Cash
|
2,027.19M | 555.74M | -144.55M | -1308.91M | -393.09M | 1,176.03M | -294.67M | -1290.04M | 829.68M | 421.03M |
|
Beginning Cash Balance
|
5,742.79M | 7,743.87M | 8,466.59M | 8,705.22M | 7,011.87M | 6,747.88M | 8,212.78M | 7,052.02M | 5,913.75M | 6,747.30M |
|
Free Cash Flow
|
573.17M | -2137.73M | 2,395.31M | 168.93M | 179.19M | 1,783.45M | 2,993.99M | 1,442.87M | 1,410.56M | 2,597.61M |
|
Net Cash Flow
|
2,383.76M | 508.14M | 1,110.13M | -554.04M | 90.71M | 1,696.68M | 98.22M | -787.31M | 1,619.33M | 813.92M |