|
Net Income
|
-580.03M | -579.65M | -1166.39M | -520.39M | -371.13M | 217.38M | 467.87M |
|
Depreciation and Depletion
|
13.80M | 12.20M | 13.90M | 12.80M | 19.50M | 23.70M | 23.70M |
|
Share-based Compensation
|
248.50M | 241.97M | 1,270.70M | 778.22M | 564.80M | 475.90M | 691.64M |
|
Deferred Taxes
|
| -7.20M | -20.39M | 43.32M | -0.17M | -4.81M | |
|
Gains from Investment Securities
|
-48.09M | 25.87M | 14.28M | 23.01M | -66.78M | -51.07M | 218.28M |
|
Asset Writedowns and Impairment
|
23.70M | 23.41M | 0.67M | | | | |
|
Cash from Operations
|
-39.01M | -165.22M | -296.61M | 333.85M | 223.74M | 712.18M | 1,153.87M |
|
Depreciation & Amortization (CF)
|
13.91M | 12.26M | 13.87M | 14.90M | 22.52M | 33.35M | 31.59M |
|
Change in Receivables
|
10.48M | 23.91M | 108.48M | 35.24M | 72.82M | 106.16M | 211.16M |
|
Change in Account Payables
|
10.97M | 23.42M | -34.68M | 57.77M | -29.86M | -31.83M | -18.84M |
|
Change in Accured Expenses
|
26.42M | 3.73M | 38.51M | 15.24M | 5.53M | 52.90M | 115.63M |
|
Other Working Capital Changes
|
173.74M | 279.23M | -230.87M | -104.94M | -61.15M | 79.51M | 54.44M |
|
Capital Expenditures
|
13.00M | 13.10M | 12.24M | 12.63M | 40.03M | 15.11M | 12.63M |
|
Sales of Property, Plant and Equipment
|
8.62M | 100.00M | 942.53M | | | | |
|
Acquisitions
|
| | | | -66.71M | | |
|
Divestments
|
| 17.00M | | | | | |
|
Change in Acquisitions & Divestments
|
| | | 0.85M | 52.32M | 2,889.27M | 5,073.51M |
|
Cash from Investing Activities
|
-6.78M | -21.96M | -14.92M | -397.91M | -45.43M | -2711.18M | -340.65M |
|
Other financing activities
|
1.20M | -1.20M | -4.27M | -0.71M | -0.09M | 0.60M | 0.44M |
|
Cash from Financing Activities
|
46.15M | 324.53M | 1,036.45M | 306.75M | 86.00M | 218.84M | 463.36M |
|
Exchange Rate Effect
|
-3.70M | -2.23M | 1.26M | -3.92M | -3.88M | 2.93M | -6.75M |
|
Change in Cash
|
-3.35M | 135.13M | 726.18M | 238.77M | 260.42M | -1777.23M | 1,269.83M |
|
Free Cash Flow
|
-52.02M | -178.31M | -308.84M | 321.22M | 183.71M | 697.07M | 1,141.23M |
|
Net Cash Flow
|
0.36M | 137.35M | 724.92M | 242.69M | 264.31M | -1780.16M | 1,276.57M |