|
Net Income
|
| -139.86M | -159.33M | -54.27M | -110.45M | -853.32M | -148.34M | -123.47M | -138.54M | -102.14M | -156.20M | -101.38M | -179.34M | -123.88M | 33.46M | 19.13M | 27.84M | 73.44M | 96.93M | 106.03M | 135.56M | 149.34M | 76.94M | 217.72M | 328.57M | 476.70M |
|
Depreciation and Depletion
|
| 3.10M | 2.70M | 3.70M | 3.20M | 2.50M | 4.60M | 3.20M | 3.10M | 3.10M | 3.50M | 3.90M | 4.50M | 5.50M | 5.60M | 5.90M | 6.00M | 6.30M | 5.50M | 6.00M | 6.00M | 6.10M | 5.50M | 5.50M | 5.40M | 4.80M |
|
Share-based Compensation
|
| | 77.32M | 54.11M | 127.85M | 8.40M | 241.79M | 193.73M | 232.74M | 184.84M | 166.91M | 149.32M | 145.77M | 140.31M | 129.40M | 114.71M | 114.20M | 114.38M | 132.61M | 125.65M | 141.76M | 142.43M | 281.80M | 155.34M | 159.97M | 172.32M |
|
Deferred Taxes
|
| | | | | | | 1.85M | -4.01M | 2.50M | 42.98M | -0.00M | -0.01M | -0.02M | -0.14M | | | | | | | | | | | |
|
Gains from Investment Securities
|
| -0.78M | 19.48M | -13.70M | 3.68M | 9.20M | -6.66M | 6.71M | 0.65M | -0.33M | 15.98M | -2.89M | -5.20M | -2.40M | -56.29M | 4.55M | -1.07M | -5.43M | -49.13M | | 4.00M | | 214.28M | 77.57M | 3.54M | |
|
Cash from Operations
|
| | 334.83M | -287.18M | 60.85M | -51.99M | -18.29M | 116.88M | 22.75M | 100.79M | 93.43M | 35.48M | 62.43M | 47.07M | 78.76M | 187.38M | 90.19M | 133.44M | 301.17M | 129.58M | 144.19M | 419.77M | 460.33M | 310.26M | 539.25M | 507.66M |
|
Depreciation & Amortization (CF)
|
| 3.10M | 2.81M | 3.67M | 4.12M | 2.52M | 3.56M | 3.24M | 4.76M | 3.06M | 3.84M | 4.31M | 4.89M | 5.94M | 7.37M | 8.32M | 8.40M | 8.66M | 7.97M | 8.44M | 8.06M | 8.09M | 7.01M | 6.62M | 6.53M | 5.97M |
|
Change in Receivables
|
| | -72.24M | 51.40M | 5.18M | 56.14M | -4.25M | -4.48M | 88.36M | -68.47M | 19.82M | 65.87M | 9.87M | 78.85M | -81.77M | -2.71M | 116.37M | 46.09M | -53.59M | 121.88M | 176.43M | 13.39M | -100.54M | 134.96M | 28.54M | 259.48M |
|
Change in Account Payables
|
| | 44.56M | -40.79M | 5.78M | 5.64M | -5.31M | 0.05M | 14.54M | -13.43M | 56.61M | -47.40M | 27.42M | 4.82M | -14.69M | -39.92M | 0.86M | 6.67M | 0.56M | 23.81M | 29.56M | -45.66M | -26.55M | | | |
|
Change in Accured Expenses
|
| | -8.37M | -39.37M | 9.00M | 72.50M | -3.63M | 44.49M | -35.42M | 11.29M | -5.12M | -5.33M | 34.18M | -29.68M | 6.36M | 4.27M | 9.51M | -11.23M | 50.34M | -15.52M | 38.34M | 27.04M | 65.78M | 22.39M | 25.81M | 42.38M |
|
Other Working Capital Changes
|
| | 506.06M | -132.08M | 7.64M | -15.73M | -90.71M | 20.82M | 7.84M | -44.90M | -88.72M | 59.82M | -25.00M | -79.73M | -16.24M | 43.63M | 72.24M | -31.60M | -4.76M | -22.92M | 56.19M | 99.07M | -77.90M | -40.73M | 161.40M | 39.49M |
|
Capital Expenditures
|
| | 2.15M | 3.02M | 2.93M | 1.53M | 4.76M | 0.71M | 0.70M | 5.38M | 5.84M | 15.21M | 5.46M | 14.44M | 4.92M | 4.75M | 3.93M | 1.56M | 4.86M | 2.66M | 2.88M | 3.98M | 3.11M | 6.18M | 7.63M | 6.79M |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | 0.85M | 8.25M | 10.76M | 22.09M | 11.22M | 709.46M | 239.41M | 1,660.03M | 280.37M | 751.75M | 381.79M | 1,317.84M | 2,622.13M | 350.63M | 302.13M | 3,707.57M |
|
Cash from Investing Activities
|
| | -11.02M | -3.02M | -2.68M | -4.28M | -4.95M | -0.71M | -0.70M | -214.63M | -181.87M | -96.47M | 5.30M | -27.34M | 73.08M | -1554.59M | -391.10M | -196.26M | -569.23M | -511.25M | -148.88M | -320.73M | 640.19M | -1390.28M | -617.01M | 181.57M |
|
Other financing activities
|
| | -0.00M | -0.44M | 0.06M | 0.13M | -4.02M | -2.51M | 0.76M | 1.34M | -0.31M | 0.02M | 0.29M | -0.58M | 0.18M | 0.06M | 0.34M | 0.38M | -0.18M | 0.41M | -0.31M | -0.01M | 0.35M | 0.09M | -0.03M | -0.01M |
|
Cash from Financing Activities
|
| | 383.97M | 2.49M | 464.78M | 350.07M | 219.11M | 206.35M | -31.41M | 99.34M | 32.47M | 27.24M | 20.61M | 23.99M | 14.16M | 25.98M | 90.68M | 50.94M | 51.23M | 75.25M | -1.98M | 151.43M | 238.66M | -28.90M | 6.45M | 6.43M |
|
Exchange Rate Effect
|
| | 0.77M | -1.63M | 1.43M | -0.48M | 1.94M | -2.20M | 0.70M | -2.14M | -0.28M | -0.73M | -5.61M | -6.13M | 8.59M | 2.68M | -4.53M | -0.26M | 5.04M | -4.02M | -0.92M | 5.91M | -7.71M | 3.98M | 7.54M | -2.07M |
|
Change in Cash
|
| | 708.55M | -289.33M | 524.39M | 293.32M | 197.81M | 320.33M | -8.66M | -16.64M | -56.26M | -34.48M | 82.73M | 37.58M | 174.59M | -1338.56M | -214.75M | -12.14M | -211.78M | -310.44M | -7.59M | 256.38M | 1,331.48M | -1104.93M | -63.77M | 693.59M |
|
Beginning Cash Balance
|
1,116.34M | 507.32M | 693.41M | 1,098.86M | 973.21M | 1,506.87M | 1,813.51M | 2,019.11M | 2,349.81M | 2,351.71M | 2,346.93M | 2,303.89M | 2,275.66M | 2,373.71M | 2,423.95M | 2,603.29M | 1,270.68M | 1,052.45M | 1,042.83M | 830.83M | 520.25M | 512.33M | 767.04M | 2,098.39M | 993.32M | 922.38M |
|
Free Cash Flow
|
| | 332.68M | -290.20M | 57.92M | -53.52M | -23.05M | 116.17M | 22.05M | 95.42M | 87.58M | 20.26M | 56.97M | 32.63M | 73.84M | 182.62M | 86.26M | 131.88M | 296.31M | 126.92M | 141.31M | 415.79M | 457.22M | 304.08M | 531.62M | 500.87M |
|
Net Cash Flow
|
| | 707.78M | -287.71M | 522.96M | 293.80M | 195.88M | 322.53M | -9.36M | -14.50M | -55.98M | -33.75M | 88.34M | 43.71M | 166.00M | -1341.23M | -210.22M | -11.88M | -216.82M | -306.42M | -6.67M | 250.47M | 1,339.18M | -1108.91M | -71.31M | 695.67M |