|
Net Income
|
-52.60M | 494.63M | 754.17M | 99.05M | 3,464.08M | 2,995.38M | 2,840.76M | 2,777.34M | 1,036.65M | 1,392.86M | 865.32M | 1,036.61M | 59.76M | 96.22M | -492.65M | -411.48M | 139.15M | 114.94M | -232.69M | 290.71M | 177.93M | -481.42M | 648.61M | -212.45M | 34.09M | -123.85M |
|
Share-based Compensation
|
| 8.46M | 14.28M | 29.06M | 31.25M | 33.25M | 42.62M | 42.07M | 40.93M | 40.87M | 39.84M | 55.59M | 56.44M | 56.35M | 47.62M | 51.96M | 50.70M | 42.09M | 35.39M | 31.00M | 39.00M | 39.93M | 35.56M | 40.02M | 50.05M | 71.56M |
|
Deferred Taxes
|
| | | | | 32.02M | 34.51M | 38.46M | 13.86M | 2.50M | -6.50M | 1.79M | 32.67M | 1.31M | 0.41M | -8.51M | 2.16M | 2.75M | -14.19M | 3.91M | 14.93M | -13.24M | 23.75M | -5.34M | -18.08M | -62.26M |
|
Gains from Investment Securities
|
598.26M | 390.62M | 147.91M | 991.25M | 552.84M | 374.76M | 368.47M | -245.92M | 414.75M | 319.35M | 110.99M | -478.65M | -10.52M | -193.83M | 423.35M | 397.68M | -44.15M | -31.67M | 356.81M | -52.52M | 107.83M | 885.44M | -356.36M | 445.86M | 240.91M | 485.02M |
|
Non-cash Items
|
| -3537.46M | -1831.02M | 282.55M | -5756.74M | -4745.93M | -856.51M | 3,496.18M | -4752.47M | -613.37M | 3,541.43M | 7,735.69M | -2246.72M | 2,923.33M | 1,711.27M | -919.82M | -419.79M | 213.43M | 1,626.58M | -3303.44M | -300.25M | -855.93M | 1,194.56M | -584.56M | -1884.21M | 73.58M |
|
Cash from Operations
|
| -3041.17M | -1076.85M | 381.59M | -2292.66M | -1750.55M | 1,984.25M | 6,273.51M | -3715.82M | 779.49M | 4,406.75M | 8,772.30M | -2186.97M | 3,019.55M | 1,218.61M | -1331.31M | -280.63M | 328.38M | 1,393.89M | -3012.72M | -122.33M | -1337.36M | 1,843.17M | -797.00M | -1850.12M | -50.27M |
|
Depreciation & Amortization (CF)
|
17.69M | 21.38M | 17.78M | 16.11M | 16.19M | 15.33M | 26.68M | 15.30M | 20.59M | 19.58M | 19.24M | 21.04M | 24.78M | 24.21M | 23.99M | 30.68M | 25.36M | 27.64M | 26.59M | 27.02M | 28.01M | 28.61M | 29.28M | 26.91M | 27.53M | 78.34M |
|
Change in Account Payables
|
| -16.99M | -5.52M | 77.28M | -14.94M | 32.81M | -0.59M | 45.50M | -9.93M | 59.75M | -136.29M | 17.32M | -55.14M | -29.89M | -87.50M | 18.71M | 21.90M | 42.98M | -28.57M | 17.69M | 16.91M | -30.02M | 5.79M | 109.79M | -13.26M | -52.82M |
|
Change in Accured Expenses
|
| -60.83M | 62.61M | -53.32M | 125.52M | -22.06M | 97.28M | 832.33M | -643.59M | 149.17M | -271.32M | 628.60M | -698.91M | 342.61M | -617.39M | -82.07M | -32.92M | 178.43M | -217.46M | -6.82M | 33.08M | 81.47M | -6.24M | -87.33M | 110.92M | 30.65M |
|
Other Working Capital Changes
|
| -90.20M | -17.70M | 820.66M | -619.97M | 31.95M | 180.05M | -132.32M | 147.81M | 56.54M | -159.47M | 37.03M | -74.09M | -97.59M | 111.89M | 10.99M | -40.97M | 35.05M | 57.73M | 20.14M | 48.94M | -113.54M | 30.45M | 113.11M | 149.86M | -415.39M |
|
Capital Expenditures
|
| 18.87M | 11.46M | 18.78M | 29.25M | 25.16M | 33.15M | 36.63M | 31.03M | 30.88M | 19.74M | 26.74M | 36.20M | 25.02M | 5.17M | 18.21M | 21.92M | 20.75M | -0.54M | 14.03M | 16.02M | 18.74M | 18.72M | 14.01M | 15.50M | 21.51M |
|
Change in Intangibles
|
| | 136.82M | 167.66M | 18.11M | 134.26M | 241.53M | 10.20M | 83.19M | 572.50M | 267.56M | 253.95M | 220.03M | | 197.95M | 81.54M | 594.46M | 221.89M | 114.00M | 56.71M | 68.80M | 94.19M | 78.19M | 144.49M | 63.42M | 107.07M |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | 2.06M | 6.48M | | | | | | | | | | |
|
Cash from Investing Activities
|
| -24.89M | 125.53M | 210.64M | -9.76M | 110.17M | 206.15M | -38.89M | 33.94M | 512.11M | -1172.01M | 218.73M | 189.79M | -26.35M | 196.57M | 64.24M | 577.50M | 97.22M | 122.19M | 35.46M | -261.49M | -233.80M | -35.65M | 75.27M | -129.85M | -3.07M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | 9.81M |
|
Cash from Financing Activities
|
| 3,254.68M | 1,522.68M | 314.76M | 1,792.63M | 3,358.57M | -3708.30M | -5348.48M | 2,793.29M | -963.41M | -3402.87M | -8815.53M | 594.25M | -3084.65M | -1517.86M | 1,435.65M | -336.61M | -351.63M | -1370.97M | 2,733.50M | 827.48M | 1,482.85M | -1765.27M | 861.01M | 5,663.90M | 797.66M |
|
Dividends Paid - Common
|
| | | | | 6.00M | 1,369.18M | 2,375.90M | 1,207.90M | 398.79M | 11.73M | 2,170.22M | 5.12M | -33.93M | -2.39M | 1.94M | | | | | | | | | | |
|
Exchange Rate Effect
|
| -0.31M | 0.45M | -1.76M | 0.72M | 0.41M | 1.51M | 0.31M | 0.49M | -0.99M | 0.08M | 0.59M | -0.68M | -0.99M | 0.13M | 0.01M | -0.16M | 0.16M | -0.20M | 0.31M | 0.20M | -0.36M | -1.52M | 0.01M | 0.79M | -0.51M |
|
Change in Cash
|
| 188.31M | 571.81M | 905.24M | -509.07M | 1,718.59M | -1516.38M | 886.45M | -888.10M | 327.19M | -168.05M | 176.09M | -1403.60M | -92.44M | -102.55M | 168.59M | -39.90M | 74.14M | 144.91M | -243.45M | 443.87M | -88.66M | 40.72M | 139.29M | 3,684.71M | 743.82M |
|
Beginning Cash Balance
|
| | | | | | -0.18M | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
| -3060.04M | -1088.32M | 362.81M | -2321.91M | -1775.71M | 1,951.10M | 6,236.88M | -3746.86M | 748.60M | 4,387.01M | 8,745.56M | -2223.16M | 2,994.53M | 1,213.44M | -1349.52M | -302.55M | 307.63M | 1,394.43M | -3026.75M | -138.35M | -1356.10M | 1,824.45M | -811.01M | -1865.62M | -71.78M |
|
Net Cash Flow
|
| 188.61M | 571.36M | 907.00M | -509.79M | 1,718.18M | -1517.90M | 886.14M | -888.60M | 328.19M | -168.13M | 175.50M | -1402.92M | -91.45M | -102.68M | 168.58M | -39.74M | 73.97M | 145.11M | -243.76M | 443.67M | -88.30M | 42.25M | 139.28M | 3,683.93M | 744.33M |