|
Net Income
|
786.21M | 1,918.53M | 2,428.50M | -443.16M | -704.68M | -203.48M | -593.80M | 1,941.86M | 880.86M |
|
Cash from Discontinued Operations
|
| | | | | -27.93M | 339.97M | 3,444.20M | 1,723.74M |
|
Gains from Investment Securities
|
-72.50M | -39.31M | -688.78M | | | | | | |
|
Asset Writedowns and Impairment
|
222.04M | -125.64M | 31.66M | 2,027.39M | 928.62M | -171.56M | | | 769.11M |
|
Non-cash Items
|
-271.89M | 72.46M | | | | | | | |
|
Change in Working Capital
|
| 130.27M | 22.39M | 120.59M | 179.90M | 705.39M | 82.30M | 402.45M | 201.59M |
|
Change in Receivables
|
-362.52M | -192.70M | 217.75M | 73.11M | | | | | |
|
Change in Inventory
|
-64.95M | -0.77M | -261.00M | 12.06M | | | | | |
|
Change in Account Payables
|
155.58M | 265.93M | 40.93M | -153.75M | | | | | |
|
Change in Taxes
|
443.33M | 1,098.39M | 1,054.02M | 90.44M | -143.32M | 1,211.30M | 1,919.07M | 175.66M | 149.73M |
|
Cash from Operations
|
2,308.03M | 3,891.78M | 3,426.93M | 2,625.82M | 1,166.75M | 3,808.64M | 6,140.25M | 3,026.92M | 2,037.81M |
|
Depreciation & Amortization (CF)
|
1,046.02M | 1,150.04M | 1,145.14M | 1,220.21M | 1,127.18M | 1,186.56M | 1,287.58M | 685.58M | 1,260.67M |
|
Capital Expenditures
|
1,069.43M | 1,249.47M | 1,471.77M | 2,101.26M | 2,335.73M | 3,164.69M | 3,402.02M | 2,879.43M | 1,652.16M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | 776.74M | 6,966.55M |
|
Divestments
|
| | | | | -63.84M | -99.22M | -1066.54M | -625.22M |
|
Cash from Investing Activities
|
-1387.39M | -1913.13M | -1239.35M | -2687.62M | -2741.07M | -3845.35M | -4368.86M | -3525.73M | 5,133.98M |
|
Other financing activities
|
| | | | | 95.75M | -35.38M | -112.66M | -74.50M |
|
Cash from Financing Activities
|
-1234.83M | -2291.59M | -1671.00M | -404.73M | 1,140.62M | 865.78M | -1530.64M | -347.61M | -1873.47M |
|
Dividends Paid - Common
|
43.80M | 265.16M | 132.81M | 83.66M | 79.13M | 84.58M | 409.20M | 381.70M | 375.43M |
|
Exchange Rate Effect
|
-48.34M | -37.77M | 87.26M | -67.08M | 3.73M | 1.60M | 136.91M | -23.72M | 325.03M |
|
Change in Cash
|
-362.52M | -350.71M | 603.84M | -533.60M | -429.97M | 778.01M | 240.75M | -846.41M | 4,673.10M |
|
Beginning Cash Balance
|
1,425.15M | 1,084.52M | 735.11M | 1,306.88M | 765.89M | 360.68M | 1,207.59M | 1,397.84M | 868.44M |
|
Free Cash Flow
|
1,238.60M | 2,642.31M | 1,955.16M | 524.56M | -1168.99M | 643.95M | 2,738.23M | 147.49M | 385.65M |
|
Net Cash Flow
|
-314.18M | -312.95M | 516.59M | -466.53M | -433.70M | 829.08M | 240.75M | -846.41M | 5,298.32M |