|
Net Income
|
988.88M | | 50.73M | 119.38M | 173.08M | 80.69M | 58.38M | 118.14M | 104.32M | 203.45M | 75.80M | 151.06M | 232.33M | -500.94M | 96.26M | 236.08M | 406.10M | -1321.95M | -36.39M | 290.83M | 447.97M | -296.19M | -10.42M | 182.20M | 405.05M | -201.95M |
|
Share-based Compensation
|
| | | | | | 0.48M | | | | 3.92M | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
653.26M | | 133.87M | | 301.27M | | 106.14M | | | | 101.56M | | | | 148.77M | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | | | | | 357.16M | | | | 214.22M | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
732.21M | | 216.27M | | 519.59M | | 35.17M | | | | 172.73M | | | | 118.11M | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
-141.81M | | | | -84.76M | | 22.62M | | -81.97M | | 26.11M | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
24.65M | | | | 6.09M | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
803.96M | 773.58M | | | 555.85M | 565.28M | 26.08M | 532.84M | 519.23M | 549.84M | -21.09M | 710.83M | | | | | 733.76M | 749.36M | | | | 804.94M | 861.49M | 942.42M | 920.62M | 908.79M |
|
Change in Taxes
|
-234.02M | | -22.37M | -37.06M | -46.04M | 70.42M | -16.55M | 8.52M | 85.99M | -98.51M | -7.95M | -11.28M | 16.76M | -41.47M | -27.67M | -26.30M | -46.48M | 31.14M | -13.86M | -40.69M | -68.24M | 32.68M | 17.74M | -35.05M | -19.73M | |
|
Other Working Capital Changes
|
| | | | | | | | | | | | -222.98M | | -87.66M | -185.01M | -258.41M | 517.47M | -82.67M | -158.84M | -248.36M | 464.82M | -68.57M | -140.76M | | |
|
Cash from Operations
|
| | | | | | 357.81M | | | | 214.22M | | | | | | | | | | | | | | | |
|
Amortization
|
-922.76M | 223.56M | -392.56M | -601.45M | -906.46M | 147.21M | -303.09M | -310.42M | -318.98M | -160.08M | -331.37M | -753.25M | -1093.93M | 101.69M | -394.58M | -795.75M | -1216.93M | 159.16M | -410.47M | -777.54M | -1094.87M | 131.30M | -344.30M | -703.34M | -1102.01M | 739.21M |
|
Depreciation & Amortization (CF)
|
-946.45M | | -319.41M | | -772.17M | | 261.57M | | -815.82M | | -267.74M | | | | -342.23M | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | 1,488.10M | | 439.05M | 474.25M | 483.04M | -741.68M | 415.65M | 842.29M | 1,093.10M | -911.97M | 359.74M | 702.90M | | |
|
Cash from Investing Activities
|
| | | | -609.23M | | | | -835.41M | | | | -1185.80M | | | | -282.05M | | -148.02M | -290.07M | -587.24M | 93.38M | -227.42M | -376.81M | | |
|
Cash from Financing Activities
|
| | | | -346.56M | | | | -356.89M | | | | -466.77M | | -298.87M | -669.43M | -927.17M | 441.11M | -405.87M | -729.05M | -963.80M | 678.87M | -269.93M | -635.46M | | |
|
Change in Cash
|
| | | | -29.66M | | | | 286.07M | | | | -559.86M | | 259.62M | 258.85M | 373.72M | -792.75M | -221.09M | -185.94M | 191.18M | 203.17M | -71.40M | -46.65M | | |
|
Free Cash Flow
|
| | | | | | 357.81M | | | | 214.22M | | | | | | | | | | | | | | | |
|
Net Cash Flow
|
| | | | -955.80M | | 357.81M | | -1192.30M | | 214.22M | | -1652.57M | | -298.87M | -669.43M | -1209.22M | 441.11M | -553.89M | -1019.13M | -1551.04M | 772.25M | -497.35M | -1012.27M | | |