|
Net Income
|
104.84M | -173.93M | -323.60M | -642.43M | -1534.51M | -317.42M | -393.44M | -56.53M | -472.30M | -291.83M | -262.08M | -29.74M | -58.60M | 50.86M | -109.62M | -196.60M | -497.42M | -127.16M | -83.91M | -121.05M | -381.19M | -6.03M | -20.24M | -70.69M |
|
Deferred Taxes
|
| | | | | | | | | 0.22M | -1.09M | | 1.82M | -0.19M | 1.15M | | 2.90M | 2.29M | -1.59M | -0.00M | 2.39M | 0.43M | 0.76M | 0.31M |
|
Gains from Equity Investments
|
| | | | | | | | | | | | | | | -6.66M | | | | -6.51M | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | -1.38M | -4.42M | -0.66M | | | | | | | | | | | | | |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | -354.04M | | | | -403.08M | | | |
|
Change in Account Payables
|
400.54M | | | | 466.70M | 344.72M | 272.20M | 326.49M | 240.81M | 55.93M | 166.26M | 22.11M | 119.85M | 94.50M | 105.33M | 105.63M | 105.69M | 64.18M | 102.65M | 70.78M | 72.09M | 74.68M | 148.18M | 254.24M |
|
Change in Accured Expenses
|
191.06M | | | | 411.94M | 500.18M | 469.97M | 369.61M | 370.53M | 256.23M | 360.53M | 45.71M | 323.26M | 293.87M | 325.13M | 347.36M | 391.22M | 377.37M | 351.50M | 392.45M | 460.14M | 344.56M | 384.31M | 383.48M |
|
Change in Taxes
|
| | | | 18.69M | 18.95M | 14.15M | 13.32M | 16.75M | 15.70M | 17.50M | 3.11M | 21.83M | 20.88M | 21.97M | 19.08M | 17.95M | 17.63M | 17.41M | 19.11M | 20.09M | 16.98M | 17.10M | 16.23M |
|
Other Working Capital Changes
|
| | | | 6.23M | 5.20M | 6.52M | 18.76M | 20.68M | 17.11M | 19.91M | 2.74M | 16.65M | 15.17M | 15.46M | 13.18M | 41.58M | 34.74M | 29.70M | 31.60M | 19.57M | 20.70M | 18.99M | 26.56M |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | 1,072.87M | | 1,562.57M | 1,420.84M | 1,218.48M | 567.80M | 783.95M | 805.85M | 539.13M | 610.15M | 350.77M | 348.17M |
|
Beginning Cash Balance
|
95.99M | | | | 865.13M | 4,325.29M | 4,105.05M | 3,633.01M | 490.81M | 1,692.64M | 1,708.48M | 205.53M | 212.73M | 1,349.73M | 986.82M | 796.86M | 116.23M | 1,298.62M | 796.49M | 503.07M | 111.98M | 669.78M | 953.53M | 690.19M |