Operating Cash Flow
-31.62%3.72B
-70.44%1.31B
-39.42%2.98B
+25.09%4.77B
+135.29%5.44B
+83.60%4.42B
+138.66%4.91B
-28.11%3.81B
--2.31B
--2.41B
--2.06B
--5.30B
Net Profit Before Non-Cash Adjustment
-1.74%1.92B
+65.86%4.36B
-50.17%1.28B
-13.70%1.78B
-42.07%1.95B
+78.67%2.63B
+500.16%2.57B
+177.36%2.06B
--3.37B
--1.47B
---643.00M
--742.00M
Depreciation and Amortization
-6.42%2.21B
-5.42%2.09B
-7.14%2.02B
-6.66%1.96B
-7.72%2.37B
-11.97%2.21B
-6.62%2.17B
-4.45%2.10B
--2.56B
--2.52B
--2.33B
--2.20B
Reversal of Impairment Losses Recognized in Profit and Loss
-100.00%0.00
--0.00
--0.00
--25.00M
--425.00M
--0.00
----
----
--0.00
--0.00
----
----
Provision and Write-Off
----
+7.13%571.00M
+7.96%-428.00M
-10.59%397.00M
+25.27%-414.00M
+13.65%533.00M
+4.32%-465.00M
-53.16%444.00M
---554.00M
--469.00M
---486.00M
--948.00M
Share of Associates
+104.69%6.00M
+18.57%-114.00M
-132.31%-151.00M
+350.00%70.00M
-136.47%-128.00M
-180.00%-140.00M
+26.97%-65.00M
+72.28%-28.00M
--351.00M
---50.00M
---89.00M
---101.00M
Disposal Profit
+100.00%0.00
-1645.31%-1.98B
+460.00%126.00M
--0.00
+87.39%-130.00M
+256.10%128.00M
-84.21%-35.00M
--0.00
---1.03B
---82.00M
---19.00M
--0.00
Net Exchange Gains and Losses
-78.38%16.00M
-3.33%58.00M
-77.55%22.00M
-47.37%-28.00M
+2366.67%74.00M
-47.37%60.00M
+916.67%98.00M
+85.04%-19.00M
--3.00M
--114.00M
---12.00M
---127.00M
Pension and Employee Benefit Expenses
---69.00M
----
----
----
----
----
----
----
----
--4.00M
----
----
Other Non-Cash Items
+263.39%299.00M
+392.59%158.00M
+127.73%1.59B
+100.00%52.00M
-106.44%-183.00M
+80.99%-54.00M
+196.40%696.00M
+104.40%26.00M
--2.84B
---284.00M
---722.00M
---591.00M
Change in Working Capital
-111.42%-162.00M
-463.19%-2.09B
-160.66%-1.03B
+53.78%1.75B
+133.95%1.42B
+149.02%576.00M
-142.87%-394.00M
-75.08%1.14B
---4.18B
---1.18B
--919.00M
--4.57B
-Change in Receivables
+84.28%-343.00M
-55.59%258.00M
+44.50%-1.50B
+1446.24%4.11B
+57.09%-2.18B
+165.35%581.00M
-316.11%-2.71B
-97.98%266.00M
---5.09B
---889.00M
--1.25B
--13.17B
-Change in Inventory
-530.33%-1.89B
-39.95%-1.02B
-170.97%-1.10B
-192.14%-1.20B
-176.34%-300.00M
-393.92%-731.00M
-20.02%1.55B
+174.16%1.30B
--393.00M
---148.00M
--1.94B
---1.75B
-Change in Prepaid Assets
+185.57%277.00M
-829.55%-409.00M
+75.00%-56.00M
+0.00%-56.00M
+42.65%97.00M
-291.30%-44.00M
-140.73%-224.00M
-107.72%-56.00M
--68.00M
--23.00M
--550.00M
--725.00M
-Change in Payables
-48.24%1.89B
-219.22%-918.00M
+64.89%1.61B
-206.18%-1.09B
+333.02%3.65B
+578.26%770.00M
+134.51%977.00M
+95.30%-356.00M
--842.00M
---161.00M
---2.83B
---7.57B
-Changes in Other Current Assets
----
----
----
-69.23%-22.00M
----
----
----
-62.50%-13.00M
----
----
----
---8.00M
Interest Paid CFO
+74.03%-40.00M
-4.83%-217.00M
-1.00%-101.00M
+5.98%-173.00M
-710.53%-154.00M
+11.54%-207.00M
+32.43%-100.00M
-18.71%-184.00M
---19.00M
---234.00M
---148.00M
---155.00M
Interest Received CFO
+14.29%176.00M
+136.67%71.00M
+6.40%216.00M
+27.66%60.00M
-27.36%154.00M
-21.05%30.00M
+33.55%203.00M
-49.46%47.00M
--212.00M
--38.00M
--152.00M
--93.00M
Tax Refund Paid
+61.97%-54.00M
-2.30%-1.38B
-307.31%-454.00M
+36.89%-1.12B
+80.39%-142.00M
-257.14%-1.35B
+164.79%219.00M
+22.07%-1.77B
---724.00M
---378.00M
---338.00M
---2.28B
Other Operating Cash Inflows (Outflows)
-121.67%-44.00M
-13400.00%-133.00M
-5350.00%-109.00M
---5.00M
+174.09%203.00M
+200.00%1.00M
-100.00%-2.00M
-100.00%0.00
---274.00M
---1.00M
---1.00M
--1.00M
Net cash flow from investing
-218.29%-4.66B
+61.16%-708.00M
-107.56%-2.50B
-75.19%-2.80B
-1209.85%-1.47B
+18.94%-1.82B
+54.75%-1.20B
+64.16%-1.60B
--132.00M
---2.25B
---2.66B
---4.45B
Net PPE Purchase and Sale
-229.84%-4.62B
-71.68%-3.20B
-116.25%-2.49B
-44.34%-2.60B
-60.30%-1.40B
+16.47%-1.86B
+56.88%-1.15B
+59.16%-1.80B
---874.00M
---2.23B
---2.67B
---4.41B
Net Intangibles Purchase and Sale
+26.53%-36.00M
-600.00%-56.00M
+46.43%-15.00M
-176.92%-36.00M
+71.51%-49.00M
+52.94%-8.00M
-133.33%-28.00M
+77.97%-13.00M
---172.00M
---17.00M
---12.00M
---59.00M
Net Investment Properties Purchase and Sale
--616.00M
--2.53B
--0.00
---210.00M
--0.00
--0.00
--0.00
--0.00
----
----
----
----
Net changes in other investments
-673.33%-116.00M
-78.26%10.00M
+120.00%5.00M
-76.71%51.00M
-193.75%-15.00M
+1250.00%46.00M
-225.00%-25.00M
+1116.67%219.00M
--16.00M
---4.00M
--20.00M
--18.00M
Financing Cash Flow
+138.75%622.00M
+164.82%1.23B
+131.80%1.06B
-825.64%-283.00M
+48.98%-1.61B
-151.52%-1.90B
-89.85%-3.33B
+102.39%39.00M
---3.15B
---755.00M
---1.75B
---1.63B
Net Issuance Payments of Debt
+138.96%623.00M
+110.90%2.07B
+116.53%550.00M
-87.89%113.00M
+49.13%-1.60B
+732.20%982.00M
-90.01%-3.33B
+242.88%933.00M
---3.14B
--118.00M
---1.75B
---653.00M
Net Common Stock Issuance
----
+100.00%0.00
--512.00M
--511.00M
+56.25%-7.00M
---2.01B
--0.00
-100.00%0.00
---16.00M
--0.00
--0.00
--133.00M
Cash Dividends Paid
--0.00
+1.95%-854.00M
--0.00
+1.95%-854.00M
--0.00
+0.11%-871.00M
--0.00
+19.94%-871.00M
--0.00
---872.00M
--0.00
---1.09B
Cash Dividends for Minorities
--0.00
--0.00
--0.00
---52.00M
----
----
----
----
----
----
----
----
Net Other Financing Charges
+3685.19%1.02B
--14.00M
+0.00%-3.00M
+95.65%-1.00M
-15.63%27.00M
+100.00%0.00
+0.00%-3.00M
+4.17%-23.00M
--32.00M
---1.00M
---3.00M
---24.00M
Ending Cash Balance
+32.56%18.57B
+57.94%18.71B
+55.26%17.35B
+42.69%16.02B
+56.01%14.01B
+22.67%11.85B
+6.96%11.18B
-12.32%11.23B
--8.98B
--9.66B
--10.45B
--12.81B
Net Change in Cash
-113.54%-321.00M
+161.80%1.83B
+304.47%1.54B
-25.11%1.69B
+437.61%2.37B
+217.28%699.00M
+116.13%380.00M
+387.50%2.25B
---702.00M
---596.00M
---2.36B
---784.00M
Beginning Cash Balance
+57.94%18.71B
+55.26%17.35B
+42.69%16.02B
+56.01%14.01B
+22.67%11.85B
+6.96%11.18B
-12.32%11.23B
-32.37%8.98B
--9.66B
--10.45B
--12.81B
--13.27B
Effect of Exchange Rate Changes
+180.75%172.00M
-1633.33%-468.00M
+52.09%-206.00M
+8300.00%328.00M
-1165.00%-213.00M
+86.01%-27.00M
-21400.00%-430.00M
-101.27%-4.00M
--20.00M
---193.00M
---2.00M
--316.00M
Other Cash Adjust Exclude from Change in Cash
----
----
----
---1.00M
----
----
----
----
----
----
--2.00M
---1.00M
Free Cash Flow
-123.72%-943.00M
-76.94%599.00M
-87.12%478.00M
-11.02%1.97B
+62.64%3.98B
+1533.96%2.60B
+716.28%3.71B
+161.20%2.22B
--2.44B
--159.00M
---602.00M
--848.00M
Deadline
Dec 31, 2011
Sep 30, 2011
Jun 30, 2011
Mar 31, 2011
Dec 31, 2010
Sep 30, 2010
Jun 30, 2010
Mar 31, 2010
Dec 31, 2009
Sep 30, 2009
Jun 30, 2009
Mar 31, 2009
Accounting Standard
NonUS_GAAP
NonUS_GAAP
NonUS_GAAP
NonUS_GAAP
NonUS_GAAP
NonUS_GAAP
NonUS_GAAP
NonUS_GAAP
NonUS_GAAP
NonUS_GAAP
NonUS_GAAP
NonUS_GAAP
Audit Opinions
--
--
--
--
--
--
--
--
--
--
--
--