Operating Cash Flow
-27.12%946.00M
-42.80%727.00M
+26.68%2.78B
-4.08%1.18B
-29.30%1.30B
+13.38%1.27B
+49.69%2.19B
+160.14%1.23B
--1.84B
--1.12B
--1.47B
---2.04B
Net Profit Before Non-Cash Adjustment
-39.21%789.00M
+129.77%1.10B
+87.51%1.65B
-25.41%637.00M
+62.25%1.30B
-11.67%477.00M
-10.83%881.00M
-8.96%854.00M
--800.00M
--540.00M
--988.00M
--938.00M
Depreciation and Amortization
-5.84%838.00M
-10.14%806.00M
-11.14%798.00M
-4.33%795.00M
-6.81%890.00M
-8.00%897.00M
-7.42%898.00M
-4.04%831.00M
--955.00M
--975.00M
--970.00M
--866.00M
Provision and Write-Off
----
---1.00M
---56.00M
-159.57%-28.00M
-160.61%-86.00M
----
----
-22.95%47.00M
---33.00M
--49.00M
---32.00M
--61.00M
Share of Associates
-25.00%3.00M
-266.67%-11.00M
----
----
+0.00%4.00M
-400.00%-3.00M
----
----
--4.00M
--1.00M
----
----
Disposal Profit
+320.00%42.00M
+280.00%38.00M
-100.00%0.00
-100.00%0.00
-86.11%10.00M
+233.33%10.00M
+630.00%73.00M
+6.45%33.00M
--72.00M
--3.00M
--10.00M
--31.00M
Net Exchange Gains and Losses
+36.79%-67.00M
-194.92%-174.00M
+700.00%84.00M
-18.18%-26.00M
-43.24%-106.00M
-493.33%-59.00M
+83.33%-14.00M
+57.69%-22.00M
---74.00M
--15.00M
---84.00M
---52.00M
Other Non-Cash Items
-231.03%-190.00M
+587.50%55.00M
-20.54%-135.00M
+4.52%208.00M
-42.91%145.00M
-91.58%8.00M
-150.91%-112.00M
+244.20%199.00M
--254.00M
--95.00M
--220.00M
---138.00M
Change in Working Capital
+21.78%-650.00M
-181.98%-414.00M
-51.82%252.00M
+3840.00%394.00M
-1529.41%-831.00M
+109.54%505.00M
+179.60%523.00M
+100.47%10.00M
---51.00M
--241.00M
---657.00M
---2.14B
-Change in Receivables
+79.68%-321.00M
-21.11%467.00M
-93.67%-856.00M
+280.05%1.45B
+35.11%-1.58B
-8.36%592.00M
+9.24%-442.00M
-70.67%381.00M
---2.44B
--646.00M
---487.00M
--1.30B
-Change in Inventory
-368.75%-688.00M
-59.66%-744.00M
+2.74%300.00M
-3953.57%-1.08B
-77.50%256.00M
-197.69%-466.00M
-71.03%292.00M
+102.00%28.00M
--1.14B
--477.00M
--1.01B
---1.40B
-Change in Payables
-29.87%209.00M
-61.09%193.00M
+4.01%596.00M
+149.50%148.00M
-74.18%298.00M
+174.70%496.00M
+143.87%573.00M
+84.35%-299.00M
--1.15B
---664.00M
---1.31B
---1.91B
-Changes in Other Current Assets
+25.64%245.00M
---25.00M
---93.00M
-23.00%-123.00M
+111.96%195.00M
----
----
+21.88%-100.00M
--92.00M
----
----
---128.00M
Interest Paid CFO
+9.52%-57.00M
-23.53%-63.00M
+8.00%-69.00M
+32.67%-68.00M
+16.00%-63.00M
+19.05%-51.00M
+3.85%-75.00M
-62.90%-101.00M
---75.00M
---63.00M
---78.00M
---62.00M
Interest Received CFO
-47.46%31.00M
+33.33%4.00M
-11.11%40.00M
+200.00%3.00M
+126.92%59.00M
+50.00%3.00M
-8.16%45.00M
-50.00%1.00M
--26.00M
--2.00M
--49.00M
--2.00M
Tax Refund Paid
+180.00%20.00M
-5.99%-637.00M
-71.43%6.00M
-18.18%-741.00M
+76.64%-25.00M
+19.00%-601.00M
-75.29%21.00M
+59.39%-627.00M
---107.00M
---742.00M
--85.00M
---1.54B
Other Operating Cash Inflows (Outflows)
+3333.33%103.00M
+250.00%28.00M
+20200.00%203.00M
--1.00M
-91.89%3.00M
+60.00%8.00M
+0.00%1.00M
-100.00%0.00
--37.00M
--5.00M
--1.00M
--2.00M
Net cash flow from investing
-88.62%-232.00M
+30.44%-409.00M
-127.18%-234.00M
+29.02%-159.00M
+92.66%-123.00M
+48.56%-588.00M
+93.81%-103.00M
+92.42%-224.00M
---1.68B
---1.14B
---1.66B
---2.95B
Net PPE Purchase and Sale
-111.40%-241.00M
+30.72%-406.00M
-126.21%-233.00M
-3.73%-167.00M
+93.18%-114.00M
+48.64%-586.00M
+93.73%-103.00M
+94.32%-161.00M
---1.67B
---1.14B
---1.64B
---2.84B
Net Intangibles Purchase and Sale
+76.47%-4.00M
--0.00
+0.00%-1.00M
+100.00%0.00
-1600.00%-17.00M
+100.00%0.00
+94.44%-1.00M
+12.50%-7.00M
---1.00M
---1.00M
---18.00M
---8.00M
Net Investment Properties Purchase and Sale
+0.00%-2.00M
+0.00%-2.00M
+0.00%-2.00M
+0.00%-1.00M
+0.00%-2.00M
-100.00%-2.00M
+0.00%-2.00M
+0.00%-1.00M
---2.00M
---1.00M
---2.00M
---1.00M
Repayment of Advance Payments to Other Parties and Cash Income from Loans
----
----
----
----
----
----
----
----
--0.00
--0.00
--0.00
---110.00M
Net changes in other investments
+500.00%6.00M
---1.00M
-33.33%2.00M
+116.36%9.00M
--1.00M
--0.00
--3.00M
---55.00M
----
----
----
----
Financing Cash Flow
+33.03%-580.00M
+28.22%-1.24B
+112.79%77.00M
-100.17%-1.19B
-83.86%-866.00M
-216.54%-1.73B
-608.24%-602.00M
-119.00%-594.00M
---471.00M
--1.49B
---85.00M
--3.13B
Net Issuance Payments of Debt
+32.67%-579.00M
+28.16%-1.24B
+149.70%251.00M
-561.26%-734.00M
-99.54%-860.00M
-215.30%-1.73B
-491.47%-505.00M
-103.08%-111.00M
---431.00M
--1.50B
--129.00M
--3.60B
Net Common Stock Issuance
+100.00%0.00
+75.00%-1.00M
+100.00%0.00
+0.00%-1.00M
+58.33%-5.00M
+50.00%-4.00M
-133.33%-7.00M
---1.00M
---12.00M
---8.00M
---3.00M
--0.00
Cash Dividends Paid
-100.00%-2.00M
+0.00%-2.00M
-90.00%-152.00M
+14.97%-409.00M
+0.00%-1.00M
+33.33%-2.00M
+62.26%-80.00M
-52.70%-481.00M
---1.00M
---3.00M
---212.00M
---315.00M
Cash Dividends for Minorities
--0.00
--0.00
---22.00M
---44.00M
+100.00%0.00
--0.00
----
----
---27.00M
--0.00
--0.00
---157.00M
Net Other Financing Charges
--1.00M
+0.00%-1.00M
--0.00
+0.00%-1.00M
--0.00
-200.00%-1.00M
-100.00%0.00
+75.00%-1.00M
--0.00
--1.00M
--1.00M
---4.00M
Ending Cash Balance
+22.17%10.12B
+26.04%9.92B
+20.47%10.67B
+10.57%8.14B
+19.54%8.28B
+9.81%7.87B
+55.04%8.86B
+24.42%7.36B
--6.93B
--7.17B
--5.71B
--5.91B
Net Change in Cash
-56.63%134.00M
+11.81%-926.00M
+76.14%2.62B
-142.51%-173.00M
+199.68%309.00M
-171.67%-1.05B
+623.94%1.49B
+121.83%407.00M
---310.00M
--1.47B
---284.00M
---1.86B
Beginning Cash Balance
+26.04%9.92B
+20.47%10.67B
+10.57%8.14B
+19.54%8.28B
+9.81%7.87B
+55.04%8.86B
+24.42%7.36B
-10.33%6.93B
--7.17B
--5.71B
--5.91B
--7.73B
Effect of Exchange Rate Changes
-35.85%68.00M
+193.10%170.00M
-700.00%-84.00M
+18.18%26.00M
+43.24%106.00M
+514.29%58.00M
-83.33%14.00M
-56.86%22.00M
--74.00M
---14.00M
--84.00M
--51.00M
Free Cash Flow
-39.23%714.00M
-53.44%318.00M
+21.72%2.54B
+1.50%1.02B
+629.81%1.18B
+3204.55%683.00M
+1150.25%2.09B
+120.06%1.00B
--161.00M
---22.00M
---199.00M
---4.99B
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
--
--
--
--
--
--
--
--
--
--
--
--