1 |
Net Income (Earnings) |
-65244000.00 |
1758675000.00 |
365614000.00 |
122249000.00 |
28125000.00 |
113093000.00 |
88845000.00 |
77790000.00 |
163778000.00 |
178223000.00 |
0.00 |
185490000.00 |
0.00 |
185490000.00 |
0.00 |
185490000.00 |
0.00 |
185490000.00 |
0.00 |
185490000.00 |
0.00 |
185490000.00 |
0.00 |
185490000.00 |
0.00 |
185490000.00 |
144620000.00 |
89510000.00 |
92994000.00 |
103263000.00 |
81553000.00 |
68242000.00 |
76171000.00 |
67863000.00 |
44179000.00 |
31100000.00 |
11700000.00 |
24300000.00 |
16400000.00 |
26200000.00 |
25200000.00 |
15600000.00 |
2800000.00 |
15600000.00 |
8200000.00 |
10700000.00 |
2 |
D&A |
0.00 |
134200000.00 |
138100000.00 |
148700000.00 |
142900000.00 |
131800000.00 |
149900000.00 |
147200000.00 |
130400000.00 |
121000000.00 |
0.00 |
108900000.00 |
0.00 |
108900000.00 |
0.00 |
108900000.00 |
0.00 |
108900000.00 |
0.00 |
108900000.00 |
0.00 |
108900000.00 |
0.00 |
108900000.00 |
0.00 |
108900000.00 |
101682000.00 |
97100000.00 |
67300000.00 |
55400000.00 |
61000000.00 |
56200000.00 |
42000000.00 |
38000000.00 |
41300000.00 |
43309000.00 |
27500000.00 |
21000000.00 |
19500000.00 |
17900000.00 |
16700000.00 |
16800000.00 |
16600000.00 |
13900000.00 |
12100000.00 |
10300000.00 |
3 |
Deferred Income Tax |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-5900000.00 |
1200000.00 |
-15000000.00 |
2500000.00 |
-8000000.00 |
12700000.00 |
-1700000.00 |
3383000.00 |
-16900000.00 |
-5300000.00 |
-1300000.00 |
-4900000.00 |
-1300000.00 |
3900000.00 |
3400000.00 |
-2800000.00 |
600000.00 |
-1700000.00 |
4 |
Stock-Based Compensation (SBC) |
0.00 |
35600000.00 |
27800000.00 |
23400000.00 |
19700000.00 |
17000000.00 |
14900000.00 |
13700000.00 |
13200000.00 |
10700000.00 |
0.00 |
10200000.00 |
0.00 |
10200000.00 |
0.00 |
10200000.00 |
0.00 |
10200000.00 |
0.00 |
10200000.00 |
0.00 |
10200000.00 |
0.00 |
10200000.00 |
0.00 |
10200000.00 |
0.00 |
7300000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5 |
Change in Working Capital |
233639000.00 |
-298023000.00 |
98730000.00 |
100751000.00 |
36957000.00 |
66639000.00 |
9222000.00 |
-199628000.00 |
120972000.00 |
30321000.00 |
23630000.00 |
142387000.00 |
23630000.00 |
142387000.00 |
23630000.00 |
142387000.00 |
23630000.00 |
142387000.00 |
23630000.00 |
142387000.00 |
23630000.00 |
142387000.00 |
23630000.00 |
142387000.00 |
23630000.00 |
142387000.00 |
466795000.00 |
61101000.00 |
-195438000.00 |
121276000.00 |
93119000.00 |
159297000.00 |
192765000.00 |
12065000.00 |
51362000.00 |
4160000.00 |
38000000.00 |
11600000.00 |
7200000.00 |
7600000.00 |
23400000.00 |
6200000.00 |
-700000.00 |
8200000.00 |
12100000.00 |
12900000.00 |
6 |
Accounts Receivables |
0.00 |
1600000.00 |
59700000.00 |
-64100000.00 |
12500000.00 |
-39000000.00 |
11100000.00 |
-24200000.00 |
4400000.00 |
-20100000.00 |
0.00 |
-37000000.00 |
0.00 |
-37000000.00 |
0.00 |
-37000000.00 |
0.00 |
-37000000.00 |
0.00 |
-37000000.00 |
0.00 |
-37000000.00 |
0.00 |
-37000000.00 |
0.00 |
-37000000.00 |
0.00 |
11100000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7 |
Inventory |
0.00 |
24200000.00 |
-12900000.00 |
-47700000.00 |
-57100000.00 |
-54200000.00 |
5800000.00 |
-33400000.00 |
-2200000.00 |
-44000000.00 |
0.00 |
-15900000.00 |
0.00 |
-15900000.00 |
0.00 |
-15900000.00 |
0.00 |
-15900000.00 |
0.00 |
-15900000.00 |
0.00 |
-15900000.00 |
0.00 |
-15900000.00 |
0.00 |
-15900000.00 |
0.00 |
-51900000.00 |
4400000.00 |
-22800000.00 |
-18700000.00 |
-5500000.00 |
-8200000.00 |
-16200000.00 |
-14000000.00 |
-18915000.00 |
4100000.00 |
-200000.00 |
-14800000.00 |
5300000.00 |
-1000000.00 |
1600000.00 |
9100000.00 |
-15700000.00 |
-8600000.00 |
-6000000.00 |
8 |
Accounts Payables |
0.00 |
10600000.00 |
-45600000.00 |
7800000.00 |
30100000.00 |
28600000.00 |
-9900000.00 |
33200000.00 |
19000000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-3600000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
9 |
Other Working Capital |
1508299000 |
1274660000 |
1572683000 |
1473953000 |
1373202000 |
1336245000 |
1269606000 |
1260384000 |
1460012000 |
1339040000 |
1166332000 |
1308719000 |
1166332000 |
1308719000 |
1166332000 |
1308719000 |
1166332000 |
1308719000 |
1166332000 |
1308719000 |
1166332000 |
1308719000 |
1166332000 |
1308719000 |
1166332000 |
1308719000 |
1142702000 |
675907000 |
614806000 |
810244000 |
688968000 |
595849000 |
436552000 |
243787000 |
231722000 |
180360000 |
176200000 |
138200000 |
126600000 |
119400000 |
111800000 |
88400000 |
82200000 |
82900000 |
74700000 |
62600000 |
10 |
Other Non-Cash Items |
0.00 |
-1003000.00 |
-1306000.00 |
-12915000.00 |
5333000.00 |
-5590000.00 |
-1388000.00 |
-5824000.00 |
-4002000.00 |
10893000.00 |
0.00 |
5374000.00 |
0.00 |
5374000.00 |
0.00 |
5374000.00 |
0.00 |
5374000.00 |
0.00 |
5374000.00 |
0.00 |
5374000.00 |
0.00 |
5374000.00 |
0.00 |
5374000.00 |
7520000.00 |
4311000.00 |
21186000.00 |
4029000.00 |
16784000.00 |
14212000.00 |
0.00 |
6835000.00 |
26395000.00 |
-1591000.00 |
1400000.00 |
-300000.00 |
-900000.00 |
-1100000.00 |
-100000.00 |
800000.00 |
0.00 |
-100000.00 |
-200000.00 |
100000.00 |
11 |
Net Cash Provided by Operating Activities |
575328000.00 |
457897000.00 |
285494000.00 |
103885000.00 |
216433000.00 |
186210000.00 |
273312000.00 |
175476000.00 |
278898000.00 |
259816000.00 |
0.00 |
225909000.00 |
0.00 |
225909000.00 |
0.00 |
225909000.00 |
0.00 |
225909000.00 |
0.00 |
225909000.00 |
0.00 |
225909000.00 |
0.00 |
225909000.00 |
0.00 |
225909000.00 |
325074000.00 |
191371000.00 |
191580000.00 |
118229000.00 |
108284000.00 |
123093000.00 |
127640000.00 |
104835000.00 |
99495000.00 |
24247000.00 |
45000000.00 |
27300000.00 |
21100000.00 |
33200000.00 |
38200000.00 |
48300000.00 |
22500000.00 |
4000000.00 |
4100000.00 |
12100000.00 |
12 |
Investments in PP&E |
70000.00 |
-98532000.00 |
-129828000.00 |
-115127000.00 |
-141571000.00 |
-113372000.00 |
-136478000.00 |
-113698000.00 |
-154197000.00 |
-103324000.00 |
0.00 |
-91344000.00 |
0.00 |
-91344000.00 |
0.00 |
-91344000.00 |
0.00 |
-91344000.00 |
0.00 |
-91344000.00 |
0.00 |
-91344000.00 |
0.00 |
-91344000.00 |
0.00 |
-91344000.00 |
-76361000.00 |
-88809000.00 |
-62670000.00 |
-52987000.00 |
-36055000.00 |
-60493000.00 |
-69003000.00 |
-42224000.00 |
-43228000.00 |
-31406000.00 |
-230100000.00 |
-21200000.00 |
-54800000.00 |
-15200000.00 |
-12300000.00 |
-9800000.00 |
-14500000.00 |
-20400000.00 |
-31000000.00 |
-13400000.00 |
13 |
Acquisitions (Net) |
-96655000.00 |
-79000000.00 |
7000000.00 |
-77000000.00 |
-14000000.00 |
-4000000.00 |
-45000000.00 |
-72000000.00 |
-39000000.00 |
-159000000.00 |
-89000000.00 |
-89000000.00 |
-89000000.00 |
-89000000.00 |
-89000000.00 |
-89000000.00 |
-89000000.00 |
-89000000.00 |
-89000000.00 |
-89000000.00 |
-89000000.00 |
-89000000.00 |
-89000000.00 |
-89000000.00 |
-89000000.00 |
-89000000.00 |
-36000000.00 |
-53000000.00 |
-388000000.00 |
-33000000.00 |
-4000000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
14 |
Purchase of Investments |
-248457000.00 |
-450836000.00 |
-370753000.00 |
-282656000.00 |
-278071000.00 |
-294497000.00 |
-205746000.00 |
-386714000.00 |
-683836000.00 |
-509310000.00 |
0.00 |
-240286000.00 |
0.00 |
-240286000.00 |
0.00 |
-240286000.00 |
0.00 |
-240286000.00 |
0.00 |
-240286000.00 |
0.00 |
-240286000.00 |
0.00 |
-240286000.00 |
0.00 |
-240286000.00 |
-147554000.00 |
-77800000.00 |
-270174000.00 |
-334047000.00 |
-873822000.00 |
-2257694000.00 |
-8228000.00 |
-1887000.00 |
-567000.00 |
-326000.00 |
-2200000.00 |
-19100000.00 |
-8400000.00 |
-2700000.00 |
-3100000.00 |
-1400000.00 |
-200000.00 |
-3300000.00 |
-900000.00 |
-100000.00 |
15 |
Sales/Maturities of Investments |
0.00 |
331532000.00 |
302324000.00 |
299770000.00 |
219879000.00 |
249487000.00 |
196115000.00 |
565831000.00 |
458347000.00 |
384606000.00 |
0.00 |
207636000.00 |
0.00 |
207636000.00 |
0.00 |
207636000.00 |
0.00 |
207636000.00 |
0.00 |
207636000.00 |
0.00 |
207636000.00 |
0.00 |
207636000.00 |
0.00 |
207636000.00 |
86473000.00 |
78906000.00 |
470200000.00 |
191415000.00 |
942790000.00 |
2174538000.00 |
1610000.00 |
493000.00 |
497000.00 |
795000.00 |
6600000.00 |
16400000.00 |
3400000.00 |
3000000.00 |
3000000.00 |
1300000.00 |
5100000.00 |
12000000.00 |
5100000.00 |
200000.00 |
16 |
Other Investing Activities |
0.00 |
-129503000.00 |
-187244000.00 |
-1000000.00 |
-350000.00 |
-4210000.00 |
-145884000.00 |
66633000.00 |
-373361000.00 |
2919000.00 |
614223000.00 |
-3211000.00 |
614223000.00 |
-3211000.00 |
614223000.00 |
-3211000.00 |
614223000.00 |
-3211000.00 |
614223000.00 |
-3211000.00 |
614223000.00 |
-3211000.00 |
614223000.00 |
-3211000.00 |
614223000.00 |
-3211000.00 |
-2520000.00 |
-5390000.00 |
-4112000.00 |
33942000.00 |
-34741000.00 |
-3461000.00 |
-14998000.00 |
-2270000.00 |
410000.00 |
6115000.00 |
2400000.00 |
-1400000.00 |
3900000.00 |
100000.00 |
-1500000.00 |
-3200000.00 |
800000.00 |
-1300000.00 |
200000.00 |
-4300000.00 |
17 |
Net Cash used for Investing Activities |
-60250000.00 |
-208889000.00 |
-186978000.00 |
-175572000.00 |
-213880000.00 |
-166869000.00 |
-190511000.00 |
-5421000.00 |
-412804000.00 |
-383413000.00 |
614223000.00 |
-216512000.00 |
614223000.00 |
-216512000.00 |
614223000.00 |
-216512000.00 |
614223000.00 |
-216512000.00 |
614223000.00 |
-216512000.00 |
614223000.00 |
-216512000.00 |
614223000.00 |
-216512000.00 |
614223000.00 |
-216512000.00 |
-175952000.00 |
-146107000.00 |
-254429000.00 |
-207748000.00 |
-6172000.00 |
-186318000.00 |
-106994000.00 |
-54456000.00 |
-47538000.00 |
9296000.00 |
-223300000.00 |
-25300000.00 |
-55900000.00 |
-14800000.00 |
-13900000.00 |
-13100000.00 |
-8800000.00 |
-12100000.00 |
-26600000.00 |
-17600000.00 |
18 |
Debt Repayment |
0.00 |
-643000.00 |
-2961000.00 |
-352000.00 |
-303000.00 |
-282000.00 |
-1813000.00 |
-300228000.00 |
-811000.00 |
-230735000.00 |
0.00 |
-207536000.00 |
0.00 |
-207536000.00 |
0.00 |
-207536000.00 |
0.00 |
-207536000.00 |
0.00 |
-207536000.00 |
0.00 |
-207536000.00 |
0.00 |
-207536000.00 |
0.00 |
-207536000.00 |
-9126000.00 |
-13231000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
19 |
Common Stock Issued |
0.00 |
0.00 |
0.00 |
7294000.00 |
11280000.00 |
8236000.00 |
15051000.00 |
11237000.00 |
10611000.00 |
14249000.00 |
0.00 |
12730000.00 |
0.00 |
12730000.00 |
0.00 |
12730000.00 |
0.00 |
12730000.00 |
0.00 |
12730000.00 |
0.00 |
12730000.00 |
0.00 |
12730000.00 |
0.00 |
12730000.00 |
10286000.00 |
12912000.00 |
11580000.00 |
9923000.00 |
8915000.00 |
7464000.00 |
5309000.00 |
6257000.00 |
4942000.00 |
2388000.00 |
1600000.00 |
2100000.00 |
2200000.00 |
1500000.00 |
1100000.00 |
800000.00 |
800000.00 |
900000.00 |
900000.00 |
1600000.00 |
20 |
Common Stock Repurchased |
0.00 |
-28000000.00 |
-48912000.00 |
-2920000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-101000.00 |
0.00 |
-614223000.00 |
0.00 |
-614223000.00 |
0.00 |
-614223000.00 |
0.00 |
-614223000.00 |
0.00 |
-614223000.00 |
0.00 |
-614223000.00 |
0.00 |
-614223000.00 |
0.00 |
-614223000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-261000.00 |
-378000.00 |
-2200000.00 |
-4700000.00 |
-5300000.00 |
-1900000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-500000.00 |
21 |
Dividends Paid |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
22 |
Other Financing Activities |
0.00 |
-11059000.00 |
-10940000.00 |
-3681000.00 |
-1994000.00 |
627000.00 |
-1549000.00 |
-22754000.00 |
2889000.00 |
2926000.00 |
614223000.00 |
-1082000.00 |
614223000.00 |
-1082000.00 |
614223000.00 |
-1082000.00 |
614223000.00 |
-1082000.00 |
614223000.00 |
-1082000.00 |
614223000.00 |
-1082000.00 |
614223000.00 |
-1082000.00 |
614223000.00 |
-1082000.00 |
-1977000.00 |
5050000.00 |
2992000.00 |
1385000.00 |
-331000.00 |
-2876000.00 |
0.00 |
0.00 |
0.00 |
-4500000.00 |
-4900000.00 |
0.00 |
0.00 |
-100000.00 |
0.00 |
0.00 |
0.00 |
-100000.00 |
0.00 |
100000.00 |
23 |
Net Cash Used Provided by Financing Activities |
-523041000.00 |
-22758000.00 |
-48680000.00 |
341000.00 |
9020000.00 |
8581000.00 |
11689000.00 |
-311697000.00 |
12588000.00 |
-213560000.00 |
0.00 |
228745000.00 |
0.00 |
228745000.00 |
0.00 |
228745000.00 |
0.00 |
228745000.00 |
0.00 |
228745000.00 |
0.00 |
228745000.00 |
0.00 |
228745000.00 |
0.00 |
228745000.00 |
293933000.00 |
6331000.00 |
-7450000.00 |
10162000.00 |
1290000.00 |
193227000.00 |
108169000.00 |
-78204000.00 |
-20162000.00 |
-41606000.00 |
182300000.00 |
-900000.00 |
33500000.00 |
-25200000.00 |
-13100000.00 |
-32900000.00 |
-15200000.00 |
1700000.00 |
25400000.00 |
7400000.00 |
24 |
Net Change in Cash |
4464000.00 |
228487000.00 |
49181000.00 |
-72440000.00 |
-1285000.00 |
44298000.00 |
81700000.00 |
-131837000.00 |
-110843000.00 |
-332320000.00 |
614223000.00 |
256613000.00 |
614223000.00 |
256613000.00 |
614223000.00 |
256613000.00 |
614223000.00 |
256613000.00 |
614223000.00 |
256613000.00 |
614223000.00 |
256613000.00 |
614223000.00 |
256613000.00 |
614223000.00 |
256613000.00 |
445414000.00 |
42760000.00 |
-61843000.00 |
-73109000.00 |
100982000.00 |
130339000.00 |
120909000.00 |
-19396000.00 |
33175000.00 |
-3133000.00 |
7000000.00 |
0.00 |
0.00 |
-5400000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |