1 |
Net Income (Earnings) |
-514899000.00 |
772388000.00 |
1097960000.00 |
805395000.00 |
-260453000.00 |
740101000.00 |
281292000.00 |
735842000.00 |
1727172000.00 |
1023397000.00 |
103964000.00 |
19533000.00 |
120558000.00 |
334128000.00 |
266566000.00 |
167658000.00 |
83879000.00 |
46053000.00 |
32029000.00 |
5403000.00 |
32029000.00 |
5403000.00 |
32029000.00 |
5403000.00 |
32029000.00 |
5403000.00 |
32029000.00 |
5403000.00 |
32029000.00 |
5403000.00 |
32029000.00 |
5403000.00 |
32029000.00 |
5403000.00 |
73450000.00 |
11445000.00 |
19900000.00 |
15200000.00 |
13100000.00 |
19200000.00 |
18100000.00 |
2 |
D&A |
520912000 |
509925000 |
437324000 |
409937000 |
363027000 |
346151000 |
363381000 |
303446000 |
242868000 |
159707000 |
117529000 |
99633000 |
63789000 |
43456000 |
40270000 |
43817000 |
40481000 |
36275000 |
27699000 |
11726000 |
27699000 |
11726000 |
27699000 |
11726000 |
27699000 |
11726000 |
27699000 |
11726000 |
27699000 |
11726000 |
27699000 |
11726000 |
27699000 |
11726000 |
27327000 |
27496000 |
26400000 |
24400000 |
20200000 |
19300000 |
15800000 |
3 |
Deferred Income Tax |
-176727000.00 |
78666000.00 |
76969000.00 |
-137522000.00 |
98592000.00 |
-146136000.00 |
-193662000.00 |
114404000.00 |
95408000.00 |
-8860000.00 |
23840000.00 |
37522000.00 |
32934000.00 |
23071000.00 |
7980000.00 |
-5822000.00 |
-25384000.00 |
20297000.00 |
4334000.00 |
-1499000.00 |
4334000.00 |
-1499000.00 |
4334000.00 |
-1499000.00 |
4334000.00 |
-1499000.00 |
4334000.00 |
-1499000.00 |
4334000.00 |
-1499000.00 |
4334000.00 |
-1499000.00 |
4334000.00 |
-1499000.00 |
3868000.00 |
-4130000.00 |
-300000.00 |
6600000.00 |
1500000.00 |
-800000.00 |
1700000.00 |
4 |
Stock-Based Compensation (SBC) |
31654000.00 |
42269000.00 |
42172000.00 |
42337000.00 |
25561000.00 |
30367000.00 |
29598000.00 |
35775000.00 |
39203000.00 |
26825000.00 |
11498000.00 |
7549000.00 |
7467000.00 |
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 |
5 |
Change in Working Capital |
315344000.00 |
-507963000.00 |
488106000.00 |
-127662000.00 |
1180330000.00 |
-944145000.00 |
-690359000.00 |
-593867000.00 |
785758000.00 |
1716483000.00 |
55681000.00 |
189434000.00 |
-148076000.00 |
-30918000.00 |
48897000.00 |
49920000.00 |
176903000.00 |
-41784000.00 |
2142000.00 |
-46350000.00 |
2142000.00 |
-46350000.00 |
2142000.00 |
-46350000.00 |
2142000.00 |
-46350000.00 |
2142000.00 |
-46350000.00 |
2142000.00 |
-46350000.00 |
2142000.00 |
-46350000.00 |
2142000.00 |
-46350000.00 |
57368000.00 |
-13537000.00 |
-900000.00 |
-30400000.00 |
-21400000.00 |
48900000.00 |
-500000.00 |
6 |
Accounts Receivables |
254684000.00 |
-150437000.00 |
35793000.00 |
-115322000.00 |
-127221000.00 |
238392000.00 |
108876000.00 |
-68832000.00 |
71627000.00 |
286737000.00 |
-228466000.00 |
-474205000.00 |
331978000.00 |
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 |
7 |
Inventory |
78499000.00 |
91599000.00 |
136551000.00 |
-162297000.00 |
-1869000.00 |
-33717000.00 |
-78842000.00 |
-15929000.00 |
-205013000.00 |
-56828000.00 |
-96854000.00 |
-17904000.00 |
15006000.00 |
-10955000.00 |
-33792000.00 |
1797000.00 |
7379000.00 |
-17453000.00 |
4828000.00 |
-15829000.00 |
4828000.00 |
-15829000.00 |
4828000.00 |
-15829000.00 |
4828000.00 |
-15829000.00 |
4828000.00 |
-15829000.00 |
4828000.00 |
-15829000.00 |
4828000.00 |
-15829000.00 |
4828000.00 |
-15829000.00 |
6463000.00 |
-2603000.00 |
900000.00 |
2400000.00 |
-19600000.00 |
3500000.00 |
1800000.00 |
8 |
Accounts Payables |
-241765000.00 |
312794000.00 |
-326030000.00 |
188975000.00 |
247603000.00 |
-406339000.00 |
-217541000.00 |
2068000.00 |
-194051000.00 |
-164574000.00 |
342182000.00 |
583550000.00 |
-393186000.00 |
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 |
9 |
Other Working Capital |
1935605000.00 |
1620261000.00 |
2128224000.00 |
1640118000.00 |
1767780000.00 |
587450000.00 |
1531595000.00 |
2221954000.00 |
2815821000.00 |
2030063000.00 |
313580000.00 |
257899000.00 |
68465000.00 |
216541000.00 |
247459000.00 |
198562000.00 |
148642000.00 |
-28261000.00 |
59873000.00 |
13523000.00 |
59873000.00 |
13523000.00 |
59873000.00 |
13523000.00 |
59873000.00 |
13523000.00 |
59873000.00 |
13523000.00 |
59873000.00 |
13523000.00 |
59873000.00 |
13523000.00 |
59873000.00 |
13523000.00 |
57731000.00 |
363000.00 |
13900000.00 |
14800000.00 |
45200000.00 |
66600000.00 |
17700000.00 |
10 |
Other Non-Cash Items |
0.00 |
-337016000.00 |
-198373000.00 |
-149240000.00 |
-128259000.00 |
-119838000.00 |
-83644000.00 |
-172042000.00 |
-129571000.00 |
-46657000.00 |
-27800000.00 |
-15536000.00 |
-40170000.00 |
16350000.00 |
5507000.00 |
-2211000.00 |
0.00 |
-22721000.00 |
-969000.00 |
0.00 |
-969000.00 |
0.00 |
-969000.00 |
0.00 |
-969000.00 |
0.00 |
-969000.00 |
0.00 |
-969000.00 |
0.00 |
-969000.00 |
0.00 |
-969000.00 |
0.00 |
8000.00 |
0.00 |
0.00 |
0.00 |
-7000000.00 |
100000.00 |
3100000.00 |
11 |
Net Cash Provided by Operating Activities |
457931000.00 |
1548611000.00 |
1554416000.00 |
951390000.00 |
602271000.00 |
979626000.00 |
758596000.00 |
869174000.00 |
1662687000.00 |
1338391000.00 |
283255000.00 |
211545000.00 |
155490000.00 |
422737000.00 |
245183000.00 |
251234000.00 |
165763000.00 |
70756000.00 |
41847000.00 |
-8973000.00 |
41847000.00 |
-8973000.00 |
41847000.00 |
-8973000.00 |
41847000.00 |
-8973000.00 |
41847000.00 |
-8973000.00 |
41847000.00 |
-8973000.00 |
41847000.00 |
-8973000.00 |
41847000.00 |
-8973000.00 |
105641000.00 |
46804000.00 |
47600000.00 |
38200000.00 |
5500000.00 |
44500000.00 |
34200000.00 |
12 |
Investments in PP&E |
-330160000 |
-293763000 |
-311029000 |
-272259000 |
-479790000 |
-676155000 |
-564821000 |
-425127000 |
-335263000 |
-374241000 |
-213232000 |
-302551000 |
-418059000 |
-161258000 |
-120429000 |
-106262000 |
-37780000 |
-21369000 |
-35313000 |
-22793000 |
-35313000 |
-22793000 |
-35313000 |
-22793000 |
-35313000 |
-22793000 |
-35313000 |
-22793000 |
-35313000 |
-22793000 |
-35313000 |
-22793000 |
-35313000 |
-22793000 |
-28571000 |
-19261000 |
-26900000 |
-49700000 |
-30300000 |
-18300000 |
-15200000 |
13 |
Acquisitions (Net) |
0.00 |
-663000000.00 |
-54000000.00 |
-871000000.00 |
0.00 |
0.00 |
0.00 |
-11000000.00 |
0.00 |
873000000.00 |
0.00 |
-261000000.00 |
6000000.00 |
0.00 |
49000000.00 |
-121000000.00 |
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 |
14 |
Purchase of Investments |
0.00 |
0.00 |
0.00 |
-41565000.00 |
-546632000.00 |
-509338000.00 |
-1025602000.00 |
-935512000.00 |
-671552000.00 |
-571024000.00 |
0.00 |
-201392000.00 |
-769432000.00 |
-641144000.00 |
-211972000.00 |
-322046000.00 |
-271720000.00 |
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 |
-5874000.00 |
-3282000.00 |
0.00 |
-5000000.00 |
0.00 |
0.00 |
0.00 |
15 |
Sales/Maturities of Investments |
0.00 |
0.00 |
0.00 |
465716000.00 |
266603000.00 |
839513000.00 |
1276447000.00 |
846143000.00 |
297711000.00 |
301020000.00 |
0.00 |
230281000.00 |
945461000.00 |
509345000.00 |
319334000.00 |
268001000.00 |
119034000.00 |
0.00 |
4500000.00 |
0.00 |
4500000.00 |
0.00 |
4500000.00 |
0.00 |
4500000.00 |
0.00 |
4500000.00 |
0.00 |
4500000.00 |
0.00 |
4500000.00 |
0.00 |
4500000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
16 |
Other Investing Activities |
0.00 |
1206000.00 |
1588000.00 |
3134000.00 |
0.00 |
0.00 |
5021000.00 |
-5740000.00 |
0.00 |
872739000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-38807000.00 |
142847000.00 |
240000.00 |
8860000.00 |
524000.00 |
8860000.00 |
524000.00 |
8860000.00 |
524000.00 |
8860000.00 |
524000.00 |
8860000.00 |
524000.00 |
8860000.00 |
524000.00 |
8860000.00 |
524000.00 |
8860000.00 |
524000.00 |
5693000.00 |
2400000.00 |
2900000.00 |
3700000.00 |
-4100000.00 |
0.00 |
0.00 |
17 |
Net Cash used for Investing Activities |
-330162000 |
-972914000 |
-360520000 |
-959670000 |
-801597000 |
-381748000 |
-292322000 |
-526735000 |
-711104000 |
228494000 |
-213232000 |
-534603000 |
-57777000 |
-293057000 |
35805000 |
-320135000 |
-47619000 |
-119146000 |
-21953000 |
-24769000 |
-21953000 |
-24769000 |
-21953000 |
-24769000 |
-21953000 |
-24769000 |
-21953000 |
-24769000 |
-21953000 |
-24769000 |
-21953000 |
-24769000 |
-21953000 |
-24769000 |
-28752000 |
-20143000 |
-24000000 |
-51000000 |
-34400000 |
-18300000 |
-15200000 |
18 |
Debt Repayment |
-2995000.00 |
-324551000.00 |
-426000000.00 |
-845750000.00 |
-1417500000.00 |
-988056000.00 |
-590488000.00 |
-669573000.00 |
-756000000.00 |
-85203000.00 |
-424028000.00 |
-327000000.00 |
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 |
19 |
Common Stock Issued |
0.00 |
0.00 |
114759000.00 |
52110000.00 |
125870000.00 |
0.00 |
0.00 |
146888000.00 |
0.00 |
75815000.00 |
23618000.00 |
148319000.00 |
23699000.00 |
2288000.00 |
2645000.00 |
54562000.00 |
4655000.00 |
369000.00 |
2447000.00 |
1208000.00 |
2447000.00 |
1208000.00 |
2447000.00 |
1208000.00 |
2447000.00 |
1208000.00 |
2447000.00 |
1208000.00 |
2447000.00 |
1208000.00 |
2447000.00 |
1208000.00 |
2447000.00 |
1208000.00 |
5515000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
20 |
Common Stock Repurchased |
0.00 |
-533083000.00 |
-363437000.00 |
0.00 |
-133430000.00 |
-742823000.00 |
-158847000.00 |
-230336000.00 |
-214840000.00 |
-42795000.00 |
-1368000.00 |
-1214000.00 |
-151901000.00 |
-207196000.00 |
-175394000.00 |
-130763000.00 |
-15293000.00 |
-894000.00 |
-1602000.00 |
-2210000.00 |
-1602000.00 |
-2210000.00 |
-1602000.00 |
-2210000.00 |
-1602000.00 |
-2210000.00 |
-1602000.00 |
-2210000.00 |
-1602000.00 |
-2210000.00 |
-1602000.00 |
-2210000.00 |
-1602000.00 |
-2210000.00 |
0.00 |
-7224000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
21 |
Dividends Paid |
-229493000.00 |
-225170000.00 |
-233544000.00 |
-235508000.00 |
-234004000.00 |
-246908000.00 |
-647197000.00 |
-645920000.00 |
-658085000.00 |
-252133000.00 |
-80361000.00 |
-30123000.00 |
-51162000.00 |
-23208000.00 |
-15002000.00 |
-11243000.00 |
-8281000.00 |
-5114000.00 |
-6377000.00 |
-3414000.00 |
-6377000.00 |
-3414000.00 |
-6377000.00 |
-3414000.00 |
-6377000.00 |
-3414000.00 |
-6377000.00 |
-3414000.00 |
-6377000.00 |
-3414000.00 |
-6377000.00 |
-3414000.00 |
-6377000.00 |
-3414000.00 |
-5625000.00 |
-5493000.00 |
-5300000.00 |
-5000000.00 |
-4200000.00 |
-3500000.00 |
-3300000.00 |
22 |
Other Financing Activities |
0.00 |
-130951000.00 |
-125653000.00 |
-140232000.00 |
-103114000.00 |
-95443000.00 |
-84160000.00 |
-71694000.00 |
-25613000.00 |
-30766000.00 |
-6919000.00 |
-4058000.00 |
-913000.00 |
38688000.00 |
11816000.00 |
-10434000.00 |
-9885000.00 |
25000.00 |
0.00 |
-635000.00 |
0.00 |
-635000.00 |
0.00 |
-635000.00 |
0.00 |
-635000.00 |
0.00 |
-635000.00 |
0.00 |
-635000.00 |
0.00 |
-635000.00 |
0.00 |
-635000.00 |
-829000.00 |
-764000.00 |
0.00 |
0.00 |
0.00 |
100000.00 |
0.00 |
23 |
Net Cash Used Provided by Financing Activities |
353226000.00 |
-848255000.00 |
-664328000.00 |
-72630000.00 |
843372000.00 |
-1099330000.00 |
-838392000.00 |
-1160035000.00 |
-772788000.00 |
-217082000.00 |
34482000.00 |
406849000.00 |
-151277000.00 |
-189428000.00 |
-175935000.00 |
50505000.00 |
-62374000.00 |
35814000.00 |
-14104000.00 |
-13622000.00 |
-14104000.00 |
-13622000.00 |
-14104000.00 |
-13622000.00 |
-14104000.00 |
-13622000.00 |
-14104000.00 |
-13622000.00 |
-14104000.00 |
-13622000.00 |
-14104000.00 |
-13622000.00 |
-14104000.00 |
-13622000.00 |
-14677000.00 |
-27227000.00 |
-22100000.00 |
-4700000.00 |
-15000000.00 |
24400000.00 |
-8900000.00 |
24 |
Net Change in Cash |
0.00 |
-269590000.00 |
523995000.00 |
-79822000.00 |
644046000.00 |
-501452000.00 |
-372118000.00 |
-817596000.00 |
178795000.00 |
1349803000.00 |
104505000.00 |
83791000.00 |
-53564000.00 |
-59748000.00 |
105053000.00 |
-18396000.00 |
55770000.00 |
-12576000.00 |
5790000.00 |
-47364000.00 |
5790000.00 |
-47364000.00 |
5790000.00 |
-47364000.00 |
5790000.00 |
-47364000.00 |
5790000.00 |
-47364000.00 |
5790000.00 |
-47364000.00 |
5790000.00 |
-47364000.00 |
5790000.00 |
-47364000.00 |
62212000.00 |
-566000.00 |
1600000.00 |
0.00 |
0.00 |
0.00 |
0.00 |