1 |
Net Income (Earnings) |
-57300000.00 |
-346800000.00 |
-244700000.00 |
42400000.00 |
206359000.00 |
267046000.00 |
326456000.00 |
311372000.00 |
267996000.00 |
234751000.00 |
207879000.00 |
175691000.00 |
148708000.00 |
118378000.00 |
105270000.00 |
67154000.00 |
78178000.00 |
65781000.00 |
45724000.00 |
14710000.00 |
14511000.00 |
14000000.00 |
5700000.00 |
1400000.00 |
2 |
D&A |
233500000.00 |
272800000.00 |
255900000.00 |
249500000.00 |
252546000.00 |
127412000.00 |
104616000.00 |
88408000.00 |
76283000.00 |
66046000.00 |
53885000.00 |
39990000.00 |
34148000.00 |
31137000.00 |
27036000.00 |
21431000.00 |
21803000.00 |
17255000.00 |
14981000.00 |
25234000.00 |
23469000.00 |
9900000.00 |
4100000.00 |
3100000.00 |
3 |
Deferred Income Tax |
32600000.00 |
-33900000.00 |
-34100000.00 |
-290200000.00 |
7078000.00 |
-10294000.00 |
16550000.00 |
30930000.00 |
22678000.00 |
31837000.00 |
26312000.00 |
22253000.00 |
26522000.00 |
17265000.00 |
12937000.00 |
13514000.00 |
13849000.00 |
9576000.00 |
16199000.00 |
9085000.00 |
0.00 |
-7100000.00 |
0.00 |
0.00 |
4 |
Stock-Based Compensation (SBC) |
25500000.00 |
17100000.00 |
24100000.00 |
21300000.00 |
20455000.00 |
21750000.00 |
17773000.00 |
17457000.00 |
16339000.00 |
15367000.00 |
15298000.00 |
14638000.00 |
11755000.00 |
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 |
-94300000.00 |
-64400000.00 |
170100000.00 |
-386765000.00 |
56286000.00 |
55794000.00 |
-5396000.00 |
13855000.00 |
46544000.00 |
3483000.00 |
34379000.00 |
-18968000.00 |
-15770000.00 |
-16013000.00 |
31289000.00 |
13028000.00 |
3511000.00 |
-11859000.00 |
5988000.00 |
-13284000.00 |
21098000.00 |
25600000.00 |
-6000000.00 |
-7400000.00 |
6 |
Accounts Receivables |
27400000.00 |
24500000.00 |
3600000.00 |
17100000.00 |
-43136000.00 |
-55890000.00 |
-34116000.00 |
-54767000.00 |
-4329000.00 |
-31821000.00 |
-20791000.00 |
12567000.00 |
-12998000.00 |
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 |
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 |
-744000.00 |
-962000.00 |
-494000.00 |
1720000.00 |
1845000.00 |
-2743000.00 |
-881000.00 |
500000.00 |
-400000.00 |
-300000.00 |
8 |
Accounts Payables |
-5500000.00 |
-4600000.00 |
9300000.00 |
22900000.00 |
4624000.00 |
26366000.00 |
-5712000.00 |
7000.00 |
-107000.00 |
-12539000.00 |
-165000.00 |
2420000.00 |
-7041000.00 |
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 |
-144600000.00 |
-50300000.00 |
14100000.00 |
-156000000.00 |
230765000.00 |
174479000.00 |
118685000.00 |
124081000.00 |
110226000.00 |
63682000.00 |
60199000.00 |
25820000.00 |
44788000.00 |
60558000.00 |
76571000.00 |
45282000.00 |
32254000.00 |
28743000.00 |
40602000.00 |
34614000.00 |
47898000.00 |
26800000.00 |
1200000.00 |
7200000.00 |
10 |
Other Non-Cash Items |
5100000.00 |
2500000.00 |
3800000.00 |
-6700000.00 |
975000.00 |
7467000.00 |
8932000.00 |
1103000.00 |
2429000.00 |
-4724000.00 |
0.00 |
1609000.00 |
798000.00 |
7859000.00 |
3183000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
200000.00 |
-100000.00 |
0.00 |
11 |
Net Cash Provided by Operating Activities |
530200000.00 |
248000000.00 |
165700000.00 |
508600000.00 |
547249000.00 |
390328000.00 |
448500000.00 |
403467000.00 |
387448000.00 |
306104000.00 |
325670000.00 |
277246000.00 |
210555000.00 |
174042000.00 |
160162000.00 |
94327000.00 |
114611000.00 |
121103000.00 |
96947000.00 |
64550000.00 |
10469000.00 |
11800000.00 |
4900000.00 |
-100000.00 |
12 |
Investments in PP&E |
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 |
-48397000.00 |
-36414000.00 |
-26314000.00 |
-33312000.00 |
-20972000.00 |
-14831000.00 |
-15412000.00 |
-11586000.00 |
-426100000.00 |
-24100000.00 |
-1200000.00 |
13 |
Acquisitions (Net) |
499000000.00 |
86000000.00 |
-20000000.00 |
-51000000.00 |
-62000000.00 |
-2419000000.00 |
-374000000.00 |
-162000000.00 |
-224000000.00 |
-467000000.00 |
-182000000.00 |
-311000000.00 |
-85000000.00 |
-115000000.00 |
-164000000.00 |
-140000000.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-16955000.00 |
0.00 |
-463000.00 |
0.00 |
-1828000.00 |
-621000.00 |
0.00 |
-129000.00 |
-232000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-2300000.00 |
15 |
Sales/Maturities of Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
385000.00 |
-463000.00 |
1301000.00 |
0.00 |
0.00 |
542000.00 |
0.00 |
0.00 |
1000.00 |
502000.00 |
400000.00 |
0.00 |
5800000.00 |
16 |
Other Investing Activities |
2000000.00 |
3800000.00 |
2800000.00 |
0.00 |
2358000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8000000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
100000.00 |
-100000.00 |
-5600000.00 |
17 |
Net Cash used for Investing Activities |
381400000.00 |
-104000000.00 |
-147500000.00 |
-193000000.00 |
-195606000.00 |
-2533904000.00 |
-462774000.00 |
-234972000.00 |
-294245000.00 |
-514649000.00 |
-247705000.00 |
-350189000.00 |
-132930000.00 |
-135261000.00 |
-201425000.00 |
-156001000.00 |
-105093000.00 |
-57635000.00 |
-49470000.00 |
-36673000.00 |
-15600000.00 |
-425600000.00 |
-23800000.00 |
-3300000.00 |
18 |
Debt Repayment |
-2595800000.00 |
-2848400000.00 |
-1679000000.00 |
-2062300000.00 |
-1821965000.00 |
-2588730000.00 |
-1516372000.00 |
-1279477000.00 |
-1343173000.00 |
-1415500000.00 |
-388067000.00 |
-1042795000.00 |
-1014818000.00 |
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 |
19900000.00 |
20100000.00 |
10200000.00 |
37504000.00 |
60124000.00 |
51852000.00 |
42345000.00 |
64461000.00 |
31286000.00 |
49907000.00 |
14922000.00 |
17839000.00 |
16569000.00 |
16464000.00 |
14230000.00 |
13186000.00 |
10533000.00 |
7058000.00 |
52570000.00 |
2299000.00 |
116500000.00 |
300000.00 |
100000.00 |
20 |
Common Stock Repurchased |
-400000.00 |
0.00 |
-17200000.00 |
-34200000.00 |
-71724000.00 |
-130576000.00 |
-194066000.00 |
-163700000.00 |
-48028000.00 |
-124056000.00 |
-94335000.00 |
-75686000.00 |
-167338000.00 |
-103679000.00 |
-42757000.00 |
-60657000.00 |
-34847000.00 |
-13204000.00 |
-1435000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
21 |
Dividends Paid |
0.00 |
0.00 |
-25500000.00 |
-36300000.00 |
-39414000.00 |
-10106000.00 |
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 |
-8700000.00 |
-29900000.00 |
-2100000.00 |
-3400000.00 |
-8795000.00 |
-7553000.00 |
10425000.00 |
16127000.00 |
28625000.00 |
13136000.00 |
18930000.00 |
7270000.00 |
9083000.00 |
7448000.00 |
7974000.00 |
-1484000.00 |
0.00 |
-395000.00 |
0.00 |
-173000.00 |
-2418000.00 |
-10800000.00 |
-200000.00 |
-100000.00 |
23 |
Net Cash Used Provided by Financing Activities |
-892500000.00 |
-141600000.00 |
-25700000.00 |
-321200000.00 |
-363255000.00 |
2181208000.00 |
-30049000.00 |
-136019000.00 |
-86209000.00 |
148324000.00 |
-13565000.00 |
81772000.00 |
-77882000.00 |
-32635000.00 |
52547000.00 |
59500000.00 |
-6941000.00 |
-64036000.00 |
-51921000.00 |
-17806000.00 |
-11547000.00 |
431900000.00 |
14800000.00 |
-3200000.00 |
24 |
Net Change in Cash |
18600000.00 |
400000.00 |
-7900000.00 |
-2000000.00 |
-11445000.00 |
33398000.00 |
-44931000.00 |
30667000.00 |
8813000.00 |
-56765000.00 |
61286000.00 |
6672000.00 |
-8013000.00 |
3616000.00 |
5667000.00 |
-25000.00 |
610000.00 |
-1135000.00 |
-4362000.00 |
10071000.00 |
-16678000.00 |
18000000.00 |
0.00 |
0.00 |