|
Net Income
|
52.40M | 123.30M | 59.32M | 206.87M | 319.32M | 260.72M | 453.16M | 596.56M | 931.31M | 595.39M | 840.80M | 972.20M | 710.08M | -928.32M | 572.32M | 434.12M | 698.11M | 973.60M | 1,088.78M | 792.74M | 349.84M | 120.24M | 247.72M | 417.35M | 445.91M | 476.08M | 517.32M | 601.58M | -7.36M | 308.46M | 346.62M | 453.88M | 498.05M | 632.62M | 751.22M | 772.37M |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | 32.67M | 25.99M | 26.24M | 32.96M | 23.27M | 23.12M | 20.99M | 27.24M | 29.54M | 24.18M | 21.33M |
|
Gains from Sales and Divestitures
|
| | | | | | | | 0.00M | | | | 0.04M | | | | 0.23M | | | | 0.19M | | | | 0.15M | | | | 0.12M | | | | 0.72M | | | |
|
Gains from Investment Securities
|
0.93M | | | | 3.10M | | | | 2.00M | | | | 1.54M | | | | 1.74M | | | | 2.15M | | | | 1.30M | | | | 7.66M | | | | 5.81M | | | |
|
Asset Writedowns and Impairment
|
-5.63M | | | | | | -4.84M | | -10.37M | | | | | | | -35.37M | -33.79M | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
108.15M | | | | 237.81M | | | | 51.14M | | | | 83.69M | | | | 28.53M | | | | 24.25M | | | | 9.83M | | | | 5.31M | | | | 24.87M | | | |
|
Change in Account Payables
|
72.70M | | | | 198.18M | 129.47M | 193.42M | 213.17M | 135.85M | 143.98M | 249.01M | 206.74M | 201.84M | | | 65.69M | 42.96M | 42.28M | 37.54M | 18.94M | 15.71M | 25.38M | 60.38M | 33.44M | 25.97M | 36.76M | 39.77M | 14.53M | 49.80M | 33.23M | 42.97M | 32.22M | 74.44M | 63.29M | 72.05M | 49.07M |
|
Change in Accured Expenses
|
602.26M | | | | 1,611.03M | 1,297.49M | 1,706.73M | 1,949.65M | 2,145.69M | 2,055.70M | 2,050.89M | 2,705.19M | 1,394.64M | | | 2,453.39M | 2,926.35M | 2,631.83M | 3,128.98M | 3,532.99M | 3,898.51M | 3,663.03M | 3,334.08M | 3,225.57M | 3,057.47M | 3,159.19M | 3,432.26M | 4,044.36M | 4,434.25M | 4,786.65M | 4,800.39M | 4,978.01M | 4,019.68M | 3,909.24M | 3,938.09M | 4,413.95M |
|
Other Working Capital Changes
|
| | | | 0.41M | | | | | | | | | | | 970.22M | 0.07M | 496.86M | 413.73M | 318.98M | 419.84M | 448.21M | 592.62M | 753.44M | 894.86M | 1,123.31M | 1,276.54M | 1,477.75M | 1,538.38M | 1,414.49M | 1,275.39M | 1,135.91M | 975.10M | 1,158.16M | 1,224.45M | 1,330.96M |
|
Other financing activities
|
| | | | 2,110.96M | 2,233.39M | 2,265.64M | 2,303.30M | 2,328.72M | 2,368.12M | 2,410.51M | 2,454.55M | 2,519.89M | | | 2,677.07M | 2,724.01M | 18.25M | 42.59M | 2,870.32M | 53.59M | 2,954.69M | 24.67M | 16.21M | -0.61M | 3,114.78M | 3,143.54M | 3,171.10M | 3,204.96M | 3,229.33M | 3,254.49M | 3,276.30M | 3,314.87M | 3,331.38M | 3,348.30M | 3,371.63M |