|
Net Income
|
50.94M | 33.45M | 51.54M | 59.53M | 61.30M | -120.13M | 62.71M | 74.69M | 64.71M | 83.85M | 73.34M | 60.41M | 85.28M | 66.92M | -151.16M | -84.58M | 37.48M | 25.43M | -27.99M | -80.04M | | -96.48M | 6.01M | -101.53M | -120.05M | -103.55M | | | -23.19M | -0.62M | | 1.21M | | |
|
Share-based Compensation
|
| | | | | | 3.03M | 2.85M | 2.45M | 12.02M | 3.38M | 29.25M | 4.71M | 10.55M | -0.04M | 1.94M | 3.35M | 12.75M | 0.67M | 3.60M | | | 122.94M | | 15.05M | 20.94M | | | | 80.32M | | | | |
|
Gains from Investment Securities
|
| | -0.92M | | | 1.04M | 0.23M | | | 0.33M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | 41.03M | | | | 0.30M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
| 0.20M | 7.00M | 0.32M | | 5.38M | 10.18M | 2.53M | 34.45M | 1.77M | 8.23M | 0.38M | 30.85M | 1.10M | 0.89M | 0.59M | 1.12M | 0.90M | 0.27M | 3.58M | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| 96.16M | | | 112.54M | 171.10M | 138.55M | 142.07M | 24.22M | 159.88M | 308.43M | 135.53M | 159.95M | 202.81M | 186.18M | 253.82M | 262.66M | 164.19M | 164.86M | 168.50M | | | | | | | | | | | | | | |
|
Change in Taxes
|
| 23.63M | | | 24.61M | 20.74M | 24.79M | 24.13M | 5.08M | 25.26M | 20.05M | 28.94M | 35.74M | 14.59M | 11.32M | 5.04M | 9.26M | 5.56M | 7.29M | 11.91M | | | | | | | | | | | | | | |
|
Amortization
|
| | | | | | | | | | | | | | | | | | | | 0.78M | | -5302.15M | -109.05M | -126.86M | -134.25M | -334.37M | -365.19M | -497.93M | -267.86M | -135.44M | -8.31M | | |
|
Depreciation & Amortization (CF)
|
7.08M | 8.72M | 6.96M | 7.57M | 7.11M | | 7.88M | 8.72M | 9.15M | 10.28M | 10.75M | 11.13M | 11.70M | 11.79M | 12.65M | 17.46M | 11.48M | 11.71M | 10.80M | 11.81M | | | | | | | | | | | | | | |
|
Other financing activities
|
| 452.37M | | | | 532.47M | 577.07M | 585.25M | 85.79M | 600.01M | 574.57M | 606.08M | 611.51M | 583.26M | 583.23M | 585.19M | 589.97M | 22.33M | 604.17M | 608.23M | 65.00M | | 905.76M | | 894.05M | 6,379.54M | 931.25M | 948.34M | 999.48M | 7,307.70M | 1,011.35M | 7,371.48M | 7,389.68M | 7,237.81M |
|
Exchange Rate Effect
|
2.37M | 6.06M | -0.92M | -0.92M | -8.39M | 1.66M | 0.23M | 1.24M | | | | | | | | | | | | | | | | 17.22M | -41.70M | -1.24M | 0.92M | -1.26M | -4.83M | 0.55M | 1.71M | -5.26M | | |