|
Cash from Operations
|
477.55M | 874.51M | 61.17M | 184.84M | 306.88M | -335.19M | 7.36M | 287.28M | 224.08M | 117.75M | -323.05M | 148.58M | 0.71M | 98.59M | 64.75M | 93.43M | 15.71M | 7.18M | 39.70M | -74.20M | -545.99M | -423.39M | 534.44M | -769.18M | -935.43M | -133.32M | 554.68M | 62.62M | 43.47M | -268.54M | -237.81M | 190.31M | 335.06M | 167.22M | 289.22M | -50.14M | -442.99M | 203.63M | 8.60M | -28.08M | 66.43M | -696.88M | -2966.52M | 1,133.80M | 275.79M | 838.99M | 601.63M | 212.43M | 214.87M | 804.58M | 354.33M | -168.47M | -118.57M | -31.37M | -32.24M | 282.92M | -232.10M | 169.61M | 23.40M | -71.20M | 53.93M | 25.11M | 30.41M | -27.35M |
|
Change in Receivables
|
-1.09M | | | | 0.02M | | | | | | | | | | | | | 0.04M | -0.02M | -0.03M | 0.00M | 0.04M | -0.02M | -0.01M | 0.00M | 0.09M | -0.04M | -0.04M | -0.02M | 0.08M | -0.04M | -0.04M | -0.01M | | 0.05M | -0.14M | 0.10M | -0.03M | 0.11M | 0.00M | -0.07M | 0.12M | -0.04M | -0.04M | -0.04M | 0.60M | -0.16M | -0.16M | -0.16M | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
0.09M | -0.06M | -0.02M | -0.01M | -0.05M | 0.03M | -0.01M | -0.02M | 0.00M | 0.01M | 0.00M | -0.00M | 550.00 | -0.01M | -0.01M | -0.00M | -0.01M | 0.00M | -0.01M | 0.01M | 0.05M | 0.14M | -0.04M | 0.02M | 0.06M | 0.03M | -0.06M | | | -0.05M | | | | -0.05M | | | -0.05M | 458.00 | -458.00 | | | -0.03M | 0.17M | 0.07M | 0.03M | -0.09M | 0.04M | -0.04M | -0.04M | -0.04M | -0.04M | -0.01M | -0.00M | 0.00M | 0.01M | | | | | | | | | |
|
Change in Accured Expenses
|
-0.57M | 0.56M | 0.35M | 0.51M | -0.02M | -0.60M | 0.06M | 0.00M | 0.00M | 0.01M | -0.00M | -0.01M | 0.00M | -0.00M | -0.00M | -0.00M | 0.01M | | -153.00 | | 153.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | | | 0.04M | 0.07M | -0.04M | -0.06M | -0.10M | -0.05M | -0.13M | -0.14M | 0.33M | | | | | 0.97M | -0.08M | -0.08M | -0.08M | 0.74M | -0.01M | -0.09M | -0.09M | -0.09M | -0.09M | -0.09M | -0.09M | -0.08M | -0.01M | -0.01M | -0.26M | -0.13M | -0.15M | -0.15M | -0.08M | 0.85M | 2.06M | -0.76M | -0.96M | -0.94M | -0.32M | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
743.15M | -1392.12M | 76.12M | 21.83M | -877.95M | 567.32M | -126.93M | -378.26M | 135.39M | 249.92M | 145.51M | -331.05M | 172.03M | -265.54M | -136.48M | -177.00M | -141.57M | -29.36M | 15.97M | 104.81M | 1,050.08M | 1,884.64M | -1048.07M | 820.73M | 1,522.37M | 623.72M | -842.28M | 117.24M | -532.67M | 84.82M | 532.84M | -1265.10M | -550.70M | -419.68M | -190.22M | -164.15M | 476.41M | -328.02M | -55.15M | 37.12M | -385.22M | 2,505.64M | 3,554.57M | -719.78M | -953.62M | -1362.13M | -624.82M | -569.31M | -356.48M | 89.78M | -792.28M | -350.03M | -129.86M | -277.15M | -79.14M | -432.37M | 311.26M | -364.57M | -129.05M | 314.10M | -452.21M | -29.46M | 229.56M | -334.48M |
|
Net Equity Issued and Repurchased
|
2,246.07M | -517.61M | 137.29M | | 1,501.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
1,220.69M | -517.61M | 137.29M | 206.68M | -571.06M | 232.14M | -119.56M | -90.98M | 359.47M | 367.67M | -177.54M | -182.47M | 172.73M | -166.95M | -71.74M | -83.57M | -125.87M | -22.18M | 55.67M | 30.61M | 504.09M | 1,461.25M | -513.63M | 51.55M | 586.94M | 490.40M | -287.60M | 179.87M | -489.20M | -183.72M | 295.03M | -1074.80M | -215.64M | -252.45M | 99.00M | -214.29M | 33.42M | -124.39M | -46.55M | 9.04M | -318.79M | 1,808.76M | 588.05M | 414.01M | -677.83M | -523.15M | -23.18M | -356.88M | -141.61M | 894.36M | -437.96M | -518.50M | -248.43M | -308.52M | -111.38M | -149.46M | 79.16M | -194.96M | -105.65M | 242.90M | -398.28M | -4.35M | 259.98M | -361.82M |
|
Free Cash Flow
|
477.55M | 874.51M | 61.17M | 184.84M | 306.88M | -335.19M | 7.36M | 287.28M | 224.08M | 117.75M | -323.05M | 148.58M | 0.71M | 98.59M | 64.75M | 93.43M | 15.71M | 7.18M | 39.70M | -74.20M | -545.99M | -423.39M | 534.44M | -769.18M | -935.43M | -133.32M | 554.68M | 62.62M | 43.47M | -268.54M | -237.81M | 190.31M | 335.06M | 167.22M | 289.22M | -50.14M | -442.99M | 203.63M | 8.60M | -28.08M | 66.43M | -696.88M | -2966.52M | 1,133.80M | 275.79M | 838.99M | 601.63M | 212.43M | 214.87M | 804.58M | 354.33M | -168.47M | -118.57M | -31.37M | -32.24M | 282.92M | -232.10M | 169.61M | 23.40M | -71.20M | 53.93M | 25.11M | 30.41M | -27.35M |
|
Net Cash Flow
|
1,220.69M | -517.61M | 137.29M | 206.68M | -571.06M | 232.14M | -119.56M | -90.98M | 359.47M | 367.67M | -177.54M | -182.47M | 172.73M | -166.95M | -71.74M | -83.57M | -125.87M | -22.18M | 55.67M | 30.61M | 504.09M | 1,461.25M | -513.63M | 51.55M | 586.94M | 490.40M | -287.60M | 179.87M | -489.20M | -183.72M | 295.03M | -1074.80M | -215.64M | -252.45M | 99.00M | -214.29M | 33.42M | -124.39M | -46.55M | 9.04M | -318.79M | 1,808.76M | 588.05M | 414.01M | -677.83M | -523.15M | -23.18M | -356.88M | -141.61M | 894.36M | -437.96M | -518.50M | -248.43M | -308.52M | -111.38M | -149.46M | 79.16M | -194.96M | -105.65M | 242.90M | -398.28M | -4.35M | 259.98M | -361.82M |