|
Net Income
|
43.66M | -5.17M | 67.36M | 65.28M | 92.05M | 19.20M | 117.27M | 150.46M | 151.72M | 96.24M | 113.61M | 255.57M | 6.36M | 18.27M | 26.70M | 96.90M | 23.07M | | | | 27.84M | | | | 22.77M | | | 3.87M | 5.66M | -13.38M | -7.50M | -10.31M | 6.85M | -16.33M | -4.32M | 1.04M |
|
Share-based Compensation
|
| 14.62M | 14.62M | | | 77.76M | 16.05M | | | 19.73M | 22.36M | | | 6.38M | | | | 11.38M | 6.18M | | | 13.06M | | | | 23.99M | | | | 2.28M | 0.91M | | | 0.59M | 0.48M | |
|
Gains from Equity Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | | | | | | | -0.10M |
|
Gains from Sales and Divestitures
|
0.17M | | | | 0.17M | | | | 0.17M | | | | 1.62M | | | | 0.15M | | | | 0.08M | | | | 0.18M | | | | 0.22M | | | | | | | |
|
Gains from Investment Securities
|
| | | 2.33M | 0.04M | | | | 0.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | -9.05M | | | | -2.26M | | | | | | | |
|
Non-cash Items
|
| | | | 0.21M | | | | 0.95M | | | | 0.93M | | | | 14.58M | | | | 1.30M | | | | 1.11M | | | | 2.45M | | | | 2.99M | | | |
|
Amortization
|
| | | | | 2.02M | 2.02M | | | 2.02M | 2.02M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
524.07M | | | | 707.78M | 613.11M | 611.00M | 849.74M | 1,064.11M | 583.77M | 1,066.39M | 1,887.38M | 283.75M | 768.42M | 1,176.34M | 2,215.86M | 294.44M | 204.37M | 1,465.46M | 1,330.95M | 1,317.31M | 1,000.61M | 942.62M | 803.58M | 456.58M | 335.71M | 439.89M | 440.89M | 37.29M | 152.59M | 26.34M | 32.18M | 51.08M | 60.74M | 86.52M | 105.07M |
|
Change in Accured Expenses
|
47.62M | | | | 93.80M | 76.20M | 86.72M | 135.29M | 213.97M | 214.39M | 226.26M | 236.66M | 49.98M | 305.49M | 254.35M | 291.11M | 38.07M | 46.98M | 204.22M | 189.99M | 316.08M | 292.80M | 219.73M | 210.93M | 197.82M | 157.01M | 150.40M | 152.57M | 44.45M | 271.20M | 34.86M | 35.19M | 37.58M | 35.26M | 38.85M | 38.92M |
|
Change in Taxes
|
| | | | 21.60M | 26.27M | 13.80M | 38.68M | 54.04M | 82.72M | 24.80M | 53.06M | 9.63M | 70.02M | 26.58M | 34.05M | 4.18M | 2.34M | 15.01M | 38.70M | 2.60M | 20.18M | 39.24M | 41.79M | 2.71M | -24.73M | 14.93M | 22.05M | 0.99M | 7.34M | 1.01M | 0.18M | 0.51M | 0.51M | 0.51M | 0.44M |