1 |
Net Income (Earnings) |
2466500000 |
2292800000 |
1620800000 |
1733400000 |
1492500000 |
1452500000 |
1515900000 |
1405800000 |
1388500000 |
1254200000 |
1211400000 |
1332600000 |
1235700000 |
1138700000 |
1554000000 |
1055400000 |
935570000 |
1018150000 |
1100770000 |
924720000 |
840800000 |
696800000 |
605300000 |
513500000 |
454700000 |
394800000 |
329300000 |
294200000 |
256200000 |
227700000 |
211700000 |
2 |
D&A |
480000000 |
409000000 |
377600000 |
316100000 |
288600000 |
277900000 |
336200000 |
317000000 |
323300000 |
318200000 |
309200000 |
308100000 |
361800000 |
329300000 |
364000000 |
424400000 |
436694000 |
274682000 |
279077000 |
320856000 |
284282000 |
272800000 |
244600000 |
223400000 |
201600000 |
172500000 |
148300000 |
140200000 |
116100000 |
114500000 |
113500000 |
3 |
Deferred Income Tax |
26000000.00 |
9300000.00 |
500000.00 |
10000000.00 |
700000.00 |
-15300000.00 |
-50300000.00 |
24600000.00 |
38100000.00 |
107600000.00 |
96100000.00 |
-47900000.00 |
-92700000.00 |
15100000.00 |
33900000.00 |
18900000.00 |
109155000.00 |
-15775000.00 |
8680000.00 |
29450000.00 |
8885000.00 |
-23200000.00 |
-4800000.00 |
-35300000.00 |
13900000.00 |
-11100000.00 |
4900000.00 |
12000000.00 |
-4000000.00 |
9200000.00 |
18900000.00 |
4 |
Stock-Based Compensation (SBC) |
130800000.00 |
167300000.00 |
175400000.00 |
138900000.00 |
137600000.00 |
143200000.00 |
138400000.00 |
96400000.00 |
78700000.00 |
76300000.00 |
67600000.00 |
96000000.00 |
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 |
0.00 |
5 |
Change in Working Capital |
-277100000.00 |
78200000.00 |
-1206400000.00 |
-810200000.00 |
1957500000.00 |
-229900000.00 |
457200000.00 |
-448000000.00 |
119500000.00 |
-467800000.00 |
316900000.00 |
480300000.00 |
-106100000.00 |
-594000000.00 |
527000000.00 |
647235000.00 |
-683553000.00 |
270563000.00 |
-341032000.00 |
-20597000.00 |
859884000.00 |
299600000.00 |
-177100000.00 |
166700000.00 |
-49200000.00 |
160700000.00 |
152200000.00 |
-11700000.00 |
96600000.00 |
-82800000.00 |
1100000.00 |
6 |
Accounts Receivables |
-113800000.00 |
-473900000.00 |
-291800000.00 |
23400000.00 |
-224600000.00 |
-175100000.00 |
-204000000.00 |
-217000000.00 |
-40100000.00 |
-138300000.00 |
-108800000.00 |
-149700000.00 |
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 |
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 |
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 |
8 |
Accounts Payables |
-18300000.00 |
-10700000.00 |
-1900000.00 |
-11600000.00 |
-15900000.00 |
13100000.00 |
9700000.00 |
-10600000.00 |
11200000.00 |
-24600000.00 |
34700000.00 |
-9700000.00 |
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 |
0.00 |
9 |
Other Working Capital |
1437500000 |
1714600000 |
1636400000 |
2842800000 |
3653000000 |
1695500000 |
1925400000 |
1468200000 |
1916200000 |
1796700000 |
2264500000 |
1947600000 |
1467300000 |
1573400000 |
2167400000 |
1640400000 |
993165000 |
1676718000 |
1406155000 |
1747187000 |
1767784000 |
907900000 |
608300000 |
785400000 |
618700000 |
667900000 |
507200000 |
355000000 |
366700000 |
270100000 |
352900000 |
10 |
Other Non-Cash Items |
980400000.00 |
917900000.00 |
31900000.00 |
37100000.00 |
25700000.00 |
233400000.00 |
-21600000.00 |
9000000.00 |
21400000.00 |
35100000.00 |
8900000.00 |
36100000.00 |
123600000.00 |
130500000.00 |
221500000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
46708000.00 |
41900000.00 |
96100000.00 |
78000000.00 |
-12600000.00 |
13700000.00 |
-4800000.00 |
0.00 |
0.00 |
200000.00 |
0.00 |
11 |
Net Cash Provided by Operating Activities |
3026200000 |
2688300000 |
2515200000 |
2125900000 |
1859900000 |
1905600000 |
1821400000 |
1577200000 |
1910200000 |
1705800000 |
1682100000 |
1562600000 |
1786900000 |
1298000000 |
1812500000 |
1433400000 |
1391935000 |
1565089000 |
1531704000 |
1491024000 |
1070101000 |
853900000 |
852100000 |
719100000 |
644100000 |
478800000 |
509100000 |
391400000 |
437500000 |
389700000 |
296400000 |
12 |
Investments in PP&E |
-616400000 |
-566500000 |
-470800000 |
-470600000 |
-386000000 |
-335500000 |
-367700000 |
-282900000 |
-249600000 |
-277700000 |
-226700000 |
-253900000 |
-277600000 |
-322800000 |
-411000000 |
-196100000 |
-204085000 |
-133758000 |
-255420000 |
-185406000 |
-166012000 |
-285000000 |
-537000000 |
-175300000 |
-163500000 |
-117700000 |
-110700000 |
-87400000 |
-56400000 |
-70100000 |
-81700000 |
13 |
Acquisitions (Net) |
0.00 |
-126000000.00 |
-612000000.00 |
147000000.00 |
162000000.00 |
-90000000.00 |
24000000.00 |
119000000.00 |
-266000000.00 |
-776000000.00 |
-78000000.00 |
-67000000.00 |
15000000.00 |
-430000000.00 |
563000000.00 |
-417000000.00 |
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 |
14 |
Purchase of Investments |
-3905100000.00 |
-4422600000.00 |
-4876800000.00 |
-4382800000.00 |
-5876300000.00 |
-5047600000.00 |
-3414900000.00 |
-4902600000.00 |
-5113500000.00 |
-4770900000.00 |
-3846700000.00 |
-2947600000.00 |
-6407200000.00 |
-4449100000.00 |
-5846500000.00 |
-11365000000.00 |
-8087150000.00 |
-3451554000.00 |
-4597320000.00 |
-3973434000.00 |
-7372892000.00 |
-608300000.00 |
-618400000.00 |
-1395200000.00 |
-1014200000.00 |
-154700000.00 |
-117900000.00 |
-268300000.00 |
-141300000.00 |
-4300000.00 |
-54500000.00 |
15 |
Sales/Maturities of Investments |
7648400000.00 |
2909000000.00 |
3455000000.00 |
3593600000.00 |
5215400000.00 |
3841000000.00 |
2059500000.00 |
3638600000.00 |
3962200000.00 |
3305100000.00 |
3406900000.00 |
3320400000.00 |
5140600000.00 |
4878600000.00 |
6319100000.00 |
6629100000.00 |
6003041000.00 |
5515586000.00 |
4167028000.00 |
3087406000.00 |
4001848000.00 |
277000000.00 |
550400000.00 |
1362100000.00 |
1208300000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
16 |
Other Investing Activities |
0.00 |
0.00 |
0.00 |
6843600000.00 |
-8218200000.00 |
-3140600000.00 |
2537800000.00 |
-160300000.00 |
4838600000.00 |
-4834200000.00 |
-1637600000.00 |
-721700000.00 |
4143000000.00 |
784300000.00 |
-162000000.00 |
4911300000.00 |
1237726000.00 |
-1105916000.00 |
-182198000.00 |
688367000.00 |
3327072000.00 |
-51800000.00 |
-82200000.00 |
-91100000.00 |
-583900000.00 |
-146100000.00 |
-105600000.00 |
-81800000.00 |
-348700000.00 |
-89600000.00 |
-51000000.00 |
17 |
Net Cash used for Investing Activities |
3156300000 |
-2197700000 |
-2504600000 |
5730400000 |
-9087200000 |
-3743600000 |
813800000 |
-1577800000 |
3243600000 |
-7340600000 |
-2379400000 |
-644100000 |
2501500000 |
444100000 |
465300000 |
-437900000 |
-1318781000 |
177073000 |
-1080493000 |
-455834000 |
-370598000 |
-392100000 |
-687200000 |
-299500000 |
-547700000 |
-414700000 |
-321400000 |
-431400000 |
-537200000 |
-150500000 |
-93400000 |
18 |
Debt Repayment |
-2200000.00 |
-2100000.00 |
-7300000.00 |
-2000000.00 |
-1500000.00 |
-2175300000.00 |
-3300000.00 |
-17500000.00 |
-2000000.00 |
-5700000.00 |
-2900000.00 |
-21900000.00 |
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 |
0.00 |
19 |
Common Stock Issued |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
239700000.00 |
344200000.00 |
264100000.00 |
183500000.00 |
169208000.00 |
92816000.00 |
228113000.00 |
218178000.00 |
172589000.00 |
100400000.00 |
80500000.00 |
71300000.00 |
125600000.00 |
99400000.00 |
78000000.00 |
72800000.00 |
60600000.00 |
28200000.00 |
23300000.00 |
20 |
Common Stock Repurchased |
-1006300000 |
-937700000 |
-989300000 |
-1259600000 |
-1155700000 |
-1557200000 |
-667300000 |
-647300000 |
-741300000 |
-732800000 |
-766400000 |
-580400000 |
-1504800000 |
-1900400000 |
-1299900000 |
-584400000 |
-629932000 |
-938545000 |
-875449000 |
-935064000 |
-201007000 |
-85400000 |
-40900000 |
-127700000 |
-245200000 |
-13100000 |
-129400000 |
-82500000 |
-12300000 |
-294600000 |
-166400000 |
21 |
Dividends Paid |
-1470500000 |
-1293000000 |
-1063700000 |
-995200000 |
-943600000 |
-927600000 |
-883100000 |
-805500000 |
-739700000 |
-692400000 |
-673400000 |
-629400000 |
-548900000 |
-461300000 |
-393900000 |
-344900000 |
-308608000 |
-284605000 |
-276860000 |
-248453000 |
-212578000 |
-181100000 |
-152900000 |
-129800000 |
-112100000 |
-89200000 |
-76000000 |
-67200000 |
-57700000 |
-50600000 |
-46200000 |
22 |
Other Financing Activities |
-3461600000.00 |
1952200000.00 |
335100000.00 |
-6120600000.00 |
8817300000.00 |
6166200000.00 |
-3196600000.00 |
1386000000.00 |
-3720900000.00 |
1000000.00 |
200000.00 |
874900000.00 |
12500000.00 |
200000.00 |
7900000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-100000.00 |
-900000.00 |
-2600000.00 |
66500000.00 |
20000000.00 |
-800000.00 |
2700000.00 |
4400000.00 |
20100000.00 |
16000000.00 |
23 |
Net Cash Used Provided by Financing Activities |
-5890600000.00 |
-207700000.00 |
-1655900000.00 |
-8281700000.00 |
8790100000.00 |
1616700000.00 |
-2358200000.00 |
151000000.00 |
-4953900000.00 |
5339200000.00 |
89000000.00 |
468400000.00 |
-5270700000.00 |
-1884400000.00 |
-1348800000.00 |
-746500000.00 |
-770374000.00 |
-1130754000.00 |
-927757000.00 |
-987471000.00 |
-333146000.00 |
-363600000.00 |
-3200000.00 |
-143400000.00 |
-95500000.00 |
10900000.00 |
-129900000.00 |
-83200000.00 |
264600000.00 |
-348000000.00 |
-195500000.00 |
24 |
Net Change in Cash |
257400000.00 |
254100000.00 |
-1639500000.00 |
-410700000.00 |
1551800000.00 |
-344300000.00 |
284500000.00 |
151000000.00 |
158700000.00 |
-253900000.00 |
-622000000.00 |
1347800000.00 |
-828600000.00 |
-139900000.00 |
925200000.00 |
262400000.00 |
-697220000.00 |
611408000.00 |
-476546000.00 |
47719000.00 |
366357000.00 |
98200000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |