1 |
Net Income (Earnings) |
-10236000000 |
2990000000 |
3152000000 |
2606000000 |
2779000000 |
1757000000 |
1236000000 |
1078000000 |
1298000000 |
1912000000 |
1978000000 |
1790000000 |
2330000000 |
2408000000 |
2279000000 |
2257000000 |
1854000000 |
1194000000 |
1015941000 |
926200000 |
965458000 |
1027240000 |
835885000 |
666050000 |
566302000 |
451091000 |
381765000 |
318200000 |
276600000 |
2 |
D&A |
2241000000 |
2160000000 |
2017000000 |
1846000000 |
1738000000 |
1626000000 |
1635000000 |
1588000000 |
1527000000 |
1522000000 |
1416000000 |
1309000000 |
1249000000 |
1101000000 |
988000000 |
902000000 |
812000000 |
585000000 |
382343000 |
372224000 |
287667000 |
243658000 |
200668000 |
167287000 |
144987000 |
128433000 |
110595000 |
-93300000 |
-88800000 |
3 |
Deferred Income Tax |
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 |
4 |
Stock-Based Compensation (SBC) |
105000000.00 |
46000000.00 |
65000000.00 |
63000000.00 |
55000000.00 |
55000000.00 |
52000000.00 |
42000000.00 |
39000000.00 |
46000000.00 |
43000000.00 |
50000000.00 |
50000000.00 |
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 |
8945000000.00 |
-89000000.00 |
225000000.00 |
-1821000000.00 |
-878000000.00 |
913000000.00 |
-635000000.00 |
736000000.00 |
-726000000.00 |
-282000000.00 |
-1062000000.00 |
682000000.00 |
1153000000.00 |
-1864000000.00 |
-443000000.00 |
329000000.00 |
-2123000000.00 |
-695346000.00 |
-966402000.00 |
1644560000.00 |
-552535000.00 |
151557000.00 |
-314717000.00 |
-78308000.00 |
-33477000.00 |
-13824000.00 |
-28308000.00 |
-132800000.00 |
24100000.00 |
6 |
Accounts Receivables |
125000000.00 |
0.00 |
-58000000.00 |
6000000.00 |
-22000000.00 |
4000000.00 |
75000000.00 |
-128000000.00 |
-15000000.00 |
0.00 |
106000000.00 |
0.00 |
0.00 |
-94000000.00 |
93000000.00 |
-56000000.00 |
9000000.00 |
-72000000.00 |
-5452000.00 |
-7134000.00 |
-15132000.00 |
-3300000.00 |
100000.00 |
-21200000.00 |
-4400000.00 |
-12700000.00 |
-2900000.00 |
-1500000.00 |
-3900000.00 |
7 |
Inventory |
77000000.00 |
79000000.00 |
-67000000.00 |
-49000000.00 |
1000000.00 |
5000000.00 |
1000000.00 |
19000000.00 |
-16000000.00 |
-54000000.00 |
-12000000.00 |
10000000.00 |
-8000000.00 |
-57000000.00 |
-5000000.00 |
-15000000.00 |
-73000000.00 |
-17000000.00 |
1667000.00 |
8455000.00 |
-8205000.00 |
-8570000.00 |
-3913000.00 |
-1689000.00 |
-4461000.00 |
-3698000.00 |
-7877000.00 |
-5600000.00 |
2500000.00 |
8 |
Accounts Payables |
-165000000.00 |
34000000.00 |
-24000000.00 |
21000000.00 |
109000000.00 |
36000000.00 |
9000000.00 |
79000000.00 |
-24000000.00 |
67000000.00 |
-36000000.00 |
74000000.00 |
-66000000.00 |
86000000.00 |
-42000000.00 |
66000000.00 |
-22000000.00 |
34000000.00 |
-12011000.00 |
-63227000.00 |
58133000.00 |
27300000.00 |
18800000.00 |
22000000.00 |
-5500000.00 |
3500000.00 |
5400000.00 |
9900000.00 |
-5400000.00 |
9 |
Other Working Capital |
1877000000 |
-7068000000 |
-6979000000 |
-7204000000 |
-5383000000 |
-4505000000 |
-5418000000 |
-4783000000 |
-5519000000 |
-4793000000 |
-4511000000 |
-3449000000 |
-4131000000 |
-5284000000 |
-3420000000 |
-2977000000 |
-3306000000 |
-1183000000 |
-487654000 |
478748000 |
-1165812000 |
-613277000 |
-764834000 |
-450117000 |
-371809000 |
-338332000 |
-324508000 |
-296200000 |
-163400000 |
10 |
Other Non-Cash Items |
170000000.00 |
41000000.00 |
-6000000.00 |
51000000.00 |
73000000.00 |
40000000.00 |
35000000.00 |
35000000.00 |
61000000.00 |
1960000000.00 |
-15000000.00 |
37000000.00 |
-37000000.00 |
90000000.00 |
87000000.00 |
57000000.00 |
37000000.00 |
28000000.00 |
108973000.00 |
0.00 |
27949000.00 |
122832000.00 |
15000.00 |
-20819000.00 |
-8093000.00 |
-19000.00 |
-20089000.00 |
186600000.00 |
197900000.00 |
11 |
Net Cash Provided by Operating Activities |
-6301000000 |
5475000000 |
5549000000 |
5322000000 |
5134000000 |
4545000000 |
3430000000 |
2834000000 |
2999000000 |
3766000000 |
3818000000 |
3342000000 |
3391000000 |
4069000000 |
3633000000 |
3410000000 |
3216000000 |
1933000000 |
1469032000 |
1238936000 |
1279535000 |
1329724000 |
1091840000 |
877580000 |
741523000 |
587206000 |
537136000 |
479800000 |
394300000 |
12 |
Investments in PP&E |
-3620000000 |
-5429000000 |
-3749000000 |
-2944000000 |
-3062000000 |
-2294000000 |
-2583000000 |
-2149000000 |
-2332000000 |
-2696000000 |
-3579000000 |
-3380000000 |
-3353000000 |
-3312000000 |
-2480000000 |
-1977000000 |
-3586000000 |
-2516000000 |
-1986482000 |
-826568000 |
-1054698000 |
-872984000 |
-1150413000 |
-497657000 |
-901905000 |
-483901000 |
-594789000 |
-712800000 |
-120800000 |
13 |
Acquisitions (Net) |
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 |
-339000000.00 |
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 |
0.00 |
-6000000.00 |
-39000000.00 |
-203000000.00 |
-291000000.00 |
-219000000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-4000000.00 |
-4000000.00 |
-2098000000.00 |
-18000000.00 |
-935000000.00 |
-772000000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-13255000.00 |
-48000.00 |
-38378000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-54600000.00 |
15 |
Sales/Maturities of Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2000000.00 |
11000000.00 |
2078000000.00 |
6000000.00 |
943000000.00 |
1216000000.00 |
42000000.00 |
2213000.00 |
531225000.00 |
0.00 |
0.00 |
4100000.00 |
2748000.00 |
37710000.00 |
19720000.00 |
15249000.00 |
22400000.00 |
0.00 |
16 |
Other Investing Activities |
127000000.00 |
132000000.00 |
-103000000.00 |
58000000.00 |
4000000.00 |
10000000.00 |
34000000.00 |
93000000.00 |
560000000.00 |
50000000.00 |
78000000.00 |
31000000.00 |
91000000.00 |
-75000000.00 |
3000000.00 |
-1000000.00 |
-24000000.00 |
90000000.00 |
-39855000.00 |
-61573000.00 |
94961000.00 |
30574000.00 |
68176000.00 |
61345000.00 |
-49321000.00 |
-63899000.00 |
-5649000.00 |
-14800000.00 |
-28200000.00 |
17 |
Net Cash used for Investing Activities |
-3240000000 |
-5277000000 |
-3501000000 |
-3089000000 |
-3323000000 |
-2478000000 |
-2507000000 |
-2056000000 |
-1772000000 |
-2646000000 |
-3501000000 |
-3384000000 |
-3255000000 |
-3746000000 |
-2443000000 |
-1970000000 |
-3089000000 |
-2333000000 |
-2020053000 |
-341916000 |
-1292027000 |
-910380000 |
-1321053000 |
-454901000 |
-819225000 |
-528080000 |
-565189000 |
-705200000 |
-203600000 |
18 |
Debt Repayment |
-1621000000 |
-1651000000 |
-1556000000 |
-1227000000 |
-1278000000 |
-1238000000 |
-2466000000 |
-2212000000 |
-1052000000 |
-1700000000 |
-2192000000 |
-3310000000 |
-5448000000 |
-1656000000 |
-2537000000 |
-1096000000 |
-932000000 |
-1137000000 |
-189678000 |
-1971026000 |
-388429000 |
-564838000 |
-1006586000 |
-424391000 |
-735246000 |
-406600000 |
-414381000 |
-483200000 |
-808700000 |
19 |
Common Stock Issued |
3249000000.00 |
0.00 |
0.00 |
0.00 |
40000000.00 |
264000000.00 |
0.00 |
35000000.00 |
0.00 |
0.00 |
545000000.00 |
196000000.00 |
0.00 |
51000000.00 |
66000000.00 |
63000000.00 |
142000000.00 |
53000000.00 |
7240000.00 |
5274000.00 |
7811000.00 |
741600000.00 |
11399000.00 |
5162000.00 |
3728000.00 |
49032000.00 |
2297000.00 |
1400000.00 |
700000.00 |
20 |
Common Stock Repurchased |
-12000000.00 |
-603000000.00 |
-1468000000.00 |
-552000000.00 |
-2340000000.00 |
-533000000.00 |
0.00 |
-138000000.00 |
-90000000.00 |
-454000000.00 |
-524000000.00 |
-188000000.00 |
-83000000.00 |
-326000000.00 |
-841000000.00 |
-386000000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-705137000.00 |
-25000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
21 |
Dividends Paid |
-689000000 |
-1387000000 |
-1355000000 |
-1087000000 |
-977000000 |
-816000000 |
-776000000 |
-1164000000 |
-779000000 |
-671000000 |
-237000000 |
-314000000 |
-1261000000 |
-990000000 |
-803000000 |
-566000000 |
-400000000 |
-292000000 |
-246323000 |
-245844000 |
-254333000 |
-219179000 |
-178458000 |
-130456000 |
-103877000 |
-85098000 |
-79072000 |
-79000000 |
-77400000 |
22 |
Other Financing Activities |
-149000000.00 |
-83000000.00 |
-40000000.00 |
-24000000.00 |
-25000000.00 |
-27000000.00 |
-29000000.00 |
8000000.00 |
9000000.00 |
28000000.00 |
4000000.00 |
58000000.00 |
-13000000.00 |
-7000000.00 |
1000000.00 |
-1000000.00 |
-4000000.00 |
-15000000.00 |
-1544000.00 |
-25531000.00 |
0.00 |
-176000.00 |
-4253000.00 |
0.00 |
0.00 |
0.00 |
-25000000.00 |
-100000.00 |
100000.00 |
23 |
Net Cash Used Provided by Financing Activities |
18650000000 |
-655000000 |
-1460000000 |
-2452000000 |
-2591000000 |
-942000000 |
-1028000000 |
-780000000 |
-1190000000 |
-1093000000 |
-404000000 |
-93000000 |
-315000000 |
-604000000 |
-1212000000 |
-892000000 |
-79000000 |
826000000 |
-198365000 |
337154000 |
-319997000 |
-34846000 |
226497000 |
-394319000 |
135966000 |
-59866000 |
21915000 |
170600000 |
-297300000 |
24 |
Net Change in Cash |
9162000000.00 |
-466000000.00 |
587000000.00 |
-208000000.00 |
-792000000.00 |
1064000000.00 |
-131000000.00 |
-3000000.00 |
15000000.00 |
21000000.00 |
-109000000.00 |
-112000000.00 |
-293000000.00 |
-220000000.00 |
-15000000.00 |
535000000.00 |
33000000.00 |
403000000.00 |
-754600000.00 |
1232018000.00 |
-332489000.00 |
384498000.00 |
-2716000.00 |
28360000.00 |
58264000.00 |
-740000.00 |
-6138000.00 |
0.00 |
0.00 |