1 |
Net Income (Earnings) |
2655050000 |
1712555000 |
1589472000 |
1538960000 |
1251133000 |
1165080000 |
1065345000 |
1025116000 |
953000000 |
767000000 |
628000000 |
339000000 |
108000000 |
-13000000 |
138000000 |
350000000 |
344000000 |
301000000 |
264946000 |
208000000 |
71000000 |
219000000 |
182000000 |
145000000 |
115100000 |
87818000 |
73634000 |
48600000 |
35600000 |
21500000 |
14600000 |
2 |
D&A |
574237000.00 |
504804000.00 |
454134000.00 |
404231000.00 |
379931000.00 |
352431000.00 |
342353000.00 |
332837000.00 |
302900000.00 |
275400000.00 |
254900000.00 |
256800000.00 |
247900000.00 |
234100000.00 |
200600000.00 |
186800000.00 |
164500000.00 |
152400000.00 |
134959000.00 |
123000000.00 |
111400000.00 |
63900000.00 |
53100000.00 |
38700000.00 |
30965000.00 |
25245000.00 |
17263000.00 |
-3500000.00 |
-8200000.00 |
-6700000.00 |
-6500000.00 |
3 |
Deferred Income Tax |
34976000.00 |
55407000.00 |
52325000.00 |
-137648000.00 |
12359000.00 |
12126000.00 |
-17734000.00 |
-67841000.00 |
-2600000.00 |
10200000.00 |
51000000.00 |
14900000.00 |
73400000.00 |
-1300000.00 |
-38200000.00 |
8200000.00 |
25800000.00 |
19900000.00 |
82867000.00 |
7700000.00 |
-77900000.00 |
17900000.00 |
11400000.00 |
14300000.00 |
10878000.00 |
-593000.00 |
-1302000.00 |
-100000.00 |
-2300000.00 |
-1900000.00 |
-400000.00 |
4 |
Stock-Based Compensation (SBC) |
68609000.00 |
48589000.00 |
40879000.00 |
34323000.00 |
36967000.00 |
38547000.00 |
37338000.00 |
20961000.00 |
21664000.00 |
15250000.00 |
15956000.00 |
17295000.00 |
9958000.00 |
3827000.00 |
7578000.00 |
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 |
569128000.00 |
-1012855000.00 |
364189000.00 |
228008000.00 |
-381848000.00 |
-133323000.00 |
176501000.00 |
455636000.00 |
173000000.00 |
-238000000.00 |
365000000.00 |
-157000000.00 |
135000000.00 |
-250000000.00 |
81000000.00 |
-76000000.00 |
-3000000.00 |
248593000.00 |
237407000.00 |
-165000000.00 |
-37000000.00 |
200000000.00 |
65000000.00 |
78866000.00 |
17605000.00 |
61339000.00 |
34390000.00 |
28100000.00 |
8700000.00 |
16900000.00 |
3000000.00 |
6 |
Accounts Receivables |
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 |
7 |
Inventory |
-575827000.00 |
-578783000.00 |
-521342000.00 |
-348363000.00 |
-171908000.00 |
-290001000.00 |
-233559000.00 |
-144943000.00 |
-391409000.00 |
48673000.00 |
0.00 |
647000.00 |
50671000.00 |
79469000.00 |
78115000.00 |
0.00 |
0.00 |
-34110000.00 |
7992000.00 |
-235000000.00 |
90000000.00 |
-174000000.00 |
-180000000.00 |
-156000000.00 |
12259000.00 |
-132251000.00 |
-96069000.00 |
62500000.00 |
-44100000.00 |
-18000000.00 |
-14400000.00 |
8 |
Accounts Payables |
745596000.00 |
428627000.00 |
375214000.00 |
427911000.00 |
56477000.00 |
105637000.00 |
97166000.00 |
36942000.00 |
194035000.00 |
104442000.00 |
-5446000.00 |
106049000.00 |
140356000.00 |
-41395000.00 |
53544000.00 |
-50489000.00 |
-50489000.00 |
42488000.00 |
18840000.00 |
-25000000.00 |
38000000.00 |
-77000000.00 |
-78000000.00 |
-76000000.00 |
0.00 |
0.00 |
0.00 |
-30900000.00 |
26200000.00 |
6300000.00 |
9400000.00 |
9 |
Other Working Capital |
1203436000 |
634308000 |
1647163000 |
1282974000 |
1054966000 |
1436814000 |
1570137000 |
1393636000 |
938000000 |
765000000 |
1003000000 |
638000000 |
795000000 |
660000000 |
910000000 |
829000000 |
905000000 |
908000000 |
659407000 |
422000000 |
587000000 |
624000000 |
424000000 |
359000000 |
280134000 |
262529000 |
201190000 |
166800000 |
138700000 |
130000000 |
113100000 |
10 |
Other Non-Cash Items |
0.00 |
8293000.00 |
83749000.00 |
48913000.00 |
33342000.00 |
46670000.00 |
45889000.00 |
-12747000.00 |
-28700000.00 |
96600000.00 |
30200000.00 |
75700000.00 |
62100000.00 |
50300000.00 |
83200000.00 |
6500000.00 |
9700000.00 |
14600000.00 |
-162000000.00 |
5800000.00 |
181000000.00 |
0.00 |
0.00 |
0.00 |
-7453000.00 |
9449000.00 |
0.00 |
11800000.00 |
16400000.00 |
13400000.00 |
12900000.00 |
11 |
Net Cash Provided by Operating Activities |
3876159000 |
2237998000 |
2143550000 |
1802108000 |
1605041000 |
1391686000 |
1326891000 |
1213065000 |
1131400000 |
1050500000 |
824700000 |
668600000 |
575200000 |
441600000 |
405400000 |
555500000 |
389700000 |
518600000 |
434040000 |
265600000 |
215500000 |
140400000 |
218600000 |
139100000 |
170091000 |
-17769000 |
43257000 |
62600000 |
42700000 |
17300000 |
23800000 |
12 |
Investments in PP&E |
-1027963000.00 |
-784843000.00 |
-734380000.00 |
-646456000.00 |
-560296000.00 |
-504806000.00 |
-373967000.00 |
-538444000.00 |
-571596000.00 |
-514861000.00 |
-22830000.00 |
-250747000.00 |
-205546000.00 |
-83641000.00 |
-261515000.00 |
-15526000.00 |
-15526000.00 |
-149362000.00 |
-134315000.00 |
-125400000.00 |
-216600000.00 |
-152700000.00 |
-140300000.00 |
-107700000.00 |
-84411000.00 |
-60521000.00 |
-65777000.00 |
-9800000.00 |
-24700000.00 |
-12800000.00 |
-8900000.00 |
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 |
-6738000000.00 |
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 |
14 |
Purchase of Investments |
0.00 |
0.00 |
-1007494000.00 |
-579712000.00 |
-990474000.00 |
-1299613000.00 |
-800095000.00 |
0.00 |
-671459000.00 |
-185000000.00 |
0.00 |
0.00 |
-9903000.00 |
-3800000.00 |
-49675000.00 |
-199950000.00 |
-199950000.00 |
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 |
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 |
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 |
16 |
Other Investing Activities |
0.00 |
0.00 |
1010271000.00 |
581140000.00 |
999834000.00 |
1301036000.00 |
802363000.00 |
0.00 |
673219000.00 |
186026000.00 |
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 |
17 |
Net Cash used for Investing Activities |
-1024910000.00 |
-782485000.00 |
-731603000.00 |
-645028000.00 |
-550936000.00 |
-503383000.00 |
-371699000.00 |
-249978000.00 |
-569800000.00 |
-513800000.00 |
-418900000.00 |
-248000000.00 |
-152600000.00 |
-6915300000.00 |
-282000000.00 |
-264400000.00 |
-263000000.00 |
-198700000.00 |
-133834000.00 |
-124100000.00 |
-119000000.00 |
-85500000.00 |
-140100000.00 |
-73900000.00 |
-84411000.00 |
-60521000.00 |
-65777000.00 |
-9800000.00 |
-24700000.00 |
-12800000.00 |
-8900000.00 |
18 |
Debt Repayment |
0.00 |
-1465000.00 |
-577321000.00 |
-752676000.00 |
-3138000.00 |
-502401000.00 |
-78467000.00 |
-3423791000.00 |
-478255000.00 |
-1885051000.00 |
-13723000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-397094000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-229248000.00 |
-108957000.00 |
-89915000.00 |
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 |
177000.00 |
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 |
17729000.00 |
13486000.00 |
8907000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
20 |
Common Stock Repurchased |
-2466434000.00 |
-1200376000.00 |
-1007494000.00 |
-579712000.00 |
-990474000.00 |
-1299613000.00 |
-800095000.00 |
-620052000.00 |
-671500000.00 |
-213800000.00 |
-13100000.00 |
442000000.00 |
3700000.00 |
2800500000.00 |
-60100000.00 |
-268200000.00 |
-175200000.00 |
19800000.00 |
0.00 |
12000000.00 |
-31000000.00 |
-15000000.00 |
-44200000.00 |
-44300000.00 |
-59788000.00 |
0.00 |
-200527000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
21 |
Dividends Paid |
-355926000.00 |
-327568000.00 |
-306523000.00 |
-282931000.00 |
-281135000.00 |
-258328000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-239700000.00 |
0.00 |
-15700000.00 |
-62500000.00 |
-56200000.00 |
-52700000.00 |
-46900000.00 |
-42638000.00 |
-42500000.00 |
-42200000.00 |
-34100000.00 |
-27600000.00 |
-22400000.00 |
-16856000.00 |
-13393000.00 |
-10640000.00 |
-2100000.00 |
-5500000.00 |
-4000000.00 |
-3700000.00 |
22 |
Other Financing Activities |
0.00 |
20429000.00 |
447437000.00 |
537765000.00 |
250610000.00 |
763861000.00 |
9774000.00 |
-24564000.00 |
602881000.00 |
1161909000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-5702000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
9333000.00 |
8344000.00 |
111848000.00 |
-48500000.00 |
4500000.00 |
3600000.00 |
-13800000.00 |
23 |
Net Cash Used Provided by Financing Activities |
-1714992000.00 |
-1450680000.00 |
-1443901000.00 |
-1077554000.00 |
-1024137000.00 |
-1310179000.00 |
-880935000.00 |
-598330000.00 |
-546800000.00 |
-908000000.00 |
-130400000.00 |
-576500000.00 |
-144800000.00 |
6734200000.00 |
-134700000.00 |
-323300000.00 |
-239800000.00 |
-42900000.00 |
-440413000.00 |
-42300000.00 |
11000000.00 |
-18300000.00 |
-63300000.00 |
-64700000.00 |
-83461000.00 |
49589000.00 |
20200000.00 |
-50600000.00 |
-1000000.00 |
-400000.00 |
-17500000.00 |
24 |
Net Change in Cash |
1136257000.00 |
4833000.00 |
-31954000.00 |
79526000.00 |
29968000.00 |
-421876000.00 |
74257000.00 |
364757000.00 |
14700000.00 |
-371300000.00 |
275400000.00 |
-155900000.00 |
277800000.00 |
260500000.00 |
-11300000.00 |
-32200000.00 |
-113100000.00 |
277000000.00 |
-140207000.00 |
99200000.00 |
107600000.00 |
36500000.00 |
15200000.00 |
600000.00 |
2219000.00 |
-28701000.00 |
-2320000.00 |
0.00 |
0.00 |
0.00 |
0.00 |