1 |
Net Income (Earnings) |
1341900000 |
827000000 |
-1590800000 |
1714300000 |
896200000 |
282400000 |
599200000 |
597000000 |
619000000 |
488000000 |
397000000 |
321000000 |
229500000 |
201000000 |
192000000 |
174000000 |
180000000 |
177583000 |
-11000000 |
154647000 |
123081000 |
121622000 |
98500000 |
68900000 |
48600000 |
2 |
D&A |
686600000.00 |
645400000.00 |
621100000.00 |
611200000.00 |
637500000.00 |
487600000.00 |
205900000.00 |
190500000.00 |
175300000.00 |
163900000.00 |
159700000.00 |
157800000.00 |
161700000.00 |
159300000.00 |
159000000.00 |
140700000.00 |
129300000.00 |
101495000.00 |
7200000.00 |
71615000.00 |
53763000.00 |
41971000.00 |
28100000.00 |
20500000.00 |
13100000.00 |
3 |
Deferred Income Tax |
30700000.00 |
9100000.00 |
-12100000.00 |
-473500000.00 |
-124100000.00 |
25600000.00 |
-18100000.00 |
6700000.00 |
-7700000.00 |
10900000.00 |
-14400000.00 |
-600000.00 |
17000000.00 |
-46800000.00 |
-21900000.00 |
-21500000.00 |
15600000.00 |
21059000.00 |
1100000.00 |
16439000.00 |
-6219000.00 |
-3294000.00 |
4700000.00 |
-1200000.00 |
-3200000.00 |
4 |
Stock-Based Compensation (SBC) |
83900000.00 |
61400000.00 |
63100000.00 |
65700000.00 |
61600000.00 |
53200000.00 |
38300000.00 |
37000000.00 |
35500000.00 |
31600000.00 |
28300000.00 |
21000000.00 |
0.00 |
11000000.00 |
6000000.00 |
10667000.00 |
15105000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5 |
Change in Working Capital |
550200000.00 |
-1474700000.00 |
480400000.00 |
-114900000.00 |
-8400000.00 |
707500000.00 |
440000000.00 |
-105000000.00 |
170000000.00 |
-172000000.00 |
-30000000.00 |
166700000.00 |
280300000.00 |
-193000000.00 |
-73000000.00 |
-27000000.00 |
218533000.00 |
-44533000.00 |
-7629000.00 |
148872000.00 |
57161000.00 |
84096000.00 |
109800000.00 |
49500000.00 |
36700000.00 |
6 |
Accounts Receivables |
0.00 |
0.00 |
0.00 |
18000000.00 |
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 |
97100000.00 |
13000000.00 |
-369000000.00 |
-300000000.00 |
21000000.00 |
-87000000.00 |
-6000000.00 |
-67000000.00 |
-104000000.00 |
-64000000.00 |
26000000.00 |
-4000000.00 |
-34600000.00 |
-36000000.00 |
-6000000.00 |
38938000.00 |
-89840000.00 |
-61166000.00 |
-80000000.00 |
-61192000.00 |
-37786000.00 |
-65849000.00 |
-31100000.00 |
-31500000.00 |
-14000000.00 |
8 |
Accounts Payables |
142600000.00 |
-79800000.00 |
1700000.00 |
-10100000.00 |
24700000.00 |
-11900000.00 |
41900000.00 |
-11500000.00 |
-23200000.00 |
2000000.00 |
7100000.00 |
27000000.00 |
0.00 |
2000000.00 |
53000000.00 |
11360000.00 |
9223000.00 |
0.00 |
-79000000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
9 |
Other Working Capital |
81800000 |
722900000 |
2197600000 |
1717200000 |
1832100000 |
1840500000 |
1133000000 |
693000000 |
798000000 |
628000000 |
800000000 |
830000000 |
663300000 |
383000000 |
576000000 |
649000000 |
676000000 |
457467000 |
502000000 |
509629000 |
360757000 |
303596000 |
219500000 |
109700000 |
60200000 |
10 |
Other Non-Cash Items |
23000000.00 |
405800000.00 |
2969800000.00 |
110500000.00 |
126200000.00 |
125600000.00 |
4300000.00 |
40900000.00 |
-21200000.00 |
36000000.00 |
59600000.00 |
28500000.00 |
24600000.00 |
19300000.00 |
11800000.00 |
9300000.00 |
6000000.00 |
0.00 |
5300000.00 |
0.00 |
1318000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
11 |
Net Cash Provided by Operating Activities |
2716300000 |
1869800000 |
1766000000 |
1510200000 |
1673300000 |
802500000 |
926800000 |
793400000 |
677700000 |
686500000 |
518700000 |
581000000 |
403100000 |
367300000 |
412800000 |
365100000 |
276500000 |
234285000 |
-24000000 |
206877000 |
178726000 |
107652000 |
120700000 |
68700000 |
69700000 |
12 |
Investments in PP&E |
0.00 |
-1034800000.00 |
-817100000.00 |
-632200000.00 |
-564700000.00 |
-480500000.00 |
0.00 |
-330100000.00 |
-312200000.00 |
-250100000.00 |
-178700000.00 |
-164800000.00 |
-131300000.00 |
-195600000.00 |
-179500000.00 |
-142900000.00 |
-188600000.00 |
-227316000.00 |
-11600000.00 |
-136127000.00 |
-121566000.00 |
-95038000.00 |
-48200000.00 |
-53500000.00 |
-57500000.00 |
13 |
Acquisitions (Net) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-6527700000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-49400000.00 |
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 |
-200000000.00 |
0.00 |
0.00 |
-36000000.00 |
-23000000.00 |
-6800000.00 |
-1112100000.00 |
-340200000.00 |
-645900000.00 |
-417100000.00 |
-27000000.00 |
-63700000.00 |
-1119000000.00 |
-1044000000.00 |
-885480000.00 |
-465815000.00 |
-30360000.00 |
0.00 |
-60280000.00 |
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 |
15800000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
93400000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
93885000.00 |
0.00 |
16500000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
16 |
Other Investing Activities |
0.00 |
214600000.00 |
400000.00 |
4300000.00 |
81100000.00 |
29800000.00 |
0.00 |
1114400000.00 |
389700000.00 |
809900000.00 |
271100000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-2979000.00 |
0.00 |
6686000.00 |
0.00 |
0.00 |
-100000.00 |
0.00 |
-100000.00 |
17 |
Net Cash used for Investing Activities |
-889700000 |
-1020200000 |
-816700000 |
-627900000 |
-483600000 |
-6978400000 |
-315000000 |
-324300000 |
-261300000 |
-86100000 |
-374100000 |
-212500000 |
-102000000 |
-22700000 |
-190700000 |
-235500000 |
-315400000 |
-267363000 |
-31300000 |
-173818000 |
-121468000 |
-94767000 |
-48100000 |
-53300000 |
-57500000 |
18 |
Debt Repayment |
-1300000000.00 |
-500000000.00 |
-6214700000.00 |
-659100000.00 |
-4036200000.00 |
-5926700000.00 |
-12800000.00 |
-271500000.00 |
-1500000.00 |
-2000000.00 |
-15100000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-601000.00 |
-148568000.00 |
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 |
21600000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
22175000.00 |
0.00 |
32476000.00 |
11805000.00 |
24563000.00 |
8800000.00 |
4900000.00 |
2000000.00 |
20 |
Common Stock Repurchased |
-400000000.00 |
-184800000.00 |
17500000.00 |
35000000.00 |
41500000.00 |
13900000.00 |
0.00 |
-1106100000.00 |
-330200000.00 |
-635000000.00 |
-397000000.00 |
-164800000.00 |
0.00 |
-401400000.00 |
-207900000.00 |
-169700000.00 |
-33500000.00 |
-38053000.00 |
800000.00 |
0.00 |
-3775000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
21 |
Dividends Paid |
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 |
-1400000.00 |
0.00 |
0.00 |
22 |
Other Financing Activities |
-16900000.00 |
-9800000.00 |
5036900000.00 |
1105400000.00 |
3842100000.00 |
11997100000.00 |
-7300000.00 |
785800000.00 |
38300000.00 |
24700000.00 |
27900000.00 |
0.00 |
2300000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
21500000.00 |
-200000.00 |
0.00 |
23 |
Net Cash Used Provided by Financing Activities |
-949900000.00 |
-709800000.00 |
-1599900000.00 |
-651500000.00 |
-1060500000.00 |
6048800000.00 |
-14600000.00 |
-597800000.00 |
-303400000.00 |
-623200000.00 |
-404300000.00 |
-161300000.00 |
22700000.00 |
-389000000.00 |
-202900000.00 |
-170300000.00 |
61300000.00 |
-35539000.00 |
400000.00 |
22480000.00 |
-1771000.00 |
-12919000.00 |
29200000.00 |
10700000.00 |
28500000.00 |
24 |
Net Change in Cash |
877600000.00 |
139300000.00 |
-651100000.00 |
231400000.00 |
130300000.00 |
-128000000.00 |
596400000.00 |
-132200000.00 |
111600000.00 |
-22900000.00 |
-260400000.00 |
207200000.00 |
323800000.00 |
-44400000.00 |
19200000.00 |
-40700000.00 |
22300000.00 |
-68617000.00 |
-54900000.00 |
55539000.00 |
55487000.00 |
-34000.00 |
101900000.00 |
0.00 |
0.00 |