1 |
Net Income (Earnings) |
2588000000 |
1659000000 |
3110000000 |
1907000000 |
1975000000 |
2039000000 |
1728000000 |
1519000000 |
1497000000 |
602000000 |
1116000000 |
70000000 |
1249000000 |
1181000000 |
1115000000 |
958000000 |
-104000000 |
315000000 |
1205000000 |
1043000000 |
877000000 |
628000000 |
411000000 |
25000000 |
411000000 |
25000000 |
411000000 |
25000000 |
411000000 |
25000000 |
411000000 |
25000000 |
411000000 |
25000000 |
411000000 |
25000000 |
411000000 |
25000000 |
412000000 |
350000000 |
303000000 |
2 |
D&A |
2747000000 |
2649000000 |
2465000000 |
2436000000 |
2340000000 |
2089000000 |
1948000000 |
1703000000 |
1652000000 |
1638000000 |
1600000000 |
1525000000 |
1442000000 |
1356000000 |
1272000000 |
1265000000 |
1256000000 |
1209000000 |
1087000000 |
1076000000 |
1008000000 |
961000000 |
430000000 |
33400000 |
430000000 |
33400000 |
430000000 |
33400000 |
430000000 |
33400000 |
430000000 |
33400000 |
430000000 |
33400000 |
430000000 |
33400000 |
430000000 |
33400000 |
380200000 |
343800000 |
311300000 |
3 |
Deferred Income Tax |
73000000.00 |
-56000000.00 |
-45000000.00 |
-694000000.00 |
201000000.00 |
317000000.00 |
73000000.00 |
72000000.00 |
176000000.00 |
31000000.00 |
37000000.00 |
222000000.00 |
341000000.00 |
-86000000.00 |
-60000000.00 |
-63000000.00 |
230000000.00 |
331000000.00 |
468000000.00 |
258000000.00 |
213000000.00 |
308000000.00 |
0.00 |
14200000.00 |
0.00 |
14200000.00 |
0.00 |
14200000.00 |
0.00 |
14200000.00 |
0.00 |
14200000.00 |
0.00 |
14200000.00 |
0.00 |
14200000.00 |
0.00 |
14200000.00 |
0.00 |
0.00 |
0.00 |
4 |
Stock-Based Compensation (SBC) |
185000000.00 |
155000000.00 |
154000000.00 |
151000000.00 |
141000000.00 |
165000000.00 |
155000000.00 |
107000000.00 |
82000000.00 |
81000000.00 |
79000000.00 |
83000000.00 |
0.00 |
87000000.00 |
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 |
5 |
Change in Working Capital |
490000000 |
118000000 |
-391000000 |
-560000000 |
559000000 |
-587000000 |
-617000000 |
1223000000 |
-1318000000 |
-1331000000 |
-185000000 |
159000000 |
1152000000 |
-749000000 |
-577000000 |
-320000000 |
38000000 |
75000000 |
-69000000 |
202000000 |
22000000 |
230000000 |
-216000000 |
92000000 |
-216000000 |
92000000 |
-216000000 |
92000000 |
-216000000 |
92000000 |
-216000000 |
92000000 |
-216000000 |
92000000 |
-216000000 |
92000000 |
-216000000 |
92000000 |
57000000 |
98000000 |
-215100000 |
6 |
Accounts Receivables |
-90000000.00 |
-36000000.00 |
-208000000.00 |
61000000.00 |
-110000000.00 |
-59000000.00 |
0.00 |
-8000000.00 |
-126000000.00 |
-63000000.00 |
-11000000.00 |
-21000000.00 |
0.00 |
-17000000.00 |
-90000000.00 |
-19000000.00 |
13000000.00 |
0.00 |
2000000.00 |
8000000.00 |
-65000000.00 |
-212000000.00 |
-56000000.00 |
47000000.00 |
-56000000.00 |
47000000.00 |
-56000000.00 |
47000000.00 |
-56000000.00 |
47000000.00 |
-56000000.00 |
47000000.00 |
-56000000.00 |
47000000.00 |
-56000000.00 |
47000000.00 |
-56000000.00 |
47000000.00 |
-77000000.00 |
-36000000.00 |
-17000000.00 |
7 |
Inventory |
7000000.00 |
-351000000.00 |
-354000000.00 |
-23000000.00 |
-382000000.00 |
-184000000.00 |
-147000000.00 |
-131000000.00 |
-78000000.00 |
-361000000.00 |
-88000000.00 |
-45000000.00 |
-148000000.00 |
-383000000.00 |
-173000000.00 |
-157000000.00 |
-236000000.00 |
-20000000.00 |
-62000000.00 |
-112000000.00 |
-128000000.00 |
-2138000000.00 |
76000000.00 |
-70000000.00 |
76000000.00 |
-70000000.00 |
76000000.00 |
-70000000.00 |
76000000.00 |
-70000000.00 |
76000000.00 |
-70000000.00 |
76000000.00 |
-70000000.00 |
76000000.00 |
-70000000.00 |
76000000.00 |
-70000000.00 |
-92000000.00 |
-128000000.00 |
29000000.00 |
8 |
Accounts Payables |
330000000.00 |
342000000.00 |
213000000.00 |
158000000.00 |
16000000.00 |
440000000.00 |
135000000.00 |
3000000.00 |
58000000.00 |
82000000.00 |
315000000.00 |
54000000.00 |
0.00 |
185000000.00 |
256000000.00 |
-80000000.00 |
167000000.00 |
0.00 |
361000000.00 |
7000000.00 |
-145000000.00 |
-1148000000.00 |
-4000000.00 |
67000000.00 |
-4000000.00 |
67000000.00 |
-4000000.00 |
67000000.00 |
-4000000.00 |
67000000.00 |
-4000000.00 |
67000000.00 |
-4000000.00 |
67000000.00 |
-4000000.00 |
67000000.00 |
-4000000.00 |
67000000.00 |
-132000000.00 |
-110000000.00 |
-114000000.00 |
9 |
Other Working Capital |
-2863000000 |
-3353000000 |
-3471000000 |
-3080000000 |
-2520000000 |
-3079000000 |
-2492000000 |
-1875000000 |
-3098000000 |
-1780000000 |
-449000000 |
-264000000 |
-423000000 |
-1575000000 |
-826000000 |
-249000000 |
71000000 |
33000000 |
-42000000 |
27000000 |
-175000000 |
-197000000 |
-519000000 |
-427000000 |
-519000000 |
-427000000 |
-519000000 |
-427000000 |
-519000000 |
-427000000 |
-519000000 |
-427000000 |
-519000000 |
-427000000 |
-519000000 |
-427000000 |
-519000000 |
-427000000 |
-303000000 |
-360000000 |
-458000000 |
10 |
Other Non-Cash Items |
0.00 |
871000000.00 |
-1635000000.00 |
923000000.00 |
252000000.00 |
396000000.00 |
219000000.00 |
319000000.00 |
261000000.00 |
412000000.00 |
252000000.00 |
1377000000.00 |
331000000.00 |
345000000.00 |
303000000.00 |
211000000.00 |
1099000000.00 |
0.00 |
119000000.00 |
285000000.00 |
285000000.00 |
1000000.00 |
62200000.00 |
1000000.00 |
62200000.00 |
1000000.00 |
62200000.00 |
1000000.00 |
62200000.00 |
1000000.00 |
62200000.00 |
1000000.00 |
62200000.00 |
1000000.00 |
62200000.00 |
1000000.00 |
62200000.00 |
1000000.00 |
48900000.00 |
32700000.00 |
41500000.00 |
11 |
Net Cash Provided by Operating Activities |
6815000000 |
4664000000 |
4164000000 |
3413000000 |
4272000000 |
4917000000 |
4163000000 |
3380000000 |
2833000000 |
2658000000 |
3366000000 |
2922000000 |
2896000000 |
2581000000 |
2351000000 |
2192000000 |
2330000000 |
2215000000 |
3185000000 |
2347000000 |
2281000000 |
1558000000 |
1142200000 |
-45500000 |
1142200000 |
-45500000 |
1142200000 |
-45500000 |
1142200000 |
-45500000 |
1142200000 |
-45500000 |
1142200000 |
-45500000 |
1142200000 |
-45500000 |
1142200000 |
-45500000 |
853600000 |
477800000 |
798500000 |
12 |
Investments in PP&E |
-2865000000 |
-3128000000 |
-2967000000 |
-2809000000 |
-3699000000 |
-3349000000 |
-2831000000 |
-2330000000 |
-2062000000 |
-1898000000 |
-1919000000 |
-2297000000 |
-2149000000 |
-2126000000 |
-1683000000 |
-1306000000 |
-1634000000 |
-2000000000 |
-1891000000 |
-2139000000 |
-1623000000 |
-1701000000 |
-923500000 |
-52500000 |
-923500000 |
-52500000 |
-923500000 |
-52500000 |
-923500000 |
-52500000 |
-923500000 |
-52500000 |
-923500000 |
-52500000 |
-923500000 |
-52500000 |
-923500000 |
-52500000 |
-612200000 |
-733900000 |
-726100000 |
13 |
Acquisitions (Net) |
0.00 |
327000000.00 |
-197000000.00 |
-16000000.00 |
-401000000.00 |
-168000000.00 |
-252000000.00 |
-2344000000.00 |
-122000000.00 |
-51000000.00 |
-7000000.00 |
-36000000.00 |
-80000000.00 |
-90000000.00 |
0.00 |
0.00 |
-25000000.00 |
0.00 |
-126000000.00 |
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 |
14 |
Purchase of Investments |
0.00 |
-465000000.00 |
-2010000000.00 |
-1633000000.00 |
-1766000000.00 |
-703000000.00 |
0.00 |
-609000000.00 |
-1261000000.00 |
-1547000000.00 |
-545000000.00 |
-218000000.00 |
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 |
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 |
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 |
982000000.00 |
3988000000.00 |
1751000000.00 |
1991000000.00 |
650000000.00 |
23000000.00 |
750000000.00 |
1450000000.00 |
1588000000.00 |
510000000.00 |
224000000.00 |
-9000000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-7000000.00 |
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 |
17 |
Net Cash used for Investing Activities |
-2814000000 |
-2611000000 |
-1186000000 |
-2707000000 |
-3875000000 |
-3570000000 |
-3060000000 |
-4771000000 |
-2183000000 |
-1908000000 |
-1961000000 |
-2327000000 |
-2179000000 |
-2218000000 |
-1587000000 |
-1279000000 |
-1608000000 |
-2026000000 |
-1907000000 |
-1965000000 |
-1523000000 |
-1820000000 |
-759600000 |
-52400000 |
-759600000 |
-52400000 |
-759600000 |
-52400000 |
-759600000 |
-52400000 |
-759600000 |
-52400000 |
-759600000 |
-52400000 |
-759600000 |
-52400000 |
-759600000 |
-52400000 |
-579400000 |
-856900000 |
-665600000 |
18 |
Debt Repayment |
-2865000000.00 |
-2304000000.00 |
-1372000000.00 |
-788000000.00 |
-1355000000.00 |
-1245000000.00 |
-375000000.00 |
-1060000000.00 |
-1445000000.00 |
-547000000.00 |
-553000000.00 |
-432000000.00 |
0.00 |
-560000000.00 |
-556000000.00 |
-103000000.00 |
-25000000.00 |
0.00 |
-14000000.00 |
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 |
19 |
Common Stock Issued |
0.00 |
55000000.00 |
65000000.00 |
51000000.00 |
68000000.00 |
120000000.00 |
110000000.00 |
196000000.00 |
110000000.00 |
118000000.00 |
29000000.00 |
51000000.00 |
172000000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
39000000.00 |
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 |
20 |
Common Stock Repurchased |
0.00 |
-410000000.00 |
-1945000000.00 |
-1582000000.00 |
-1698000000.00 |
-583000000.00 |
-1283000000.00 |
-413000000.00 |
-1151000000.00 |
-1429000000.00 |
-516000000.00 |
-167000000.00 |
-637000000.00 |
-1233000000.00 |
-465000000.00 |
-174000000.00 |
-294000000.00 |
-301000000.00 |
-744000000.00 |
-660000000.00 |
-524000000.00 |
61000000.00 |
-69300000.00 |
5500000.00 |
-69300000.00 |
5500000.00 |
-69300000.00 |
5500000.00 |
-69300000.00 |
5500000.00 |
-69300000.00 |
5500000.00 |
-69300000.00 |
5500000.00 |
-69300000.00 |
5500000.00 |
-69300000.00 |
5500000.00 |
-43700000.00 |
47900000.00 |
38400000.00 |
21 |
Dividends Paid |
-534000000.00 |
-486000000.00 |
-437000000.00 |
-443000000.00 |
-429000000.00 |
-385000000.00 |
-338000000.00 |
-319000000.00 |
-267000000.00 |
-257000000.00 |
-250000000.00 |
-238000000.00 |
-227000000.00 |
-202000000.00 |
-140000000.00 |
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 |
22 |
Other Financing Activities |
0.00 |
1117000000.00 |
858000000.00 |
2132000000.00 |
3130000000.00 |
959000000.00 |
49000000.00 |
3346000000.00 |
2263000000.00 |
846000000.00 |
315000000.00 |
403000000.00 |
35000000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
201000000.00 |
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 |
23 |
Net Cash Used Provided by Financing Activities |
-2713000000 |
-2083000000 |
-2896000000 |
-681000000 |
-352000000 |
-1338000000 |
-1236000000 |
1554000000 |
-600000000 |
-1387000000 |
-1004000000 |
-434000000 |
-769000000 |
-310000000 |
-785000000 |
-847000000 |
-737000000 |
-201000000 |
-1266000000 |
-382000000 |
-878000000 |
280000000 |
-326700000 |
61700000 |
-326700000 |
61700000 |
-326700000 |
61700000 |
-326700000 |
61700000 |
-326700000 |
61700000 |
-326700000 |
61700000 |
-326700000 |
61700000 |
-326700000 |
61700000 |
-275700000 |
379100000 |
-160200000 |
24 |
Net Change in Cash |
1288000000.00 |
-30000000.00 |
82000000.00 |
25000000.00 |
45000000.00 |
9000000.00 |
-133000000.00 |
163000000.00 |
50000000.00 |
-637000000.00 |
401000000.00 |
161000000.00 |
-52000000.00 |
53000000.00 |
-21000000.00 |
66000000.00 |
-15000000.00 |
-12000000.00 |
10000000.00 |
0.00 |
-120000000.00 |
18000000.00 |
55900000.00 |
-36100000.00 |
55900000.00 |
-36100000.00 |
55900000.00 |
-36100000.00 |
55900000.00 |
-36100000.00 |
55900000.00 |
-36100000.00 |
55900000.00 |
-36100000.00 |
55900000.00 |
-36100000.00 |
55900000.00 |
-36100000.00 |
-1600000.00 |
0.00 |
-27200000.00 |