1 |
Net Income (Earnings) |
666100000 |
-1067400000 |
470000000 |
-107200000 |
297800000 |
1000400000 |
1028600000 |
1888700000 |
340000000 |
1888700000 |
340000000 |
1888700000 |
340000000 |
1888700000 |
340000000 |
1888700000 |
340000000 |
1888700000 |
340000000 |
1888700000 |
340000000 |
1888700000 |
340000000 |
1930200000 |
2514600000 |
827100000 |
2350200000 |
2082800000 |
419700000 |
-121400000 |
2 |
D&A |
847000000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
386200000.00 |
0.00 |
386200000.00 |
0.00 |
386200000.00 |
0.00 |
386200000.00 |
0.00 |
386200000.00 |
0.00 |
386200000.00 |
0.00 |
386200000.00 |
0.00 |
386200000.00 |
0.00 |
0.00 |
0.00 |
359700000.00 |
356500000.00 |
313300000.00 |
270200000.00 |
3 |
Deferred Income Tax |
-684000000 |
-261300000 |
-101800000 |
612400000 |
-182600000 |
47400000 |
-153800000 |
200000000 |
69100000 |
200000000 |
69100000 |
200000000 |
69100000 |
200000000 |
69100000 |
200000000 |
69100000 |
200000000 |
69100000 |
200000000 |
69100000 |
200000000 |
69100000 |
245800000 |
196600000 |
51100000 |
-138900000 |
140700000 |
46700000 |
-38900000 |
4 |
Stock-Based Compensation (SBC) |
17800000.00 |
27900000.00 |
27500000.00 |
28000000.00 |
30500000.00 |
41300000.00 |
54300000.00 |
28200000.00 |
23000000.00 |
28200000.00 |
23000000.00 |
28200000.00 |
23000000.00 |
28200000.00 |
23000000.00 |
28200000.00 |
23000000.00 |
28200000.00 |
23000000.00 |
28200000.00 |
23000000.00 |
28200000.00 |
23000000.00 |
23400000.00 |
21100000.00 |
23500000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5 |
Change in Working Capital |
-751800000 |
-626800000 |
-832100000 |
1004500000 |
-515500000 |
-1667400000 |
-1076200000 |
452200000 |
-275600000 |
452200000 |
-275600000 |
452200000 |
-275600000 |
452200000 |
-275600000 |
452200000 |
-275600000 |
452200000 |
-275600000 |
452200000 |
-275600000 |
452200000 |
-275600000 |
-93000000 |
1085500000 |
-15100000 |
1062600000 |
2297600000 |
-128500000 |
-170300000 |
6 |
Accounts Receivables |
-153000000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
404000000.00 |
0.00 |
404000000.00 |
0.00 |
404000000.00 |
0.00 |
404000000.00 |
0.00 |
404000000.00 |
0.00 |
404000000.00 |
0.00 |
404000000.00 |
0.00 |
404000000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7 |
Inventory |
191400000.00 |
128100000.00 |
-497400000.00 |
-155700000.00 |
263000000.00 |
-53700000.00 |
-129700000.00 |
-315500000.00 |
30000000.00 |
-315500000.00 |
30000000.00 |
-315500000.00 |
30000000.00 |
-315500000.00 |
30000000.00 |
-315500000.00 |
30000000.00 |
-315500000.00 |
30000000.00 |
-315500000.00 |
30000000.00 |
-315500000.00 |
30000000.00 |
6500000.00 |
-244700000.00 |
92000000.00 |
-178700000.00 |
-547100000.00 |
-19300000.00 |
-16800000.00 |
8 |
Accounts Payables |
333000000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
301800000.00 |
277200000.00 |
-100500000.00 |
-100000000.00 |
-100500000.00 |
-100000000.00 |
-100500000.00 |
-100000000.00 |
-100500000.00 |
-100000000.00 |
-100500000.00 |
-100000000.00 |
-100500000.00 |
-100000000.00 |
-100500000.00 |
-100000000.00 |
-100500000.00 |
-100000000.00 |
-58400000.00 |
240100000.00 |
156800000.00 |
-686800000.00 |
0.00 |
0.00 |
0.00 |
9 |
Other Working Capital |
374700000 |
1126500000 |
1753300000 |
2585400000 |
1580900000 |
2096400000 |
3763800000 |
5115600000 |
4840000000 |
5115600000 |
4840000000 |
5115600000 |
4840000000 |
5115600000 |
4840000000 |
5115600000 |
4840000000 |
5115600000 |
4840000000 |
5115600000 |
4840000000 |
5115600000 |
4840000000 |
4663400000 |
4756400000 |
3670900000 |
3686000000 |
2623400000 |
325800000 |
454300000 |
10 |
Other Non-Cash Items |
73100000.00 |
943600000.00 |
17100000.00 |
33500000.00 |
58600000.00 |
79800000.00 |
287600000.00 |
45700000.00 |
126700000.00 |
45700000.00 |
126700000.00 |
45700000.00 |
126700000.00 |
45700000.00 |
126700000.00 |
45700000.00 |
126700000.00 |
45700000.00 |
126700000.00 |
45700000.00 |
126700000.00 |
45700000.00 |
126700000.00 |
40800000.00 |
68500000.00 |
31400000.00 |
436400000.00 |
-38200000.00 |
14100000.00 |
320800000.00 |
11 |
Net Cash Provided by Operating Activities |
1582600000 |
1095400000 |
1409800000 |
935500000 |
1266100000 |
1807600000 |
2293700000 |
1887500000 |
889400000 |
1887500000 |
889400000 |
1887500000 |
889400000 |
1887500000 |
889400000 |
1887500000 |
889400000 |
1887500000 |
889400000 |
1887500000 |
889400000 |
1887500000 |
889400000 |
2705800000 |
2426700000 |
1356000000 |
1242600000 |
2546600000 |
707900000 |
279500000 |
12 |
Investments in PP&E |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-800000000.00 |
0.00 |
-800000000.00 |
0.00 |
-800000000.00 |
0.00 |
-800000000.00 |
0.00 |
-800000000.00 |
0.00 |
-800000000.00 |
0.00 |
-800000000.00 |
0.00 |
-800000000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-372100000.00 |
-292100000.00 |
-389500000.00 |
13 |
Acquisitions (Net) |
0.00 |
-55000000.00 |
-985000000.00 |
0.00 |
0.00 |
48000000.00 |
-1644000000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
56000000.00 |
18000000.00 |
0.00 |
8000000.00 |
0.00 |
0.00 |
14 |
Purchase of Investments |
-6100000.00 |
-573000000.00 |
-534500000.00 |
-1676300000.00 |
-1659400000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-385300000.00 |
0.00 |
0.00 |
-8100000.00 |
-1400000.00 |
-400000.00 |
15 |
Sales/Maturities of Investments |
1700000.00 |
535500000.00 |
518800000.00 |
1658100000.00 |
1029300000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1030000000.00 |
0.00 |
745700000.00 |
24600000.00 |
0.00 |
0.00 |
16 |
Other Investing Activities |
-14500000.00 |
4000000.00 |
12300000.00 |
282500000.00 |
836700000.00 |
-623300000.00 |
-11400000.00 |
10600000.00 |
5293100000.00 |
10600000.00 |
5293100000.00 |
10600000.00 |
5293100000.00 |
10600000.00 |
5293100000.00 |
10600000.00 |
5293100000.00 |
10600000.00 |
5293100000.00 |
10600000.00 |
5293100000.00 |
10600000.00 |
5293100000.00 |
11900000.00 |
-10000000.00 |
26700000.00 |
-28900000.00 |
6100000.00 |
-10500000.00 |
39300000.00 |
17 |
Net Cash used for Investing Activities |
-1189500000 |
-1360900000 |
-1944700000 |
-667800000 |
-1049500000 |
-1748400000 |
-2739100000 |
-1589800000 |
-957200000 |
-1589800000 |
-957200000 |
-1589800000 |
-957200000 |
-1589800000 |
-957200000 |
-1589800000 |
-957200000 |
-1589800000 |
-957200000 |
-1589800000 |
-957200000 |
-1589800000 |
-957200000 |
-1627400000 |
-572100000 |
-866300000 |
-81600000 |
-341600000 |
-304000000 |
-350600000 |
18 |
Debt Repayment |
-1609400000.00 |
-602500000.00 |
-947300000.00 |
-703600000.00 |
-1190400000.00 |
-426800000.00 |
-222500000.00 |
-264600000.00 |
-154000000.00 |
-264600000.00 |
-154000000.00 |
-264600000.00 |
-154000000.00 |
-264600000.00 |
-154000000.00 |
-264600000.00 |
-154000000.00 |
-264600000.00 |
-154000000.00 |
-264600000.00 |
-154000000.00 |
-264600000.00 |
-154000000.00 |
-708800000.00 |
-867600000.00 |
-383600000.00 |
-510200000.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
57200000.00 |
48100000.00 |
28900000.00 |
20 |
Common Stock Repurchased |
0.00 |
-149900000.00 |
0.00 |
0.00 |
-75000000.00 |
-709500000.00 |
-2755300000.00 |
0.00 |
1100000.00 |
0.00 |
1100000.00 |
0.00 |
1100000.00 |
0.00 |
1100000.00 |
0.00 |
1100000.00 |
0.00 |
1100000.00 |
0.00 |
1100000.00 |
0.00 |
1100000.00 |
-1162500000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
21 |
Dividends Paid |
-75800000.00 |
-67200000.00 |
-38500000.00 |
-210600000.00 |
-385100000.00 |
-384700000.00 |
-382500000.00 |
-426600000.00 |
-213500000.00 |
-426600000.00 |
-213500000.00 |
-426600000.00 |
-213500000.00 |
-426600000.00 |
-213500000.00 |
-426600000.00 |
-213500000.00 |
-426600000.00 |
-213500000.00 |
-426600000.00 |
-213500000.00 |
-426600000.00 |
-213500000.00 |
-119500000.00 |
-89300000.00 |
-668000000.00 |
-88900000.00 |
0.00 |
-2600000.00 |
-10300000.00 |
22 |
Other Financing Activities |
-124400000.00 |
146400000.00 |
66600000.00 |
232200000.00 |
-355100000.00 |
243200000.00 |
8100000.00 |
-3600000.00 |
5293100000.00 |
-3600000.00 |
5293100000.00 |
-3600000.00 |
5293100000.00 |
-3600000.00 |
5293100000.00 |
-3600000.00 |
5293100000.00 |
-3600000.00 |
5293100000.00 |
-3600000.00 |
5293100000.00 |
-3600000.00 |
5293100000.00 |
10800000.00 |
12200000.00 |
1800000.00 |
-3700000.00 |
40200000.00 |
-27900000.00 |
0.00 |
23 |
Net Cash Used Provided by Financing Activities |
-283800000 |
-82200000 |
-724800000 |
1200800000 |
-888600000 |
-893400000 |
-2340000000 |
-397800000 |
1705300000 |
-397800000 |
1705300000 |
-397800000 |
1705300000 |
-397800000 |
1705300000 |
-397800000 |
1705300000 |
-397800000 |
1705300000 |
-397800000 |
1705300000 |
-397800000 |
1705300000 |
-1061100000 |
-585000000 |
-710600000 |
-224900000 |
-709800000 |
-173200000 |
12600000 |
24 |
Net Change in Cash |
62100000 |
-338700000 |
-1323400000 |
1483000000 |
-603200000 |
-1098300000 |
-2918500000 |
-113900000 |
1596000000 |
-113900000 |
1596000000 |
-113900000 |
1596000000 |
-113900000 |
1596000000 |
-113900000 |
1596000000 |
-113900000 |
1596000000 |
-113900000 |
1596000000 |
-113900000 |
1596000000 |
-95400000 |
1383400000 |
-180200000 |
742500000 |
1540100000 |
247300000 |
-71700000 |