|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 395.00M | 406.00M | 524.00M | 159.00M | 339.00M | -514.00M | 2,539.00M | 1,935.00M | 624.00M | 795.00M | 905.00M | 682.00M | 573.00M | 635.00M | 623.00M | 640.00M | 531.00M | 512.00M | 1,287.00M | 183.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.00M | 139.00M | 138.00M | 152.00M | 155.00M | 158.00M | 165.00M | 165.00M | 166.00M | 166.00M | 170.00M | 167.00M | 169.00M | 169.00M | 170.00M | 170.00M | 170.00M | 172.00M | 172.00M | 173.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.00M | -6.00M | -8.00M | -4.00M | 4.00M | -28.00M | 28.00M | 5.00M | -16.00M | 17.00M | 1.00M | 1.00M | -13.00M | 19.00M | 1.00M | 1.00M | -10.00M | 13.00M | -30.00M | -5.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 487.00M | 592.00M | 624.00M | 800.00M | 786.00M | 856.00M | 1,707.00M | 847.00M | 691.00M | 655.00M | 916.00M | 669.00M | 732.00M | 691.00M | 876.00M | 665.00M | 558.00M | 658.00M | 887.00M | 910.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 7.00M | 7.00M | 7.00M | 8.00M | 7.00M | 8.00M | 7.00M | 8.00M | 7.00M | 6.00M | 7.00M | 6.00M | 7.00M | 6.00M | 6.00M | 6.00M | 6.00M | 5.00M | 6.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 138.00M | 140.00M | 140.00M | 153.00M | 156.00M | 160.00M | 165.00M | 167.00M | 167.00M | 166.00M | 172.00M | 168.00M | 170.00M | 171.00M | 171.00M | 171.00M | 171.00M | 173.00M | 173.00M | 174.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -88.00M | 73.00M | 163.00M | -88.00M | 296.00M | 82.00M | -290.00M | -358.00M | -92.00M | 110.00M | 340.00M | | | -134.00M | 141.00M | -1.00M | -118.00M | 98.00M | 20.00M | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | 17.00M | 42.00M | -25.00M | 21.00M | 71.00M | -79.00M | -10.00M | -20.00M | | 12.00M | -8.00M | 11.00M | -9.00M | 16.00M | 13.00M | -10.00M | -6.00M | 33.00M | -29.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 7.00M | 7.00M | -20.00M | 25.00M | -3.00M | 18.00M | -40.00M | 6.00M | 4.00M | 12.00M | -22.00M | 4.00M | | | -30.00M | | | | -20.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -72.00M | 213.00M | 156.00M | 13.00M | 478.00M | 101.00M | -238.00M | -617.00M | -122.00M | 77.00M | 195.00M | -343.00M | 343.00M | | 6.00M | 2.00M | -7.00M | | 165.00M | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -43.00M | 78.00M | 9.00M | -39.00M | 80.00M | -35.00M | 46.00M | -53.00M | 52.00M | 60.00M | -13.00M | -3.00M | 65.00M | -21.00M | -2.00M | 5.00M | -21.00M | 75.00M | -6.00M | -6.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 170.00M | 179.00M | 153.00M | 87.00M | 152.00M | 117.00M | 95.00M | 89.00M | 60.00M | 21.00M | 50.00M | 36.00M | 30.00M | 39.00M | 49.00M | 60.00M | 68.00M | 48.00M | 23.00M | 31.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -170.00M | -179.00M | -153.00M | -87.00M | -152.00M | -117.00M | -95.00M | -94.00M | -61.00M | -21.00M | -51.00M | -37.00M | -32.00M | -43.00M | -50.00M | -61.00M | -70.00M | -49.00M | -24.00M | -33.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 15.00M | -142.00M | | | | -40.00M | -1.00M | 28.00M | 5.00M | -69.00M | -1.00M | 16.00M | -19.00M | -17.00M | -1.00M | 1.00M | -9.00M | -14.00M | -2.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -355.00M | 129.00M | -1343.00M | -395.00M | -737.00M | -745.00M | -1799.00M | -755.00M | 451.00M | -2175.00M | -768.00M | -871.00M | -673.00M | -656.00M | -858.00M | -813.00M | -514.00M | -589.00M | -826.00M | -777.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 359.00M | 363.00M | 378.00M | 339.00M | 229.00M | 745.00M | 758.00M | 754.00M | 219.00M | 718.00M | 717.00M | 720.00M | 504.00M | 505.00M | 506.00M | 512.00M | 513.00M | 514.00M | 525.00M | 522.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.00M | 542.00M | -872.00M | 318.00M | -103.00M | -6.00M | -187.00M | -2.00M | 1,081.00M | -1541.00M | 97.00M | -239.00M | 27.00M | -8.00M | -32.00M | -209.00M | -26.00M | 20.00M | 37.00M | 100.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 317.00M | 413.00M | 471.00M | 713.00M | 634.00M | 739.00M | 1,612.00M | 758.00M | 631.00M | 634.00M | 866.00M | 633.00M | 702.00M | 652.00M | 827.00M | 605.00M | 490.00M | 610.00M | 864.00M | 879.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.00M | 542.00M | -872.00M | 318.00M | -103.00M | -6.00M | -187.00M | -2.00M | 1,081.00M | -1541.00M | 97.00M | -239.00M | 27.00M | -8.00M | -32.00M | -209.00M | -26.00M | 20.00M | 37.00M | 100.00M |