|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,173.00M | 968.00M | 934.00M | 859.00M | 1,178.00M | 1,111.00M | 966.00M | 974.00M | 984.00M | 828.00M | 882.00M | 880.00M | 963.00M | 894.00M | 733.00M | 646.00M | 829.00M | 694.00M | 751.00M | 807.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 348.00M | 367.00M | 340.00M | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.00M | 43.00M | 58.00M | 37.00M | 69.00M | 19.00M | -25.00M | 31.00M | 39.00M | 27.00M | 29.00M | 7.00M | 7.00M | 5.00M | -7.00M | 13.00M | -14.00M | 144.00M | 51.00M | 51.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 367.00M | 60.00M | | 20.00M | 122.00M | 27.00M | 122.00M | 8.00M | 12.00M | 6.00M | 57.00M | 35.00M | 8.00M | -1.00M | 982.00M | 18.00M | 45.00M | -22.00M | 1,061.00M | -47.00M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,167.00M | 1,420.00M | 1,280.00M | 1,299.00M | 1,231.00M | 1,725.00M | 1,271.00M | 1,256.00M | 1,217.00M | 1,552.00M | 1,489.00M | 1,066.00M | 1,107.00M | 1,686.00M | 1,388.00M | 1,255.00M | 635.00M | 1,337.00M | 1,386.00M | 1,272.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.00M | | | 164.00M | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 348.00M | 367.00M | 360.00M | 360.00M | 369.00M | 378.00M | 395.00M | 395.00M | 404.00M | 403.00M | 405.00M | 410.00M | 410.00M | 416.00M | 422.00M | 425.00M | 427.00M | 424.00M | 404.00M | 415.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.00M | 26.00M | -12.00M | 131.00M | 67.00M | -55.00M | -42.00M | 63.00M | -71.00M | 73.00M | -14.00M | -5.00M | 24.00M | -26.00M | -75.00M | 9.00M | 27.00M | -6.00M | -118.00M | 120.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | 59.00M | -4.00M | 82.00M | -21.00M | 105.00M | -26.00M | 70.00M | -90.00M | 72.00M | 22.00M | 72.00M | -114.00M | 99.00M | -54.00M | 34.00M | -16.00M | 83.00M | -61.00M | 64.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.00M | 94.00M | 65.00M | -70.00M | 63.00M | 104.00M | -9.00M | -301.00M | 34.00M | -4.00M | 84.00M | -119.00M | 73.00M | 13.00M | -4.00M | 9.00M | -2.00M | -5.00M | 112.00M | -36.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.00M | -7.00M | -102.00M | 225.00M | -182.00M | -21.00M | -61.00M | 266.00M | -233.00M | 234.00M | 163.00M | -143.00M | -260.00M | 255.00M | 129.00M | 175.00M | -537.00M | -146.00M | 109.00M | 176.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.00M | -18.00M | 15.00M | 4.00M | -18.00M | 46.00M | 52.00M | -35.00M | 44.00M | 51.00M | 28.00M | 29.00M | 52.00M | -2.00M | -48.00M | 34.00M | -84.00M | -8.00M | 145.00M | -47.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 448.00M | 466.00M | 571.00M | 331.00M | 480.00M | 626.00M | 676.00M | 432.00M | 565.00M | 574.00M | 686.00M | 517.00M | 549.00M | 625.00M | -1444.00M | 719.00M | 776.00M | 730.00M | -1994.00M | 543.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.00M | 70.00M | 200.00M | 8.00M | 125.00M | | 125.00M | 17.00M | 35.00M | 13.00M | 23.00M | 11.00M | 32.00M | 7.00M | 16.00M | 23.00M | 26.00M | 15.00M | 14.00M | 64.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 543.00M | -2.00M | 9.00M | 199.00M | 15.00M | 4.00M | 2.00M | 29.00M | | | 26.00M | 24.00M | 18.00M | 2.00M | | 14.00M | 1.00M | 1.00M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 2.00M | | 9.00M | | | 53.00M | 100.00M | | | 81.00M | | | 10.00M | 67.00M | 2.00M | 3.00M | 8.00M | 5.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -230.00M | -936.00M | -414.00M | -368.00M | -651.00M | -625.00M | -419.00M | -460.00M | -485.00M | -561.00M | -721.00M | -486.00M | -562.00M | -674.00M | -883.00M | -647.00M | -807.00M | -691.00M | -706.00M | -567.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 11.00M | 6.00M | 6.00M | 9.00M | -21.00M | 6.00M | -3.00M | 22.00M | 6.00M | 25.00M | 34.00M | 8.00M | 30.00M | 41.00M | -4.00M | 85.00M | -58.00M | 33.00M | 73.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -906.00M | -1291.00M | -806.00M | -1234.00M | -1792.00M | 487.00M | -1230.00M | -1438.00M | -1067.00M | -587.00M | -775.00M | -450.00M | -790.00M | -606.00M | -1216.00M | -402.00M | -580.00M | -421.00M | -622.00M | -411.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 212.00M | 208.00M | 206.00M | 218.00M | 215.00M | 212.00M | 207.00M | 226.00M | 222.00M | 218.00M | 216.00M | 235.00M | 233.00M | 232.00M | 230.00M | 245.00M | 243.00M | 242.00M | 242.00M | 260.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.00M | -807.00M | 60.00M | -303.00M | -1212.00M | 1,587.00M | 25.00M | -642.00M | -335.00M | 404.00M | -7.00M | 130.00M | -245.00M | 406.00M | -711.00M | 206.00M | -752.00M | 225.00M | 58.00M | 294.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 719.00M | 954.00M | 709.00M | 968.00M | 751.00M | 1,099.00M | 595.00M | 824.00M | 652.00M | 978.00M | 803.00M | 549.00M | 558.00M | 1,061.00M | 2,832.00M | 536.00M | -141.00M | 607.00M | 3,380.00M | 729.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.00M | -807.00M | 60.00M | -303.00M | -1212.00M | 1,587.00M | -378.00M | -642.00M | -335.00M | 404.00M | -7.00M | 130.00M | -245.00M | 406.00M | -711.00M | 206.00M | -752.00M | 225.00M | 58.00M | 294.00M |