|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 715.00M | 811.00M | 838.00M | 833.00M | 884.00M | 1,437.00M | 824.00M | 952.00M | 942.00M | 928.00M | 1,144.00M | 1,015.00M | 1,186.00M | 1,047.00M | 1,109.00M | 1,136.00M | 1,058.00M | 1,555.00M | 1,206.00M | 922.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 318.00M | 324.00M | | | | | | | | | | | | | | 295.00M | | | | 315.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | | -1.00M | 4.00M | | | -1.00M | | -1.00M | | 4.00M | | | | 2.00M | | | 2.00M | 6.00M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.00M | 23.00M | 35.00M | 110.00M | 36.00M | 30.00M | 380.00M | 140.00M | 1.00M | 6.00M | 210.00M | 180.00M | 1.00M | | 826.00M | | -8.00M | -100.00M | 972.00M | -4.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.00M | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,365.00M | 1,182.00M | 1,240.00M | 1,125.00M | 1,487.00M | 1,039.00M | 1,368.00M | 1,227.00M | 1,437.00M | 1,244.00M | 1,489.00M | 1,291.00M | 1,565.00M | 1,415.00M | 1,675.00M | 1,246.00M | 1,736.00M | 1,431.00M | 1,496.00M | 1,347.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | 18.00M | 17.00M | 18.00M | 18.00M | 19.00M | 18.00M | 17.00M | 12.00M | 13.00M | 13.00M | 13.00M | 14.00M | 14.00M | 13.00M | 10.00M | 6.00M | 7.00M | 7.00M | 7.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 318.00M | 324.00M | 316.00M | 313.00M | 310.00M | 302.00M | 305.00M | 296.00M | 310.00M | 301.00M | 306.00M | 317.00M | 320.00M | 322.00M | 324.00M | 326.00M | 324.00M | 346.00M | 355.00M | 358.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.00M | 79.00M | 37.00M | 87.00M | 44.00M | 88.00M | -233.00M | -38.00M | -16.00M | 85.00M | -45.00M | -95.00M | -22.00M | -21.00M | -42.00M | 100.00M | -132.00M | -12.00M | -4.00M | 24.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | 14.00M | 2.00M | 7.00M | 8.00M | -8.00M | -2.00M | 2.00M | 5.00M | 8.00M | 4.00M | 4.00M | 5.00M | 2.00M | 9.00M | 6.00M | 6.00M | 7.00M | 7.00M | 6.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.00M | 89.00M | 27.00M | 73.00M | 180.00M | -204.00M | -75.00M | -130.00M | 46.00M | 48.00M | 19.00M | -124.00M | 69.00M | 1.00M | 59.00M | -76.00M | 71.00M | -33.00M | 26.00M | -15.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.00M | -1.00M | 28.00M | 16.00M | 20.00M | -37.00M | 109.00M | 1.00M | -3.00M | -6.00M | -31.00M | 6.00M | 7.00M | | -18.00M | -12.00M | -21.00M | -19.00M | 49.00M | -1.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.00M | 139.00M | 155.00M | 169.00M | 125.00M | 241.00M | 271.00M | 169.00M | 263.00M | 230.00M | 275.00M | 255.00M | 213.00M | 280.00M | 308.00M | 267.00M | 301.00M | 526.00M | 714.00M | 575.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 3.00M | 49.00M | 3.00M | 64.00M | 7.00M | 10.00M | | 18.00M | 7.00M | 1.00M | | | | 1.00M | 1.00M | | | 974.00M | 4.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 246.00M | 622.00M | | | | 237.00M | | 3,079.00M | | -14.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.00M | | | | | | | | | 3.00M | | 134.00M | 4.00M | 8.00M | 21.00M | 39.00M | 21.00M | 150.00M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -155.00M | -132.00M | -141.00M | -276.00M | -135.00M | -265.00M | -280.00M | -220.00M | -271.00M | -236.00M | -525.00M | -996.00M | -114.00M | -536.00M | -349.00M | -601.00M | -602.00M | -3731.00M | 78.00M | -791.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | -1.00M | 1.00M | 16.00M | | -19.00M | 32.00M | 15.00M | | | | | 14.00M | 1.00M | | -6.00M | 26.00M | -26.00M | 1.00M | -6.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1226.00M | -1019.00M | -1125.00M | -820.00M | -1096.00M | -951.00M | -971.00M | -852.00M | -804.00M | -803.00M | -876.00M | -958.00M | 665.00M | -954.00M | -2233.00M | 370.00M | -2282.00M | 2,679.00M | -1202.00M | -1187.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 708.00M | 705.00M | -2087.00M | 9.00M | 10.00M | 10.00M | 2,892.00M | 10.00M | 9.00M | 11.00M | 11.00M | 11.00M | 1,706.00M | -1679.00M | 3,521.00M | 972.00M | -966.00M | 27.00M | 11.00M | 1,093.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.00M | 31.00M | -26.00M | 29.00M | 256.00M | -177.00M | 117.00M | 155.00M | 362.00M | 205.00M | 88.00M | -663.00M | 2,116.00M | -75.00M | -907.00M | 1,015.00M | -1148.00M | 379.00M | 372.00M | -631.00M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,701.00M | 1,259.00M | 1,842.00M | 2,976.00M | 1,298.00M | | 165.00M | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,256.00M | 1,043.00M | 1,085.00M | 956.00M | 1,362.00M | 798.00M | 1,097.00M | 1,058.00M | 1,174.00M | 1,014.00M | 1,214.00M | 1,036.00M | 1,352.00M | 1,135.00M | 1,367.00M | 979.00M | 1,435.00M | 905.00M | 782.00M | 772.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.00M | 31.00M | -26.00M | 29.00M | 256.00M | -177.00M | 117.00M | 155.00M | 362.00M | 205.00M | 88.00M | -663.00M | 2,116.00M | -75.00M | -907.00M | 1,015.00M | -1148.00M | 379.00M | 372.00M | -631.00M |