|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 753.00M | 760.00M | 703.00M | 819.00M | 958.00M | 790.00M | 466.00M | 356.00M | 478.00M | 527.00M | 53.00M | 737.00M | 1,099.00M | 733.00M | 750.00M | 768.00M | 711.00M | 644.00M | 547.00M | 734.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 297.00M | 298.00M | 302.00M | 304.00M | 306.00M | 309.00M | 321.00M | 321.00M | 326.00M | 330.00M | 337.00M | 335.00M | 339.00M | 342.00M | 346.00M | 346.00M | 348.00M | 353.00M | 352.00M | 358.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.00M | 26.00M | 48.00M | 63.00M | -88.00M | 60.00M | -15.00M | -20.00M | -18.00M | 4.00M | -26.00M | 31.00M | 136.00M | 35.00M | 57.00M | 52.00M | 206.00M | -38.00M | 48.00M | 60.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,216.00M | 942.00M | 994.00M | 1,017.00M | 1,413.00M | 798.00M | 1,173.00M | 673.00M | 660.00M | 673.00M | 839.00M | 1,036.00M | 1,226.00M | 951.00M | 950.00M | 1,077.00M | 1,271.00M | 1,063.00M | 344.00M | 1,054.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 297.00M | 298.00M | 302.00M | 304.00M | 306.00M | 309.00M | 321.00M | 321.00M | 326.00M | 330.00M | 337.00M | 335.00M | 339.00M | 342.00M | 346.00M | 346.00M | 348.00M | 353.00M | 352.00M | 358.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 31.00M | 94.00M | 136.00M | -56.00M | -3.00M | 22.00M | -79.00M | 122.00M | -63.00M | 51.00M | -8.00M | 113.00M | -241.00M | 165.00M | -108.00M | -4.00M | -112.00M | 135.00M | 55.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.00M | -17.00M | 46.00M | 25.00M | -13.00M | -23.00M | 9.00M | 10.00M | 31.00M | -39.00M | 6.00M | 38.00M | -20.00M | -11.00M | -4.00M | 40.00M | -16.00M | -26.00M | 41.00M | 15.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.00M | -11.00M | 83.00M | -8.00M | 198.00M | -250.00M | 480.00M | -20.00M | 78.00M | -103.00M | 560.00M | 36.00M | 178.00M | -226.00M | 22.00M | -128.00M | 131.00M | 234.00M | -388.00M | 2.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.00M | 63.00M | -21.00M | -9.00M | -27.00M | 75.00M | -12.00M | -24.00M | -1.00M | 91.00M | -33.00M | -24.00M | -23.00M | 75.00M | -31.00M | -23.00M | -14.00M | 91.00M | -45.00M | -17.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 398.00M | 445.00M | 389.00M | 448.00M | 445.00M | 666.00M | 428.00M | 520.00M | 543.00M | 836.00M | 1,642.00M | 1.00M | 63.00M | 675.00M | 449.00M | 475.00M | 551.00M | 729.00M | 382.00M | 439.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.00M | 24.00M | 36.00M | 64.00M | 93.00M | 70.00M | 20.00M | 41.00M | 1.00M | 24.00M | 32.00M | 38.00M | 457.00M | 31.00M | 18.00M | 48.00M | 54.00M | 44.00M | 162.00M | 15.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -318.00M | -375.00M | -335.00M | -379.00M | -346.00M | -543.00M | -391.00M | -350.00M | -653.00M | -788.00M | -1844.00M | -723.00M | -224.00M | 11.00M | -1021.00M | -414.00M | -483.00M | -644.00M | -213.00M | -416.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1103.00M | -1193.00M | 73.00M | -950.00M | -1112.00M | -1013.00M | -686.00M | -319.00M | 943.00M | 177.00M | 89.00M | -306.00M | -686.00M | -296.00M | -564.00M | -366.00M | -673.00M | -307.00M | -320.00M | -910.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 268.00M | 264.00M | 297.00M | 294.00M | 290.00M | 286.00M | 307.00M | 308.00M | 305.00M | 305.00M | 305.00M | 305.00M | 305.00M | 306.00M | 306.00M | 303.00M | 303.00M | 303.00M | 303.00M | 303.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -205.00M | -626.00M | 732.00M | -312.00M | -45.00M | -758.00M | 96.00M | 4.00M | 950.00M | 62.00M | -916.00M | 7.00M | 316.00M | 666.00M | -635.00M | 297.00M | 115.00M | 112.00M | -189.00M | -272.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 818.00M | 497.00M | 605.00M | 569.00M | 968.00M | 132.00M | 745.00M | 153.00M | 117.00M | -163.00M | -803.00M | 1,035.00M | 1,163.00M | 276.00M | 501.00M | 602.00M | 720.00M | 334.00M | -38.00M | 615.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -205.00M | -626.00M | 732.00M | -312.00M | -45.00M | -758.00M | 96.00M | 4.00M | 950.00M | 62.00M | -916.00M | 7.00M | 316.00M | 666.00M | -635.00M | 297.00M | 115.00M | 112.00M | -189.00M | -272.00M |