|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 533.93M | 785.68M | 1,023.00M | 940.39M | 587.00M | 810.00M | 1,063.00M | 1,038.00M | 891.00M | 989.00M | 1,191.00M | 1,403.00M | 1,070.00M | 1,099.00M | 1,297.00M | 1,398.00M | 1,036.00M | 1,243.00M | 1,442.00M | 1,773.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 212.00M | 213.00M | 215.00M | | 200.00M | 216.00M | 217.00M | | 230.00M | 234.00M | 243.00M | | 263.00M | 264.00M | 265.00M | | 295.00M | 307.00M | 315.00M | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.54M | 63.59M | 42.45M | 32.42M | 27.00M | 31.00M | 37.00M | 27.00M | 34.00M | 36.00M | 44.00M | 46.00M | 38.00M | 46.00M | 47.00M | 52.00M | 33.00M | 43.00M | 55.00M | 83.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.18M | -23.08M | -5.03M | 0.28M | 12.00M | 14.00M | 9.00M | 29.00M | 16.00M | | -3.00M | -20.00M | 24.00M | 19.00M | 15.00M | -30.00M | 8.00M | 63.00M | 20.00M | 21.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.43M | | | | 218.00M | | | -218.00M | | | | | | | 179.00M | 344.00M | | | 7.00M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -432.73M | 1,379.61M | 1,000.05M | 1,110.07M | -634.00M | 640.00M | 1,053.00M | 3,025.00M | 745.00M | 1,341.00M | 1,171.00M | 2,800.00M | 737.00M | 1,629.00M | 1,046.00M | 2,704.00M | 394.00M | 1,791.00M | 1,532.00M | 3,157.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 215.38M | 215.18M | 217.05M | 220.39M | 220.00M | 218.00M | 218.00M | 231.00M | 232.00M | 235.00M | 245.00M | 252.00M | 264.00M | 265.00M | 266.00M | 309.00M | 296.00M | 308.00M | 316.00M | 327.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157.00M | -2.65M | 1.20M | -94.55M | 66.00M | -18.00M | 21.00M | -18.00M | 22.00M | -41.00M | 18.00M | -36.00M | 13.00M | -21.00M | 78.00M | -44.00M | 38.00M | 5.00M | 52.00M | -54.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 750.55M | -17.52M | 1,554.29M | -629.33M | 1,085.00M | 122.00M | 1,338.00M | -2603.00M | 624.00M | 110.00M | 1,794.00M | -2383.00M | 266.00M | 246.00M | 1,903.00M | -1876.00M | 604.00M | 241.00M | 2,006.00M | -2127.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -410.24M | -15.03M | 1,037.21M | -949.93M | -53.00M | -258.00M | 958.00M | -1247.00M | 507.00M | 112.00M | 1,047.00M | -1602.00M | 219.00M | 429.00M | 1,112.00M | -1312.00M | 101.00M | 287.00M | 1,254.00M | -1403.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.21M | 455.82M | 89.03M | 101.94M | -565.00M | 172.00M | 156.00M | 214.00M | -477.00M | 307.00M | 331.00M | 282.00M | -741.00M | 353.00M | 303.00M | 313.00M | -723.00M | 350.00M | 417.00M | 584.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 203.74M | -238.56M | 91.25M | 43.57M | -61.00M | -62.00M | 20.00M | 108.00M | -73.00M | 101.00M | -33.00M | -55.00M | 199.00M | -260.00M | 5.00M | 25.00M | -25.00M | 61.00M | -32.00M | 170.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.25M | -84.39M | 75.87M | 2.78M | -34.00M | 22.00M | 14.00M | 71.00M | 14.00M | 20.00M | -66.00M | -10.00M | -4.00M | -65.00M | 97.00M | -40.00M | -4.00M | -1.00M | -95.00M | 568.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 225.29M | 219.65M | 270.60M | 329.46M | 314.00M | 379.00M | 407.00M | 357.00M | 361.00M | 459.00M | 460.00M | 442.00M | 419.00M | 563.00M | 422.00M | 514.00M | 497.00M | 461.00M | 531.00M | 468.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.73M | 6.63M | 2.53M | 4.10M | 6.00M | 5.00M | 5.00M | 2.00M | 10.00M | 8.00M | 3.00M | 12.00M | 8.00M | 7.00M | 3.00M | 9.00M | 11.00M | 4.00M | 7.00M | 4.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -224.91M | -217.86M | -272.86M | -330.38M | -324.00M | -379.00M | -407.00M | -360.00M | -362.00M | -457.00M | -462.00M | -436.00M | -427.00M | -563.00M | -617.00M | -870.00M | -503.00M | -466.00M | -541.00M | -471.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.00M | -33.00M | | 1.00M | -1.00M | -30.00M | 1.00M | | -3.00M | -41.00M | -1.00M | | -1.00M | -61.00M | -3.00M | | -1.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1053.10M | -2810.34M | -1025.09M | -1311.47M | -931.00M | -1014.00M | -770.00M | -591.00M | -837.00M | -1377.00M | -904.00M | -1097.00M | -840.00M | -882.00M | -953.00M | -1163.00M | -1048.00M | -954.00M | -975.00M | -1141.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 315.21M | 313.64M | 312.67M | 310.47M | 309.00M | 346.00M | 343.00M | 341.00M | 343.00M | 382.00M | 380.00M | 379.00M | 380.00M | 423.00M | 423.00M | 422.00M | 424.00M | 474.00M | 473.00M | 471.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.65M | -20.88M | -16.52M | -33.25M | -43.00M | -11.00M | -42.00M | 38.00M | 2.00M | 18.00M | -65.00M | 43.00M | -11.00M | 7.00M | -8.00M | -54.00M | 77.00M | 13.00M | -15.00M | 45.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1694.09M | -1669.47M | -314.42M | -565.03M | -1932.00M | -764.00M | -166.00M | 2,112.00M | -452.00M | -475.00M | -260.00M | 1,310.00M | -541.00M | 191.00M | -532.00M | 617.00M | -1080.00M | 384.00M | 1.00M | 1,590.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -658.02M | 1,159.95M | 729.46M | 780.61M | -948.00M | 261.00M | 646.00M | 2,668.00M | 384.00M | 882.00M | 711.00M | 2,358.00M | 318.00M | 1,066.00M | 624.00M | 2,190.00M | -103.00M | 1,330.00M | 1,001.00M | 2,689.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1710.73M | -1648.59M | -297.90M | -531.77M | -1889.00M | -753.00M | -124.00M | 2,074.00M | -454.00M | -493.00M | -195.00M | 1,267.00M | -530.00M | 184.00M | -524.00M | 671.00M | -1157.00M | 371.00M | 16.00M | 1,545.00M |