|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 323.00M | 691.00M | 62.00M | 271.00M | 326.00M | 700.00M | 136.00M | 78.00M | -27.00M | 451.00M | 127.00M | 315.00M | 192.00M | 528.00M | 133.00M | 423.00M | 210.00M | 607.00M | 243.00M | 406.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 347.00M | 400.00M | 453.00M | 455.00M | 459.00M | 400.00M | 466.00M | 481.00M | 482.00M | 500.00M | 452.00M | 450.00M | 463.00M | 400.00M | 471.00M | 475.00M | 484.00M | 500.00M | 483.00M | 424.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -176.00M | -5.00M | -12.00M | -10.00M | 85.00M | 22.00M | 10.00M | -17.00M | -8.00M | 71.00M | -10.00M | -16.00M | 72.00M | 30.00M | 7.00M | 28.00M | 15.00M | 32.00M | 13.00M | 24.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 657.00M | 1,029.00M | 493.00M | 966.00M | 375.00M | 1,114.00M | 439.00M | 715.00M | 622.00M | 1,096.00M | 393.00M | 1,038.00M | 508.00M | 1,064.00M | 450.00M | 1,011.00M | 615.00M | 1,248.00M | 330.00M | 776.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 246.00M | 98.00M | 88.00M | 83.00M | 81.00M | -182.00M | 88.00M | 88.00M | 92.00M | -237.00M | 99.00M | -95.00M | 278.00M | -211.00M | 22.00M | 117.00M | 69.00M | 100.00M | 90.00M | 91.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 390.00M | 395.00M | 515.00M | 517.00M | 519.00M | 525.00M | 538.00M | 555.00M | 554.00M | 588.00M | 527.00M | 535.00M | 548.00M | 550.00M | 563.00M | 567.00M | 577.00M | 586.00M | 577.00M | 517.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.00M | 78.00M | -181.00M | -33.00M | 398.00M | 228.00M | -256.00M | -241.00M | 96.00M | 100.00M | -153.00M | -147.00M | 226.00M | 90.00M | -116.00M | 25.00M | 167.00M | 133.00M | -211.00M | 49.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.00M | -16.00M | -101.00M | 22.00M | -52.00M | 294.00M | 216.00M | 19.00M | -45.00M | -107.00M | 105.00M | -46.00M | 63.00M | -52.00M | 68.00M | -10.00M | 9.00M | -11.00M | 69.00M | -12.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.00M | 80.00M | -13.00M | 30.00M | 281.00M | -305.00M | -16.00M | 30.00M | -134.00M | 119.00M | -2.00M | -219.00M | 165.00M | 64.00M | -234.00M | 287.00M | -50.00M | 64.00M | -13.00M | -5.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -67.00M | 302.00M | -86.00M | -69.00M | -49.00M | 286.00M | 145.00M | 98.00M | -211.00M | 57.00M | 121.00M | -61.00M | -3.00M | 45.00M | 49.00M | 25.00M | 50.00M | 19.00M | 121.00M | -9.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 501.00M | 487.00M | 612.00M | 528.00M | 632.00M | 589.00M | | | -1199.00M | 51.00M | 863.00M | 762.00M | 756.00M | 900.00M | 1,209.00M | 1,187.00M | -2392.00M | 44.00M | 1,144.00M | 852.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -606.00M | -640.00M | -734.00M | -556.00M | -688.00M | -685.00M | -876.00M | -619.00M | -738.00M | -761.00M | -1002.00M | -770.00M | -774.00M | -1045.00M | -1378.00M | -1204.00M | -1046.00M | -1033.00M | -1208.00M | -911.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | -13.00M | -5.00M | 5.00M | 5.00M | -5.00M | 2.00M | 2.00M | 2.00M | -7.00M | | 11.00M | 3.00M | -9.00M | 12.00M | 7.00M | 6.00M | 5.00M | | 2.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -51.00M | -390.00M | 249.00M | -415.00M | 313.00M | -430.00M | 437.00M | -95.00M | 115.00M | -334.00M | 606.00M | -258.00M | 259.00M | -17.00M | 958.00M | 187.00M | 406.00M | 860.00M | -197.00M | 135.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | 8.00M | -5.00M | | -1.00M | | 1.00M | -1.00M | 1.00M | -3.00M | 10.00M | -7.00M | 2.00M | 30.00M | -6.00M | -25.00M | 1,075.00M | -1075.00M | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 156.00M | 542.00M | -119.00M | 438.00M | -257.00M | 525.00M | 439.00M | 715.00M | 1,821.00M | 1,045.00M | -470.00M | 276.00M | -248.00M | 164.00M | -759.00M | -176.00M | 3,007.00M | 1,204.00M | -814.00M | -76.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | 8.00M | -5.00M | | -1.00M | | 1.00M | -1.00M | 1.00M | -3.00M | 10.00M | -7.00M | 2.00M | 30.00M | -6.00M | -25.00M | 1,075.00M | -1075.00M | |