|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,931.00M | 1,947.00M | 2,138.00M | 2,201.00M | 2,291.00M | 2,295.00M | 1,962.00M | 1,708.00M | 1,722.00M | 1,709.00M | 1,371.00M | 1,105.00M | 1,127.00M | 1,362.00M | 1,205.00M | 1,179.00M | 1,295.00M | 1,364.00M | 1,163.00M | 1,545.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 184.00M | 192.00M | 200.00M | 200.00M | 227.00M | 249.00M | 249.00M | 265.00M | 285.00M | 303.00M | 322.00M | 346.00M | 363.00M | 383.00M | 416.00M | 424.00M | 460.00M | 497.00M | 537.00M | 541.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.00M | 50.00M | 50.00M | 74.00M | 85.00M | 68.00M | 62.00M | 104.00M | 111.00M | 79.00M | 68.00M | 106.00M | 116.00M | 87.00M | 78.00M | 116.00M | 129.00M | 93.00M | 81.00M | 109.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | 12.00M | -4.00M | -1.00M | -14.00M | -3.00M | -173.00M | -8.00M | -52.00M | -99.00M | -140.00M | -71.00M | -85.00M | -33.00M | -21.00M | -87.00M | -50.00M | 3.00M | 115.00M | -4.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.00M | 23.00M | 26.00M | 13.00M | -82.00M | 10.00M | 22.00M | 4.00M | -42.00M | 5.00M | 9.00M | 40.00M | -30.00M | 26.00M | 12.00M | 44.00M | -31.00M | 15.00M | -19.00M | 39.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,121.00M | 2,428.00M | 2,357.00M | 2,144.00M | 1,768.00M | 2,766.00M | 2,042.00M | 1,160.00M | 1,399.00M | 1,937.00M | 1,924.00M | 1,017.00M | 1,571.00M | 1,732.00M | 1,998.00M | 849.00M | 1,860.00M | 2,190.00M | 2,254.00M | 1,520.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.00M | 14.00M | 98.00M | 14.00M | 13.00M | 13.00M | 14.00M | 16.00M | 15.00M | 17.00M | 15.00M | 16.00M | 18.00M | 19.00M | 19.00M | 20.00M | 21.00M | 20.00M | 20.00M | 21.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 184.00M | 192.00M | 200.00M | 200.00M | 227.00M | 249.00M | 249.00M | 265.00M | 285.00M | 303.00M | 322.00M | 346.00M | 363.00M | 383.00M | 416.00M | 424.00M | 460.00M | 497.00M | 537.00M | 541.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 62.00M | 48.00M | 94.00M | 395.00M | -150.00M | -145.00M | -18.00M | 79.00M | 20.00M | -189.00M | -116.00M | 40.00M | 151.00M | -143.00M | 141.00M | 74.00M | 128.00M | -99.00M | 282.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.00M | 13.00M | 47.00M | 150.00M | 139.00M | 205.00M | 353.00M | 531.00M | 441.00M | 179.00M | 91.00M | 84.00M | 23.00M | 190.00M | 231.00M | 160.00M | 125.00M | 17.00M | -25.00M | -109.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.00M | -155.00M | 136.00M | 11.00M | -265.00M | 140.00M | 136.00M | -407.00M | 165.00M | 219.00M | -10.00M | -77.00M | -199.00M | 314.00M | -50.00M | -427.00M | 398.00M | -105.00M | 106.00M | -125.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -175.00M | -10.00M | 34.00M | 284.00M | -279.00M | 21.00M | 68.00M | 185.00M | -243.00M | -7.00M | 58.00M | 212.00M | 120.00M | 155.00M | 110.00M | 132.00M | -71.00M | 107.00M | 23.00M | 130.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 118.00M | -43.00M | 47.00M | 23.00M | -115.00M | 39.00M | 4.00M | 252.00M | -294.00M | 375.00M | 17.00M | 340.00M | 15.00M | -379.00M | 70.00M | -38.00M | -13.00M | -26.00M | 4.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 386.00M | 486.00M | 1,282.00M | 443.00M | 597.00M | 790.00M | 967.00M | 982.00M | 1,446.00M | 1,495.00M | 1,148.00M | 1,248.00M | 1,064.00M | 1,316.00M | 1,192.00M | 1,123.00M | 1,305.00M | 1,197.00M | 925.00M | 676.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 3.00M | 68.00M | 2.00M | 1.00M | | | 1.00M | 1.00M | 1.00M | | 192.00M | 2.00M | | 1.00M | | | 1.00M | | 5.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,455.00M | 1,315.00M | 2,708.00M | 2,774.00M | 4,200.00M | 3,033.00M | 3,650.00M | 4,026.00M | 3,065.00M | 2,885.00M | 3,411.00M | 2,631.00M | 3,130.00M | 2,700.00M | 2,726.00M | 2,807.00M | 1,131.00M | 1,260.00M | 1,110.00M | 1,043.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.00M | -884.00M | -2229.00M | -1668.00M | 1,225.00M | -2113.00M | -1027.00M | 28.00M | -2385.00M | -1694.00M | -311.00M | -3329.00M | | -487.00M | 614.00M | 1,253.00M | -1335.00M | -681.00M | -676.00M | -47.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.00M | -19.00M | -8.00M | -7.00M | -10.00M | -12.00M | -12.00M | -15.00M | -16.00M | -12.00M | -14.00M | -28.00M | -6.00M | -8.00M | -11.00M | -16.00M | -21.00M | -12.00M | -13.00M | -9.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1041.00M | 470.00M | -1160.00M | -1602.00M | -2696.00M | -1286.00M | -1134.00M | 239.00M | -52.00M | -1116.00M | -1215.00M | 1,831.00M | -1314.00M | -1396.00M | -2001.00M | -2539.00M | -244.00M | -1242.00M | -1664.00M | -1149.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 942.00M | 942.00M | 1,062.00M | 1,063.00M | 1,060.00M | 1,051.00M | 1,123.00M | 1,125.00M | 1,125.00M | 1,126.00M | 1,181.00M | 1,183.00M | 1,185.00M | 1,187.00M | 1,240.00M | 1,238.00M | 1,235.00M | 1,236.00M | 1,290.00M | 1,291.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,207.00M | 2,014.00M | -1032.00M | -1126.00M | 297.00M | -633.00M | -119.00M | 1,427.00M | -1038.00M | -873.00M | 398.00M | -481.00M | 257.00M | -151.00M | 611.00M | -437.00M | 281.00M | 267.00M | -86.00M | 324.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,735.00M | 1,942.00M | 1,075.00M | 1,701.00M | 1,171.00M | 1,976.00M | 1,075.00M | 178.00M | -47.00M | 442.00M | 776.00M | -231.00M | 507.00M | 416.00M | 806.00M | -274.00M | 555.00M | 993.00M | 1,329.00M | 844.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,207.00M | 2,014.00M | -1032.00M | -1126.00M | 297.00M | -633.00M | -119.00M | 1,427.00M | -1038.00M | -873.00M | 398.00M | -481.00M | 257.00M | -151.00M | 611.00M | -437.00M | 281.00M | 267.00M | -86.00M | 324.00M |