|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,798.00M | 1,673.00M | 1,711.00M | 1,630.00M | 1,835.00M | 1,895.00M | 1,638.00M | 1,630.00M | 1,569.00M | 1,528.00M | 1,652.00M | 1,641.00M | 1,673.00M | 1,671.00M | 1,762.00M | 1,626.00M | 1,876.00M | 1,788.00M | 1,848.00M | 1,701.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 550.00M | 553.00M | 556.00M | 555.00M | 559.00M | 563.00M | 569.00M | 572.00M | 577.00M | 580.00M | 589.00M | 594.00M | 596.00M | 602.00M | 606.00M | 610.00M | 613.00M | 618.00M | 624.00M | 633.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.00M | 61.00M | -35.00M | 60.00M | 33.00M | 87.00M | 82.00M | 52.00M | -16.00M | 23.00M | 58.00M | 23.00M | 20.00M | 34.00M | -49.00M | -7.00M | -116.00M | 295.00M | 69.00M | 54.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | -1247.00M | -417.00M | -7.00M | 22.00M | 1,458.00M | 587.00M | 33.00M | -859.00M | -329.00M | 1,216.00M | 5.00M | 1,141.00M | 73.00M | -1346.00M | 32.00M | 753.00M | -786.00M | -28.00M | 51.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,261.00M | 2,284.00M | 2,529.00M | 2,236.00M | 1,931.00M | 2,903.00M | 2,292.00M | 1,840.00M | 2,018.00M | 2,126.00M | 2,395.00M | 2,122.00M | 1,911.00M | 2,651.00M | 2,662.00M | 2,210.00M | 2,333.00M | 2,522.00M | 2,225.00M | 2,440.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 550.00M | 553.00M | 556.00M | 555.00M | 559.00M | 563.00M | 569.00M | 572.00M | 577.00M | 580.00M | 589.00M | 594.00M | 596.00M | 602.00M | 606.00M | 610.00M | 613.00M | 618.00M | 624.00M | 633.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.00M | 13.00M | 43.00M | 236.00M | 94.00M | | -161.00M | 59.00M | -129.00M | 108.00M | 139.00M | 89.00M | -44.00M | -82.00M | -142.00M | 71.00M | -50.00M | 6.00M | -61.00M | 126.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.00M | -24.00M | -43.00M | 105.00M | 64.00M | 4.00M | -53.00M | -13.00M | 14.00M | 28.00M | -27.00M | 27.00M | 37.00M | -32.00M | -6.00M | -22.00M | 27.00M | 8.00M | 5.00M | 51.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 140.00M | -77.00M | 188.00M | 63.00M | 140.00M | 230.00M | 132.00M | -437.00M | 97.00M | -41.00M | 166.00M | -220.00M | 207.00M | -69.00M | 271.00M | -236.00M | 33.00M | -121.00M | 128.00M | -135.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -217.00M | -20.00M | 86.00M | 355.00M | -473.00M | 143.00M | -298.00M | 259.00M | -302.00M | 154.00M | 18.00M | 335.00M | -532.00M | 248.00M | -138.00M | 363.00M | -101.00M | -143.00M | -325.00M | 426.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -128.00M | -22.00M | -12.00M | 43.00M | 9.00M | 41.00M | 59.00M | 117.00M | 9.00M | -53.00M | -35.00M | 55.00M | 72.00M | -35.00M | -23.00M | 75.00M | -26.00M | -55.00M | -19.00M | 36.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 1,841.00M | -1682.00M | 157.00M | 1,488.00M | 1,045.00M | -2538.00M | 772.00M | 835.00M | -1420.00M | -50.00M | 797.00M | 902.00M | -1546.00M | 12.00M | 173.00M | 1,669.00M | 950.00M | 999.00M | 937.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.00M | 19.00M | 58.00M | 32.00M | 88.00M | 52.00M | 22.00M | 12.00M | 33.00M | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.00M | 16.00M | 30.00M | | | 46.00M | | 46.00M | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -566.00M | -721.00M | -917.00M | -836.00M | -704.00M | -1019.00M | -912.00M | -805.00M | -869.00M | -976.00M | -1017.00M | -802.00M | -790.00M | -834.00M | -899.00M | -938.00M | -901.00M | -952.00M | -971.00M | -988.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.00M | -2.00M | 67.00M | -51.00M | 9.00M | -204.00M | 11.00M | -7.00M | 18.00M | 114.00M | -281.00M | 6.00M | 24.00M | 249.00M | -202.00M | 20.00M | 23.00M | 11.00M | 18.00M | 12.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1734.00M | -1484.00M | -1867.00M | -1453.00M | -1343.00M | -1414.00M | -1677.00M | -927.00M | -1401.00M | -1212.00M | -1085.00M | -1451.00M | -917.00M | -2007.00M | -1692.00M | -878.00M | -1771.00M | -1823.00M | -804.00M | -1981.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 701.00M | 695.00M | 755.00M | 742.00M | 814.00M | 806.00M | 797.00M | 795.00M | 793.00M | 793.00M | 793.00M | 795.00M | 793.00M | 814.00M | 810.00M | 804.00M | 795.00M | 819.00M | 818.00M | 821.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.00M | 79.00M | -255.00M | -53.00M | -116.00M | 470.00M | -297.00M | 108.00M | -252.00M | -62.00M | 293.00M | -131.00M | 204.00M | -190.00M | 71.00M | 394.00M | -339.00M | -253.00M | 450.00M | -529.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,256.00M | 443.00M | 4,211.00M | 2,079.00M | 443.00M | 1,858.00M | 4,830.00M | 1,068.00M | 1,183.00M | 3,546.00M | 2,445.00M | 1,325.00M | 1,009.00M | 4,197.00M | 2,650.00M | 2,037.00M | 664.00M | 1,572.00M | 1,226.00M | 1,503.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.00M | 79.00M | -255.00M | -53.00M | -116.00M | 470.00M | -297.00M | 108.00M | -252.00M | -62.00M | 293.00M | -131.00M | 204.00M | -190.00M | 71.00M | 394.00M | -339.00M | -253.00M | 450.00M | -529.00M |