|
Net Income
|
0.07B | 0.07B | 0.08B | 0.08B | 0.07B | 0.09B | 0.11B | 0.09B | 0.08B | 0.07B | 0.14B | 0.13B | 0.04B | 87.87B | 89.42B | -254.10B | 0.06B | 0.00B | 0.12B | 0.11B | 0.05B | 91.99B | 0.04B | 0.07B | 0.12B | 0.07B | -0.20B | 0.09B | 0.14B | 0.10B | 0.16B | 0.17B | 0.21B | 0.18B | 0.17B | 0.14B | 0.18B | 0.17B | 0.21B | 0.17B | 0.17B | 0.18B | 0.15B | 0.13B | 0.16B |
|
Depreciation and Depletion
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.00B | -0.00B | -0.24B | 0.22B | 0.00B | 0.00B | 0.00B | 0.04B | 0.01B | 0.01B | 0.05B | 0.00B | 0.04B | 0.04B | 0.02B | -0.05B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | -0.05B | 0.01B | 0.00B | 0.01B | | | | 0.00B | 0.03B | 0.03B | -0.02B | 0.01B | 0.03B | | 0.00B | 0.01B | 0.03B | 0.01B | 0.03B | 0.01B | 0.04B | 0.00B | 0.00B | 0.12B |
|
Cash from Operations
|
0.02B | 0.06B | 0.06B | -0.13B | -0.04B | -0.41B | -0.22B | 0.01B | 0.14B | -0.01B | -0.35B | -0.18B | -0.01B | -0.22B | 0.76B | -0.79B | -0.05B | 0.73B | 0.44B | -2.40B | 0.05B | -0.10B | -0.58B | -0.03B | 0.58B | | -1.38B | | -1.77B | 0.48B | -1.50B | 0.02B | -0.36B | 0.87B | -0.05B | 0.05B | -0.36B | -0.02B | -1.32B | -0.52B | -0.27B | -0.30B | -0.22B | -0.77B | -0.43B |
|
Amortizatization of Intangibles
|
| | | | | | | | 0.00B | 0.00B | 0.01B | -0.03B | 0.00B | 0.00B | -0.02B | -0.00B | -0.00B | 0.00B | -0.01B | -0.00B | 0.00B | -0.00B | 0.00B | -0.01B | -0.00B | | | | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B |
|
Amortization of Deferred Charges
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | 0.09B | 0.03B | 0.00B | 0.00B | | 0.03B | 0.00B | 0.02B | 0.00B | 0.01B | 0.02B | 0.04B | 0.04B | 0.04B | 0.00B | 0.08B | 0.01B |
|
Depreciation & Amortization (CF)
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory
|
| | | | | | | | | | | -0.03B | -0.04B | | | -0.02B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| 0.02B | 0.00B | 0.00B | | | | 0.02B | | 0.00B | | | | | | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
-0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.02B | 0.02B | 0.01B | 0.03B | 0.04B | 0.04B | 0.01B | -0.00B | 0.04B | 0.05B | 0.01B | 0.05B | 0.06B | 0.06B | 0.01B | 0.08B | 0.08B | 0.08B | 0.00B | 0.06B | 0.06B | 0.02B | | 0.02B | -0.04B | 0.01B | 0.01B | 0.02B | -0.05B | 0.01B | 0.01B | 0.01B | -0.06B | 0.02B | -0.02B | -0.01B | -0.01B | 0.01B | -0.02B | -0.09B |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.01B | -0.02B | -0.02B | -0.02B | 0.00B | 0.01B | 0.01B | -0.02B | -0.01B | 0.01B | 0.01B | -0.01B | -0.02B | 0.05B | -0.01B | 0.02B |
|
Change in Acquisitions & Divestments
|
-0.08B | 0.25B | 0.11B | -0.84B | -0.31B | 1.22B | 0.26B | -2.74B | 0.58B | 0.65B | -3.60B | -0.89B | -0.38B | -0.70B | 3.19B | -5.26B | -0.35B | 1.85B | 0.93B | -5.92B | 0.83B | -2.55B | -1.37B | -1.45B | -0.57B | | 1.61B | | | | | | | | | | | | | | | | | | |
|
Other financing activities
|
| | 0.00B | -0.01B | -0.02B | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.00B | | 0.00B | | 0.01B | 0.01B | 0.00B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | |
|
Cash from Financing Activities
|
-0.06B | -0.06B | -0.04B | 0.17B | 0.02B | 0.46B | 0.21B | -0.04B | 0.00B | 0.11B | 0.11B | 0.20B | 0.10B | 0.10B | 0.32B | -0.12B | -0.11B | 0.61B | 0.47B | 0.21B | 0.06B | 0.07B | 0.46B | 0.12B | -0.64B | | 1.35B | | 1.04B | -0.25B | 1.05B | 0.08B | 0.34B | -0.83B | 0.12B | 0.11B | 0.32B | 0.03B | 1.42B | 0.46B | 0.50B | 0.18B | 0.14B | 1.36B | 0.10B |
|
Net Equity Issued and Repurchased
|
0.05B | -0.00B | 0.02B | 0.04B | 0.08B | 0.05B | -0.00B | -0.03B | 0.25B | -0.16B | 0.02B | 0.02B | 0.22B | -0.12B | 0.00B | 0.16B | 0.10B | -0.00B | 0.03B | 0.01B | 0.15B | 0.08B | -0.12B | 0.09B | 0.13B | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
0.08B | -0.20B | 0.27B | -0.34B | 0.04B | -0.15B | -0.06B | -0.07B | -0.07B | 0.20B | 0.07B | -0.48B | 0.08B | -0.24B | 0.41B | -0.61B | 0.09B | 0.10B | 0.10B | -0.70B | 0.12B | -0.35B | -0.11B | -0.12B | -0.14B | | | | 0.18B | 0.21B | 0.22B | 0.23B | 0.25B | 0.26B | 0.25B | 0.25B | 0.26B | 0.27B | 0.28B | 0.29B | 0.30B | 0.31B | 0.32B | 0.32B | 0.32B |
|
Change in Cash
|
0.04B | -0.08B | 0.02B | 0.04B | -0.02B | 0.05B | -0.00B | -0.03B | 0.15B | -0.13B | -0.01B | 0.02B | 0.10B | -0.12B | 0.03B | 0.13B | 0.17B | -0.34B | 0.30B | -0.25B | -0.00B | 0.08B | -0.12B | 0.09B | -0.06B | | | | -0.73B | 0.23B | -0.45B | 0.10B | -0.03B | 0.04B | 0.08B | 0.15B | -0.04B | 0.01B | 0.10B | -0.06B | 0.24B | -0.12B | -0.08B | 0.59B | -0.33B |
|
Free Cash Flow
|
0.02B | 0.06B | 0.06B | -0.13B | -0.04B | -0.41B | -0.22B | 0.01B | 0.14B | -0.01B | -0.35B | -0.18B | -0.01B | -0.22B | 0.76B | -0.79B | -0.05B | 0.73B | 0.44B | -2.40B | 0.05B | -0.10B | -0.58B | -0.03B | 0.58B | | -1.38B | | -1.77B | 0.48B | -1.50B | 0.02B | -0.36B | 0.87B | -0.05B | 0.05B | -0.36B | -0.02B | -1.32B | -0.52B | -0.27B | -0.30B | -0.22B | -0.77B | -0.43B |
|
Net Cash Flow
|
-0.04B | -0.00B | 0.02B | 0.04B | -0.02B | 0.05B | -0.00B | -0.03B | 0.15B | 0.10B | -0.24B | 0.02B | 0.10B | -0.12B | 1.08B | -0.91B | -0.17B | 1.34B | 0.91B | -2.20B | 0.11B | -0.04B | -0.12B | 0.09B | -0.06B | | -0.03B | | -0.73B | 0.23B | -0.45B | 0.10B | -0.03B | 0.04B | 0.08B | 0.15B | -0.04B | 0.01B | 0.10B | -0.06B | 0.24B | -0.12B | -0.08B | 0.59B | -0.33B |