|
Net Income
|
0.00B | 0.22B | 0.20B | 0.15B | 0.24B | 0.27B | 0.24B | 0.20B | 0.46B | 0.30B | 0.32B | 0.09B | 0.27B | 0.25B | 0.22B | 0.17B | 0.24B | 0.31B | 0.24B | 0.19B | 0.27B | 0.26B | 0.29B | 0.31B | 0.33B | 0.27B | 0.36B | 0.29B | 0.37B | 0.32B | 0.47B | 0.37B | 0.40B | 0.42B | 0.31B | 2.94B | 0.60B | 0.57B | 0.41B | 0.39B | 0.50B | 0.51B | 0.64B | 0.47B | 0.77B | 0.50B | 0.41B | 0.42B | 0.57B | 0.51B | 0.93B | 0.63B | 0.71B | 0.66B | 0.68B | 0.64B | 0.88B | 0.78B | 0.75B | 0.81B | 0.86B | 0.88B | 0.91B | 0.87B | 0.96B | 1.03B | 0.91B |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.05B | 0.04B | | 0.04B | 0.04B | 0.04B | | 0.04B | 0.04B | 0.04B | | 0.03B | 0.03B | 0.03B | | 0.03B | 0.03B | 0.03B | | 0.03B | 0.03B | 0.03B | | 0.03B | 0.03B | 0.03B |
|
Share-based Compensation
|
| | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.05B | 0.02B | 0.04B | 0.01B | 0.00B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B |
|
Deferred Taxes
|
| | -0.02B | -0.03B | -0.01B | -0.01B | -0.01B | -0.02B | -0.15B | 0.00B | 0.02B | -0.53B | -0.02B | 0.06B | 0.02B | 0.01B | -0.01B | -0.00B | 0.06B | -0.05B | 0.03B | -0.01B | 0.05B | 0.02B | 0.00B | 0.04B | 0.01B | 0.03B | -0.00B | 0.02B | -0.10B | -0.00B | 0.00B | 0.01B | 0.12B | -2.58B | -0.01B | 0.02B | 0.02B | 0.09B | -0.00B | -0.01B | -0.01B | 0.02B | -0.01B | -0.01B | 0.00B | -0.02B | -0.01B | 0.03B | -0.01B | 0.02B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.05B | -0.01B | -0.01B | -0.01B | -0.04B | -0.01B | -0.01B | -0.01B |
|
Gains from Investment Securities
|
| | -0.43B | | 0.00B | 0.00B | 0.01B | 0.06B | 0.00B | 0.01B | | -0.96B | 0.02B | 0.02B | 0.04B | -0.13B | -0.00B | -0.00B | 0.01B | -0.04B | 0.01B | 0.01B | 0.02B | -0.03B | -0.00B | 0.01B | 0.01B | 0.00B | -0.01B | -0.00B | 0.04B | -0.00B | 0.09B | | | -0.06B | 0.01B | 0.00B | 0.02B | 0.00B | 0.02B | 0.01B | 0.01B | 0.00B | 0.02B | 0.00B | 0.02B | 0.00B | -0.01B | 0.03B | 0.02B | 0.00B | -0.02B | 0.43B | | -0.45B | -0.02B | 0.01B | -0.02B | -0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.02B |
|
Asset Writedowns and Impairment
|
| | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | | | | | | | 0.01B | -0.01B | | 0.02B | 0.04B | | 0.02B | 0.00B | -0.00B | -0.00B | 0.00B | | 0.00B | -0.00B | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | 0.30B | 0.35B | 0.36B | 0.29B | 0.31B | 0.40B | 0.36B | 0.21B | 0.42B | 0.35B | 0.40B | 0.26B | 0.24B | 0.32B | 0.40B | 0.37B | 0.13B | 0.38B | 0.38B | 0.17B | 0.23B | 0.50B | 0.42B | 0.26B | 0.46B | 0.39B | 0.53B | 0.22B | 0.48B | 0.50B | 0.52B | 0.26B | 0.51B | 0.46B | 0.82B | 0.52B | 0.58B | 0.51B | 0.67B | 0.47B | 0.81B | 0.72B | 0.76B | 0.99B | 0.31B | 0.66B | 0.60B | 0.50B | 0.63B | 0.67B | 0.80B | 0.62B | 0.66B | 0.98B | 0.90B | 0.65B | 0.86B | 1.04B | 0.89B | 0.78B | 1.00B | 1.02B | 1.12B | 1.06B | 0.97B |
|
Amortizatization of Intangibles
|
| 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.06B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B |
|
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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
3.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | | 0.04B | 0.04B | 0.04B | | 0.03B | 0.03B | 0.03B | | 0.03B | 0.03B | 0.03B | | 0.03B | 0.03B | 0.03B | | 0.03B | 0.03B | 0.03B |
|
Change in Receivables
|
| | -0.02B | -0.02B | 0.05B | 0.02B | -0.00B | -0.04B | 0.10B | -0.01B | -0.02B | -0.06B | 0.07B | 0.00B | -0.04B | -0.03B | 0.04B | 0.05B | -0.05B | -0.01B | 0.04B | -0.01B | 0.01B | -0.00B | 0.04B | 0.02B | -0.04B | -0.01B | 0.03B | 0.04B | -0.05B | -0.01B | 0.06B | -0.01B | -0.03B | -0.03B | 0.09B | -0.01B | -0.05B | 0.04B | 0.01B | 0.03B | -0.05B | -0.05B | 0.31B | -0.27B | -0.04B | -0.03B | 0.15B | -0.01B | -0.05B | -0.04B | 0.17B | -0.03B | -0.00B | -0.10B | 0.24B | -0.13B | -0.04B | -0.02B | 0.09B | -0.03B | 0.03B | -0.06B | 0.20B | -0.10B | -0.03B |
|
Change in Account Payables
|
| | -0.00B | 0.01B | -0.01B | 0.00B | 0.01B | 0.01B | 0.01B | -0.02B | 0.00B | -0.01B | -0.00B | 0.01B | 0.01B | -0.00B | -0.01B | 0.01B | 0.00B | -0.00B | 0.01B | -0.01B | 0.00B | 0.00B | -0.00B | -0.01B | 0.02B | -0.01B | 0.00B | 0.00B | -0.00B | -0.01B | 0.01B | -0.01B | 0.01B | -0.00B | -0.01B | 0.00B | 0.03B | 0.01B | -0.05B | -0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | -0.03B | -0.01B | -0.01B | 0.02B | -0.02B | 0.03B | | 0.01B | 0.03B | -0.02B | -0.05B | 0.00B | 0.04B | 0.02B | -0.01B | 0.03B | -0.05B | 0.02B | -0.01B | -0.02B |
|
Change in Accured Expenses
|
| | -0.01B | 0.09B | -0.03B | 0.06B | -0.01B | 0.06B | -0.07B | 0.05B | -0.03B | 0.07B | -0.05B | 0.05B | -0.05B | 0.03B | -0.04B | 0.14B | -0.12B | 0.05B | -0.10B | 0.04B | -0.01B | 0.02B | -0.09B | 0.06B | -0.01B | 0.02B | -0.08B | 0.05B | -0.01B | 0.02B | -0.07B | 0.04B | 0.00B | 0.01B | -0.00B | -0.03B | -0.01B | 0.00B | -0.07B | -0.10B | 0.27B | -0.19B | -0.03B | -0.03B | 0.02B | -0.01B | -0.03B | 0.06B | -0.05B | 0.09B | -0.01B | -0.02B | -0.02B | 0.15B | -0.11B | 0.08B | 0.08B | 0.59B | -0.61B | -0.11B | 0.03B | -0.01B | -0.06B | 0.12B | -0.08B |
|
Change in Taxes
|
0.05B | -0.05B | 0.00B | 0.01B | 0.15B | -0.13B | -0.02B | 0.02B | 0.16B | -0.16B | -0.01B | -0.00B | 0.17B | -0.13B | -0.02B | 0.05B | 0.15B | -0.11B | -0.12B | 0.08B | 0.13B | -0.16B | -0.11B | 0.04B | 0.15B | -0.20B | -0.01B | -0.01B | 0.18B | -0.19B | 0.03B | 0.04B | 0.17B | -0.27B | 0.01B | 0.09B | 0.26B | -0.09B | -0.01B | 0.03B | 0.14B | -0.17B | -0.07B | 0.07B | 0.19B | 0.11B | -0.32B | 0.03B | 0.12B | -0.20B | -0.00B | -0.03B | 0.17B | -0.22B | -0.12B | 0.02B | 0.28B | -0.33B | -0.04B | 0.01B | 0.15B | -0.26B | -0.02B | 0.01B | 0.28B | -0.25B | -0.00B |
|
Capital Expenditures
|
| | 0.03B | 0.04B | 0.03B | 0.03B | 0.04B | 0.06B | 0.04B | 0.05B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.02B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.01B | 0.03B | 0.06B | 0.05B | 0.07B | 0.06B | 0.07B | 0.04B | 0.04B | 0.05B | 0.07B | 0.03B | 0.04B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.01B | 0.02B | 0.02B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | -0.00B | | | | 0.19B | 0.01B | | | | | | | | | | | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | -0.01B | 0.00B | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | -0.04B | 0.05B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.05B | 0.01B | 0.07B | 0.03B | 0.00B | 0.00B | 0.11B | 0.24B | | | -0.24B | 0.00B | 0.02B | | -0.01B | 0.01B | 0.02B | 0.01B | 0.05B | 0.00B | 0.01B | 0.00B | 0.02B | 0.00B | 0.01B | 0.09B | 0.00B | 0.00B | 0.01B | | 0.00B | 0.00B | 0.10B | | | 0.00B | 0.01B | | | 0.00B | 0.00B | 0.00B |
|
Cash from Investing Activities
|
| | -0.02B | 0.01B | -0.02B | 0.01B | -0.06B | -0.04B | -0.04B | -0.03B | -0.04B | -0.04B | -0.04B | 0.11B | -0.12B | -0.16B | -0.02B | -0.04B | 0.09B | 0.16B | -0.03B | -0.04B | -0.04B | -0.09B | -0.02B | 0.02B | -0.02B | 0.04B | -0.03B | -0.02B | -0.02B | 0.12B | 0.22B | -0.02B | -0.00B | -0.02B | -0.02B | 0.01B | -0.03B | -1.85B | -0.05B | -0.04B | -0.05B | -0.02B | -0.04B | -0.04B | -0.04B | -0.05B | -0.03B | -0.03B | 0.06B | 0.07B | -0.02B | -0.42B | -0.02B | -0.03B | -0.02B | 0.08B | -0.02B | -0.02B | -0.02B | -0.01B | -0.03B | -0.03B | -0.02B | -0.02B | -0.02B |
|
Other financing activities
|
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 | -0.08B | 0.09B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | -0.00B | 0.01B | -0.00B | | 0.00B | | 0.04B | 0.00B | 0.01B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.04B | 0.01B | 0.01B | -0.02B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
Long-Term Debt Issuances
|
| | -0.20B | -0.22B | 0.61B | -0.00B | | | | | | | | | | | | | | | | | | | 0.74B | | | | | | | | | | | | | | -0.00B | -0.00B | | | | | | | | | | | | | 0.74B | -0.00B | | | | | | | | | | | 0.74B | | -0.00B |
|
Long-Term Debt Repayments
|
| | | | | | | | 0.42B | | | | | | | | | | 0.75B | | 0.75B | | | | | 0.67B | | | | | | | | | | | | | | 0.45B | 0.57B | | | | | | | | | | | | 0.76B | 0.00B | | | | 0.02B | | | | | | | 0.75B | | |
|
Short-Term Debt issuances
|
0.63B | 0.33B | | | 0.20B | -0.30B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39B | 0.46B | -0.22B | -0.20B | -0.13B | -0.20B | -0.10B | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
| | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.02B | 0.03B | 0.02B | 0.00B | 0.01B | 0.02B | 0.03B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased
|
| | | | 0.28B | 0.01B | 0.28B | 0.00B | | | 0.16B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | 0.08B | 0.08B | 0.61B | | | | 0.09B | 0.09B | 0.09B | 0.09B | 0.35B | 0.15B | 0.15B | 0.58B | 0.15B | 0.15B | 0.15B | 0.15B | 1.02B | 0.16B | 0.16B | 0.16B | 0.84B | 0.17B | 0.17B | 0.17B | 1.18B | 0.20B | 0.20B | 0.20B | 1.32B | 0.22B | 0.22B | 0.22B | 1.42B | 0.24B | 0.24B | 0.25B | 0.89B | 0.27B | 0.27B | 0.27B | 1.20B | 0.30B | 0.30B | 0.30B | 1.22B | 0.32B | 0.32B | 0.33B | 1.54B | 0.36B | 0.36B | 0.36B | 2.04B | 0.40B | 0.40B | 0.40B | 2.33B | 0.42B | 0.42B | 0.42B | 2.57B | 0.46B | 0.46B |
|
Cash from Financing Activities
|
| | -0.53B | -0.29B | -0.15B | -0.39B | -0.05B | -0.07B | -0.51B | -0.16B | -0.25B | -0.09B | -0.34B | -0.14B | 0.61B | -0.58B | -0.14B | -0.21B | -0.12B | -0.13B | -1.77B | -0.15B | -0.15B | -0.13B | -0.07B | -0.83B | -0.16B | -0.17B | -1.05B | -0.19B | -0.20B | -0.18B | -1.32B | -0.21B | -0.23B | -0.22B | -1.44B | 0.93B | -0.26B | -0.31B | -1.00B | -0.49B | -0.49B | -2.74B | -1.41B | -0.40B | -0.34B | 49.40B | 35.40B | 17.56B | 7.55B | 9.40B | 8.22B | -29.67B | 1.16B | -5.09B | -9.20B | -15.26B | -26.47B | 2.59B | 1.94B | -9.22B | 13.35B | -0.98B | 19.21B | 21.00B | 6.40B |
|
Change in Cash
|
0.04B | 0.11B | -0.24B | 0.06B | 0.18B | -0.08B | 0.20B | 0.29B | -0.19B | 0.03B | 0.14B | 0.21B | 0.02B | 0.23B | 0.72B | -0.41B | 0.24B | 0.12B | 0.10B | 0.40B | -1.42B | -0.02B | 0.05B | 0.28B | 0.33B | -0.54B | 0.28B | 0.26B | -0.55B | 0.02B | 0.26B | 0.44B | -0.58B | 0.03B | 0.27B | 0.22B | -0.63B | 1.46B | 0.29B | -1.65B | -0.38B | -0.06B | 0.27B | -2.04B | -0.70B | 0.55B | -0.07B | 50.01B | 35.97B | 18.03B | 8.24B | 10.13B | 9.00B | -29.47B | 1.79B | -4.14B | -8.31B | -14.53B | -25.63B | 3.61B | 2.81B | -8.45B | 14.32B | 0.01B | 20.31B | 22.04B | 7.35B |
|
Beginning Cash Balance
|
0.30B | 0.34B | 0.45B | 0.20B | 0.26B | 0.44B | 0.36B | 0.57B | 0.86B | 0.66B | 0.69B | 0.83B | 1.04B | 1.06B | 1.29B | 2.02B | 1.60B | 1.84B | 1.97B | 2.06B | 2.47B | 1.05B | 1.04B | 1.09B | 1.37B | 1.69B | 1.15B | 1.43B | 1.69B | 1.15B | 1.16B | 1.43B | 1.87B | 1.33B | 1.36B | 1.68B | 1.41B | -0.36B | 1.11B | 3.03B | 1.37B | 0.99B | 0.94B | 3.59B | 1.55B | 0.85B | 1.41B | -48.37B | -35.03B | -16.95B | -6.78B | -7.30B | -6.95B | 31.35B | 0.34B | 6.86B | 9.88B | 16.41B | 27.93B | -0.70B | -1.37B | 10.24B | -12.00B | 2.88B | -18.91B | -20.06B | -4.90B |
|
Free Cash Flow
|
| | 0.27B | 0.30B | 0.33B | 0.27B | 0.27B | 0.33B | 0.32B | 0.17B | 0.38B | 0.30B | 0.37B | 0.23B | 0.20B | 0.28B | 0.38B | 0.34B | 0.09B | 0.35B | 0.35B | 0.13B | 0.21B | 0.47B | 0.39B | 0.23B | 0.43B | 0.37B | 0.51B | 0.20B | 0.46B | 0.47B | 0.50B | 0.25B | 0.49B | 0.43B | 0.81B | 0.51B | 0.55B | 0.45B | 0.62B | 0.40B | 0.75B | 0.65B | 0.71B | 0.95B | 0.26B | 0.59B | 0.57B | 0.46B | 0.60B | 0.64B | 0.78B | 0.60B | 0.63B | 0.96B | 0.89B | 0.63B | 0.84B | 1.02B | 0.87B | 0.76B | 0.97B | 0.99B | 1.10B | 1.04B | 0.95B |
|
Net Cash Flow
|
| | -0.24B | 0.06B | 0.18B | -0.08B | 0.20B | 0.29B | -0.19B | 0.03B | 0.14B | 0.21B | 0.02B | 0.23B | 0.72B | -0.41B | 0.24B | 0.12B | 0.10B | 0.40B | -1.42B | -0.02B | 0.05B | 0.28B | 0.33B | -0.54B | 0.28B | 0.26B | -0.55B | 0.02B | 0.26B | 0.44B | -0.58B | 0.03B | 0.27B | 0.22B | -0.63B | 1.46B | 0.29B | -1.65B | -0.38B | -0.06B | 0.27B | -2.04B | -0.70B | 0.55B | -0.07B | 50.01B | 35.97B | 18.03B | 8.24B | 10.13B | 9.00B | -29.47B | 1.79B | -4.14B | -8.31B | -14.53B | -25.63B | 3.61B | 2.81B | -8.45B | 14.32B | 0.01B | 20.31B | 22.04B | 7.35B |