|
Net Income
|
0.07B | 0.06B | 0.04B | 0.06B | 0.05B | 0.03B | 0.07B | 0.09B | 0.09B | 0.04B | 0.07B | 0.10B | 0.10B | 0.03B | 0.11B | 0.09B | 0.11B | 0.07B | 0.13B | 0.11B | 0.15B | 0.12B | 0.07B | 0.03B | 0.11B | 0.06B | 0.01B | -0.41B | 0.12B | 0.05B | 0.07B | 0.34B | 0.11B | 0.07B | 0.12B | 0.11B | 0.15B | 0.06B | 0.07B | -0.15B | 0.10B | 0.07B | 0.12B | 0.01B | 0.08B | -0.40B | -0.12B | -0.19B | -0.11B | 0.03B | 0.01B | 0.13B | 0.02B | 0.13B | 0.13B | 0.11B | 0.14B | 0.04B | 0.21B | 0.21B | 0.21B | 0.14B | 0.17B | 0.19B | 0.21B | 0.17B | 0.20B | |
|
Depreciation and Depletion
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.14B | 0.03B | 0.03B | 0.03B | 0.12B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | 0.00B | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.00B | 0.00B | 0.00B | 0.00B | -0.03B | | 0.00B | 0.01B | | | | -0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| 0.00B | 0.00B | 242.74B | | | 70.73B | 0.03B | | | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68B | | | | 0.91B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
0.03B | 0.03B | 0.03B | 0.10B | 0.10B | 0.04B | 0.04B | 0.11B | 0.13B | 0.12B | 0.12B | 0.13B | | 0.12B | 0.12B | 0.11B | 0.12B | 0.11B | 0.11B | 0.10B | 0.09B | 0.10B | 0.10B | 0.00B | 0.09B | 0.08B | 0.07B | 6.30B | 0.06B | 0.05B | 0.05B | 4.18B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
-0.00B | 0.00B | 0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | 7.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | -0.01B | -0.02B | -0.01B | -0.01B | 0.01B | -0.01B | -0.00B | -0.02B | 0.00B | 0.00B | 0.00B | -0.01B | -0.00B | -0.00B | -0.01B | -0.02B | -0.02B | -0.03B | -0.03B | -0.02B | -0.03B | -0.02B | -0.02B | -0.02B | -0.03B | -0.03B | -0.03B | |
|
Other Working Capital Changes
|
0.01B | 0.00B | 0.01B | 0.18B | 0.01B | 0.01B | 0.01B | 0.17B | 0.03B | 0.02B | 0.01B | 0.02B | | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.58B | 0.02B | 0.02B | 0.01B | 0.41B | 0.01B | 0.01B | 0.08B | 0.35B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.04B | 0.03B | 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 | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | -0.03B | 0.03B | 0.03B | 0.03B | |
|
Cash from Operations
|
| | | | | | | | | | | | | | | | | | | | 0.07B | 0.20B | -0.13B | 0.28B | 0.08B | 0.11B | 0.04B | 0.13B | 0.12B | 0.15B | 0.12B | 0.27B | 0.16B | 0.17B | 0.27B | 0.32B | 0.17B | 0.10B | 0.11B | 0.23B | 0.14B | 0.19B | 0.22B | 0.31B | 0.11B | -0.16B | -0.02B | 0.13B | -0.00B | 0.15B | 0.11B | 0.28B | 0.17B | 0.16B | 0.22B | 0.17B | 0.20B | 0.22B | 0.34B | 0.20B | 0.20B | 0.27B | 0.19B | 0.20B | 0.21B | 0.28B | 0.27B | 0.37B |
|
Amortization
|
1.47B | 1.49B | 1.50B | 30.57B | 1.59B | 1.69B | 0.36B | 0.41B | 2.20B | 2.00B | 2.06B | 0.05B | | 2.35B | 2.41B | 2.56B | 2.49B | 2.52B | 2.53B | 2.55B | 2.56B | 2.64B | 2.79B | 3.07B | 2.87B | 2.99B | 3.05B | 74.14B | 3.14B | 3.20B | 3.23B | 61.11B | | | | 0.25B | | | | 0.30B | | | | 0.26B | | 0.15B | 0.16B | 0.19B | 0.19B | 0.22B | 0.22B | 0.22B | 0.27B | 0.31B | 0.32B | 0.30B | 0.34B | 0.34B | 0.35B | 0.35B | 0.40B | 0.37B | 0.40B | 0.38B | 0.41B | 0.42B | 0.48B | |
|
Depreciation & Amortization (CF)
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.14B | 0.03B | 0.03B | 0.03B | 0.12B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.28B | | | -0.23B | -0.19B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | 0.02B | -0.04B |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | | | -0.01B | -0.01B |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | 0.10B | -0.15B | 0.06B | 0.00B | -0.02B | -0.04B | 0.02B | 0.07B | -0.04B | -0.08B | -0.05B | -0.01B | | | | | | | | | -0.00B | | | | 0.02B | | | | -0.09B | | | | -0.12B | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04B | | | 0.05B | |
|
Cash from Investing Activities
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.02B | -0.04B | 0.02B | 0.07B | -0.04B | -0.08B | -0.05B | -0.01B | -0.07B | -0.17B | -0.10B | -0.23B | -0.07B | -0.03B | -0.02B | -0.02B | -0.00B | -0.01B | -0.02B | -0.16B | | | 0.05B | -0.09B | -0.09B | -0.03B | -0.02B | -0.32B | -0.12B | -0.14B | -0.12B | -0.12B | -0.06B | -0.23B | 0.02B | -0.06B | -0.08B | -0.18B | -0.06B | -0.08B | -0.52B | -0.22B | -0.29B | -0.30B |
|
Other financing activities
|
0.01B | 0.02B | 0.01B | 0.06B | -0.02B | 0.02B | 0.02B | -0.00B | 0.04B | -0.02B | -0.02B | 0.01B | 0.00B | 0.04B | 0.01B | 0.02B | 0.04B | -0.01B | 0.05B | -0.01B | 0.00B | 0.00B | -0.04B | -0.08B | 0.00B | 0.06B | 0.06B | -0.45B | -0.07B | 0.03B | 0.06B | 0.03B | 0.07B | 0.07B | 0.07B | 0.03B | 0.07B | 0.08B | 0.08B | -0.11B | 0.08B | 0.08B | 0.08B | -0.10B | | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | -0.01B | 0.10B | 0.11B | 0.21B | -0.02B | 0.21B | 0.21B | 0.21B | -0.22B | 0.22B | 0.22B | 0.22B | 0.06B |
|
Cash from Financing Activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09B | -0.11B | -0.08B | -0.17B | -0.19B | -0.10B | 0.06B | 0.20B | -0.11B | -0.05B | 0.16B | -0.05B | -0.06B | 0.04B | -0.01B | -0.13B | -0.03B | -0.14B | -0.02B | | | -0.02B | | | -0.05B | -0.16B | -0.14B | | | |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13B | | | -0.07B | -0.07B |
|
Change in Cash
|
| | | | | | | | | | | | | | | | | | | | 0.10B | -0.07B | 0.01B | 0.04B | -0.00B | -0.03B | -0.05B | 0.08B | 0.01B | -0.00B | 0.01B | 0.15B | -0.06B | -0.08B | 0.06B | 0.03B | -0.04B | -0.03B | -0.00B | 0.03B | 0.06B | 0.01B | -0.00B | -0.02B | 0.18B | -0.03B | -0.09B | -0.06B | 0.07B | 0.06B | 0.03B | -0.03B | 0.04B | -0.11B | 0.06B | 0.04B | 0.12B | 0.04B | -0.04B | 0.12B | -0.04B | 0.03B | 0.07B | -0.04B | -0.45B | 0.07B | 0.01B | 0.13B |
|
Free Cash Flow
|
| | | | | | | | | | | | | | | | | | | | 0.07B | 0.20B | -0.13B | 0.28B | 0.08B | 0.11B | 0.04B | 0.13B | 0.12B | 0.15B | 0.12B | 0.27B | 0.16B | 0.17B | 0.27B | 0.32B | 0.17B | 0.10B | 0.11B | 0.23B | 0.14B | 0.19B | 0.22B | 0.31B | 0.11B | -0.16B | -0.02B | 0.13B | -0.00B | 0.15B | 0.11B | 0.28B | 0.17B | 0.16B | 0.22B | 0.17B | 0.20B | 0.22B | 0.34B | 0.20B | 0.20B | 0.27B | 0.19B | 0.48B | 0.21B | 0.28B | 0.50B | 0.57B |
|
Net Cash Flow
|
| | | | | | | | | | | | | | | | | | | | 0.07B | 0.20B | -0.13B | 0.28B | 0.07B | 0.07B | 0.06B | 0.20B | 0.08B | 0.07B | 0.07B | 0.26B | 0.09B | 0.00B | 0.17B | 0.08B | 0.10B | 0.06B | -0.00B | 0.10B | 0.06B | 0.01B | -0.00B | 0.05B | 0.16B | 0.04B | -0.09B | -0.01B | 0.07B | 0.06B | 0.03B | -0.00B | 0.04B | -0.11B | 0.06B | -0.09B | 0.12B | -0.01B | 0.36B | 0.12B | 0.12B | 0.09B | 0.07B | -0.04B | -0.45B | 0.06B | -0.02B | 0.07B |