|
Net Income
|
0.08B | 0.09B | 0.09B | 0.09B | 0.07B | 0.09B | 0.09B | 0.07B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.09B | 0.10B | 0.10B | 0.13B | 0.09B | 0.10B | 0.11B | 0.11B | 0.09B | 0.13B | 0.12B | 0.11B | 0.06B | 0.10B | 0.11B | 0.11B | 0.09B | 0.10B | 0.11B | 0.12B | 0.11B | 0.12B | 0.10B | 0.09B | 0.04B | | 0.10B | 0.13B | 0.12B | | 0.12B | 0.12B | 0.13B | 0.30B | 0.12B | 0.15B | 0.07B | -0.23B | 0.19B | 0.13B | 0.46B | 0.15B | 0.18B | 0.18B | 0.14B | 0.15B | 0.16B | 0.18B | 0.11B | 0.15B | 0.20B | 0.20B | 0.13B |
|
Depreciation and Depletion
|
0.71B | 0.69B | 0.00B | 0.72B | 0.74B | 28.50 | 0.00B | 0.78B | 0.79B | 0.80B | -2.25B | 0.81B | 0.81B | 0.81B | -2.32B | 0.83B | 0.83B | 0.84B | -2.40B | 0.74B | 0.77B | 0.78B | | 0.76B | 0.76B | 0.78B | -2.19B | 0.80B | 0.81B | 0.81B | -2.20B | 0.83B | 0.83B | 0.84B | -2.40B | 0.86B | 0.86B | 0.90B | -2.51B | | 0.88B | 0.88B | -2.52B | | 0.90B | 0.88B | -2.55B | 0.95B | 0.90B | 0.91B | -1.73B | 0.94B | 0.98B | 0.99B | -1.89B | | | | | 1.06B | | | | 0.91B | | | |
|
Share-based Compensation
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 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 | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | -0.00B | | -0.00B | -0.00B | -0.06B | | | | | | | | |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23B | -0.45B | | | -0.01B | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | 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
|
0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | 0.01B | 0.00B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.04B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.04B | 0.04B | 0.05B | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | 0.04B | 0.07B | 0.01B | 0.05B | 0.06B | 0.04B | 0.03B | 0.05B | 0.03B | 0.03B | 0.01B |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | 0.01B | | | | 0.00B | | | | 0.16B | | | | 0.10B | | | | 0.10B | | | | 0.08B | | | | 0.06B | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B |
|
Change in Working Capital
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 458,985.00B | 487,166.00B | | | 486,586.00B | 446,632.00B | | | 462,288.00B | 421,744.00B | | | 462,688.00B | 415,713.00B | | | 444,944.00B | 0.44B | | | 485,894.00B | 0.52B | | | 522,740.00B | 0.51B | | | 381,200.00B | 0.37B | |
|
Change in Accured Expenses
|
-0.09B | -0.08B | 0.11B | 0.03B | 0.01B | 0.08B | -0.10B | 0.01B | -0.07B | 0.02B | 0.00B | 0.04B | -0.03B | 0.03B | 0.02B | 0.01B | -0.08B | 0.01B | 0.06B | 0.03B | 0.00B | -0.01B | 0.05B | 0.01B | -0.00B | 0.07B | -0.01B | 0.06B | -0.03B | 0.01B | 0.02B | 0.07B | -0.04B | 0.05B | -0.00B | 0.07B | -0.05B | 0.02B | -0.02B | -0.05B | -0.03B | 0.01B | 0.02B | 0.01B | -0.11B | -0.00B | -0.09B | 0.16B | -0.08B | 0.03B | 0.01B | -0.00B | -0.02B | -0.04B | -0.02B | 0.08B | -0.12B | 0.15B | 0.05B | 0.10B | -0.03B | 0.05B | 0.09B | -0.05B | -0.08B | 0.04B | 0.01B |
|
Change in Taxes
|
| | | 0.00B | -0.00B | 0.01B | 0.00B | -0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | -0.00B | 0.00B | -0.01B | 0.01B | -0.01B | 0.01B | -0.00B | -0.01B | 0.02B | -0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.01B | -0.01B | 0.01B | -0.00B | -0.00B | -0.01B | 0.00B | -0.01B | 0.00B | 0.01B | -0.02B | -0.02B | 0.02B | -0.03B | 0.00B | 0.01B | 0.00B | 0.01B | -0.02B | 0.00B | 0.06B | -0.02B | 0.00B | -0.02B | 0.02B | 0.01B | -0.01B | -0.00B | -0.01B | -0.00B | -0.03B | 0.03B | -0.02B | -0.04B | -0.00B | 0.02B | -0.01B | -0.01B | -0.01B | 0.00B |
|
Cash from Operations
|
0.08B | 0.11B | 0.18B | 0.19B | 0.16B | 0.18B | 0.15B | 0.16B | 0.08B | 0.15B | 0.15B | 0.15B | 0.07B | 0.14B | 0.15B | 0.15B | 0.12B | 0.17B | 0.23B | 0.19B | 0.13B | 0.20B | 0.19B | 0.21B | 0.14B | 0.22B | 0.21B | 0.20B | 0.12B | 0.15B | 0.15B | 0.17B | 0.11B | 0.16B | 0.20B | 0.16B | 0.11B | 0.16B | 0.12B | 0.11B | 0.17B | 0.16B | 0.21B | 0.16B | 0.10B | 0.19B | 0.20B | 0.42B | 0.12B | 0.19B | 0.20B | 0.20B | 0.17B | 0.17B | 0.22B | 0.08B | 0.29B | 0.17B | 0.27B | 0.18B | 0.13B | 0.19B | 0.22B | 0.11B | 0.17B | 0.24B | 0.23B |
|
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 |
|
Depreciation & Amortization (CF)
|
0.71B | 0.69B | 0.00B | 0.72B | 0.74B | 28.50 | 0.00B | 0.78B | 0.79B | 0.80B | -2.25B | 0.81B | 0.81B | 0.81B | -2.32B | 0.83B | 0.83B | 0.84B | -2.40B | 0.74B | 0.77B | 0.78B | | 0.76B | 0.76B | 0.78B | -2.19B | 0.80B | 0.81B | 0.81B | -2.20B | 0.83B | 0.83B | 0.84B | -2.40B | 0.86B | 0.86B | 0.90B | -2.51B | | 0.88B | 0.88B | -2.52B | | 0.90B | 0.88B | -2.55B | 0.95B | 0.90B | 0.91B | 0.05B | 0.05B | 0.05B | 0.07B | 0.05B | 0.06B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B |
|
Acquisitions
|
-0.01B | -0.00B | | -0.06B | -0.09B | -0.05B | | | | | | | | | | | | | | -0.01B | -0.16B | -0.01B | 0.36B | -0.01B | | | 0.27B | | | | 0.31B | | | | | -0.05B | -0.30B | | 0.71B | -0.01B | | -0.00B | 0.07B | | | | | | | | | -0.02B | -0.00B | 0.00B | 0.05B | | | | 0.21B | -0.08B | -0.01B | 0.00B | 0.17B | -0.06B | -0.00B | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29B | | -0.00B | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
0.21B | 0.28B | 0.44B | 0.28B | 0.47B | 0.32B | 0.43B | 0.12B | 0.19B | 0.19B | 0.08B | 0.07B | 0.14B | 0.08B | 0.15B | 0.08B | 0.07B | 0.11B | 0.05B | 0.08B | 0.09B | 0.11B | 0.09B | 0.05B | 0.07B | 0.06B | 0.07B | 0.10B | 0.09B | 0.07B | 0.10B | 0.07B | 0.08B | 0.07B | 0.06B | 0.06B | 0.15B | 0.10B | 0.00B | 0.00B | 0.05B | 0.00B | 0.05B | | | | | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.06B | 0.00B | 0.08B |
|
Cash from Investing Activities
|
0.06B | -0.04B | 0.14B | -0.15B | -0.16B | -0.09B | 0.20B | -0.01B | -0.01B | -0.01B | -0.19B | -0.02B | -0.01B | -0.01B | 0.03B | -0.11B | -0.03B | -0.01B | -0.15B | -0.04B | -0.19B | -0.03B | -0.03B | -0.04B | -0.03B | -0.04B | -0.28B | -0.04B | -0.08B | -0.03B | -0.29B | -0.04B | -0.03B | -0.04B | -0.08B | -0.10B | -0.29B | 0.06B | -0.04B | -0.04B | 0.03B | -0.03B | -0.04B | -0.06B | -0.05B | -0.07B | -0.28B | 0.06B | -0.15B | -0.08B | -0.16B | -0.11B | -0.03B | -0.04B | -0.08B | -0.03B | -0.03B | -0.11B | -0.06B | -0.11B | -0.02B | 0.01B | -0.01B | 0.03B | -0.03B | -0.03B | 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 | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B | 0.00B | -0.01B | 0.01B | | | -0.00B | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
0.00B | -0.15B | -0.28B | 0.01B | 0.01B | -0.20B | 0.02B | -0.30B | -0.14B | -0.14B | 0.06B | -0.37B | -0.09B | -0.11B | 0.12B | -0.27B | -0.07B | -0.04B | 0.14B | -0.27B | -0.04B | -0.10B | 0.09B | -0.32B | -0.09B | -0.08B | 0.03B | -0.33B | -0.08B | -0.14B | 0.10B | -0.28B | 0.13B | -0.31B | -0.11B | -0.07B | 0.00B | -0.24B | -0.12B | -0.13B | -0.16B | -0.12B | -0.11B | -0.09B | 0.22B | 0.32B | -0.13B | -0.12B | -0.34B | -0.23B | -0.18B | -0.22B | -0.13B | -0.13B | -0.16B | -0.13B | -0.13B | 0.70B | -1.09B | -0.21B | -0.16B | 0.95B | -1.36B | -0.20B | 0.59B | -0.96B | -0.19B |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | -0.02B | -0.02B | -0.02B | 0.15B | -0.02B | -0.02B | -0.02B | 0.16B | -0.02B | -0.02B | -0.03B | 0.18B | -0.03B | -0.03B | -0.03B | 0.19B | -0.03B | -0.03B | -0.03B | 0.21B | -0.03B | -0.03B | -0.04B | 0.23B | -0.04B | -0.03B | -0.04B | 0.26B | -0.04B | -0.04B | -0.04B | 0.28B | -0.04B | -0.04B | -0.05B | 0.31B | -0.04B | -0.04B | -0.05B | 0.32B | -0.05B | -0.05B | -0.05B | 0.35B | -0.05B | -0.05B | -0.06B | 0.37B | -0.05B | -0.05B | -0.06B | 0.39B |
|
Dividends Paid - Preferred
|
| | | | | | | | | | | | | | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.16 | 0.16 | 0.16 | 0.16 | 0.17 | 0.17 | 0.17 | 0.17 | 0.20 | 0.20 | 0.20 | 0.20 | 0.22 | 0.22 | 0.22 | 0.22 | 0.25 | 0.25 | 0.25 | | 0.25 | 0.29 | 0.29 | | 0.29 | 0.33 | 0.33 | 0.33 | 0.36 | 0.36 | 0.36 | 0.36 | 0.40 | 0.40 | 0.40 | 0.40 | 0.44 | 0.44 | 0.44 | 0.44 | 0.48 | 0.48 | 0.48 | 0.48 | 0.53 | 0.53 | 0.53 |
|
Change in Cash
|
| | 0.04B | 0.05B | 0.01B | -0.12B | 0.37B | -0.14B | -0.08B | -0.01B | 0.03B | -0.23B | -0.02B | 0.01B | 0.30B | -0.24B | 0.02B | 0.12B | 0.23B | -0.12B | -0.10B | 0.07B | 0.25B | -0.15B | 0.02B | 0.10B | -0.04B | -0.17B | -0.04B | -0.02B | -0.03B | -0.15B | 0.21B | -0.19B | 0.01B | -0.01B | -0.17B | -0.01B | -0.04B | -0.06B | 0.04B | 0.01B | 0.06B | 0.01B | 0.28B | 0.43B | -0.21B | 0.35B | -0.37B | -0.12B | -0.14B | -0.12B | 0.01B | 0.00B | -0.02B | -0.08B | 0.13B | -0.11B | 0.00B | -0.14B | -0.04B | -0.02B | 0.03B | -0.13B | 0.03B | 0.02B | 0.06B |
|
Beginning Cash Balance
|
0.72B | 0.72B | 0.68B | 0.68B | 0.72B | 0.85B | 0.67B | 1.18B | 1.12B | 1.04B | 0.81B | 1.07B | 0.86B | 0.82B | 0.58B | 1.12B | 0.86B | 0.75B | 0.79B | 1.14B | 1.12B | 0.95B | 0.85B | 1.26B | 1.08B | 1.00B | 1.08B | 1.21B | 1.08B | 1.06B | 0.80B | 0.92B | 0.56B | 0.95B | 0.64B | 0.66B | 0.82B | 0.66B | 0.46B | 0.48B | 0.38B | 0.41B | 0.41B | 0.46B | 0.19B | 0.04B | 1.19B | 0.63B | 1.35B | 1.10B | 0.85B | 0.83B | 0.70B | 0.70B | 0.60B | 0.65B | 0.44B | 0.68B | 0.52B | 0.66B | 0.56B | 0.55B | 0.32B | 0.48B | 0.21B | 0.33B | 0.27B |
|
Free Cash Flow
|
0.08B | 0.11B | 0.18B | 0.19B | 0.16B | 0.18B | 0.15B | 0.16B | 0.08B | 0.15B | 0.15B | 0.15B | 0.07B | 0.14B | 0.15B | 0.15B | 0.12B | 0.17B | 0.23B | 0.19B | 0.13B | 0.20B | 0.19B | 0.21B | 0.14B | 0.22B | 0.21B | 0.20B | 0.12B | 0.15B | 0.15B | 0.17B | 0.11B | 0.16B | 0.20B | 0.16B | 0.11B | 0.16B | 0.12B | 0.11B | 0.17B | 0.16B | 0.21B | 0.16B | 0.10B | 0.19B | 0.20B | 0.42B | 0.12B | 0.19B | 0.20B | 0.20B | 0.17B | 0.17B | 0.22B | 0.08B | 0.29B | 0.17B | 0.27B | 0.18B | 0.13B | 0.19B | 0.22B | 0.11B | 0.17B | 0.24B | 0.23B |
|
Net Cash Flow
|
0.14B | -0.08B | 0.04B | 0.05B | 0.01B | -0.12B | 0.37B | -0.14B | -0.08B | -0.01B | 0.03B | -0.23B | -0.02B | 0.01B | 0.30B | -0.24B | 0.02B | 0.12B | 0.23B | -0.12B | -0.10B | 0.07B | 0.25B | -0.15B | 0.02B | 0.10B | -0.04B | -0.17B | -0.04B | -0.02B | -0.03B | -0.15B | 0.21B | -0.19B | 0.01B | -0.01B | -0.17B | -0.01B | -0.04B | -0.06B | 0.04B | 0.01B | 0.06B | 0.01B | 0.28B | 0.43B | -0.21B | 0.35B | -0.37B | -0.12B | -0.14B | -0.12B | 0.01B | 0.00B | -0.02B | -0.08B | 0.13B | 0.77B | -0.87B | -0.14B | -0.04B | 1.15B | -1.15B | -0.06B | 0.74B | -0.75B | 0.06B |