|
Net Income
|
0.01B | 0.01B | 0.01B | -0.05B | 0.00B | 0.00B | 0.01B | -590000.02B | 0.01B | 0.01B | 0.20B | -0.63B | 0.01B | 0.01B | -0.02B | 0.05B | 0.01B | 0.01B | 0.00B | 0.07B | | | | | | | | | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 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 | 0.02B | 0.02B | 0.02B | 0.03B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B |
|
Depreciation and Depletion
|
0.00B | 0.00B | -0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.01B | -0.01B | -0.00B | -0.00B | -0.02B | -0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.01B | -0.02B | -0.05B | 0.00B | -0.05B | -0.07B | -0.07B | 0.00B | -0.12B | -0.11B | -0.07B | 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 | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
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 | 0.00B | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | |
|
Gains from Investment Securities
|
-0.05B | 0.00B | 0.00B | 0.08B | -0.07B | 0.00B | 0.00B | 0.24B | -0.09B | 0.00B | 0.00B | 0.34B | -0.06B | 0.01B | 0.00B | 0.30B | 0.00B | 0.00B | 0.00B | 0.41B | 0.00B | 0.00B | 0.00B | 0.42B | -0.21B | 0.00B | 0.00B | 0.53B | 0.00B | 0.00B | 0.00B | 0.46B | 0.00B | 0.00B | 0.00B | 0.49B | 0.00B | 0.00B | 0.00B | 0.71B | -0.24B | 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 | 0.00B |
|
Change in Interest Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.00B | 0.00B | 0.00B | 0.01B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Cash from Operations
|
0.05B | 0.07B | 0.05B | 0.06B | -0.01B | -0.05B | 0.01B | -0.05B | 0.02B | -0.00B | -0.09B | | -0.02B | -0.02B | -0.05B | -0.11B | -0.05B | -0.05B | 0.10B | 0.10B | 0.04B | -0.08B | 0.01B | 0.01B | -0.11B | -0.07B | 0.10B | -0.04B | -0.08B | 0.00B | 0.02B | -0.08B | 0.01B | 0.06B | 0.01B | -0.10B | 0.06B | -0.16B | -0.02B | -0.13B | -0.14B | -0.11B | 0.02B | -0.01B | -0.02B | 0.01B | -0.01B | 0.23B | -0.05B | 0.04B | 0.04B | 0.10B | -0.19B | -0.12B | -0.05B | -0.06B | -0.08B | 0.13B | -0.12B | 0.13B | -0.24B | 0.06B | 0.09B | -0.03B | -0.22B | -0.14B | -0.00B | -0.06B |
|
Amortizatization of Intangibles
|
-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 | -0.00B | 0.01B | 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 | 0.03B | 0.00B | 0.00B | -0.02B | 0.02B | 0.01B | 0.01B | -0.01B | 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 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 | 0.00B | 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 | 0.00B |
|
Amortization
|
| 0.45B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.35B | | 2.52B | 2.51B | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.00B | 0.00B | -0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.01B | -0.01B | -0.00B | -0.00B | -0.02B | -0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.01B | -0.02B | -0.05B | 0.00B | -0.05B | -0.07B | -0.07B | 0.00B | -0.12B | -0.11B | -0.07B | 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 | 0.00B | 0.00B | 0.00B |
|
Change in Account Payables
|
-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 | | | | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | | -0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
-0.00B | 0.00B | -0.00B | 0.01B | -0.01B | 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 | 0.00B | -0.00B | 0.00B | 0.01B | -0.00B | -0.01B | 0.00B | 0.00B | 0.00B | -0.01B | 0.01B | -0.00B | 0.01B | -0.01B | 0.01B | -0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | -0.01B | 0.01B | -0.00B | 0.01B | -0.01B | 0.01B | 0.00B | 0.01B | -0.02B | 0.01B | -0.00B | 0.01B | -0.01B | 0.01B | 0.00B | 0.01B | -0.00B | 0.01B | -0.00B | 0.01B | -0.02B | 0.01B | 0.00B | 0.01B |
|
Change in Taxes
|
| | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 Acquisitions & Divestments
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | -0.00B | 0.00B | 0.02B | 0.00B | -0.00B | | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.00B | 0.01B | 0.02B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | 0.00B | 0.01B | 0.01B | -0.64B | 0.73B | 0.01B | 0.01B | -0.80B | | | | | | | | | | | | | | |
|
Cash from Investing 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 | -0.01B | -0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.00B | -0.01B | -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 | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
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 | 0.01B | 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 |
|
Long-Term Debt Issuances
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23B | | | | | | | | | | | | 0.29B | 0.15B | 0.17B | 0.21B | 0.34B | 0.25B | 0.81B | 0.34B | 0.54B | 0.59B | 0.04B | 0.10B | 0.23B | 0.15B | 0.15B | 0.13B | 0.40B | 0.25B | 0.28B | 0.39B | 0.57B | | | 0.33B |
|
Long-Term Debt Repayments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.31B | -0.15B | -0.14B | 1.44B | -0.40B | -0.30B | 1.97B | 0.51B | 0.44B | 0.41B | 0.02B | 0.05B | 0.09B | 0.28B | 0.11B | 0.20B | 0.21B | 0.26B | 0.29B | 0.36B | 0.36B | 0.85B | 0.08B | 0.20B |
|
Short-Term Debt repayments
|
-0.11B | -0.04B | -0.02B | -0.02B | | | | | -0.03B | | | | -0.03B | -0.01B | -0.03B | 0.00B | -0.01B | -0.01B | -0.01B | | -0.03B | | | | | | -0.05B | -0.04B | -0.10B | -0.13B | -0.02B | -0.09B | -0.01B | | | | | | -0.04B | -0.17B | -0.12B | -0.25B | -0.16B | -0.11B | -0.27B | -0.15B | -0.13B | -0.20B | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
| 0.00B | | | 0.00B | 0.00B | 0.00B | 0.07B | 0.00B | -0.00B | 0.00B | | 0.05B | -0.00B | -0.00B | | 0.00B | 0.00B | -0.00B | | -0.00B | 0.01B | -0.00B | -0.00B | 0.04B | | | | 0.01B | 0.01B | 0.03B | 0.04B | 0.03B | 0.03B | 0.04B | 0.01B | 0.01B | 0.05B | 0.06B | 0.00B | -0.00B | 0.10B | 0.08B | 0.04B | 0.08B | 0.04B | 0.08B | 0.00B | -0.00B | 0.17B | 0.17B | 0.01B | 0.09B | 0.06B | 0.04B | 0.04B | 0.07B | 0.07B | 0.11B | 0.10B | 0.07B | | | 0.15B | 0.04B | 0.15B | | 0.02B |
|
Shares Repurchased
|
| | | | -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 | 0.00B | 0.00B | 0.00B |
|
Dividends Paid - Common
|
-0.00B | -0.01B | -0.01B | 0.03B | -0.01B | -0.01B | -0.01B | 0.02B | -0.01B | -0.01B | -0.01B | 0.03B | -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 | -0.02B | -0.02B | -0.02B | -0.03B | -0.02B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | -0.04B | -0.04B | -0.04B | -0.04B | -0.04B | 0.27B | -0.04B | -0.04B | 0.22B | 0.05B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B |
|
Cash from Financing Activities
|
-0.06B | -0.04B | -0.01B | -0.01B | -0.01B | -0.00B | 0.02B | 0.07B | -0.02B | 0.09B | -0.01B | | 0.00B | 0.03B | 0.10B | 0.18B | 0.07B | -0.03B | -0.03B | -0.03B | -0.08B | -0.03B | 0.03B | 0.07B | 0.07B | 0.00B | -0.08B | -0.01B | -0.00B | 0.05B | -0.01B | 0.02B | 0.13B | -0.04B | -0.04B | 0.04B | -0.04B | 0.11B | -0.01B | 0.13B | 0.12B | 0.11B | -0.02B | 0.09B | -0.03B | 0.00B | -0.01B | -0.04B | -0.10B | -0.10B | 0.18B | -0.21B | 0.11B | 0.17B | -0.00B | 0.03B | 0.13B | -0.14B | 0.08B | -0.05B | 0.19B | -0.08B | -0.09B | 0.10B | 0.16B | 0.14B | 0.00B | 0.06B |
|
Change in Cash
|
-0.01B | 0.03B | 0.04B | 0.05B | -0.02B | -0.05B | 0.03B | 0.02B | 0.01B | 0.08B | -0.10B | | -0.02B | 0.01B | 0.05B | 0.08B | 0.02B | -0.07B | 0.07B | 0.06B | -0.04B | -0.11B | 0.04B | 0.07B | -0.06B | -0.06B | 0.03B | -0.05B | -0.08B | 0.05B | 0.01B | -0.06B | 0.14B | 0.02B | -0.03B | -0.05B | 0.03B | -0.05B | -0.03B | 0.00B | -0.02B | 0.00B | 0.01B | 0.08B | -0.06B | 0.01B | -0.02B | 0.19B | -0.15B | -0.06B | 0.23B | -0.11B | -0.07B | 0.06B | -0.05B | -0.04B | 0.05B | -0.00B | -0.04B | 0.08B | -0.06B | -0.02B | 0.01B | 0.07B | -0.06B | -0.00B | -0.00B | 0.01B |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.09B | | | | 0.05B | | | | 0.11B | | | | 0.24B | | | | 0.14B | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
0.05B | 0.07B | 0.05B | 0.06B | -0.01B | -0.05B | 0.01B | -0.05B | 0.02B | -0.00B | -0.09B | | -0.02B | -0.02B | -0.05B | -0.11B | -0.05B | -0.05B | 0.10B | 0.10B | 0.04B | -0.08B | 0.01B | 0.01B | -0.11B | -0.07B | 0.10B | -0.04B | -0.08B | 0.00B | 0.02B | -0.08B | 0.01B | 0.06B | 0.01B | -0.10B | 0.06B | -0.16B | -0.02B | -0.13B | -0.14B | -0.11B | 0.02B | -0.01B | -0.02B | 0.01B | -0.01B | 0.23B | -0.05B | 0.04B | 0.04B | 0.10B | -0.19B | -0.12B | -0.05B | -0.06B | -0.08B | 0.13B | -0.12B | 0.13B | -0.24B | 0.06B | 0.09B | -0.03B | -0.22B | -0.14B | -0.00B | -0.06B |
|
Net Cash Flow
|
-0.01B | 0.03B | 0.04B | 0.05B | -0.02B | -0.05B | 0.03B | 0.02B | 0.01B | 0.08B | -0.10B | | -0.02B | 0.01B | 0.05B | 0.08B | 0.02B | -0.07B | 0.07B | 0.06B | -0.04B | -0.11B | 0.04B | 0.07B | -0.06B | -0.06B | 0.03B | -0.05B | -0.08B | 0.05B | 0.01B | -0.06B | 0.14B | 0.02B | -0.03B | -0.05B | 0.03B | -0.05B | -0.03B | 0.00B | -0.02B | 0.00B | 0.01B | 0.08B | -0.06B | 0.01B | -0.02B | 0.19B | -0.15B | -0.06B | 0.23B | -0.11B | -0.07B | 0.06B | -0.05B | -0.04B | 0.05B | -0.00B | -0.04B | 0.08B | -0.06B | -0.02B | 0.01B | 0.07B | -0.06B | -0.00B | -0.00B | 0.01B |