|
Net Income
|
0.13B | 0.11B | 0.12B | 0.13B | 0.11B | 0.12B | 0.13B | 0.13B | 0.13B | 0.12B | 0.15B | 0.14B | 0.14B | 0.12B | 0.15B | 0.15B | 0.14B | 0.12B | 0.16B | 0.16B | 0.16B | 0.15B | 0.17B | 0.17B | 0.17B | 0.16B | 0.21B | 0.19B | 0.18B | 0.18B | 0.22B | 0.20B | 0.20B | 0.20B | 0.21B | 0.20B | 0.37B | 0.22B | 0.24B | 0.24B | 0.32B | 0.23B | 0.26B | 0.26B | 0.35B | 0.22B | 0.21B | 0.27B | 0.35B | 0.24B | 0.33B | 0.33B | 0.43B | 0.30B | 0.38B | 0.36B | 0.47B | 0.31B | 0.42B | 0.39B | 0.50B | 0.35B | 0.43B | 0.41B | 0.52B | 0.28B | 0.38B | 0.40B |
|
Depreciation and Depletion
|
| | 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 | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 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 | 0.03B | 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 |
|
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 | 0.01B | 0.01B | 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 | 0.02B | 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 | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.06B | 0.03B | 0.03B |
|
Deferred Taxes
|
-0.02B | 0.01B | 0.00B | 0.00B | -0.03B | 0.02B | 0.00B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | -0.02B | 0.01B | 0.01B | 0.01B | -0.02B | 0.01B | 0.01B | 0.01B | -0.02B | 0.00B | 0.01B | 0.00B | -0.03B | 0.01B | 0.01B | 0.01B | -0.02B | 0.01B | 0.01B | 0.01B | | | 0.05B | -0.00B | -0.09B | 0.01B | 0.00B | 0.01B | -0.00B | -0.01B | -0.00B | 0.00B | -0.01B | 0.00B | -0.00B | -0.01B | 0.00B | -0.01B | 0.01B | -0.01B | -0.00B | -0.00B | 0.00B | -0.02B | -0.01B | -0.02B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | 0.00B | -0.01B | 0.00B | 0.07B | 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 | | |
|
Gains from Investment Securities
|
-0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | | | 0.00B | 0.01B | 0.00B | | | 0.01B | | | | 0.01B | -0.00B | -0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | | | 0.02B | | | | 0.01B | | | | 0.01B | | | 0.00B | 0.02B | | 0.01B |
|
Asset Writedowns and Impairment
|
0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | | | | 0.07B | | | | 0.09B | | | | 0.16B | | | | 0.08B | | | | 0.00B | | | | 0.00B | | | | 0.11B | | | | 0.00B | | | | 0.00B | | |
|
Cash from Operations
|
0.23B | 0.13B | 0.19B | 0.09B | 0.22B | 0.11B | 0.19B | 0.12B | 0.23B | 0.16B | 0.19B | 0.11B | 0.27B | 0.14B | 0.22B | 0.11B | 0.28B | 0.07B | 0.27B | 0.13B | 0.31B | 0.18B | 0.26B | 0.14B | 0.29B | 0.20B | 0.28B | 0.14B | 0.37B | 0.23B | 0.29B | 0.12B | 0.36B | 0.19B | 0.34B | 0.18B | 0.47B | 0.29B | 0.27B | 0.22B | 0.53B | 0.25B | 0.29B | 0.27B | 0.49B | 0.39B | 0.21B | 0.22B | 0.44B | 0.39B | 0.39B | 0.17B | 0.61B | 0.42B | 0.36B | 0.36B | 0.57B | 0.42B | 0.69B | 0.31B | 0.67B | 0.22B | 0.55B | 0.29B | 0.72B | 0.34B | 0.72B | 0.44B |
|
Amortizatization of Intangibles
|
0.00B | -0.04B | -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 | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.01B | -0.02B | 0.00B | 0.00B |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B |
|
Depreciation & Amortization (CF)
|
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 | 0.02B | 0.03B | 0.02B | 0.02B | 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 | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.05B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.09B | 0.11B | 0.11B |
|
Change in Receivables
|
0.05B | -0.02B | 0.02B | 0.02B | -0.06B | 0.03B | 0.02B | 0.02B | -0.08B | 0.02B | 0.04B | 0.02B | -0.09B | 0.01B | 0.01B | 0.02B | -0.04B | 0.01B | 0.02B | 0.02B | -0.05B | 0.02B | 0.02B | 0.04B | -0.06B | 0.03B | 0.03B | 0.04B | -0.08B | 0.06B | 0.08B | 0.04B | -0.10B | 0.08B | -0.01B | 0.02B | 0.02B | -0.04B | 0.04B | 0.03B | 0.04B | 0.01B | 0.01B | 0.04B | -0.05B | -0.06B | 0.07B | 0.14B | 0.12B | -0.06B | 0.03B | 0.29B | -0.16B | -0.00B | 0.06B | 0.02B | 0.06B | -0.01B | -0.07B | 0.02B | 0.06B | -0.12B | 0.04B | 0.03B | 0.03B | 0.03B | 0.02B | 0.04B |
|
Change in Accured Expenses
|
0.02B | -0.01B | 0.04B | -0.04B | 0.01B | -0.03B | 0.03B | -0.02B | -0.03B | 0.02B | 0.02B | -0.04B | 0.00B | -0.01B | 0.01B | -0.05B | 0.04B | -0.01B | 0.02B | -0.02B | 0.04B | 0.01B | 0.04B | -0.04B | 0.03B | 0.02B | 0.01B | -0.01B | 0.03B | 0.03B | 0.06B | -0.06B | 0.03B | 0.00B | -0.02B | -0.02B | 0.12B | -0.04B | -0.02B | -0.01B | 0.14B | -0.03B | -0.04B | 0.03B | -0.01B | 0.02B | -0.06B | 0.04B | 0.14B | 0.04B | -0.03B | 0.12B | -0.04B | 0.06B | -0.06B | 0.05B | 0.09B | 0.01B | 0.10B | -0.04B | 0.12B | -0.31B | 0.07B | -0.06B | 0.10B | -0.07B | 0.12B | -0.00B |
|
Other Working Capital Changes
|
0.01B | -0.02B | -0.00B | 0.00B | -0.01B | 0.01B | -0.00B | 0.01B | -0.01B | -0.00B | 0.00B | 0.01B | -0.01B | 0.00B | -0.00B | 0.02B | -0.02B | 0.05B | -0.04B | 0.03B | -0.02B | 0.01B | -0.01B | 0.01B | -0.00B | 0.01B | -0.00B | 0.06B | -0.06B | -0.00B | -0.01B | 0.05B | -0.01B | 0.00B | -0.03B | 0.05B | -0.04B | -0.01B | -0.02B | 0.04B | -0.04B | 0.01B | -0.01B | 0.06B | -0.03B | -0.01B | -0.01B | 0.03B | -0.02B | 0.02B | -0.02B | 0.06B | -0.01B | -0.02B | -0.02B | 0.07B | -0.03B | 0.01B | -0.04B | 0.08B | -0.06B | 0.03B | -0.03B | 0.10B | -0.07B | 0.01B | -0.03B | 0.04B |
|
Capital Expenditures
|
0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.08B | 0.03B | 0.03B | 0.02B | 0.04B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | | | | |
|
Acquisitions
|
| -0.00B | | | | | | | | 0.01B | | | 0.01B | | | | 0.01B | | | 0.01B | | | 0.03B | -0.00B | | | | | 0.30B | | | | | | 0.01B | 0.01B | 0.16B | 0.00B | | | | 0.01B | | | | -0.00B | | | | | | | | | | | | -0.00B | 0.21B | 0.00B | | | | | | | 0.00B | 0.00B |
|
Change in Acquisitions & Divestments
|
0.12B | 0.34B | 0.42B | 0.27B | -0.28B | 0.74B | 1.55B | 1.88B | 0.85B | 1.31B | 2.10B | 2.59B | 2.04B | 3.09B | 4.87B | 7.38B | 4.54B | 10.83B | 6.70B | 9.06B | 5.96B | 8.36B | 10.07B | 10.45B | 3.17B | 10.02B | 3.05B | 0.15B | 0.10B | 8.68B | 14.92B | 9.28B | 11.42B | 14.29B | 8.89B | 11.82B | 16.45B | 14.43B | 11.30B | 10.07B | 5.42B | 7.85B | 8.86B | 5.30B | 8.16B | 3.81B | 2.26B | 1.52B | 0.68B | 1.32B | 0.26B | 1.28B | 4.88B | 10.14B | 5.07B | 2.56B | 5.42B | 1.89B | 2.20B | 1.41B | 2.74B | 0.82B | 1.01B | 4.15B | 3.34B | 5.79B | 2.55B | 3.26B |
|
Cash from Investing Activities
|
-0.61B | 0.68B | 0.25B | -0.04B | -1.16B | 0.55B | 0.17B | -0.04B | -1.00B | 0.46B | 0.40B | 0.04B | -1.23B | -0.45B | 0.77B | -0.03B | -1.91B | 1.36B | 0.03B | 0.16B | -1.09B | 0.58B | 0.36B | -0.30B | -1.08B | 0.74B | 0.76B | -0.01B | -1.31B | 0.50B | 0.38B | 0.32B | -1.65B | 0.28B | -0.71B | -0.04B | 1.18B | 0.56B | 0.16B | -0.10B | -0.59B | -1.09B | 0.54B | 0.02B | -0.20B | 0.41B | -0.24B | -0.25B | -0.11B | 0.14B | -0.02B | -0.43B | -0.72B | -0.34B | 1.22B | -0.20B | -0.66B | -0.15B | -0.01B | -0.10B | -0.01B | -0.14B | -0.11B | -0.19B | 0.02B | -3.08B | -1.30B | 0.38B |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.01B | 0.01B | 0.00B | 0.01B | 0.01B | -0.01B | 0.02B | 0.01B | 0.00B | 0.00B | 0.06B | 0.01B | 0.02B | -0.01B | 0.01B | 0.01B | 0.01B | -0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | -0.00B | 0.01B | 0.00B | 0.03B | -0.05B | -0.00B |
|
Cash from Financing Activities
|
0.47B | -0.76B | -0.59B | -0.14B | 0.99B | -0.65B | -0.38B | -0.12B | 0.77B | -0.74B | -0.59B | -0.16B | 1.01B | 0.27B | -0.95B | -0.10B | 1.61B | -1.42B | -0.29B | -0.20B | 0.84B | -0.87B | -0.31B | -0.16B | 0.92B | -1.04B | -0.75B | -0.17B | 0.78B | -0.85B | -0.68B | -0.40B | 1.31B | -0.72B | 0.42B | -0.11B | -1.18B | 0.45B | -1.11B | -0.27B | 2.30B | -1.93B | -0.41B | -0.23B | 0.37B | -1.21B | -0.38B | -0.08B | 0.58B | -0.76B | -0.21B | -0.09B | 0.27B | -0.95B | -0.81B | -0.24B | 0.83B | -0.49B | 1.07B | -0.54B | 0.31B | -2.71B | -0.48B | -0.29B | -0.00B | 3.07B | -0.52B | -0.58B |
|
Dividends Paid - Common
|
0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.24B | | 0.13B | 0.13B | 0.13B | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B | 0.15B | 0.15B | 0.15B | 0.15B | 0.17B | 0.17B | 0.17B | 0.17B | 0.18B | 0.18B | 0.18B | 0.20B | 0.20B | 0.20B | 0.20B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.24B | 0.24B | 0.24B | 0.24B | 0.29B | 0.28B | 0.28B | 0.28B | 0.32B | 0.32B | 0.32B | 0.32B | 0.35B | 0.35B | 0.35B | 0.35B | 0.39B | 0.39B | 0.39B |
|
Change in Cash
|
0.10B | 0.04B | -0.16B | -0.09B | 0.05B | 0.01B | -0.01B | -0.04B | 0.00B | -0.12B | -0.01B | -0.02B | 0.05B | -0.04B | 0.04B | -0.03B | -0.02B | 0.01B | 0.00B | 0.10B | 0.06B | -0.12B | 0.31B | -0.32B | 0.12B | -0.10B | 0.29B | -0.04B | -0.16B | -0.12B | -0.00B | 0.04B | 0.02B | -0.24B | 0.05B | 0.02B | 0.48B | 1.30B | -0.68B | -0.15B | 2.24B | -2.77B | 0.43B | 0.06B | 0.65B | -0.41B | -0.40B | -0.12B | 0.91B | -0.23B | 0.15B | -0.35B | 0.17B | -0.86B | 0.78B | -0.08B | 0.74B | -0.23B | 1.75B | -0.32B | 0.97B | -2.64B | -0.05B | -0.19B | 0.73B | 0.34B | -1.10B | 0.24B |
|
Beginning Cash Balance
|
0.33B | 0.43B | 0.47B | 0.32B | 0.23B | 0.28B | 0.28B | 0.27B | 0.23B | 0.24B | 0.12B | 0.11B | 0.10B | 0.15B | 0.11B | 0.15B | 0.12B | 0.10B | 0.11B | 0.11B | 0.21B | 0.27B | 0.15B | 0.46B | 0.14B | 0.27B | 0.17B | 0.46B | 0.41B | 0.25B | 0.13B | 0.13B | 0.17B | 0.43B | 0.18B | 0.23B | -0.15B | -0.94B | 1.12B | 0.66B | -1.54B | 3.44B | 0.16B | 0.54B | 0.13B | 1.32B | 1.24B | 0.81B | -0.13B | 1.22B | 0.95B | 0.99B | 0.10B | 1.23B | 0.41B | 1.18B | 0.58B | 1.45B | -0.10B | 1.69B | 0.72B | 4.10B | 1.51B | 1.39B | 0.83B | 1.29B | 1.91B | 1.25B |
|
Free Cash Flow
|
0.22B | 0.11B | 0.18B | 0.08B | 0.21B | 0.09B | 0.18B | 0.10B | 0.20B | 0.14B | 0.17B | 0.09B | 0.25B | 0.12B | 0.20B | 0.08B | 0.26B | 0.04B | 0.24B | 0.11B | 0.29B | 0.15B | 0.24B | 0.12B | 0.26B | 0.17B | 0.26B | 0.11B | 0.35B | 0.20B | 0.27B | 0.09B | 0.34B | 0.16B | 0.33B | 0.10B | 0.44B | 0.26B | 0.25B | 0.19B | 0.50B | 0.21B | 0.27B | 0.24B | 0.46B | 0.35B | 0.19B | 0.18B | 0.41B | 0.36B | 0.36B | 0.14B | 0.58B | 0.39B | 0.33B | 0.32B | 0.54B | 0.37B | 0.65B | 0.27B | 0.63B | 0.18B | 0.51B | 0.25B | 0.67B | 0.28B | 0.66B | 0.38B |
|
Net Cash Flow
|
0.10B | 0.04B | -0.16B | -0.09B | 0.05B | 0.01B | -0.01B | -0.04B | 0.00B | -0.12B | -0.01B | -0.02B | 0.05B | -0.04B | 0.04B | -0.03B | -0.02B | 0.01B | 0.00B | 0.10B | 0.06B | -0.12B | 0.31B | -0.32B | 0.12B | -0.10B | 0.29B | -0.04B | -0.16B | -0.12B | -0.00B | 0.04B | 0.02B | -0.24B | 0.05B | 0.02B | 0.48B | 1.30B | -0.68B | -0.15B | 2.24B | -2.77B | 0.43B | 0.06B | 0.65B | -0.41B | -0.40B | -0.12B | 0.91B | -0.23B | 0.15B | -0.35B | 0.17B | -0.86B | 0.78B | -0.08B | 0.74B | -0.23B | 1.75B | -0.32B | 0.97B | -2.64B | -0.05B | -0.19B | 0.73B | 0.34B | -1.10B | 0.24B |