|
Net Income
|
0.94B | 0.81B | 0.71B | 0.74B | 0.00B | 0.01B | 0.01B | -0.92B | 0.18B | 0.00B | -0.01B | -0.03B | -0.14B | 0.01B | -0.92B | 0.01B | -0.01B | -0.01B | 0.01B | 0.01B | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.55B | -0.00B | 0.00B | 0.24B | 0.26B | 0.10B | -1.68B | -1.41B | -0.10B | -0.21B | -1.14B | -0.41B | -0.26B | -0.17B | -0.21B | -0.82B | 0.19B | -0.39B | -0.50B | 0.36B | 0.02B | -0.10B | -0.10B | -0.13B | -0.26B | -0.17B | -0.07B | -0.03B | -0.35B | -0.47B | -0.17B | -0.22B | -0.10B | 0.10B | -0.12B | -0.49B | -0.04B | -0.08B | -0.94B | -1.92B |
|
Share-based Compensation
|
0.02B | 0.02B | 0.02B | 0.01B | 0.04B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.04B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Deferred Taxes
|
0.01B | 0.02B | 0.02B | -0.07B | -0.02B | -0.01B | -0.04B | -0.03B | 0.01B | 0.01B | -0.01B | -0.09B | -0.02B | -0.03B | -0.06B | -0.03B | -0.03B | -0.01B | -0.03B | 0.06B | -0.01B | -0.03B | -0.09B | -0.06B | -0.10B | 0.01B | -0.01B | -0.03B | 0.02B | 0.02B | 0.01B | 0.02B | -0.02B | -0.02B | 0.07B | 0.06B | -0.00B | 0.05B | 0.00B | -0.07B | -0.02B | 0.13B | 0.03B | 0.11B | 0.01B | 0.02B | -0.00B | 0.03B | 0.00B | 0.01B | 0.03B | 0.09B | 0.02B | 0.00B | -0.01B | 0.03B | 0.04B | -0.01B | -0.03B | 0.02B | -0.16B | 0.11B | -0.04B | 0.05B | 0.01B | -0.17B | 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 | | | | 2,363.88B | | | | 3,025.51B | | | | 0.01B | | | |
|
Gains from Investment Securities
|
0.01B | 0.01B | 0.01B | 0.06B | 0.03B | 0.27B | 0.03B | -0.00B | 0.01B | 0.03B | -0.08B | -0.06B | -0.01B | -0.02B | 0.05B | -0.03B | -0.01B | -0.04B | 0.03B | -0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.03B | -0.02B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -1.59B | -0.01B | -0.00B | -0.01B | 0.02B | -0.02B | 0.01B | -0.01B | | -0.02B | -0.01B | -0.02B | 0.08B | | -0.14B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.01B | -0.02B | 0.01B | -0.01B | -0.01B | | -0.02B | 0.00B | 0.01B | 0.01B | -0.01B | -0.00B | -0.03B | 0.02B |
|
Asset Writedowns and Impairment
|
0.22B | 0.07B | 0.05B | | 0.00B | | | 1.00B | | | 0.00B | 5.17B | 0.14B | 0.01B | | -0.02B | | | 0.02B | 0.03B | 0.07B | | 2.77B | 1.21B | 0.94B | 0.89B | 0.01B | 0.04B | 0.00B | 0.01B | 0.01B | 0.07B | | | 1.39B | | | | 0.43B | 0.02B | | | 0.58B | 0.03B | 0.17B | 0.43B | | | | | | | | | | | | | 0.01B | -0.00B | | | 0.63B | | | | 1.91B |
|
Non-cash Items
|
| | | 0.04B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Cash from Operations
|
1.44B | 1.58B | 1.41B | 1.18B | 1.17B | 1.27B | 0.71B | 0.76B | 0.39B | 0.34B | 0.49B | 0.60B | 0.54B | 0.46B | 0.79B | 0.92B | 0.11B | 0.42B | 0.62B | 0.77B | 0.14B | 0.64B | 0.88B | 0.57B | 0.53B | 1.31B | 0.65B | 0.96B | 0.63B | 0.21B | 0.44B | 0.70B | 0.18B | 0.36B | 0.38B | 0.24B | 0.10B | 0.00B | 0.21B | 0.24B | -0.05B | 0.15B | 0.09B | 0.15B | -0.05B | 0.09B | 0.08B | 0.28B | 0.10B | 0.15B | 0.14B | 0.18B | -0.00B | 0.04B | 0.23B | 0.18B | -0.05B | 0.16B | -0.04B | 0.10B | -0.09B | 0.13B | 0.19B | 0.21B | 0.03B | 0.13B | 0.25B |
|
Amortizatization of Intangibles
|
-0.10B | -0.07B | -0.06B | -0.04B | -0.03B | -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 | -0.01B | 0.04B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | | | | | | | | | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.03B | 0.03B | 0.04B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.00B | | | | | | |
|
Amortization of Deferred Charges
|
0.05B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.03B | 0.04B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Depreciation & Amortization (CF)
|
0.35B | 0.36B | 0.37B | 0.35B | 0.37B | 0.39B | 0.39B | -0.15B | 0.35B | 0.36B | 0.28B | 0.29B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.29B | 0.27B | 0.28B | 0.27B | 0.29B | 0.29B | 0.28B | 0.29B | 0.25B | 0.21B | 0.21B | 0.22B | 0.23B | 0.23B | 0.23B | 0.23B | 0.22B | 0.20B | 0.18B | 0.20B | 0.21B | 0.20B | 0.20B | 0.22B | 0.22B | 0.21B | 0.21B | 0.21B | 0.20B | 0.19B | 0.19B | 0.19B | 0.19B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.19B | 0.18B | 0.19B | 0.19B | 0.18B | 0.18B | 0.18B | 0.19B | 0.18B | 0.18B | 0.17B | 0.16B |
|
Other Working Capital Changes
|
-0.05B | 0.28B | 0.21B | -0.88B | 0.15B | -0.41B | 0.12B | -0.58B | 0.18B | 0.21B | -0.05B | -1.16B | 0.04B | -0.41B | -0.06B | -0.10B | 0.48B | 0.23B | 0.19B | -0.09B | 0.71B | 0.33B | -0.18B | 0.22B | 0.19B | 0.20B | -0.04B | 0.05B | -0.12B | 0.10B | -0.03B | 0.27B | 0.09B | -0.19B | -0.01B | 0.15B | -0.10B | 0.03B | -0.06B | -0.11B | 0.15B | 0.06B | -0.00B | 0.10B | 0.17B | 0.18B | 0.14B | -0.13B | 0.04B | -0.11B | -0.01B | -0.02B | 0.07B | 0.13B | -0.02B | -0.10B | 0.17B | 0.01B | 0.05B | -0.12B | 0.27B | | 0.05B | -0.02B | -0.04B | 0.13B | -0.23B |
|
Capital Expenditures
|
0.71B | 0.95B | 0.54B | 0.85B | 0.37B | 0.30B | 0.30B | 0.38B | 0.24B | 0.29B | 0.12B | 0.34B | 0.24B | 0.21B | 0.20B | 0.66B | 0.49B | 0.35B | 0.45B | 0.95B | 1.13B | 0.35B | 0.36B | 0.32B | 0.20B | 0.20B | 0.94B | 0.67B | 0.37B | 0.46B | 0.25B | 0.27B | 0.12B | 0.14B | 0.13B | 0.11B | 0.05B | 0.04B | 0.05B | 0.04B | 0.05B | 0.09B | 0.12B | 0.13B | 0.11B | 0.05B | 0.07B | 0.05B | 0.06B | 0.04B | 0.04B | 0.07B | 0.11B | 0.12B | 0.09B | 0.41B | 0.08B | 0.08B | 0.05B | 0.22B | 0.08B | 0.08B | 0.06B | 0.03B | 0.06B | 0.02B | 0.01B |
|
Sales of Property, Plant and Equipment
|
0.01B | | 0.00B | 0.01B | 0.04B | 0.56B | | | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.18B | 0.00B | 0.00B | 0.00B | 0.17B | | 0.09B | 0.01B | 0.10B | 0.05B | 0.01B | 0.02B | 0.00B | 0.02B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.33B | 0.00B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.02B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.01B | | 0.04B | 0.01B | 0.05B | 0.00B | 0.00B | 0.01B | 0.03B |
|
Acquisitions
|
| | | | | | | | | | 0.20B | 1.05B | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | | | 0.75B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | 0.26B | | 0.08B | 0.09B | 0.03B | 0.16B | 0.00B | 0.59B | 0.06B | | 0.07B | 0.07B | 0.01B | 0.02B | -0.00B | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
0.22B | 0.17B | 0.03B | 0.14B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | 0.11B | 0.08B | 0.11B | 0.01B | 0.13B | 0.08B | 0.08B | 0.01B | 0.11B | 0.10B | 0.07B | | 0.06B | 0.01B | 0.05B | | 0.05B | 0.02B | 0.05B | -0.02B | 0.05B | | 0.05B | | 0.35B | 0.15B | | 0.01B | 0.12B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.48B | -1.01B | -0.54B | -0.67B | -0.32B | 0.28B | -0.30B | -0.38B | 0.03B | -0.32B | -0.32B | -1.29B | -0.21B | -0.06B | -0.04B | -0.09B | -0.41B | -0.16B | -0.21B | -0.87B | -1.04B | -0.22B | -0.26B | -0.30B | -0.19B | -0.16B | -0.94B | -0.65B | -0.36B | -0.45B | -0.24B | -0.26B | -0.12B | 0.17B | -0.10B | -0.54B | 0.38B | 0.03B | -0.04B | -1.17B | 0.02B | -0.06B | -0.12B | -0.11B | -0.11B | -0.04B | -0.06B | -0.04B | -0.05B | -0.07B | -0.04B | -0.07B | -0.12B | -0.12B | -0.10B | -0.42B | -0.09B | -0.07B | -0.04B | -0.22B | -0.04B | -0.07B | -0.01B | -0.03B | -0.06B | -0.01B | 0.02B |
|
Other financing activities
|
0.02B | -0.00B | -0.01B | -0.03B | -0.00B | 0.00B | -0.02B | 0.00B | -0.01B | 0.00B | | -0.11B | -0.01B | 0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | 0.44B | -0.03B | -0.00B | | -0.00B | | 0.01B | | -0.00B | | -0.00B | | | | -0.01B | -0.01B | -0.00B | -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 | -0.00B | -0.00B | -0.00B | -0.00B | | | -0.00B | | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B |
|
Cash from Financing Activities
|
-0.62B | -0.96B | -0.89B | -0.26B | -0.39B | -0.25B | 1.34B | -1.66B | 0.00B | -0.45B | -0.28B | 1.46B | -0.37B | -0.41B | 1.29B | -1.71B | -1.14B | -0.59B | -0.21B | -0.22B | -0.35B | -0.28B | 0.14B | -0.50B | -0.29B | -0.07B | -1.25B | -0.21B | -0.03B | -0.18B | 0.19B | 0.20B | -0.03B | -1.06B | -0.04B | 0.09B | -0.25B | -0.23B | -0.31B | 0.64B | -0.09B | 0.29B | -0.36B | -0.14B | -0.17B | -0.11B | -0.14B | -0.51B | -0.15B | -0.04B | -0.12B | -0.18B | -0.07B | 0.01B | 0.05B | -0.10B | 0.10B | -0.01B | -0.14B | 0.31B | -0.15B | 0.10B | -0.26B | -0.04B | -0.22B | -0.04B | 0.21B |
|
Dividends Paid - Common
|
| | | | | | | | | -0.02B | 0.25B | 0.25B | 0.28B | | | -0.00B | | | 0.20B | 0.20B | 0.20B | 0.27B | 0.27B | 0.82B | 0.27B | 0.06B | 0.05B | | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
0.34B | -0.40B | -0.02B | 0.24B | 0.46B | 1.30B | 1.75B | -1.28B | 0.42B | -0.42B | -0.10B | 0.77B | -0.04B | -0.02B | 2.04B | -0.87B | -1.45B | -0.33B | 0.20B | -0.32B | -1.26B | 0.13B | 0.76B | -0.24B | 0.05B | 1.09B | -1.53B | 0.10B | 0.23B | -0.42B | 0.38B | 0.65B | 0.04B | -0.52B | 0.24B | -0.21B | 0.23B | -0.20B | -0.13B | -0.29B | -0.12B | 0.38B | -0.40B | -0.11B | -0.34B | -0.07B | -0.12B | -0.27B | -0.11B | 0.04B | -0.01B | -0.06B | -0.19B | -0.07B | 0.18B | -0.35B | -0.04B | 0.08B | -0.23B | 0.19B | -0.28B | 0.16B | -0.07B | 0.14B | -0.25B | 0.08B | 0.48B |
|
Beginning Cash Balance
|
0.96B | 1.30B | 0.91B | 0.89B | 1.13B | 1.59B | 2.89B | 4.64B | 3.35B | 3.77B | 3.35B | 3.25B | 4.02B | 3.98B | 3.96B | 6.00B | 5.13B | 3.69B | 3.36B | 3.56B | 3.24B | 1.99B | 2.12B | 2.87B | 2.63B | 2.68B | 3.77B | 2.23B | 2.34B | 2.57B | 2.15B | 2.40B | 3.06B | 2.99B | 2.48B | 2.73B | 2.48B | 2.71B | 2.44B | 2.45B | 2.00B | 1.86B | 2.30B | 1.90B | 1.82B | 1.58B | 1.50B | 1.42B | 1.17B | 0.95B | 0.91B | 1.04B | 1.10B | 0.79B | 0.77B | 1.03B | 0.78B | 0.74B | 0.23B | 0.57B | 0.72B | -0.15B | 0.51B | 0.42B | 0.51B | 0.30B | 0.35B |
|
Free Cash Flow
|
0.73B | 0.63B | 0.87B | 0.33B | 0.80B | 0.97B | 0.41B | 0.38B | 0.15B | 0.05B | 0.37B | 0.26B | 0.30B | 0.25B | 0.58B | 0.27B | -0.38B | 0.06B | 0.17B | -0.17B | -0.99B | 0.28B | 0.52B | 0.25B | 0.33B | 1.12B | -0.29B | 0.29B | 0.26B | -0.25B | 0.19B | 0.43B | 0.06B | 0.23B | 0.25B | 0.13B | 0.05B | -0.04B | 0.17B | 0.19B | -0.10B | 0.07B | -0.03B | 0.02B | -0.15B | 0.04B | 0.02B | 0.23B | 0.04B | 0.11B | 0.10B | 0.11B | -0.11B | -0.07B | 0.14B | -0.23B | -0.13B | 0.08B | -0.09B | -0.12B | -0.17B | 0.05B | 0.14B | 0.18B | -0.03B | 0.10B | 0.23B |
|
Net Cash Flow
|
0.34B | -0.40B | -0.02B | 0.24B | 0.46B | 1.30B | 1.75B | -1.28B | 0.42B | -0.42B | -0.10B | 0.77B | -0.04B | -0.02B | 2.04B | -0.87B | -1.45B | -0.33B | 0.20B | -0.32B | -1.26B | 0.13B | 0.76B | -0.24B | 0.05B | 1.09B | -1.53B | 0.10B | 0.23B | -0.42B | 0.38B | 0.65B | 0.04B | -0.52B | 0.24B | -0.21B | 0.23B | -0.20B | -0.13B | -0.29B | -0.12B | 0.38B | -0.40B | -0.11B | -0.34B | -0.07B | -0.12B | -0.27B | -0.11B | 0.04B | -0.01B | -0.06B | -0.19B | -0.07B | 0.18B | -0.35B | -0.04B | 0.08B | -0.23B | 0.19B | -0.28B | 0.16B | -0.07B | 0.14B | -0.25B | 0.08B | 0.48B |