|
Net Income
|
0.06B | 0.03B | 0.03B | -0.05B | 0.05B | 0.05B | 0.02B | -0.05B | 0.02B | 0.02B | 0.01B | -0.03B | 0.01B | 0.03B | 0.01B | -0.10B | 0.02B | 0.02B | 0.02B | -0.01B | 0.03B | 0.02B | 0.02B | 0.05B | 0.05B | 0.06B | 0.05B | -0.00B | 0.04B | 0.03B | 0.02B | 0.03B | 0.04B | 0.04B | | 0.02B | 0.02B | | 0.05B | 0.04B | -0.01B | 0.16B | 0.09B | 0.06B | 0.00B | 0.11B | 0.01B | -0.01B | -0.01B | -0.08B | 0.01B | 0.07B | 0.08B | 0.14B | 0.23B | 0.11B | 0.08B | 0.16B | 0.10B | 0.14B | 0.06B | 0.16B | 0.09B | 0.08B | 0.06B |
|
Depreciation and Depletion
|
0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | | | 0.02B | 0.03B | | | | | 0.03B | 0.03B | | 0.03B | 0.03B | | 0.03B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | |
|
Gains from Sales and Divestitures
|
| | | | | | | -0.00B | | | | -0.00B | | | | -0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | -0.01B | -0.01B | -0.01B | 0.00B | -0.02B | -0.01B | 0.00B | | | | | | | | | | | | | | | | | -0.00B | 0.00B | | | | | | | | | | | | | | | -0.00B | 0.00B | | 0.00B | | | | | | -0.00B | 0.00B | | -0.08B | | | | -0.02B | -0.03B | | | -0.00B | | -0.01B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
0.05B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.01B | 0.01B | 0.00B | 0.02B | 0.02B | 0.00B | 0.02B | 0.04B | 0.03B | 0.03B | 0.01B | 0.02B | 0.01B | 0.03B | 0.05B | 0.06B | 0.04B | 0.07B | 0.07B | 0.05B | 0.04B | 0.00B | 0.17B | 0.05B | 0.06B | | 0.02B | 0.01B | | 0.00B | 0.08B | 0.04B | 0.06B | 0.00B | 0.00B | 0.05B | 0.02B | 0.00B | 0.00B | 0.00B | 0.05B | 0.00B | 0.00B | 0.00B | 0.29B | 0.00B | 0.26B | 0.00B | 0.39B | 0.00B | 0.16B | 0.00B | 0.31B | 0.00B | 0.12B | 0.00B |
|
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 | 0.00B | 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 | 0.01B | 0.00B | 0.00B | | | 0.00B | 0.00B | | 0.00B | 0.00B | | 0.00B | 0.00B | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | |
|
Amortization
|
0.99B | 1.01B | 1.00B | 0.98B | 0.99B | 1.00B | 0.99B | 1.07B | 1.06B | 1.05B | 1.02B | 0.00B | | | | 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 | 0.00B | | 0.00B | | 0.00B | | 0.00B | | 0.00B | | 0.00B | | 0.00B |
|
Depreciation & Amortization (CF)
|
0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | | | 0.02B | 0.03B | | | | | 0.03B | 0.03B | | 0.03B | 0.03B | | 0.03B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | | 0.01B | | 7.28B | | 4.00B | | 4.68B | | 7.75B | | 8.51B | | 0.01B | | 0.01B | | 0.00B | | 0.01B | | 0.88B | | 4.47B | |
|
Capital Expenditures
|
-0.00B | -0.00B | -0.01B | -0.01B | -0.04B | -0.05B | 0.04B | -0.01B | -0.02B | -0.02B | 0.02B | -0.02B | -0.00B | -0.00B | -0.05B | 0.13B | -0.01B | -0.01B | -0.02B | -0.00B | -0.05B | -0.00B | -0.05B | -0.03B | -0.04B | -0.03B | -0.06B | 0.29B | -0.03B | -0.00B | | | -0.00B | 0.00B | | | | | -0.02B | -0.01B | | | | | | | | | | | | | | | | | 0.15B | 0.00B | 0.00B | | 0.20B | | 0.28B | | |
|
Sales of Property, Plant and Equipment
|
| | | | 0.09B | 0.04B | 0.01B | | 0.03B | 0.01B | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.00B | -0.00B | -0.11B | -0.08B | 0.05B | -0.05B | -0.11B | -0.24B | 0.01B | -0.04B | -0.02B | -0.02B | -0.00B | -0.00B | -0.05B | 0.01B | -0.06B | -0.07B | -0.02B | -0.00B | -0.05B | -0.06B | -0.11B | -0.04B | -0.04B | -0.03B | -0.01B | -0.08B | -0.10B | -0.16B | 0.00B | -0.58B | -0.15B | -0.07B | | -0.00B | 0.01B | | -0.00B | -0.03B | -0.03B | -0.04B | 0.00B | -0.00B | -0.09B | -0.02B | -0.00B | 0.00B | -0.00B | -0.01B | -0.00B | 0.00B | -0.00B | -0.30B | 0.00B | 0.04B | -0.00B | -0.14B | 0.00B | -0.36B | -0.00B | -0.44B | 0.00B | 0.24B | -0.00B |
|
Other financing activities
|
0.27B | 0.27B | 0.27B | 0.00B | -0.00B | 0.27B | 0.27B | -0.00B | -0.00B | 0.35B | 0.35B | -0.00B | -0.00B | 0.40B | -0.00B | -0.01B | 0.40B | 0.50B | 0.50B | -0.00B | 0.58B | 0.65B | 0.65B | -0.00B | -0.00B | 0.73B | 0.75B | -0.00B | 0.75B | 0.75B | | 0.75B | -0.00B | 0.86B | 0.86B | 0.86B | 0.98B | 1.00B | -0.00B | 0.95B | | 0.99B | | 0.99B | | 0.95B | | 943.81B | | 0.97B | | 0.99B | | 0.99B | | 0.91B | | 0.91B | | 0.91B | | 0.92B | | 924.30B | |
|
Cash from Financing Activities
|
-0.02B | -0.05B | 0.06B | -0.06B | -0.04B | 0.01B | 0.04B | 0.13B | -0.05B | -0.00B | 0.02B | -0.04B | -0.01B | 0.01B | -0.02B | -0.04B | 0.01B | 0.04B | 0.01B | -0.02B | 0.06B | 0.09B | 0.05B | -0.01B | -0.01B | 0.07B | -0.05B | 0.02B | 0.02B | 0.11B | 0.00B | 0.30B | 0.05B | 0.12B | | -0.05B | 0.08B | | -0.00B | -0.08B | -0.02B | -0.00B | -0.00B | 0.00B | 0.02B | -0.06B | -0.00B | -0.00B | -0.00B | -0.09B | 0.00B | 0.00B | 0.00B | 0.20B | 0.00B | -0.07B | -0.00B | -0.19B | 0.00B | 0.20B | -0.00B | 0.11B | -0.00B | 0.06B | 0.00B |
|
Net Debt Issuances and Repayments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.47B | | | | 1.42B | | | | | | | | | | | 0.53B | | | | 0.38B | | | | | |
|
Dividends Paid - Common
|
| | -0.00B | 0.07B | | | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | 0.05B | | | -0.00B | -0.00B | -0.00B | -0.01B | | -0.01B | -0.01B | -0.01B | -0.01B | 0.06B | -0.00B | -0.01B | | | -0.00B | -0.01B | -0.03B | -0.01B | -0.01B | | -0.01B | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Preferred
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
0.03B | -0.03B | -0.04B | 0.03B | 0.03B | -0.02B | -0.06B | 0.03B | -0.02B | -0.03B | 0.00B | -0.06B | 0.01B | 0.03B | -0.06B | -0.01B | -0.01B | 0.01B | 0.03B | -0.01B | 0.03B | 0.03B | -0.03B | -0.00B | -0.00B | 0.08B | 0.00B | 0.01B | -0.02B | -0.01B | | | -0.04B | 0.10B | | -0.02B | 0.10B | | -0.03B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
0.05B | 0.02B | 0.03B | 0.03B | 0.06B | 0.08B | -0.02B | 0.03B | 0.05B | 0.03B | -0.02B | 0.02B | 0.02B | 0.02B | 0.06B | -0.11B | 0.05B | 0.05B | 0.05B | 0.01B | 0.07B | 0.01B | 0.08B | 0.08B | 0.10B | 0.07B | 0.13B | -0.22B | 0.08B | 0.04B | 0.00B | 0.17B | 0.06B | 0.06B | | 0.02B | 0.01B | | 0.02B | 0.10B | 0.04B | 0.06B | 0.00B | 0.00B | 0.05B | 0.02B | 0.00B | 0.00B | 0.00B | 0.05B | 0.00B | 0.00B | 0.00B | 0.29B | 0.00B | 0.26B | -0.15B | 0.39B | -0.00B | 0.16B | -0.20B | 0.31B | -0.28B | 0.12B | 0.00B |
|
Net Cash Flow
|
0.03B | -0.03B | -0.04B | -0.11B | 0.03B | -0.02B | -0.06B | -0.09B | -0.02B | -0.03B | 0.00B | -0.06B | 0.01B | 0.03B | -0.06B | -0.01B | -0.01B | 0.01B | 0.03B | -0.01B | 0.03B | 0.03B | -0.03B | -0.00B | -0.00B | 0.08B | 0.00B | 0.01B | -0.02B | -0.01B | 0.00B | -0.11B | -0.04B | 0.10B | | -0.02B | 0.10B | | -0.00B | -0.03B | -0.02B | 0.02B | 0.00B | 0.00B | -0.02B | -0.06B | -0.00B | 0.00B | 0.00B | -0.04B | 0.00B | 0.00B | 0.00B | 0.18B | 0.00B | 0.22B | -0.00B | 0.07B | 0.00B | 0.00B | -0.00B | -0.03B | 0.00B | 0.41B | -0.00B |