|
Net Income
|
0.06B | 0.03B | 0.03B | -0.07B | 0.05B | 0.05B | 0.02B | -0.01B | 0.02B | 0.02B | 0.01B | -0.13B | 0.01B | 0.03B | 0.01B | -0.10B | 0.02B | 0.02B | 0.02B | -0.09B | 0.03B | 0.02B | 0.02B | -0.00B | 0.05B | 0.06B | 0.05B | -0.00B | 0.04B | 0.03B | 0.02B | -0.04B | 0.04B | 0.04B | | 0.02B | 0.02B | | 0.05B | 0.04B | 0.03B | 0.03B | 0.09B | 0.06B | 0.03B | -0.02B | 0.01B | -0.01B | -0.01B | -0.09B | 0.01B | 0.07B | 0.08B | 0.12B | 0.23B | 0.11B | 0.08B | 0.06B | 0.10B | 0.14B | 0.09B | 0.16B | 0.09B | 0.08B | 0.09B |
|
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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | -0.00B | | | | -0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | -0.01B | | | 0.04B | -0.01B | 0.00B | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | -0.00B | 0.00B | | -0.01B | | | | -0.01B | | | 0.00B | 0.00B | | | | 0.16B | | | | | | | |
|
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 | | | | | | | | 0.01B | | | | 0.01B | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
0.00B | 224.00 | 213.00 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | |
|
Depreciation & Amortization (CF)
|
-0.34B | -0.36B | -0.38B | -0.33B | -0.35B | -0.37B | -0.39B | -0.40B | -0.43B | -0.45B | -0.48B | -0.45B | -0.47B | -0.49B | 0.02B | -0.54B | -0.56B | -0.59B | -0.61B | -0.54B | -0.56B | -0.58B | -0.61B | -0.64B | -0.66B | -0.68B | -0.71B | -0.70B | -0.72B | -0.75B | | -0.80B | 0.03B | -0.87B | -0.93B | -0.96B | -0.99B | -0.98B | -1.02B | -0.98B | | -0.98B | | -1.00B | | -1.00B | | -1.05B | | -0.88B | | -0.94B | | -0.97B | | | | -1.02B | | | | -1.11B | | | |
|
Sales of Property, Plant and Equipment
|
| | | | 0.09B | 0.04B | 0.01B | | 0.03B | 0.01B | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.00B | -0.00B | -0.11B | 0.04B | 0.05B | -0.05B | -0.11B | -0.12B | 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
|
0.00B | 0.00B | -0.00B | 0.00B | 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 | 0.01B | -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 | 0.01B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B |
|
Cash from Financing Activities
|
-0.02B | -0.05B | 0.06B | -0.04B | -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 |
|
Non-Current Debt
|
0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | | | | | | | | 0.10B | | 0.09B | | | | | | | | | | 0.18B | | 0.18B | | 0.18B | | 0.17B | 0.17B | | 0.17B | 0.17B | | 0.17B | | 35.00B | | 35.00B | | | | | | 0.04B | | 0.06B | | | | 0.06B | | | | 0.06B | | 0.06B | | 0.06B | |
|
Current Debt
|
| | | 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 | | 0.01B | | 0.01B | | 0.01B | 0.01B | | 0.02B | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.00B | | | |
|
Net Debt Issuances and Repayments
|
0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | | | | 0.00B | | 0.00B | | 0.10B | | 0.09B | | 0.00B | | 0.00B | | 0.00B | | 0.00B | 0.00B | 0.19B | | 0.19B | | 0.19B | | 0.19B | 0.19B | | 0.19B | 0.20B | | 0.17B | | 35.02B | | 35.00B | | 0.02B | | | | 0.05B | | 0.06B | | 0.01B | | 0.06B | | 0.01B | | 0.06B | | 0.06B | | 0.06B | |
|
Net Equity Issued and Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | 0.05B | | | -0.00B | 0.02B | -0.00B | -0.01B | -0.01B | 0.04B | -0.01B | -0.01B | -0.01B | 0.06B | -0.00B | -0.01B | | | -0.00B | -0.01B | | -0.01B | -0.01B | | -0.01B | -0.01B | | | | | | | | | | | | | | 0.06B | | | | 0.01B | | | | | | | |
|
Dividends Paid - Preferred
|
0.03B | | 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 | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -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 | -0.01B | -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 |
|
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 | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Beginning Cash Balance
|
0.31B | 0.34B | 0.35B | 0.27B | 0.30B | 0.32B | 0.35B | 0.25B | 0.29B | 0.31B | 0.27B | 0.23B | 0.18B | 0.19B | 0.24B | 0.15B | 0.16B | 0.14B | 0.14B | 0.17B | 0.16B | 0.20B | 0.23B | 0.20B | 0.20B | 0.20B | 0.28B | 0.28B | 0.29B | 0.30B | 0.23B | 0.19B | 0.18B | 0.15B | 0.20B | 0.18B | 0.17B | 0.22B | 0.21B | 0.18B | 0.20B | 0.20B | 0.17B | 0.24B | 0.17B | 0.17B | 0.13B | 0.13B | 0.13B | 0.13B | 0.31B | 0.16B | 0.31B | 0.31B | 0.48B | 0.53B | 0.38B | 0.38B | 0.35B | 0.38B | 0.35B | 0.35B | 0.35B | 0.28B | 0.26B |
|
Free Cash Flow
|
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 |
|
Net Cash Flow
|
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 | 0.00B | -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 |