| 2020-09-30 | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | 2025-03-31 |
Asset Impairment Charge | | 6021000000.0 | 0.0 | 0.0 | | | |
Beginning Cash Position | | | 108000000.0 | 672000000.0 | 164000000.0 | 585000000.0 | 899000000.0 |
Capital Expenditure | | | -2274000000.0 | -3613000000.0 | -4714000000.0 | -11787000000.0 | -12717000000.0 |
Cash Dividends Paid | | | -312000000.0 | -1572000000.0 | -1444000000.0 | -1578000000.0 | -1320000000.0 |
Cash Flow From Continuing Financing Activities | | | -1841000000.0 | -3503000000.0 | -2176000000.0 | 4387000000.0 | 5831000000.0 |
Cash Flow From Continuing Investing Activities | | | -1539000000.0 | -3330000000.0 | -3323000000.0 | -11221000000.0 | -12123000000.0 |
Cash Flow From Continuing Operating Activities | | | 3944000000.0 | 6325000000.0 | 5920000000.0 | 6413000000.0 | 7434000000.0 |
Change In Account Payable | | | -41000000.0 | -47000000.0 | 57000000.0 | -376000000.0 | -640000000.0 |
Change In Accrued Expense | 58000000.0 | | | | | | |
Change In Income Tax Payable | | | 0.0 | 17000000.0 | -5000000.0 | 87000000.0 | 152000000.0 |
Change In Interest Payable | 58000000.0 | | | | | | |
Change In Other Working Capital | | | -47000000.0 | -16000000.0 | -2000000.0 | 4000000.0 | 21000000.0 |
Change In Payable | | | 107000000.0 | 126000000.0 | 175000000.0 | -121000000.0 | -201000000.0 |
Change In Payables And Accrued Expense | | | 107000000.0 | 126000000.0 | 175000000.0 | -121000000.0 | -201000000.0 |
Change In Prepaid Assets | | | 20000000.0 | 21000000.0 | -89000000.0 | 54000000.0 | -29000000.0 |
Change In Receivables | | | -44000000.0 | -330000000.0 | 212000000.0 | -33000000.0 | 47000000.0 |
Change In Tax Payable | | | 0.0 | 17000000.0 | -5000000.0 | 87000000.0 | 152000000.0 |
Change In Working Capital | | | 36000000.0 | -199000000.0 | 296000000.0 | -96000000.0 | -162000000.0 |
Changes In Account Receivables | | | -196000000.0 | -47000000.0 | -71000000.0 | -42000000.0 | 47000000.0 |
Changes In Cash | | | 564000000.0 | -508000000.0 | 421000000.0 | -421000000.0 | 1142000000.0 |
Common Stock Dividend Paid | | | -312000000.0 | -1572000000.0 | -1444000000.0 | -1578000000.0 | -1320000000.0 |
Common Stock Issuance | | | 0.0 | 0.0 | 0.0 | 476000000.0 | 1708000000.0 |
Common Stock Payments | | | -525000000.0 | -1251000000.0 | -935000000.0 | -959000000.0 | -1492000000.0 |
Deferred Income Tax | | | 606000000.0 | 720000000.0 | 378000000.0 | 15000000.0 | -31000000.0 |
Deferred Tax | | | 606000000.0 | 720000000.0 | 378000000.0 | 15000000.0 | -31000000.0 |
Depreciation | | | 1275000000.0 | 1344000000.0 | 1746000000.0 | 2850000000.0 | 3469000000.0 |
Depreciation Amortization Depletion | | | 1275000000.0 | 1344000000.0 | 1746000000.0 | 2850000000.0 | 3469000000.0 |
Depreciation And Amortization | | | 1275000000.0 | 1344000000.0 | 1746000000.0 | 2850000000.0 | 3469000000.0 |
Dividends Received CFI | | 40000000.0 | 9000000.0 | | | | |
Earnings Losses From Equity Investments | | | -15000000.0 | -77000000.0 | -48000000.0 | -21000000.0 | -27000000.0 |
End Cash Position | | | 672000000.0 | 164000000.0 | 585000000.0 | 164000000.0 | 2041000000.0 |
Financing Cash Flow | | | -1841000000.0 | -3503000000.0 | -2176000000.0 | 4387000000.0 | 5831000000.0 |
Free Cash Flow | | | 1670000000.0 | 2712000000.0 | 1206000000.0 | -5374000000.0 | -5283000000.0 |
Gain Loss On Investment Securities | | | -399000000.0 | -264000000.0 | 149000000.0 | -188000000.0 | -373000000.0 |
Income Tax Paid Supplemental Data | | 0.0 | | 718000000.0 | 352000000.0 | 605000000.0 | |
Interest Paid Supplemental Data | | | 194000000.0 | 135000000.0 | 146000000.0 | 269000000.0 | 519000000.0 |
Investing Cash Flow | | | -1539000000.0 | -3330000000.0 | -3323000000.0 | -11221000000.0 | -12123000000.0 |
Issuance Of Capital Stock | | | 0.0 | 0.0 | 0.0 | 476000000.0 | 1708000000.0 |
Issuance Of Debt | | | 3513000000.0 | 7704000000.0 | 5179000000.0 | 9875000000.0 | 13262000000.0 |
Long Term Debt Issuance | | | 2200000000.0 | 7704000000.0 | 5179000000.0 | 9875000000.0 | 13262000000.0 |
Long Term Debt Payments | | | -3193000000.0 | -7961000000.0 | -4802000000.0 | -3502000000.0 | -5935000000.0 |
Net Business Purchase And Sale | | -102000000.0 | -114000000.0 | | | | |
Net Common Stock Issuance | | | -525000000.0 | -1251000000.0 | -935000000.0 | -483000000.0 | 216000000.0 |
Net Income From Continuing Operations | | | 2276000000.0 | 4562000000.0 | 3336000000.0 | 3701000000.0 | 4383000000.0 |
Net Investment Properties Purchase And Sale | | 0.0 | | | | | |
Net Issuance Payments Of Debt | | | -680000000.0 | -257000000.0 | 377000000.0 | 6373000000.0 | 7327000000.0 |
Net Long Term Debt Issuance | | | -993000000.0 | -257000000.0 | 377000000.0 | 6373000000.0 | 7327000000.0 |
Net Other Financing Charges | | | -324000000.0 | -423000000.0 | -174000000.0 | 75000000.0 | -392000000.0 |
Net Other Investing Changes | | | 735000000.0 | 283000000.0 | 1391000000.0 | 566000000.0 | 594000000.0 |
Net PPEPurchase And Sale | | | -2274000000.0 | -3613000000.0 | -4714000000.0 | -11787000000.0 | -12717000000.0 |
Net Short Term Debt Issuance | | -348000000.0 | 313000000.0 | -347000000.0 | 111000000.0 | | |
Operating Cash Flow | | | 3944000000.0 | 6325000000.0 | 5920000000.0 | 6413000000.0 | 7434000000.0 |
Operating Gains Losses | | | -339000000.0 | -242000000.0 | 105000000.0 | -211000000.0 | -400000000.0 |
Other Non Cash Items | | | 39000000.0 | 85000000.0 | 5000000.0 | 89000000.0 | 106000000.0 |
Purchase Of Business | | -102000000.0 | -114000000.0 | | | | |
Purchase Of Investment Properties | | 0.0 | | | | | |
Purchase Of PPE | | | -2274000000.0 | -3613000000.0 | -4714000000.0 | -11787000000.0 | -12717000000.0 |
Repayment Of Debt | | | -4193000000.0 | -7961000000.0 | -4802000000.0 | -3502000000.0 | -5935000000.0 |
Repurchase Of Capital Stock | | | -525000000.0 | -1251000000.0 | -935000000.0 | -959000000.0 | -1492000000.0 |
Short Term Debt Issuance | | 1130000000.0 | 1313000000.0 | 5204000000.0 | 4779000000.0 | | |
Short Term Debt Payments | | -1478000000.0 | -1000000000.0 | -5551000000.0 | -4668000000.0 | | |
Stock Based Compensation | | | 51000000.0 | 55000000.0 | 54000000.0 | 65000000.0 | 69000000.0 |