10-Q Filing

BURLINGTON NORTHERN SANTA FE, LLC CIK: 934612 Q3 2022

Filing Information

Form Type	10-Q
Accession Number	`0000934612-22-000017`
Period End Date	20220930
Filing Date	20221107
Fiscal Year	2022
Fiscal Period	Q3
XBRL Instance	bni-20220930_htm.xml

Filing Contents

This filing contains the following financial statements:

Balance Sheet 58 Income Statement 56 Cash Flow Statement 70 Stockholders Equity 32 Comprehensive Income 24

Balance Sheet 58 line items

Line Item	Tag	Value	Unit	Period
Accumulated depreciation	`AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment`	$14.98B	USD	Point-in-time
Accumulated depreciation	`AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment`	$17.53B	USD	Point-in-time
Cash and cash equivalents	`CashAndCashEquivalentsAtCarryingValue`	$1.90B	USD	Point-in-time
Cash and cash equivalents	`CashAndCashEquivalentsAtCarryingValue`	$1.76B	USD	Point-in-time
Accounts receivable, net	`AccountsReceivableNetCurrent`	$1.32B	USD	Point-in-time
Accounts receivable, net	`AccountsReceivableNetCurrent`	$1.55B	USD	Point-in-time
Materials and supplies	`MaterialsSuppliesAndOther`	$997.00M	USD	Point-in-time
Materials and supplies	`MaterialsSuppliesAndOther`	$864.00M	USD	Point-in-time
Other current assets	`OtherAssetsCurrent`	$114.00M	USD	Point-in-time
Other current assets	`OtherAssetsCurrent`	$155.00M	USD	Point-in-time
Total current assets	`AssetsCurrent`	$4.05B	USD	Point-in-time
Total current assets	`AssetsCurrent`	$4.61B	USD	Point-in-time
Property and equipment, net of accumulated depreciation of $17,530 and $14,978, respectively	`PropertyPlantAndEquipmentNet`	$66.57B	USD	Point-in-time
Property and equipment, net of accumulated depreciation of $17,530 and $14,978, respectively	`PropertyPlantAndEquipmentNet`	$65.71B	USD	Point-in-time
Goodwill	`Goodwill`	$14.85B	USD	Point-in-time
Goodwill	`Goodwill`	$14.85B	USD	Point-in-time
Operating lease right-of-use assets	`OperatingLeaseRightOfUseAsset`	$1.37B	USD	Point-in-time
Operating lease right-of-use assets	`OperatingLeaseRightOfUseAsset`	$1.59B	USD	Point-in-time
Other assets	`OtherAssetsNoncurrent`	$5.16B	USD	Point-in-time
Other assets	`OtherAssetsNoncurrent`	$5.23B	USD	Point-in-time
Total assets	`Assets`	$91.44B	USD	Point-in-time
Total assets	`Assets`	$92.56B	USD	Point-in-time
Accounts payable and other current liabilities	`AccountsPayableAndAccruedLiabilitiesCurrent`	$4.29B	USD	Point-in-time
Accounts payable and other current liabilities	`AccountsPayableAndAccruedLiabilitiesCurrent`	$3.90B	USD	Point-in-time
Long-term debt and finance leases due within one year	`LongTermDebtAndCapitalLeaseObligationsCurrent`	$1.56B	USD	Point-in-time
Long-term debt and finance leases due within one year	`LongTermDebtAndCapitalLeaseObligationsCurrent`	$932.00M	USD	Point-in-time
Total current liabilities	`LiabilitiesCurrent`	$5.85B	USD	Point-in-time
Total current liabilities	`LiabilitiesCurrent`	$4.83B	USD	Point-in-time
Long-term debt and finance leases	`LongTermDebtAndCapitalLeaseObligations`	$22.29B	USD	Point-in-time
Long-term debt and finance leases	`LongTermDebtAndCapitalLeaseObligations`	$21.75B	USD	Point-in-time
Deferred income taxes	`DeferredIncomeTaxLiabilitiesNet`	$15.16B	USD	Point-in-time
Deferred income taxes	`DeferredIncomeTaxLiabilitiesNet`	$15.22B	USD	Point-in-time
Operating lease liabilities	`OperatingLeaseLiabilityNoncurrent`	$1.01B	USD	Point-in-time
Operating lease liabilities	`OperatingLeaseLiabilityNoncurrent`	$773.00M	USD	Point-in-time
Casualty and environmental liabilities	`CasualtyAndEnvironmentalLiabilities`	$391.00M	USD	Point-in-time
Casualty and environmental liabilities	`CasualtyAndEnvironmentalLiabilities`	$427.00M	USD	Point-in-time
Pension and retiree health and welfare liability	`PensionAndOtherPostretirementDefinedBenefitPlansLiabilitiesNoncurrent`	$291.00M	USD	Point-in-time
Pension and retiree health and welfare liability	`PensionAndOtherPostretirementDefinedBenefitPlansLiabilitiesNoncurrent`	$278.00M	USD	Point-in-time
Other liabilities	`OtherLiabilitiesNoncurrent`	$958.00M	USD	Point-in-time
Other liabilities	`OtherLiabilitiesNoncurrent`	$984.00M	USD	Point-in-time
Total liabilities	`Liabilities`	$44.99B	USD	Point-in-time
Total liabilities	`Liabilities`	$45.22B	USD	Point-in-time
Commitments and contingencies (see Note 5)	`CommitmentsAndContingencies`	-	USD	Point-in-time
Commitments and contingencies (see Note 5)	`CommitmentsAndContingencies`	-	USD	Point-in-time
Members equity	`MembersCapital`	$46.10B	USD	Point-in-time
Members equity	`MembersCapital`	$46.97B	USD	Point-in-time
Accumulated other comprehensive income (loss)	`AccumulatedOtherComprehensiveIncomeLossNetOfTax`	$367.00M	USD	Point-in-time
Accumulated other comprehensive income (loss)	`AccumulatedOtherComprehensiveIncomeLossNetOfTax`	$353.00M	USD	Point-in-time
Total equity	`MembersEquity`	$47.34B	USD	Point-in-time
Total equity	`MembersEquity`	$44.37B	USD	Point-in-time
Total equity	`MembersEquity`	$46.45B	USD	Point-in-time
Total equity	`MembersEquity`	$44.00B	USD	Point-in-time
Total equity	`MembersEquity`	$46.83B	USD	Point-in-time
Total equity	`MembersEquity`	$44.51B	USD	Point-in-time
Total equity	`MembersEquity`	$44.26B	USD	Point-in-time
Total equity	`MembersEquity`	$47.39B	USD	Point-in-time
Total liabilities and equity	`LiabilitiesAndStockholdersEquity`	$91.44B	USD	Point-in-time
Total liabilities and equity	`LiabilitiesAndStockholdersEquity`	$92.56B	USD	Point-in-time

Income Statement 56 line items

Line Item	Tag	Value	Unit	Period
Revenues	`RevenueFromContractWithCustomerExcludingAssessedTax`	$6.69B	USD	1 Quarter
Revenues	`RevenueFromContractWithCustomerExcludingAssessedTax`	$5.79B	USD	1 Quarter
Revenues	`RevenueFromContractWithCustomerExcludingAssessedTax`	$19.30B	USD	3 Qtrs
Revenues	`RevenueFromContractWithCustomerExcludingAssessedTax`	$17.00B	USD	3 Qtrs
Compensation and benefits	`LaborAndRelatedExpense`	$1.18B	USD	1 Quarter
Compensation and benefits	`LaborAndRelatedExpense`	$1.50B	USD	1 Quarter
Compensation and benefits	`LaborAndRelatedExpense`	$3.53B	USD	3 Qtrs
Compensation and benefits	`LaborAndRelatedExpense`	$3.97B	USD	3 Qtrs
Fuel	`FuelCosts`	$3.41B	USD	3 Qtrs
Fuel	`FuelCosts`	$1.27B	USD	1 Quarter
Fuel	`FuelCosts`	$705.00M	USD	1 Quarter
Fuel	`FuelCosts`	$1.95B	USD	3 Qtrs
Purchased services	`PurchasedServices`	$670.00M	USD	1 Quarter
Purchased services	`PurchasedServices`	$688.00M	USD	1 Quarter
Purchased services	`PurchasedServices`	$2.01B	USD	3 Qtrs
Purchased services	`PurchasedServices`	$2.04B	USD	3 Qtrs
Depreciation and amortization	`DepreciationDepletionAndAmortization`	$1.88B	USD	3 Qtrs
Depreciation and amortization	`DepreciationDepletionAndAmortization`	$636.00M	USD	1 Quarter
Depreciation and amortization	`DepreciationDepletionAndAmortization`	$1.84B	USD	3 Qtrs
Depreciation and amortization	`DepreciationDepletionAndAmortization`	$611.00M	USD	1 Quarter
Equipment rents	`EquipmentRents`	$507.00M	USD	3 Qtrs
Equipment rents	`EquipmentRents`	$544.00M	USD	3 Qtrs
Equipment rents	`EquipmentRents`	$170.00M	USD	1 Quarter
Equipment rents	`EquipmentRents`	$180.00M	USD	1 Quarter
Materials and other	`OtherCostAndExpenseOperating`	$766.00M	USD	3 Qtrs
Materials and other	`OtherCostAndExpenseOperating`	$961.00M	USD	3 Qtrs
Materials and other	`OtherCostAndExpenseOperating`	$331.00M	USD	1 Quarter
Materials and other	`OtherCostAndExpenseOperating`	$171.00M	USD	1 Quarter
Total operating expenses	`OperatingExpenses`	$3.53B	USD	1 Quarter
Total operating expenses	`OperatingExpenses`	$10.63B	USD	3 Qtrs
Total operating expenses	`OperatingExpenses`	$12.77B	USD	3 Qtrs
Total operating expenses	`OperatingExpenses`	$4.58B	USD	1 Quarter
Operating income	`OperatingIncomeLoss`	$2.11B	USD	1 Quarter
Operating income	`OperatingIncomeLoss`	$6.37B	USD	3 Qtrs
Operating income	`OperatingIncomeLoss`	$2.26B	USD	1 Quarter
Operating income	`OperatingIncomeLoss`	$6.53B	USD	3 Qtrs
Interest expense	`InterestAndDebtExpense`	$258.00M	USD	1 Quarter
Interest expense	`InterestAndDebtExpense`	$775.00M	USD	3 Qtrs
Interest expense	`InterestAndDebtExpense`	$767.00M	USD	3 Qtrs
Interest expense	`InterestAndDebtExpense`	$256.00M	USD	1 Quarter
Other (income) expense, net	`OtherNonoperatingIncomeExpense`	$23.00M	USD	1 Quarter
Other (income) expense, net	`OtherNonoperatingIncomeExpense`	$73.00M	USD	3 Qtrs
Other (income) expense, net	`OtherNonoperatingIncomeExpense`	$34.00M	USD	1 Quarter
Other (income) expense, net	`OtherNonoperatingIncomeExpense`	$83.00M	USD	3 Qtrs
Income before income taxes	`IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest`	$1.88B	USD	1 Quarter
Income before income taxes	`IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest`	$5.67B	USD	3 Qtrs
Income before income taxes	`IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest`	$5.84B	USD	3 Qtrs
Income before income taxes	`IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest`	$2.03B	USD	1 Quarter
Income Tax Expense (Benefit)	`IncomeTaxExpenseBenefit`	$442.00M	USD	1 Quarter
Income Tax Expense (Benefit)	`IncomeTaxExpenseBenefit`	$1.37B	USD	3 Qtrs
Income Tax Expense (Benefit)	`IncomeTaxExpenseBenefit`	$1.36B	USD	3 Qtrs
Income Tax Expense (Benefit)	`IncomeTaxExpenseBenefit`	$491.00M	USD	1 Quarter
Net income	`NetIncomeLoss`	$1.54B	USD	1 Quarter
Net income	`NetIncomeLoss`	$4.48B	USD	3 Qtrs
Net income	`NetIncomeLoss`	$4.30B	USD	3 Qtrs
Net income	`NetIncomeLoss`	$1.44B	USD	1 Quarter

Cash Flow Statement 70 line items

Line Item	Tag	Value	Unit	Period
Net income	`NetIncomeLoss`	$1.54B	USD	1 Quarter
Net income	`NetIncomeLoss`	$4.48B	USD	3 Qtrs
Net income	`NetIncomeLoss`	$4.30B	USD	3 Qtrs
Net income	`NetIncomeLoss`	$1.44B	USD	1 Quarter
Depreciation and amortization	`DepreciationDepletionAndAmortization`	$1.88B	USD	3 Qtrs
Depreciation and amortization	`DepreciationDepletionAndAmortization`	$636.00M	USD	1 Quarter
Depreciation and amortization	`DepreciationDepletionAndAmortization`	$1.84B	USD	3 Qtrs
Depreciation and amortization	`DepreciationDepletionAndAmortization`	$611.00M	USD	1 Quarter
Deferred income taxes	`DeferredIncomeTaxExpenseBenefit`	$231.00M	USD	3 Qtrs
Deferred income taxes	`DeferredIncomeTaxExpenseBenefit`	$64.00M	USD	3 Qtrs
Long-term casualty and environmental liabilities, net	`LongTermCasualtyAndEnvironmentalLiabilitiesNet`	$12.00M	USD	3 Qtrs
Long-term casualty and environmental liabilities, net	`LongTermCasualtyAndEnvironmentalLiabilitiesNet`	$-31.00M	USD	3 Qtrs
Other, net	`OtherOperatingActivitiesCashFlowStatement`	$-120.00M	USD	3 Qtrs
Other, net	`OtherOperatingActivitiesCashFlowStatement`	$-231.00M	USD	3 Qtrs
Accounts receivable, net	`IncreaseDecreaseInAccountsReceivable`	$239.00M	USD	3 Qtrs
Accounts receivable, net	`IncreaseDecreaseInAccountsReceivable`	$125.00M	USD	3 Qtrs
Materials and supplies	`IncreaseDecreaseInMaterialsAndSupplies`	$133.00M	USD	3 Qtrs
Materials and supplies	`IncreaseDecreaseInMaterialsAndSupplies`	$83.00M	USD	3 Qtrs
Other current assets	`IncreaseDecreaseInOtherCurrentAssets`	$-40.00M	USD	3 Qtrs
Other current assets	`IncreaseDecreaseInOtherCurrentAssets`	$7.00M	USD	3 Qtrs
Accounts payable and other current liabilities	`IncreaseDecreaseInAccountsPayableAndAccruedLiabilities`	$249.00M	USD	3 Qtrs
Accounts payable and other current liabilities	`IncreaseDecreaseInAccountsPayableAndAccruedLiabilities`	$103.00M	USD	3 Qtrs
Net cash provided by operating activities	`NetCashProvidedByUsedInOperatingActivities`	$6.05B	USD	3 Qtrs
Net cash provided by operating activities	`NetCashProvidedByUsedInOperatingActivities`	$6.19B	USD	3 Qtrs
Capital expenditures excluding equipment	`CapitalExpendituresExcludingEquipment`	$2.42B	USD	3 Qtrs
Capital expenditures excluding equipment	`CapitalExpendituresExcludingEquipment`	$2.02B	USD	3 Qtrs
Acquisition of equipment	`AcquisitionOfEquipment`	$106.00M	USD	3 Qtrs
Acquisition of equipment	`AcquisitionOfEquipment`	$66.00M	USD	3 Qtrs
Purchases of investments and investments in time deposits	`PaymentsToAcquireInvestments`	-	USD	3 Qtrs
Purchases of investments and investments in time deposits	`PaymentsToAcquireInvestments`	$23.00M	USD	3 Qtrs
Proceeds from sales of investments and maturities of time deposits	`ProceedsFromSaleOfTradingSecuritiesHeldforinvestment`	-	USD	3 Qtrs
Proceeds from sales of investments and maturities of time deposits	`ProceedsFromSaleOfTradingSecuritiesHeldforinvestment`	$1.00M	USD	3 Qtrs
Other, net	`PaymentsForProceedsFromOtherInvestingActivities`	$24.00M	USD	3 Qtrs
Other, net	`PaymentsForProceedsFromOtherInvestingActivities`	$18.00M	USD	3 Qtrs
Net cash used in investing activities	`NetCashProvidedByUsedInInvestingActivities`	$-2.15B	USD	3 Qtrs
Net cash used in investing activities	`NetCashProvidedByUsedInInvestingActivities`	$-2.52B	USD	3 Qtrs
Proceeds from issuance of long-term debt	`ProceedsFromIssuanceOfLongTermDebt`	$1.00B	USD	3 Qtrs
Proceeds from issuance of long-term debt	`ProceedsFromIssuanceOfLongTermDebt`	$925.00M	USD	3 Qtrs
Payments on long-term debt and finance leases	`RepaymentsOfLongTermDebt`	$909.00M	USD	3 Qtrs
Payments on long-term debt and finance leases	`RepaymentsOfLongTermDebt`	$888.00M	USD	3 Qtrs
Cash distributions	`CashDistributionsDividendsPaid`	$1.40B	USD	1 Quarter
Cash distributions	`CashDistributionsDividendsPaid`	$1.00B	USD	1 Quarter
Cash distributions	`CashDistributionsDividendsPaid`	$3.60B	USD	3 Qtrs
Cash distributions	`CashDistributionsDividendsPaid`	$1.10B	USD	1 Quarter
Cash distributions	`CashDistributionsDividendsPaid`	$1.40B	USD	1 Quarter
Cash distributions	`CashDistributionsDividendsPaid`	$1.50B	USD	1 Quarter
Cash distributions	`CashDistributionsDividendsPaid`	$1.00B	USD	1 Quarter
Cash distributions	`CashDistributionsDividendsPaid`	$3.80B	USD	3 Qtrs
Other, net	`ProceedsFromPaymentsForOtherFinancingActivities`	$-14.00M	USD	3 Qtrs
Other, net	`ProceedsFromPaymentsForOtherFinancingActivities`	$-10.00M	USD	3 Qtrs
Net cash used in financing activities	`NetCashProvidedByUsedInFinancingActivities`	$-3.77B	USD	3 Qtrs
Net cash used in financing activities	`NetCashProvidedByUsedInFinancingActivities`	$-3.52B	USD	3 Qtrs
Increase (decrease) in cash and cash equivalents	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect`	$124.00M	USD	3 Qtrs
Increase (decrease) in cash and cash equivalents	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect`	$145.00M	USD	3 Qtrs
Beginning of period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$1.99B	USD	Point-in-time
Beginning of period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$1.90B	USD	Point-in-time
Beginning of period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$2.11B	USD	Point-in-time
Beginning of period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$1.76B	USD	Point-in-time
End of period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$1.99B	USD	Point-in-time
End of period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$1.90B	USD	Point-in-time
End of period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$2.11B	USD	Point-in-time
End of period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$1.76B	USD	Point-in-time
Interest paid, net of amounts capitalized	`InterestPaidNet`	$802.00M	USD	3 Qtrs
Interest paid, net of amounts capitalized	`InterestPaidNet`	$815.00M	USD	3 Qtrs
Capital investments accrued but not yet paid	`CapitalExpendituresIncurredButNotYetPaid`	$293.00M	USD	3 Qtrs
Capital investments accrued but not yet paid	`CapitalExpendituresIncurredButNotYetPaid`	$193.00M	USD	3 Qtrs
Income taxes paid, net of refunds	`IncomeTaxesPaidNet`	$1.45B	USD	3 Qtrs
Income taxes paid, net of refunds	`IncomeTaxesPaidNet`	$1.17B	USD	3 Qtrs
Non-cash asset financing	`CapitalLeaseObligationsIncurred`	$12.00M	USD	3 Qtrs
Non-cash asset financing	`CapitalLeaseObligationsIncurred`	$7.00M	USD	3 Qtrs

Stockholders Equity 32 line items

Line Item	Tag	Value	Unit	Period
Beginning Balance	`MembersEquity`	$47.34B	USD	Point-in-time
Beginning Balance	`MembersEquity`	$44.37B	USD	Point-in-time
Beginning Balance	`MembersEquity`	$46.45B	USD	Point-in-time
Beginning Balance	`MembersEquity`	$44.00B	USD	Point-in-time
Beginning Balance	`MembersEquity`	$46.83B	USD	Point-in-time
Beginning Balance	`MembersEquity`	$44.51B	USD	Point-in-time
Beginning Balance	`MembersEquity`	$44.26B	USD	Point-in-time
Beginning Balance	`MembersEquity`	$47.39B	USD	Point-in-time
Cash distributions	`CashDistributionsDividendsPaid`	$1.40B	USD	1 Quarter
Cash distributions	`CashDistributionsDividendsPaid`	$1.00B	USD	1 Quarter
Cash distributions	`CashDistributionsDividendsPaid`	$3.60B	USD	3 Qtrs
Cash distributions	`CashDistributionsDividendsPaid`	$1.10B	USD	1 Quarter
Cash distributions	`CashDistributionsDividendsPaid`	$1.40B	USD	1 Quarter
Cash distributions	`CashDistributionsDividendsPaid`	$1.50B	USD	1 Quarter
Cash distributions	`CashDistributionsDividendsPaid`	$1.00B	USD	1 Quarter
Cash distributions	`CashDistributionsDividendsPaid`	$3.80B	USD	3 Qtrs
Comprehensive income (loss), net of tax	`ComprehensiveIncomeNetOfTax`	$1.38B	USD	1 Quarter
Comprehensive income (loss), net of tax	`ComprehensiveIncomeNetOfTax`	$1.52B	USD	1 Quarter
Comprehensive income (loss), net of tax	`ComprehensiveIncomeNetOfTax`	$1.45B	USD	1 Quarter
Comprehensive income (loss), net of tax	`ComprehensiveIncomeNetOfTax`	$4.49B	USD	3 Qtrs
Comprehensive income (loss), net of tax	`ComprehensiveIncomeNetOfTax`	$1.67B	USD	1 Quarter
Comprehensive income (loss), net of tax	`ComprehensiveIncomeNetOfTax`	$1.25B	USD	1 Quarter
Comprehensive income (loss), net of tax	`ComprehensiveIncomeNetOfTax`	$4.31B	USD	3 Qtrs
Comprehensive income (loss), net of tax	`ComprehensiveIncomeNetOfTax`	$1.54B	USD	1 Quarter
Ending Balance	`MembersEquity`	$47.34B	USD	Point-in-time
Ending Balance	`MembersEquity`	$44.37B	USD	Point-in-time
Ending Balance	`MembersEquity`	$46.45B	USD	Point-in-time
Ending Balance	`MembersEquity`	$44.00B	USD	Point-in-time
Ending Balance	`MembersEquity`	$46.83B	USD	Point-in-time
Ending Balance	`MembersEquity`	$44.51B	USD	Point-in-time
Ending Balance	`MembersEquity`	$44.26B	USD	Point-in-time
Ending Balance	`MembersEquity`	$47.39B	USD	Point-in-time

Comprehensive Income 24 line items

Line Item	Tag	Value	Unit	Period
Net income	`NetIncomeLoss`	$1.54B	USD	1 Quarter
Net income	`NetIncomeLoss`	$4.48B	USD	3 Qtrs
Net income	`NetIncomeLoss`	$4.30B	USD	3 Qtrs
Net income	`NetIncomeLoss`	$1.44B	USD	1 Quarter
Change in pension and retiree health and welfare benefits, net of tax	`OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax`	$-1.00M	USD	1 Quarter
Change in pension and retiree health and welfare benefits, net of tax	`OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax`	$-3.00M	USD	3 Qtrs
Change in pension and retiree health and welfare benefits, net of tax	`OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax`	$-3.00M	USD	3 Qtrs
Change in pension and retiree health and welfare benefits, net of tax	`OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax`	$-1.00M	USD	1 Quarter
Change in accumulated other comprehensive income (loss) of equity method investees	`ChangeInOtherComprehensiveIncomeOfEquityMethodInvestees`	-	USD	3 Qtrs
Change in accumulated other comprehensive income (loss) of equity method investees	`ChangeInOtherComprehensiveIncomeOfEquityMethodInvestees`	$11.00M	USD	3 Qtrs
Change in accumulated other comprehensive income (loss) of equity method investees	`ChangeInOtherComprehensiveIncomeOfEquityMethodInvestees`	$5.00M	USD	1 Quarter
Change in accumulated other comprehensive income (loss) of equity method investees	`ChangeInOtherComprehensiveIncomeOfEquityMethodInvestees`	-	USD	1 Quarter
Other comprehensive income (loss), net of tax	`OtherComprehensiveIncomeLossNetOfTax`	$3.00M	USD	3 Qtrs
Other comprehensive income (loss), net of tax	`OtherComprehensiveIncomeLossNetOfTax`	$6.00M	USD	1 Quarter
Other comprehensive income (loss), net of tax	`OtherComprehensiveIncomeLossNetOfTax`	$1.00M	USD	1 Quarter
Other comprehensive income (loss), net of tax	`OtherComprehensiveIncomeLossNetOfTax`	$14.00M	USD	3 Qtrs
Total comprehensive income	`ComprehensiveIncomeNetOfTax`	$1.38B	USD	1 Quarter
Total comprehensive income	`ComprehensiveIncomeNetOfTax`	$1.52B	USD	1 Quarter
Total comprehensive income	`ComprehensiveIncomeNetOfTax`	$1.45B	USD	1 Quarter
Total comprehensive income	`ComprehensiveIncomeNetOfTax`	$4.49B	USD	3 Qtrs
Total comprehensive income	`ComprehensiveIncomeNetOfTax`	$1.67B	USD	1 Quarter
Total comprehensive income	`ComprehensiveIncomeNetOfTax`	$1.25B	USD	1 Quarter
Total comprehensive income	`ComprehensiveIncomeNetOfTax`	$4.31B	USD	3 Qtrs
Total comprehensive income	`ComprehensiveIncomeNetOfTax`	$1.54B	USD	1 Quarter

Data is extracted from SEC EDGAR XBRL filings. Values shown are as reported in the filing.