|
Net Income
|
-7.08M | -31.64M | -6.80M | -0.97M | -0.68M | 2.04M | -0.12M | -0.01M | 0.53M | 42.78M | 0.01M | 45.97M | 26.58M | 16.85M | -3.12M | -13.88M | -103.85M | -20.20M | -52.26M | 2.90M | 2.20M | 1.80M | 2.80M | 4.50M | 4.20M | 4.70M | 2.60M | 147.80M | 0.50M | -4.60M | -82.40M | -52.20M | -23.60M | -29.40M | -113.70M | -66.70M | -129.10M | -247.80M | -71.90M | -131.50M | -55.10M | -35.40M | -123.60M | -93.40M | -23.10M | -100.90M | -51.10M | -7.00M | -29.80M | -1.50M | -40.10M | -183.20M | -197.40M | -49.90M | -157.30M | -111.40M | -676.70M | -9.30M | -11.10M | 13.30M | -20.20M | 1.00M | -5.20M | 12.40M | 42.80M |
|
Depreciation and Depletion
|
| | | | | 16.06M | 12.56M | 11.98M | 12.59M | 12.88M | 13.10M | 13.28M | 12.91M | 12.26M | 12.99M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.70M | 6.80M | | | 5.40M | | 7.80M | 7.50M | 9.00M | | 8.40M | 8.60M |
|
Share-based Compensation
|
| 2.84M | 3.01M | 3.23M | 3.14M | 3.06M | 3.12M | 3.44M | 3.18M | 3.89M | 3.79M | 3.80M | 1.91M | 4.16M | 3.98M | 7.19M | 3.28M | 3.60M | 1.33M | 5.00M | 5.40M | 5.60M | 5.50M | 4.30M | 4.80M | 1.80M | 1.50M | 5.60M | 4.50M | 4.10M | 8.00M | 6.80M | 8.20M | 8.10M | 10.80M | 13.70M | 6.60M | 6.90M | 9.40M | 9.30M | 4.80M | 5.20M | 4.60M | 4.00M | 3.60M | 3.50M | 3.80M | 3.50M | 4.50M | 4.70M | 1.10M | 1.70M | 5.20M | 2.70M | 3.80M | 1.30M | | | 1.90M | 2.60M | | 2.30M | 3.00M | 3.30M | 3.00M |
|
Deferred Taxes
|
| -0.19M | -49.22M | | | -4.07M | 51.74M | | | | | | | -0.54M | 8.08M | | 86.20M | -46.03M | -25.06M | 17.90M | 0.60M | -12.00M | 4.80M | -3.60M | -0.80M | -4.60M | 49.10M | -4.60M | -1.40M | 64.50M | 36.10M | 8.70M | 54.70M | -27.10M | -52.90M | 17.90M | 48.30M | -13.40M | 6.80M | -4.20M | 17.60M | -16.60M | -51.00M | 14.10M | 41.70M | -19.40M | -9.30M | -1.80M | 5.70M | 17.70M | -9.00M | | -130.40M | 17.60M | 19.90M | -2.90M | | 50.30M | 2.20M | -10.10M | | 36.10M | 2.00M | 6.80M | 22.70M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | 2.40M | -2.10M | 2.20M | 2.60M | -5.30M | -0.90M | -2.00M | -2.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | -16.37M | | | | 26.93M | 0.18M | -0.14M | -0.44M | 49.41M | -2.61M | -0.23M | -0.58M | 79.92M | -0.50M | 13.10M | 0.50M | 36.10M | -0.10M | 1.60M | -0.10M | 63.40M | -0.40M | 0.10M | 9.80M | 74.30M | -0.80M | 8.90M | -5.60M | 75.70M | 7.70M | -0.80M | 15.90M | 42.10M | 5.40M | -20.50M | 32.50M | 24.40M | 1.80M | -14.80M | -2.60M | 59.40M | 0.50M | 1.40M | | 40.40M | -0.20M | -1.50M | 7.10M | 27.70M | 11.80M | | 7.10M | 11.40M | 21.20M | | 16.00M | 6.70M | 20.70M | 8.50M |
|
Asset Writedowns and Impairment
|
| | | | | 3.00M | 168.75M | | | | | | | 7.93M | 1.15M | | | 70.00M | 1.36M | | | | 2.10M | 19.40M | -0.50M | | | | | | 9.80M | 3.10M | | | 1.10M | | 83.10M | 134.40M | -37.30M | | | | 30.20M | | | 4.10M | 3.40M | | | 0.30M | 1.00M | 55.20M | 5.40M | 4.10M | 47.10M | 0.90M | 1.80M | 1.10M | | | 1.60M | 0.30M | | | |
|
Cash from Restructuring
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.90M | 76.30M | | | 20.10M | -91.30M | -7.50M | -8.90M | 8.50M | 12.10M | -17.70M | -5.30M | -4.90M | 14.40M | -4.80M | -6.00M | 2.50M | 26.30M | -10.60M | 0.50M | -12.30M | -3.00M | -11.50M | 51.60M | -18.90M | -11.80M | -23.40M | | -1.80M | 19.30M | -12.90M | | 1.40M | 4.20M | -0.50M | |
|
Cash from Operations
|
| 41.18M | 175.88M | -56.22M | 38.75M | 68.55M | 222.28M | -90.15M | -9.82M | 45.31M | 270.06M | -26.02M | -7.95M | 5.21M | 164.26M | -31.73M | -31.70M | 4.38M | 183.24M | -31.60M | -60.20M | -18.90M | 299.80M | -64.60M | -34.80M | -23.20M | 159.80M | -115.20M | -90.80M | 11.40M | 233.90M | -66.30M | -119.50M | -49.50M | 272.40M | -142.30M | -114.30M | -115.50M | 268.00M | -57.10M | -10.50M | 75.00M | 128.40M | -78.20M | -89.70M | -28.80M | 214.70M | -65.20M | -78.50M | -147.90M | 414.90M | -226.20M | -80.40M | -176.20M | 94.90M | -95.90M | | -4.60M | -23.50M | -8.00M | | 196.20M | 15.70M | 30.10M | 37.40M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -42.90M | 21.40M | 21.40M | 20.40M | -39.40M | 19.90M | 19.90M | 19.50M | 18.90M | 18.50M | 17.60M | 16.70M | 16.80M | 17.70M | 11.50M | | 24.20M | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.50M | 5.60M | 5.80M | 29.70M | 4.30M | 4.30M | 4.40M | 4.30M | 4.30M | 4.30M | 4.00M | 3.70M | 57.60M | 13.60M | | 13.70M | 24.20M | -23.40M | | 90.90M | 21.50M | -18.40M | 1.60M |
|
Depreciation & Amortization (CF)
|
| 17.71M | 22.51M | 19.59M | 16.67M | 22.98M | 20.01M | 19.25M | 19.79M | 19.60M | 21.22M | 19.71M | 19.08M | 18.11M | 21.73M | 19.83M | 22.36M | 21.89M | 18.32M | 17.70M | 19.00M | 18.70M | 18.00M | 16.20M | 16.70M | 15.40M | 15.70M | 15.00M | 15.90M | 43.40M | 60.50M | 58.60M | 58.00M | 68.80M | 66.80M | 64.40M | 60.90M | 61.30M | 61.20M | 58.40M | 57.40M | -32.60M | 142.90M | 26.50M | 25.80M | 22.80M | | 19.80M | 18.70M | 16.70M | 15.70M | 14.50M | 14.60M | 13.20M | 14.10M | 11.70M | | 7.30M | 9.10M | 54.40M | 7.50M | -54.00M | 12.40M | 52.70M | 31.70M |
|
Change in Receivables
|
| -34.58M | -34.70M | 66.66M | 30.66M | 2.33M | -30.27M | 8.07M | 20.21M | 8.13M | -13.63M | 26.54M | 18.31M | 4.84M | 25.59M | -4.85M | 49.60M | -2.97M | -77.29M | 33.70M | 66.90M | 64.10M | -126.50M | 76.00M | 51.80M | 0.80M | -72.20M | 36.60M | 57.80M | -9.10M | -187.70M | 36.80M | 48.80M | -28.10M | -81.40M | 17.70M | -12.80M | 15.70M | -71.60M | -33.20M | 10.10M | -87.00M | -1.40M | 8.00M | -15.40M | 76.00M | -48.90M | 1.30M | 1.00M | 48.60M | -67.30M | -35.20M | 39.50M | -1.80M | 46.90M | 4.40M | | 104.60M | -49.10M | -2.50M | | -44.10M | -0.40M | -33.00M | -20.60M |
|
Change in Inventory
|
| -11.52M | -47.46M | -3.57M | 39.10M | 1.68M | -40.35M | 21.95M | 14.50M | 47.73M | -71.58M | 45.27M | 9.61M | 0.52M | -76.35M | 18.79M | 43.52M | 17.19M | -100.79M | 42.50M | 58.70M | 55.10M | -113.50M | 38.50M | 2.70M | 16.40M | -6.40M | 31.90M | 14.50M | -27.50M | -155.70M | 16.90M | 15.10M | 13.80M | -67.60M | 90.20M | 17.70M | 39.10M | -141.90M | 63.10M | -61.90M | 1.70M | -107.80M | 33.90M | 31.10M | 18.80M | -69.00M | 60.20M | 35.80M | 54.30M | -65.50M | 83.00M | 53.00M | 50.50M | -112.00M | 39.60M | | -54.00M | 56.10M | 10.20M | | -77.60M | 4.80M | -9.80M | 18.20M |
|
Change in Account Payables
|
| -16.23M | 15.60M | -5.28M | 27.60M | 6.66M | 36.79M | -29.40M | 16.01M | 16.66M | 8.47M | 7.06M | 3.34M | -12.42M | 4.58M | -11.74M | 34.83M | -33.75M | 0.16M | 69.20M | 17.80M | 0.60M | -32.40M | 7.20M | 30.40M | -13.20M | 33.20M | -37.30M | 10.70M | 40.80M | -126.30M | -22.40M | 58.80M | -26.40M | -16.30M | -3.60M | 19.00M | -8.00M | -41.90M | -12.40M | 13.80M | -8.30M | -26.20M | 47.30M | -25.80M | 13.80M | -24.70M | 64.10M | 6.30M | 25.20M | 145.80M | -77.70M | 123.70M | -64.90M | -47.60M | 15.40M | | 90.40M | 16.10M | -40.90M | | 8.90M | -23.50M | -43.20M | 29.70M |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | | | | -13.00M | 12.10M | 6.70M | 37.60M | -40.60M | 20.40M | -3.20M | 9.60M | | | | | -8.50M | 29.80M | -46.30M | -9.20M | -27.20M | 3.40M | 11.60M | 2.90M | -13.30M | -2.00M | 29.30M | 24.60M | -46.40M | -10.70M | 35.10M | 20.70M | -18.90M | 7.40M | 13.00M | -20.90M | -21.30M | -23.70M | -14.10M | -13.40M | 39.20M | | -12.90M | -11.50M | 11.70M | | 16.90M | -26.00M | 5.50M | 3.20M |
|
Change in Taxes
|
| | 69.57M | | | | 0.21M | | | | -12.55M | 3.69M | -4.96M | 5.10M | -1.93M | -10.83M | -19.43M | 9.27M | 25.89M | -0.70M | -3.00M | -3.80M | -2.10M | 7.50M | 6.80M | 16.20M | -14.50M | 13.30M | 3.40M | 73.60M | -37.20M | 37.20M | -13.90M | 23.50M | -8.10M | -28.20M | 36.40M | -40.80M | 34.30M | -47.20M | -15.20M | 1.90M | 64.70M | -31.80M | -19.80M | 50.10M | 24.60M | 8.50M | 25.70M | -8.70M | -20.20M | -38.10M | 83.20M | -10.40M | -36.70M | 2.80M | | -27.70M | 11.90M | 2.30M | | -31.80M | 8.10M | 9.00M | |
|
Other Working Capital Changes
|
| 1.50M | -100.32M | 34.16M | 0.76M | 13.38M | -39.74M | 65.44M | 5.75M | -27.92M | -1.66M | 43.76M | -7.56M | -70.25M | 12.29M | 35.42M | -114.50M | -4.30M | 42.08M | 64.80M | -22.00M | 3.60M | 4.30M | 41.50M | -20.40M | -57.00M | -0.50M | 9.70M | 22.50M | -157.50M | 185.90M | 82.00M | -28.20M | -97.10M | 69.30M | 60.30M | -47.40M | -73.80M | 18.50M | 66.60M | -49.90M | 56.40M | -141.80M | 66.40M | -29.30M | -106.70M | 41.80M | 61.40M | -102.00M | -46.60M | 145.40M | 54.20M | -16.80M | 23.00M | 80.20M | 32.40M | | -58.20M | 22.90M | -12.10M | | 16.60M | 55.20M | -52.50M | -48.40M |
|
Capital Expenditures
|
| 6.28M | 2.22M | 11.10M | 15.81M | 11.07M | -17.11M | 4.10M | 5.08M | 14.77M | -17.07M | 12.30M | 8.37M | 15.19M | -22.78M | 9.33M | 8.83M | 7.49M | -11.95M | 7.30M | 11.10M | 15.20M | -13.80M | 10.50M | 14.20M | 15.90M | -34.30M | 4.90M | 6.40M | 12.60M | 4.30M | 12.10M | 14.30M | 15.30M | -8.60M | 20.20M | 10.40M | 9.90M | -10.70M | 14.70M | 5.60M | 9.90M | -7.10M | 5.10M | 3.80M | 3.20M | 5.10M | 5.90M | 5.30M | 10.40M | 9.50M | 7.60M | 9.80M | 6.60M | 4.70M | 5.40M | | 3.70M | 6.20M | 6.40M | | 4.80M | 1.70M | 9.40M | 7.30M |
|
Sales of Property, Plant and Equipment
|
| | | | | | 1.44M | 0.17M | 0.01M | 0.56M | 4.84M | | 0.28M | 1.57M | 1.51M | 3.11M | 0.72M | 0.53M | 3.15M | 0.30M | 17.30M | 0.10M | 0.70M | 0.40M | 5.10M | 0.10M | -0.60M | 0.20M | 0.20M | 28.30M | 2.60M | 2.00M | 9.40M | 3.20M | 6.30M | 9.20M | 1.30M | 0.30M | -10.80M | 4.20M | 4.00M | 21.60M | -29.80M | | | | 10.20M | | | | | | | 3.50M | 2.50M | | | | 0.90M | 0.30M | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | 4.67M | | | | | | | 11.70M | | 59.40M | | | | | | 890.60M | -6.00M | | 2.40M | 3.20M | | 5.80M | | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | 2.05M | 1.20M | 0.60M | 0.01M | | | | | | | | | | | | | | | | | | -0.30M | -0.40M | -1.70M | -0.10M | 365.10M | | -3.20M | | | | | | | | | | 4.20M | 4.00M | 21.60M | 0.10M | -38.50M | -9.40M | 95.80M | -84.90M | | -5.80M | | 6.90M | -5.80M | -4.70M | 21.00M | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 28.71M | 90.44M | 76.75M | 80.88M | 96.94M | 91.34M | 59.29M | 79.73M | 67.26M | 52.86M | 88.70M | 67.79M | 105.33M | 63.59M | 113.94M | 111.45M | 154.50M | 84.41M | 210.10M | 90.40M | 106.10M | 70.80M | 46.30M | 26.40M | 28.30M | 75.10M | 35.10M | 72.00M | 57.00M | 60.90M | 84.90M | 60.10M | 104.50M | 46.70M | 104.60M | 53.90M | 116.50M | 42.80M | 52.70M | 55.50M | 77.70M | 55.80M | 40.10M | 64.00M | 41.80M | 68.70M | 109.20M | 68.10M | 45.30M | 65.10M | 126.80M | 108.20M | 133.60M | 45.50M | 71.90M | | 54.20M | 75.50M | 83.20M | | 74.70M | 80.50M | 64.00M | 78.60M |
|
Cash from Investing Activities
|
| -24.52M | -16.36M | -2.73M | -14.19M | -68.61M | -79.22M | 2.20M | 10.59M | -8.45M | -95.05M | -19.78M | -1.84M | -36.83M | -14.38M | 0.33M | -17.77M | 31.13M | -66.39M | 28.10M | 64.20M | -27.30M | -49.90M | -70.10M | -13.10M | -22.60M | 40.90M | 351.30M | -2075.80M | 845.50M | -44.30M | -29.00M | -34.70M | -7.10M | -50.00M | 33.20M | -8.90M | 65.80M | -55.70M | -11.50M | 10.00M | 11.70M | -17.00M | -53.40M | -3.70M | 3.70M | -29.20M | 3.20M | 13.90M | -21.70M | -44.60M | -5.80M | -1.10M | 6.10M | -23.00M | -1.70M | | -10.30M | -18.00M | 2.20M | | -17.30M | | -32.80M | -26.20M |
|
Other financing activities
|
| | 5.08M | 0.13M | 0.07M | -1.43M | 1.65M | 1.48M | 0.25M | 0.13M | 0.01M | 1.27M | 0.32M | 0.11M | 0.14M | 0.17M | 0.08M | 0.13M | 0.12M | 0.20M | 0.10M | 1.10M | | 0.10M | 0.60M | | 5.30M | -116.10M | 10.40M | 28.00M | | 0.10M | 1.00M | | | | | 38.00M | 0.50M | | | 12.50M | 0.10M | 3.80M | | 22.60M | | 12.70M | | | -1.30M | | | | 15.70M | | | | 4.60M | | | 36.80M | -1.20M | -1.20M | -1.30M |
|
Cash from Financing Activities
|
| -21.32M | -43.80M | 5.50M | -54.85M | -2.22M | -59.53M | 35.96M | -4.89M | -54.64M | -99.96M | 18.54M | 22.22M | 12.19M | -89.17M | 6.52M | -7.76M | -116.17M | -87.09M | 1.20M | 1.60M | 66.60M | -150.60M | 52.20M | 70.40M | 10.80M | -91.70M | -247.00M | 1,831.70M | -446.30M | -257.10M | -72.50M | 108.50M | -13.30M | -86.40M | -91.40M | 92.40M | 195.90M | -186.00M | -13.90M | -119.00M | -52.00M | -30.60M | 314.00M | -7.90M | -145.30M | -143.90M | -24.90M | 54.40M | 160.30M | -193.40M | 65.60M | 114.70M | 53.20M | 116.30M | 21.10M | | 2.80M | -158.00M | -11.90M | | -192.00M | -12.80M | -31.30M | -44.10M |
|
Dividends Paid - Common
|
| 17.36M | 17.37M | 18.09M | 17.98M | 17.91M | 17.91M | 18.65M | 18.44M | 18.06M | 17.75M | 18.09M | 18.22M | 18.26M | 18.26M | 18.42M | 18.50M | 18.55M | 18.53M | 18.70M | 18.70M | 18.80M | 18.70M | 18.90M | 18.90M | 18.70M | 19.10M | 18.80M | 19.20M | 19.00M | 7.60M | 15.70M | 7.70M | 7.60M | 7.70M | 7.70M | | | 39.40M | 11.00M | 87.00M | 0.10M | | | | | 0.90M | | | | | | | | | | | | | | | 7.20M | 2.00M | | 2.90M |
|
Exchange Rate Effect
|
| 1.22M | 9.95M | -9.10M | -3.96M | 10.49M | 5.31M | 2.90M | 3.30M | -4.15M | 2.06M | 4.78M | -3.33M | 1.44M | 5.53M | -3.77M | -0.36M | 4.01M | -4.99M | -11.20M | 0.10M | -2.90M | -14.20M | -14.80M | -3.00M | -13.20M | 7.10M | 3.40M | 0.70M | 5.30M | -17.40M | 5.20M | 6.90M | 7.20M | 18.60M | 21.50M | -31.30M | -4.60M | -4.30M | -0.50M | 0.70M | -7.40M | 6.10M | -15.60M | 4.80M | 3.10M | 4.50M | -1.80M | 1.20M | -3.70M | -1.40M | 1.50M | -7.00M | -7.00M | 4.30M | 1.90M | | -4.90M | -4.70M | -10.30M | | -10.00M | 6.00M | 9.00M | 0.30M |
|
Change in Cash
|
| -3.45M | 125.67M | -62.55M | -34.25M | 8.20M | 88.83M | -49.10M | -0.82M | -21.93M | 77.11M | -22.48M | 9.10M | -17.99M | 66.24M | -28.65M | -57.57M | -76.65M | 24.77M | -13.50M | 5.70M | 17.50M | 81.60M | -94.90M | 17.40M | -46.00M | 113.60M | -7.50M | 30.90M | 412.70M | -95.50M | -162.60M | -38.80M | -62.70M | 154.60M | -179.00M | -62.10M | 141.60M | 22.00M | -83.00M | -118.80M | 27.30M | 86.90M | 166.80M | -96.50M | -167.30M | 46.10M | -88.70M | -9.00M | -13.00M | 175.50M | -164.90M | 26.20M | -123.90M | 192.50M | -74.60M | | -17.00M | -204.20M | -28.00M | | -23.10M | 8.90M | -25.00M | -32.60M |
|
Beginning Cash Balance
|
206.21M | 206.21M | 202.76M | 328.43M | 265.87M | 231.62M | 239.82M | 328.66M | 279.56M | 278.74M | 256.81M | 333.92M | 311.44M | 320.54M | 302.76M | 368.79M | 340.14M | 282.57M | 206.53M | 230.70M | 217.20M | 222.90M | 244.50M | 323.90M | 287.20M | 248.40M | 200.00M | 312.10M | 304.60M | 335.50M | 748.20M | 652.70M | 490.10M | 443.40M | 388.60M | 543.20M | 364.20M | 302.10M | 436.40M | 460.90M | 378.60M | 225.00M | 194.00M | 345.30M | 542.90M | 444.60M | 278.40M | 323.50M | 233.30M | 228.90M | 213.40M | 389.60M | 223.70M | 252.30M | 114.90M | 309.20M | 504.60M | 393.10M | 486.10M | 304.70M | 251.10M | 319.30M | 297.60M | 304.20M | 278.70M |
|
Free Cash Flow
|
| 34.90M | 173.66M | -67.33M | 22.94M | 57.47M | 239.39M | -94.25M | -14.90M | 30.54M | 287.13M | -38.32M | -16.32M | -9.97M | 187.04M | -41.06M | -40.52M | -3.11M | 195.19M | -38.90M | -71.30M | -34.10M | 313.60M | -75.10M | -49.00M | -39.10M | 194.10M | -120.10M | -97.20M | -1.20M | 229.60M | -78.40M | -133.80M | -64.80M | 281.00M | -162.50M | -124.70M | -125.40M | 278.70M | -71.80M | -16.10M | 65.10M | 135.50M | -83.30M | -93.50M | -32.00M | 209.60M | -71.10M | -83.80M | -158.30M | 405.40M | -233.80M | -90.20M | -182.80M | 90.20M | -101.30M | | -8.30M | -29.70M | -14.40M | | 191.40M | 14.00M | 20.70M | 30.10M |
|
Net Cash Flow
|
| -4.67M | 115.72M | -53.45M | -30.29M | -2.28M | 83.52M | -52.00M | -4.12M | -17.77M | 75.05M | -27.26M | 12.44M | -19.43M | 60.71M | -24.88M | -57.22M | -80.66M | 29.76M | -2.30M | 5.60M | 20.40M | 99.30M | -82.50M | 22.50M | -35.00M | 109.00M | -10.90M | -334.90M | 410.60M | -67.50M | -167.80M | -45.70M | -69.90M | 136.00M | -200.50M | -30.80M | 146.20M | 26.30M | -82.50M | -119.50M | 34.70M | 80.80M | 182.40M | -101.30M | -170.40M | 41.60M | -86.90M | -10.20M | -9.30M | 176.90M | -166.40M | 33.20M | -116.90M | 188.20M | -76.50M | | -12.10M | -199.50M | -17.70M | | -13.10M | 2.90M | -34.00M | -32.90M |