|
Net Income
|
48.69M | 43.54M | 47.59M | 44.54M | 56.03M | 69.17M | 74.99M | 65.16M | 79.55M | 94.11M | 96.80M | 87.47M | 100.19M | 112.31M | 109.32M | 98.72M | 109.05M | 121.01M | 119.35M | 99.23M | 111.93M | 130.51M | 133.31M | 118.39M | 127.61M | 140.36M | 136.49M | 111.86M | 126.20M | 131.50M | 126.90M | 114.80M | 134.20M | 148.90M | 143.10M | 152.40M | 174.30M | 211.20M | 197.60M | 168.80M | 194.10M | 204.60M | 213.50M | 178.70M | 202.60M | 238.90M | 221.50M | 196.10M | 210.60M | 239.70M | 243.50M | 231.20M | 269.60M | 287.10M | 284.60M | 245.60M | 295.10M | 298.00M | 295.50M | 266.40M | 297.70M | 292.70M | 298.10M | 262.10M | 298.70M | 330.30M | 335.50M | 294.00M |
|
Depreciation and Depletion
|
10.30M | 10.06M | 9.78M | 9.87M | 10.29M | 10.12M | 10.03M | 10.26M | 10.48M | 10.88M | 11.08M | 11.67M | 12.41M | 13.30M | 13.44M | 14.31M | 15.15M | 15.82M | 16.24M | 16.56M | 17.28M | 17.91M | 18.29M | 18.67M | 19.41M | 19.88M | 21.20M | 25.60M | 23.30M | 24.60M | 26.60M | 29.00M | 29.90M | 30.90M | 31.50M | 31.30M | 32.40M | 33.10M | 33.80M | 34.80M | 35.40M | 36.10M | 36.30M | 36.80M | 37.60M | 38.00M | 38.40M | 39.30M | 39.30M | 39.60M | 40.10M | 40.90M | 41.20M | 41.20M | 41.40M | 42.10M | 41.80M | 42.20M | 42.10M | 40.50M | 40.20M | 41.00M | 41.80M | 41.70M | 42.00M | 42.40M | 42.30M | 41.80M |
|
Share-based Compensation
|
0.90M | 1.00M | 0.95M | 1.00M | 1.00M | 1.00M | 1.01M | 1.01M | 0.90M | 0.90M | 1.12M | 1.12M | 1.05M | 1.05M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 1.38M | 1.62M | 1.62M | 2.42M | 1.62M | 1.82M | 1.20M | 1.16M | 1.00M | 0.70M | 1.20M | 1.20M | 1.20M | 1.60M | 1.20M | 1.20M | 1.40M | 1.10M | 1.30M | 1.30M | 1.60M | 1.30M | 1.40M | 1.40M | 1.60M | 1.30M | 1.40M | 1.40M | 1.50M | 1.40M | 1.40M | 1.30M | 1.50M | 1.50M | 1.40M | 2.80M | 1.90M | 1.90M | 1.80M | 1.70M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.10M | 2.20M |
|
Deferred Taxes
|
| -3.06M | -0.04M | 9.20M | 0.01M | -2.03M | 0.05M | 3.58M | -0.06M | 0.26M | 0.93M | 14.61M | 1.86M | 2.29M | 0.66M | 10.62M | 0.38M | -0.60M | 0.74M | 7.61M | 0.36M | 0.74M | 0.31M | 0.35M | 0.42M | 2.11M | 0.29M | 5.48M | 1.80M | 0.50M | 0.40M | 22.90M | 0.40M | 0.40M | 1.50M | -32.30M | 12.10M | 7.30M | 4.70M | 9.70M | 0.60M | 1.70M | -0.10M | 12.80M | 0.50M | 0.40M | 2.60M | -0.60M | 0.30M | 0.40M | 1.60M | -16.00M | 1.00M | -0.50M | 3.80M | -9.20M | 0.30M | 0.30M | -5.00M | -6.30M | 0.80M | 0.40M | 1.60M | -6.90M | 0.70M | 0.70M | -7.40M | 4.50M |
|
Gains from Investment Securities
|
-0.33M | -0.42M | -0.04M | 23.79M | -0.99M | -0.04M | 0.00M | 11.16M | -0.46M | -0.26M | 0.10M | 0.96M | -0.17M | 0.28M | 0.16M | -27.08M | 6.50M | 0.24M | 0.11M | 78.21M | -6.22M | 0.20M | 0.31M | 82.06M | 16.29M | 0.39M | 0.16M | 78.53M | -12.20M | 0.20M | 0.20M | 67.10M | -2.20M | 0.60M | 0.10M | 80.30M | 9.60M | 0.60M | 0.30M | 57.30M | 21.80M | 0.50M | | 60.10M | 25.00M | -0.30M | 1.00M | 58.70M | 30.90M | 120.30M | 78.00M | 83.30M | 23.90M | 160.20M | 81.90M | 96.80M | 25.90M | 184.00M | 94.30M | 95.00M | 30.40M | 165.80M | 87.60M | 87.10M | 30.40M | 163.40M | 89.10M | 124.40M |
|
Asset Writedowns and Impairment
|
2.57M | 2.12M | 2.61M | 2.11M | 1.62M | 1.75M | 2.63M | 2.65M | 2.27M | 1.99M | 2.33M | 2.63M | 2.33M | 2.46M | 2.45M | 2.49M | 2.04M | 2.29M | 2.75M | 2.33M | 2.80M | 2.62M | 3.01M | 3.05M | 2.88M | 1.92M | 1.96M | 2.03M | 2.10M | 1.80M | 2.70M | 2.00M | 2.20M | 1.80M | 2.20M | 2.00M | 1.30M | 1.40M | 2.40M | 3.00M | 2.00M | 1.10M | 1.80M | 0.60M | 1.90M | 2.10M | 1.80M | 1.70M | -0.10M | | 0.90M | 1.70M | -0.30M | 0.70M | -1.30M | -0.90M | -1.40M | 1.60M | 1.20M | 0.80M | -0.90M | 0.30M | 0.40M | 1.50M | 1.80M | 0.20M | 1.60M | 1.10M |
|
Non-cash Items
|
| | | | | | | 0.64M | | | | 1.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
93.53M | 74.02M | 85.63M | 52.89M | 79.03M | 40.50M | 46.77M | 74.19M | 74.28M | 26.99M | 92.90M | 74.31M | 132.19M | 58.24M | 98.67M | 107.20M | 160.24M | 53.62M | 101.41M | 100.85M | 143.30M | 79.63M | 110.01M | 166.45M | 180.10M | 81.05M | 140.83M | 148.31M | 166.50M | 87.00M | 133.40M | 133.00M | 210.40M | 82.90M | 162.60M | 129.30M | 159.70M | 151.90M | 184.60M | 178.00M | 204.90M | 128.10M | 257.30M | 252.40M | 241.10M | 250.70M | 289.00M | 321.00M | 274.80M | 171.50M | 167.40M | 156.40M | 230.00M | 151.20M | 257.90M | 301.90M | 388.50M | 302.10M | 388.10M | 354.00M | 335.60M | 258.00M | 296.90M | 282.80M | 262.20M | 278.60M | 386.90M | 368.10M |
|
Amortizatization of Intangibles
|
0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.03M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.10M | 0.10M | 0.20M | 0.10M | 0.10M | 0.80M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.10M | 1.00M | 1.00M | 1.00M | 1.10M | 1.00M | 2.70M | 2.70M | 2.70M | 2.70M | 2.70M | 2.70M | 2.70M | 2.70M | 2.70M | 2.70M | 2.60M | 2.70M | 2.70M | 2.60M | 2.70M | 2.70M | 2.70M | 2.60M | 2.70M | 2.70M | 2.70M | 2.70M | 2.70M |
|
Depreciation & Amortization (CF)
|
10.30M | 10.06M | 9.78M | 9.87M | 10.29M | 10.12M | 10.03M | 10.26M | 10.48M | 10.88M | 11.08M | 11.67M | 12.41M | 13.30M | 13.44M | 14.31M | 15.15M | 15.82M | 16.24M | 16.56M | 17.28M | 17.91M | 18.29M | 18.67M | 19.41M | 19.88M | 21.20M | 25.60M | 23.30M | 24.60M | 26.60M | 29.00M | 29.90M | 30.90M | 31.50M | 31.30M | 32.40M | 33.10M | 33.80M | 34.80M | 35.40M | 36.10M | 36.30M | 36.80M | 37.60M | 38.00M | 38.40M | 39.30M | 39.30M | 39.60M | 40.10M | 40.90M | 41.20M | 41.20M | 41.40M | 42.10M | 41.80M | 42.20M | 42.10M | 40.50M | 40.20M | 41.00M | 41.80M | 41.70M | 42.00M | 42.40M | 42.30M | 41.80M |
|
Change in Receivables
|
-1.72M | 13.71M | -13.68M | -19.68M | 49.92M | 20.11M | 23.53M | -28.93M | 57.82M | 33.50M | 6.21M | -19.86M | 50.62M | 15.57M | 13.49M | -36.39M | 48.62M | 20.01M | 19.95M | -36.99M | 61.65M | 31.77M | 22.94M | -52.95M | 66.06M | 17.49M | 4.87M | -67.82M | 64.40M | 6.20M | 9.80M | -39.90M | 70.00M | 38.00M | 18.20M | -22.50M | 82.40M | 49.60M | 40.00M | -51.70M | 79.50M | 26.90M | 1.60M | -77.60M | 101.40M | 45.80M | -48.40M | -69.10M | 82.10M | 55.90M | 44.20M | -47.00M | 169.90M | 39.40M | 13.60M | -103.10M | 133.70M | 21.30M | 4.50M | -87.20M | 127.60M | -6.70M | -7.40M | -81.60M | 170.00M | 36.40M | 26.80M | -103.10M |
|
Change in Inventory
|
-8.96M | 54.09M | 21.01M | -126.57M | -1.16M | 14.97M | 23.85M | 11.31M | 19.08M | 32.21M | 9.49M | 28.00M | 1.73M | 14.80M | 13.14M | 39.55M | -14.90M | 24.62M | 30.88M | 28.08M | 9.92M | 24.78M | 17.61M | 35.31M | 5.15M | 7.46M | 12.01M | 23.18M | 47.10M | 21.00M | -17.10M | 29.90M | -1.40M | 33.50M | -0.90M | 45.10M | 41.20M | 33.80M | 29.90M | 88.40M | 13.50M | 50.80M | 12.60M | 7.50M | -10.60M | 51.40M | -63.60M | -13.20M | -31.10M | 20.50M | 77.10M | 123.00M | 76.40M | 74.20M | 26.30M | 21.10M | -57.70M | -87.90M | -46.10M | 2.60M | -21.90M | 9.70M | 48.40M | 97.70M | 26.50M | 41.20M | -1.40M | 22.90M |
|
Change in Account Payables
|
-12.95M | 0.25M | 8.77M | -10.25M | 12.29M | 5.66M | 2.17M | -13.13M | 8.04M | 14.60M | 3.72M | -13.06M | 2.33M | 5.13M | 3.64M | -6.86M | -2.69M | 14.43M | 15.38M | -13.88M | 6.44M | 11.79M | 3.09M | -8.82M | 28.32M | 1.24M | -1.49M | -7.47M | 32.50M | 0.20M | -40.90M | -9.00M | 17.60M | 12.40M | 5.90M | 0.40M | 0.60M | 24.00M | 13.90M | 7.60M | -9.70M | 19.90M | 11.40M | -22.40M | 19.30M | -18.00M | 16.30M | -3.40M | 8.10M | 21.00M | 20.80M | -23.80M | 56.80M | 1.90M | -14.60M | -22.20M | 8.50M | 1.40M | 11.80M | -13.30M | 15.60M | 15.10M | 9.60M | -12.80M | 45.30M | -20.60M | 25.60M | -24.30M |
|
Change in Accured Expenses
|
-10.00M | -2.01M | 0.68M | -6.20M | 8.71M | 11.06M | 9.44M | 1.19M | -3.93M | 7.95M | 8.14M | 3.39M | 1.13M | 6.18M | 3.90M | 2.98M | -0.06M | 13.20M | 13.16M | -3.87M | -0.01M | 18.06M | 15.52M | -8.30M | -5.06M | 13.45M | 12.39M | -9.69M | -5.80M | -2.70M | 12.30M | -32.40M | 7.10M | 16.90M | 18.30M | -4.70M | 5.70M | 4.70M | 23.20M | 13.20M | -8.00M | -6.80M | 15.30M | 10.20M | -24.00M | 10.70M | 20.00M | 13.90M | -6.30M | 12.10M | 0.10M | 20.30M | -30.10M | 0.50M | 13.70M | -41.30M | -11.90M | 0.60M | 6.60M | 4.10M | -31.90M | 9.40M | 7.70M | -1.70M | -8.80M | 38.90M | 5.40M | -2.10M |
|
Change in Taxes
|
26.39M | -24.94M | 3.22M | -16.83M | 33.46M | -12.86M | -0.63M | -3.01M | 43.22M | -27.67M | 2.62M | -21.39M | 44.94M | -28.92M | -1.19M | -14.13M | 60.00M | -43.44M | -4.51M | -26.76M | 72.68M | -40.97M | 3.27M | -0.57M | 59.20M | -64.23M | -3.49M | -18.07M | 83.90M | -47.60M | 3.50M | -24.30M | 78.40M | -53.60M | -5.30M | -0.10M | 35.60M | -40.10M | -4.20M | -6.80M | 50.70M | -45.70M | 3.60M | -16.30M | 56.20M | 62.80M | -116.90M | 7.90M | 53.90M | -45.80M | -8.10M | -1.80M | 69.60M | -67.60M | 3.30M | -4.90M | 83.90M | -90.50M | -0.60M | -2.20M | 74.50M | -73.50M | -0.30M | -2.00M | 70.90M | -58.40M | 22.30M | -32.70M |
|
Other Working Capital Changes
|
2.00M | -0.71M | 3.22M | -22.26M | -2.65M | 6.53M | 7.27M | 13.44M | -8.76M | 11.12M | 11.49M | 5.45M | -15.54M | 14.29M | 11.54M | -2.77M | -13.48M | 21.99M | 14.87M | -12.76M | -7.03M | 10.05M | 16.32M | -11.84M | -18.14M | 9.64M | 10.48M | 13.82M | -13.50M | -5.00M | 6.90M | -17.50M | -8.20M | 5.70M | 17.70M | 0.40M | -18.40M | 8.40M | 18.30M | 20.60M | -30.10M | 6.90M | 13.40M | 20.20M | -33.20M | -2.40M | 1.40M | 17.10M | -16.30M | 22.70M | 15.90M | 25.50M | -60.70M | 1.80M | 43.00M | -6.80M | -45.40M | 21.70M | 8.30M | 21.80M | -34.90M | 28.40M | 26.10M | -33.50M | -10.20M | -15.50M | 19.80M | 0.60M |
|
Capital Expenditures
|
19.03M | 13.61M | 7.49M | 12.41M | 8.14M | 24.07M | 10.43M | 30.95M | 21.21M | 35.12M | 36.16M | 27.56M | 28.21M | 22.77M | 37.34M | 50.08M | 55.51M | 37.05M | 53.00M | 60.98M | 32.56M | 65.00M | 45.99M | 45.93M | 43.92M | 44.10M | 31.44M | 35.74M | 29.70M | 59.00M | 73.30M | 27.50M | 21.20M | 36.20M | 25.30M | 37.20M | 31.50M | 29.10M | 36.50M | 79.20M | 54.40M | 68.70M | 61.20M | 62.10M | 48.80M | 41.20M | 33.50M | 44.60M | 32.70M | 34.60M | 47.40M | 41.90M | 35.50M | 47.50M | 48.00M | 42.80M | 33.70M | 55.90M | 46.90M | 36.30M | 50.80M | 56.10M | 59.40M | 60.20M | 55.70M | 69.30M | 60.30M | 60.00M |
|
Sales of Property, Plant and Equipment
|
1.97M | 1.71M | 0.58M | 0.60M | 0.69M | 1.55M | 1.02M | 1.20M | 0.62M | 1.01M | 1.25M | 0.67M | 0.98M | 0.34M | -0.22M | 3.42M | 1.27M | 1.64M | 1.39M | 0.70M | 1.05M | 1.67M | 1.43M | 1.67M | 1.66M | 2.45M | 2.58M | 3.20M | 0.90M | 2.10M | 1.60M | 1.90M | 2.10M | 2.50M | 1.60M | 1.20M | 2.70M | 4.10M | 1.50M | 1.20M | 1.60M | 1.90M | 1.50M | 1.60M | 2.10M | 3.00M | 3.50M | 2.00M | 2.70M | 3.10M | 1.90M | 0.70M | 2.40M | 4.10M | 3.60M | 1.30M | 2.80M | 2.00M | 4.00M | 3.40M | 2.50M | 3.50M | 3.60M | 2.80M | 1.90M | 5.00M | 5.60M | 2.30M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.90M | 0.80M | | | | | 3.70M | | | | | | 125.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-17.02M | -11.93M | -12.09M | -40.72M | -6.51M | -22.47M | -9.38M | -41.68M | -19.90M | -29.69M | -34.69M | -27.95M | -27.31M | -22.43M | -37.66M | -19.80M | -54.31M | -35.39M | -51.73M | -60.36M | -31.49M | -63.42M | -44.05M | -49.82M | -42.28M | -41.65M | -28.92M | -67.75M | -28.90M | -57.00M | -71.70M | -30.50M | -75.10M | -34.60M | -28.50M | -41.10M | -28.90M | -25.00M | -45.00M | -75.00M | -52.70M | -66.90M | -59.50M | -60.60M | -171.70M | -37.00M | -30.10M | -42.90M | -29.90M | -31.50M | -45.60M | -41.50M | -33.20M | -43.90M | -44.50M | -41.40M | -31.00M | -54.20M | -43.00M | -33.00M | -48.40M | -52.70M | -55.90M | -57.50M | -53.80M | -64.40M | -54.80M | -57.90M |
|
Other financing activities
|
| | | | | | | | | | 0.80M | 0.18M | 7.70M | 0.41M | 0.85M | 1.19M | 0.95M | 1.14M | 0.59M | 0.10M | 0.55M | 0.94M | 0.44M | 0.17M | 0.45M | 0.82M | 0.48M | 1.63M | 5.09M | 0.38M | 0.07M | 0.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-51.99M | | -54.96M | -41.10M | -58.97M | | -61.92M | -61.92M | -73.72M | -32.98M | -35.21M | -39.91M | -24.21M | -48.01M | -51.84M | -203.44M | -25.89M | -53.90M | -80.79M | -73.86M | -80.85M | 0.28M | -54.71M | -114.45M | -127.18M | -39.80M | -116.45M | -57.47M | -120.50M | -24.80M | -69.10M | -132.40M | -114.70M | -68.80M | -117.70M | -106.00M | -112.60M | -124.90M | -144.10M | -64.90M | -134.90M | -71.10M | -178.30M | -210.80M | -78.20M | -174.30M | -131.40M | -370.50M | -154.20M | -153.80M | -190.20M | -128.90M | -199.50M | -85.90M | -220.80M | -268.70M | -348.90M | -243.30M | -286.90M | -402.60M | -267.40M | -185.50M | -210.70M | -250.10M | -235.50M | -216.40M | -280.90M | -322.20M |
|
Dividends Paid - Common
|
51.99M | | 54.96M | | 58.97M | | 61.92M | 61.92M | 73.72M | 38.33M | 38.37M | 41.33M | 50.20M | 50.33M | 56.28M | 210.50M | 29.66M | 59.34M | 74.22M | 74.24M | 74.19M | 74.16M | 74.19M | 74.03M | 82.85M | 81.89M | 81.25M | 81.12M | 86.50M | 86.70M | 86.70M | 86.70M | 92.60M | 92.50M | 92.00M | 92.00M | 106.40M | 106.30M | 114.80M | 114.40M | 123.00M | 123.10M | 126.20M | 126.30M | 143.60M | 143.20M | 143.40M | 373.20M | 160.80M | 160.80M | 161.00M | 161.10M | 178.40M | 178.50M | 177.50M | 176.90M | 199.80M | 199.90M | 199.80M | 417.30M | 223.20M | 223.30M | 223.40M | 223.40M | 246.70M | 252.50M | 252.50M | 252.60M |
|
Exchange Rate Effect
|
-0.56M | 1.71M | 1.49M | 0.04M | 0.42M | -0.46M | 0.71M | 0.54M | 0.49M | 0.24M | -1.37M | 0.18M | 0.54M | -0.77M | 0.53M | 0.06M | -0.42M | -0.71M | 0.45M | -0.31M | -0.44M | 0.43M | -0.86M | -4.02M | -4.35M | 0.77M | -4.85M | -5.77M | 4.50M | -0.40M | -1.00M | -4.40M | 1.00M | 1.30M | 1.90M | 1.30M | 2.00M | -3.60M | -1.30M | -0.60M | 0.90M | -0.50M | -3.30M | 2.70M | -5.40M | 1.40M | 2.80M | 6.30M | -2.50M | 1.70M | -2.90M | -0.30M | 0.70M | -7.70M | -9.00M | 6.80M | 1.10M | -0.80M | -4.30M | 5.40M | -4.00M | -1.40M | 6.40M | -11.60M | 3.10M | 8.20M | -0.90M | 0.70M |
|
Change in Cash
|
23.98M | 63.80M | 20.08M | -28.89M | 13.97M | 17.57M | -23.83M | -28.87M | -18.84M | -35.44M | 21.64M | 6.63M | 81.20M | -12.96M | 9.69M | -115.99M | 79.63M | -36.39M | -30.66M | -33.68M | 30.52M | 16.92M | 10.39M | -1.83M | 6.29M | 0.38M | -9.39M | 17.32M | 21.60M | 4.80M | -8.40M | -34.30M | 21.60M | -19.20M | 18.30M | -16.50M | 20.20M | -1.60M | -5.80M | 37.50M | 18.20M | -10.40M | 16.20M | -16.30M | -14.20M | 40.80M | 130.30M | -86.10M | 88.20M | -12.10M | -71.30M | -14.30M | -2.00M | 13.70M | -16.40M | -1.40M | 9.70M | 3.80M | 53.90M | -76.20M | 15.80M | 18.40M | 36.70M | -36.40M | -24.00M | 6.00M | 50.30M | -11.30M |
|
Free Cash Flow
|
74.50M | 60.41M | 78.14M | 40.48M | 70.89M | 16.43M | 36.33M | 43.24M | 53.08M | -8.12M | 56.75M | 46.74M | 103.98M | 35.48M | 61.32M | 57.11M | 104.73M | 16.57M | 48.41M | 39.87M | 110.73M | 14.63M | 64.03M | 120.52M | 136.18M | 36.95M | 109.39M | 112.58M | 136.80M | 28.00M | 60.10M | 105.50M | 189.20M | 46.70M | 137.30M | 92.10M | 128.20M | 122.80M | 148.10M | 98.80M | 150.50M | 59.40M | 196.10M | 190.30M | 192.30M | 209.50M | 255.50M | 276.40M | 242.10M | 136.90M | 120.00M | 114.50M | 194.50M | 103.70M | 209.90M | 259.10M | 354.80M | 246.20M | 341.20M | 317.70M | 284.80M | 201.90M | 237.50M | 222.60M | 206.50M | 209.30M | 326.60M | 308.10M |
|
Net Cash Flow
|
24.53M | 62.09M | 18.59M | -28.94M | 13.55M | 18.02M | -24.54M | -29.41M | -19.33M | -35.67M | 23.01M | 6.45M | 80.66M | -12.20M | 9.16M | -116.05M | 80.05M | -35.67M | -31.11M | -33.38M | 30.96M | 16.49M | 11.25M | 2.18M | 10.64M | -0.39M | -4.54M | 23.09M | 17.10M | 5.20M | -7.40M | -29.90M | 20.60M | -20.50M | 16.40M | -17.80M | 18.20M | 2.00M | -4.50M | 38.10M | 17.30M | -9.90M | 19.50M | -19.00M | -8.80M | 39.40M | 127.50M | -92.40M | 90.70M | -13.80M | -68.40M | -14.00M | -2.70M | 21.40M | -7.40M | -8.20M | 8.60M | 4.60M | 58.20M | -81.60M | 19.80M | 19.80M | 30.30M | -24.80M | -27.10M | -2.20M | 51.20M | -12.00M |