|
Net Income
|
| 17.16M | 9.31M | 16.99M | 12.83M | 12.35M | 0.62M | 1.21M | 4.42M | 1.72M | -3.05M | 58.72M | 0.18M | | | 0.00M | 1.21M | 12.79M | | | -0.09M | -1.30M | | | -0.05M | 31.75M | 30.96M | 34.54M | 12.56M | 23.86M | 22.97M | 4.46M | 45.85M | 42.33M | 35.54M | -16.21M | 10.68M | 35.01M | 47.66M | 19.22M | 8.27M | 29.73M | 40.09M | 17.15M | 27.91M | 46.95M | 29.63M | 41.99M | 36.74M | 46.16M | 44.94M | 44.77M | 20.74M | 39.27M | 36.67M | 26.17M | 29.97M | 50.70M | 54.03M | -16.94M | 12.77M | 40.45M | 66.40M | -5.39M |
|
Depreciation and Depletion
|
| 7.44M | 7.37M | 7.58M | 5.58M | 7.58M | 6.27M | 7.14M | 7.89M | 7.01M | 11.02M | 9.53M | 11.16M | 10.14M | 8.75M | -18.86M | 39.12M | 10.35M | 12.65M | 12.53M | 11.68M | 11.93M | 12.09M | 12.61M | 13.26M | 11.81M | 11.66M | 12.46M | 11.95M | 12.03M | 12.40M | 14.70M | 17.42M | 16.74M | 17.37M | 17.11M | 16.84M | 16.73M | 16.70M | 16.85M | 16.59M | 16.60M | 17.36M | 17.67M | 17.83M | 18.14M | 18.18M | 17.95M | 18.16M | 18.17M | 17.96M | 18.30M | 19.25M | 19.91M | 21.36M | 19.81M | 23.17M | 21.93M | 21.89M | 24.06M | 21.72M | 23.12M | 23.48M | 23.46M |
|
Share-based Compensation
|
| 1.93M | 1.63M | 2.04M | 0.80M | 1.79M | 1.58M | 1.84M | 2.53M | 2.79M | 2.22M | 2.14M | 2.57M | 3.32M | 2.90M | 2.81M | 3.29M | 3.98M | 3.02M | 3.21M | 4.26M | 3.06M | 3.01M | 3.83M | 4.27M | 2.70M | 2.50M | 3.88M | 5.03M | 3.81M | 3.19M | 5.47M | 5.65M | 4.78M | 5.00M | 1.67M | 5.91M | 8.27M | 6.00M | 3.83M | 4.70M | 4.53M | 4.85M | 2.83M | 6.82M | 5.67M | 6.91M | 2.97M | 5.09M | 8.53M | 6.73M | 4.01M | 4.53M | 6.43M | 5.33M | 3.63M | 5.09M | 6.84M | 5.73M | 4.25M | 4.71M | 7.29M | 6.17M | 3.88M |
|
Deferred Taxes
|
| 0.39M | -3.73M | 4.41M | 8.40M | 0.97M | -0.55M | 0.42M | 6.68M | 0.89M | 0.50M | -2.31M | -15.91M | 0.19M | -0.61M | 0.43M | 9.65M | 0.01M | 0.51M | 8.18M | -0.21M | 2.13M | 2.86M | 3.32M | 0.06M | 1.04M | 2.68M | 1.27M | -0.25M | 0.25M | 1.65M | -23.32M | -50.61M | 2.18M | -3.27M | 4.26M | -1.43M | -20.45M | -14.96M | 7.80M | -4.04M | -6.38M | -0.54M | -13.78M | -2.28M | 1.11M | -0.38M | 17.74M | -6.02M | 1.06M | -0.01M | -10.26M | -5.75M | -11.09M | -13.23M | 4.95M | -5.66M | -18.46M | -21.88M | 9.81M | 5.84M | -19.91M | -25.16M | -10.87M |
|
Cash from Discontinued Operations
|
| | | | | | | -0.93M | 2.44M | 3.56M | 2.49M | -1.95M | -17.99M | -0.07M | | 0.08M | 1.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | 0.18M | | | | 0.15M | 0.17M | 0.17M | 0.17M | 0.18M | 0.17M | 0.19M | 0.19M | 0.19M | 0.17M | 0.18M | 0.19M | 0.21M | 0.17M | 0.18M | 0.19M | 0.20M | 0.21M | 0.21M | 0.21M | 0.22M | | | | 0.16M | | | | 0.17M | | | | 0.11M | | | | 0.30M | | | | 0.18M |
|
Gains from Investment Securities
|
2.74M | -4.80M | -1.30M | 0.06M | 4.34M | 2.10M | 0.18M | 0.29M | 1.91M | 2.57M | 0.55M | 2.47M | 0.77M | 4.20M | 0.53M | 2.49M | -11.99M | 2.73M | 1.93M | 2.06M | -2.70M | 3.02M | 2.89M | 27.96M | 3.63M | 7.26M | 3.37M | 41.64M | 6.54M | 2.20M | 3.18M | 15.94M | 4.50M | 4.57M | 4.50M | 9.35M | 1.56M | 5.35M | 5.30M | 35.05M | 5.98M | 0.17M | 3.02M | 52.65M | 1.90M | 2.18M | -8.44M | 77.32M | 1.58M | 1.07M | -4.07M | 74.87M | 1.18M | 1.16M | 0.56M | 68.37M | 1.04M | 0.60M | 0.32M | 121.12M | 0.50M | 1.40M | -2.94M | 126.32M |
|
Asset Writedowns and Impairment
|
| | 8.79M | | | 0.33M | | | | | 0.67M | | 0.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.27M | | | | 0.45M |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | 10.75M | 10.26M | 9.12M | 35.22M | 11.39M | 10.20M | 8.82M | 53.14M | | | | 2.24M | | | | 28.16M | 14.65M | 9.97M | 7.41M | 38.43M | | | | 3.07M | | | | 3.31M | | | | 3.93M | | | | 99.35M | | | | 27.05M |
|
Cash from Operations
|
| 1.11M | 15.14M | 10.93M | 45.03M | 1.47M | 20.53M | 29.09M | 37.00M | 0.67M | 34.14M | 30.55M | 43.28M | -11.48M | 52.20M | -40.62M | 132.60M | -17.11M | 21.28M | 42.29M | 66.21M | 50.00M | 36.83M | 57.48M | 42.56M | 40.04M | 63.30M | 49.78M | 16.46M | 16.34M | 38.01M | 95.52M | -32.08M | 54.45M | 84.44M | 146.50M | 0.49M | 76.83M | 82.92M | 108.93M | 34.43M | 73.99M | 84.62M | 138.53M | 35.85M | 43.98M | 81.30M | 52.18M | -17.67M | 8.54M | 57.83M | 207.82M | 5.54M | 102.85M | 108.30M | 161.70M | 47.35M | 81.62M | 87.81M | 85.65M | -52.91M | 110.68M | 98.99M | 106.74M |
|
Amortizatization of Intangibles
|
| 3.01M | 2.81M | 2.50M | 2.51M | 2.49M | 2.52M | 2.55M | 2.61M | 2.56M | 5.41M | 5.24M | 5.49M | 5.51M | 5.59M | -11.08M | 22.49M | 5.78M | 5.73M | 5.93M | 6.15M | 7.00M | 6.90M | 6.94M | 6.70M | 6.79M | 7.02M | 7.99M | 7.36M | 7.87M | 7.90M | 13.12M | 19.24M | 19.28M | 19.12M | 18.86M | 19.21M | 18.98M | 18.08M | 17.82M | 17.99M | 17.47M | 17.48M | 17.65M | 17.90M | 17.75M | 17.82M | 17.60M | 17.79M | 18.62M | 18.68M | 19.30M | 18.68M | 19.13M | 20.82M | 20.88M | 20.36M | 19.22M | 22.15M | 21.93M | 20.88M | 21.56M | 22.08M | 22.02M |
|
Depreciation & Amortization (CF)
|
| 7.44M | 7.37M | 7.58M | 5.58M | 7.58M | 6.27M | 7.14M | 7.89M | 7.01M | 11.02M | 9.53M | 11.16M | 10.14M | 8.75M | -18.86M | 39.12M | 10.35M | 12.65M | 12.53M | 11.68M | 11.93M | 12.09M | 12.61M | 13.26M | 11.81M | 11.66M | 12.46M | 11.95M | 12.03M | 12.40M | 14.70M | 17.42M | 16.74M | 17.37M | 17.11M | 16.84M | 16.73M | 16.70M | 16.85M | 16.59M | 16.60M | 17.36M | 17.67M | 17.83M | 18.14M | 18.18M | 17.95M | 18.16M | 18.17M | 17.96M | 18.30M | 19.25M | 19.91M | 21.36M | 19.81M | 23.17M | 21.93M | 21.89M | 24.06M | 21.72M | 23.12M | 23.48M | 23.46M |
|
Change in Receivables
|
| -13.39M | 25.18M | -2.52M | 4.50M | 2.46M | 16.72M | -3.52M | 2.76M | 2.55M | 17.18M | 0.15M | -2.53M | -11.32M | 10.17M | 1.15M | 7.28M | -3.75M | -42.24M | 37.28M | -25.11M | 22.57M | -13.32M | 27.90M | -28.95M | 15.67M | -12.37M | 23.77M | -4.88M | 14.77M | 4.13M | 12.81M | -16.61M | 29.09M | 2.61M | 24.34M | -5.87M | 29.57M | -8.02M | 9.96M | -33.70M | -0.16M | 16.56M | 32.15M | -3.32M | 46.51M | 18.71M | 62.95M | -13.28M | 48.77M | 16.14M | -26.88M | -55.41M | -11.49M | -12.60M | 10.77M | -56.89M | 34.25M | -3.73M | 15.62M | -13.90M | 42.84M | -25.61M | 0.10M |
|
Change in Inventory
|
| 18.93M | 0.93M | 14.24M | -30.03M | 20.14M | 3.88M | 19.50M | -32.50M | 26.55M | 0.22M | 1.85M | -11.53M | 22.91M | -5.96M | -16.94M | 11.78M | 38.73M | -123.71M | 99.30M | 22.40M | -8.11M | 5.66M | -15.37M | 15.86M | -6.80M | -2.89M | 1.31M | 32.60M | 12.79M | 9.95M | -46.68M | 46.71M | 6.86M | 6.61M | -43.12M | 21.63M | 1.17M | -5.09M | -37.29M | 46.95M | 12.29M | -42.04M | -32.90M | 63.60M | 36.76M | 40.75M | -5.76M | 87.42M | 7.99M | 16.98M | -56.62M | 33.80M | -42.09M | -29.93M | -34.36M | 50.19M | 6.32M | 5.69M | -32.11M | 27.12M | 13.06M | 1.91M | -31.78M |
|
Change in Account Payables
|
| -2.01M | 16.03M | -4.28M | -18.82M | 19.27M | 7.47M | 5.52M | -23.59M | 23.07M | -11.29M | -11.27M | -5.36M | 1.32M | -0.27M | -1.05M | 16.26M | 17.27M | -0.75M | -40.92M | 32.88M | -2.56M | -19.77M | -4.76M | -4.30M | -3.22M | 6.16M | -10.93M | 23.99M | -3.55M | 2.58M | 21.34M | -5.02M | 12.72M | -3.91M | 21.61M | 7.91M | 18.04M | -23.70M | -13.80M | 55.11M | -12.93M | -51.63M | 32.58M | 67.37M | 48.12M | 60.72M | 0.13M | 46.46M | -19.23M | -9.86M | -40.01M | 9.00M | -29.30M | -54.14M | 16.69M | 27.64M | 11.14M | 10.92M | -1.79M | -14.27M | 25.87M | -37.37M | -12.40M |
|
Change in Accured Expenses
|
| -11.87M | 4.84M | 1.07M | -4.52M | -12.73M | 2.80M | 2.56M | 3.98M | -11.50M | 18.96M | 3.53M | 9.96M | -18.61M | 6.66M | 11.95M | 4.80M | -22.84M | -6.20M | 3.01M | -10.99M | 7.41M | 8.28M | 4.99M | -13.23M | 5.41M | -1.26M | -11.02M | -8.09M | 1.83M | 18.90M | 2.05M | 29.90M | -47.89M | -2.95M | -0.48M | -19.20M | 1.43M | 28.41M | -12.52M | -21.14M | 45.85M | -4.22M | 4.08M | -18.15M | -10.83M | -24.52M | -20.01M | -44.07M | 3.62M | 4.51M | 42.24M | -57.00M | 14.81M | 8.39M | 56.71M | -31.86M | 15.44M | 4.86M | -18.70M | -37.91M | 62.72M | 3.82M | 6.91M |
|
Change in Taxes
|
| 5.86M | -8.44M | 0.21M | 4.49M | -0.17M | -0.39M | 3.98M | 3.04M | 0.08M | 0.28M | 6.48M | 8.33M | -9.13M | 0.90M | 8.22M | -17.92M | 1.75M | -0.01M | 3.89M | -3.13M | 2.09M | 2.75M | -3.08M | 5.67M | -1.22M | -5.87M | -0.29M | -1.11M | -4.46M | -1.68M | -7.72M | 8.73M | 4.46M | 4.70M | -13.84M | -1.62M | 15.42M | 9.79M | -2.54M | -3.04M | 0.31M | 3.06M | 5.18M | 0.88M | -2.40M | 2.51M | -5.14M | 6.70M | -12.56M | 16.07M | -23.07M | -2.23M | 12.26M | 14.44M | 16.73M | -5.12M | -6.10M | -6.66M | -5.22M | -21.85M | 11.27M | -2.41M | 6.90M |
|
Other Working Capital Changes
|
| -4.76M | -0.53M | -1.59M | 13.86M | -3.17M | -2.86M | -1.58M | 1.49M | 15.94M | -31.88M | 9.74M | 10.52M | 7.62M | 1.34M | -8.96M | 13.85M | 11.98M | -38.18M | 67.32M | 22.90M | -3.24M | 1.31M | 1.67M | -9.30M | -0.65M | 14.15M | 30.23M | -3.96M | -8.64M | -4.74M | 31.77M | 38.14M | 11.06M | -1.66M | 33.98M | 21.07M | 0.33M | 10.46M | 5.67M | 32.77M | -19.70M | -45.94M | -5.54M | 4.89M | 20.16M | 27.17M | 56.34M | 3.19M | 25.26M | 11.88M | -86.83M | 28.95M | 8.00M | -6.05M | -22.97M | 9.06M | 13.26M | 16.70M | -21.56M | -1.99M | 6.09M | 3.42M | 21.18M |
|
Capital Expenditures
|
| 9.39M | 6.01M | 9.02M | 7.31M | 6.12M | 7.26M | 8.97M | 10.47M | 5.63M | 6.88M | 5.66M | 17.75M | 19.60M | 28.44M | -47.96M | 124.21M | 50.88M | 34.07M | 23.58M | 28.38M | 10.54M | 9.72M | 9.99M | 23.36M | 12.36M | 13.85M | 13.74M | 19.90M | 7.21M | 8.41M | 19.42M | 18.55M | 14.64M | 13.32M | 21.74M | 13.87M | 18.33M | 14.83M | 14.96M | 32.12M | 22.41M | 17.41M | 15.35M | 35.28M | 15.44M | 26.51M | 18.85M | 48.88M | 20.17M | 29.30M | 31.61M | 47.60M | 34.97M | 26.97M | 9.59M | 43.29M | 46.89M | 22.62M | 26.44M | 32.98M | 31.55M | 30.06M | 47.68M |
|
Sales of Property, Plant and Equipment
|
| 0.17M | 2.78M | -0.03M | -0.59M | 0.13M | -0.12M | 2.16M | 0.38M | 0.15M | 0.20M | 0.87M | 0.54M | 0.23M | 0.12M | -0.35M | 2.13M | 0.61M | -1.02M | 5.33M | 1.30M | -0.23M | 0.46M | 3.80M | 0.86M | 0.01M | 3.53M | -0.07M | 0.11M | 0.76M | -0.12M | -0.07M | 1.37M | 1.34M | -0.53M | 0.74M | 0.14M | -0.10M | 5.27M | 5.82M | 1.52M | -0.10M | -0.01M | 0.10M | 0.26M | 0.97M | 1.51M | 0.14M | 0.02M | 1.25M | 0.01M | 0.28M | 0.61M | 2.01M | 1.63M | 0.77M | 0.57M | 0.13M | 0.35M | 3.82M | 0.48M | 0.96M | -0.59M | 4.18M |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | -2.38M | 2.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | 26.77M | 0.81M | | | | | | 404.73M | | 7.88M | -1.62M | | 1.63M | 8.61M | | -0.30M | 26.48M | 217.64M | -0.07M | | | | | 42.17M | 1.25M | 123.31M | | | 1,622.11M | | | | -1.11M | | 7.91M | 0.13M | 0.25M | 9.50M | | | | 5.45M | | | | 229.31M | | 13.56M | 7.94M | 16.72M | 87.02M | 90.50M | 10.85M | | 254.29M | 19.78M | -0.20M | 162.03M | | 0.06M | 4.91M |
|
Divestments
|
| | | | | | | -0.60M | -0.21M | -0.35M | 1.15M | 118.03M | 1.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.73M | | | |
|
Cash from Investing Activities
|
| -9.23M | -3.23M | -35.81M | -8.71M | -6.00M | -13.38M | -6.82M | -10.10M | -5.47M | -411.40M | -4.79M | -25.09M | -17.75M | -30.70M | 48.36M | -133.06M | -50.27M | -35.09M | -44.43M | -244.72M | -10.70M | -9.27M | 5.86M | -22.50M | -21.48M | -52.49M | -15.06M | -144.34M | -6.45M | -8.53M | -1641.61M | -17.19M | -13.30M | -11.46M | -19.89M | -13.72M | -28.28M | 60.60M | -11.19M | -44.34M | -24.61M | -22.04M | -18.48M | -41.99M | -14.47M | -19.20M | -19.00M | -274.25M | -18.93M | -42.84M | -39.27M | -63.72M | -119.98M | -115.84M | -19.66M | -42.73M | -301.05M | -42.04M | -21.26M | -121.36M | -30.59M | -30.72M | -49.58M |
|
Other financing activities
|
| 0.04M | 0.05M | -0.00M | 0.42M | 0.20M | -0.07M | 1.29M | | 0.88M | 0.16M | 0.10M | 0.12M | 1.80M | 0.23M | -2.03M | 2.67M | 1.61M | -5.57M | 6.48M | 0.40M | 0.51M | 0.41M | 0.11M | -0.34M | 0.93M | 0.87M | 0.18M | 1.05M | 0.30M | 0.15M | 48.24M | | | | | | | | | | | | | | | | | 0.40M | 0.20M | | | 10.21M | | | | | 3.49M | | | | | | |
|
Cash from Financing Activities
|
| 63.48M | 8.04M | 1.01M | -48.13M | -10.86M | -7.82M | -8.74M | -15.40M | -4.48M | 385.39M | -91.37M | -15.62M | -8.74M | -22.31M | 31.01M | -48.62M | 24.55M | -6.38M | 6.67M | 176.09M | -30.30M | -14.12M | -27.44M | -12.57M | 0.14M | -19.05M | -21.11M | 101.83M | -33.47M | -7.17M | 1,623.46M | -15.29M | -42.00M | -45.89M | -125.41M | -26.86M | -59.70M | -112.50M | -116.00M | -22.03M | -56.24M | -63.82M | -97.12M | -15.66M | -42.25M | -56.90M | -39.26M | 287.79M | 30.44M | -16.55M | -141.36M | 103.18M | -9.90M | 2.98M | -61.12M | -16.91M | 177.72M | -29.21M | -19.52M | 111.42M | -98.95M | -46.15M | -74.21M |
|
Dividends Paid - Common
|
| 3.33M | 3.43M | 3.43M | 3.55M | 3.45M | 3.70M | 3.70M | 3.86M | 3.73M | 4.24M | 4.24M | 4.37M | 4.27M | 5.02M | -9.28M | 19.47M | 5.00M | 6.03M | 6.21M | 6.04M | 6.56M | 6.57M | 6.72M | 6.50M | 7.04M | 7.03M | 7.27M | 7.05M | 7.57M | 7.44M | 7.85M | 7.65M | 7.84M | 7.93M | 8.07M | 7.96M | 8.23M | 8.24M | 8.51M | 8.31M | 8.45M | 8.47M | 8.75M | 8.54M | 8.87M | 8.88M | 9.15M | 8.96M | 10.18M | 10.19M | 10.14M | 10.30M | 11.13M | 11.15M | 11.44M | 11.25M | 12.14M | 12.35M | 12.56M | 12.29M | 12.77M | 12.79M | 13.10M |
|
Exchange Rate Effect
|
| -6.54M | -7.84M | 3.50M | 5.60M | 4.05M | 5.06M | -0.48M | -6.72M | -0.18M | -5.85M | 2.98M | 6.70M | 0.74M | -1.13M | 0.39M | 2.67M | 0.75M | 0.68M | -2.50M | -3.58M | -1.11M | -1.79M | -2.56M | 0.11M | 0.54M | -4.68M | -4.47M | 0.33M | 1.17M | 3.18M | -2.58M | 2.64M | -2.38M | -6.25M | -0.48M | 2.77M | -2.08M | -11.50M | 10.67M | -1.51M | -1.53M | 5.81M | 2.68M | 2.46M | 1.14M | -6.67M | -0.27M | 5.85M | -15.41M | -5.88M | -7.98M | 0.56M | 4.73M | -3.69M | 3.60M | -1.92M | -8.72M | 0.03M | -6.93M | -0.76M | 9.91M | 3.56M | 1.81M |
|
Change in Cash
|
| 48.82M | 12.11M | -20.37M | -6.20M | -11.34M | 4.39M | 22.81M | 7.02M | -9.47M | 2.28M | -62.63M | 9.27M | -37.30M | -1.95M | 39.21M | -46.41M | -42.07M | -19.50M | 2.02M | -6.00M | 7.89M | 11.65M | 33.35M | 7.60M | 19.25M | -12.92M | 9.14M | -25.73M | -22.42M | 25.49M | 74.80M | -61.92M | -3.23M | 20.84M | 0.71M | -37.32M | -13.23M | 19.53M | -7.58M | -33.45M | -8.39M | 4.58M | 25.61M | -19.34M | -11.60M | -1.46M | -6.35M | 1.73M | 4.64M | -7.44M | 19.20M | 45.57M | -22.30M | -8.25M | 84.52M | -14.20M | -50.43M | 16.59M | 37.94M | -63.61M | -8.96M | 25.67M | -15.24M |
|
Free Cash Flow
|
| -8.28M | 9.13M | 1.92M | 37.72M | -4.66M | 13.27M | 20.12M | 26.52M | -4.96M | 27.27M | 24.89M | 25.53M | -31.08M | 23.75M | 7.33M | 8.40M | -67.99M | -12.79M | 18.71M | 37.83M | 39.47M | 27.11M | 47.50M | 19.20M | 27.68M | 49.45M | 36.04M | -3.44M | 9.13M | 29.60M | 76.10M | -50.63M | 39.81M | 71.12M | 124.75M | -13.37M | 58.51M | 68.09M | 93.97M | 2.30M | 51.58M | 67.21M | 123.18M | 0.57M | 28.54M | 54.79M | 33.33M | -66.56M | -11.63M | 28.53M | 176.21M | -42.06M | 67.88M | 81.33M | 152.11M | 4.06M | 34.74M | 65.19M | 59.21M | -85.89M | 79.13M | 68.93M | 59.05M |
|
Net Cash Flow
|
| 55.36M | 19.96M | -23.88M | -11.81M | -15.39M | -0.67M | 13.53M | 11.51M | -9.29M | 8.13M | -65.61M | 2.56M | -37.97M | -0.82M | 38.74M | -49.08M | -42.83M | -20.18M | 4.53M | -2.42M | 9.00M | 13.44M | 35.90M | 7.49M | 18.71M | -8.24M | 13.62M | -26.06M | -23.58M | 22.32M | 77.38M | -64.56M | -0.85M | 27.08M | 1.19M | -40.09M | -11.15M | 31.03M | -18.26M | -31.94M | -6.86M | -1.24M | 22.93M | -21.81M | -12.74M | 5.21M | -6.08M | -4.13M | 20.05M | -1.56M | 27.19M | 45.01M | -27.03M | -4.56M | 80.92M | -12.28M | -41.70M | 16.56M | 44.87M | -62.85M | -18.87M | 22.12M | -17.06M |