|
Net Income
|
-15.63M | -23.24M | 48.95M | 71.26M | -12.16M | -0.62M | 21.59M | 60.32M | 17.42M | -9.87M | 54.70M | 51.52M | -12.96M | -11.01M | 57.65M | 41.94M | 26.93M | -22.06M | 5.55M | 169.74M | -16.95M | -26.90M | 120.53M | 57.32M | -10.83M | 0.54M | 47.88M | 70.95M | -19.62M | 22.95M | 32.62M | 109.62M | 15.89M | -39.88M | 120.44M | 137.07M | -17.49M | -19.59M | 83.09M | 70.20M | -11.90M | -31.09M | 72.36M | 70.26M | -22.51M | 28.59M | 78.37M | 147.00M | -22.60M | -1.68M | 110.74M | 95.27M | 8.25M | 52.49M | 114.97M | 109.12M | 0.83M | 35.87M | 87.75M | 120.07M | -12.91M | 89.56M | 129.92M | 202.84M | -16.57M | 13.38M | 120.67M |
|
Deferred Taxes
|
| -44.17M | 28.66M | 20.32M | 20.35M | -0.87M | 0.36M | -6.73M | 28.48M | 12.92M | 37.72M | -16.80M | 9.67M | -35.91M | 22.23M | -7.59M | 8.77M | 17.67M | -16.51M | 39.48M | -1.74M | -2.81M | 35.90M | -4.32M | 5.19M | 9.17M | 46.17M | -28.19M | 3.67M | 6.07M | 16.26M | 15.94M | 15.82M | -6.58M | 13.45M | 14.72M | -10.82M | -1.76M | -8.73M | 25.07M | -45.43M | 26.27M | 19.98M | 15.00M | -7.96M | 7.33M | 17.67M | 3.24M | -16.09M | 18.98M | 14.86M | 2.06M | 20.64M | 44.11M | 11.86M | 24.21M | -25.05M | 19.44M | 18.76M | 30.54M | 0.30M | 36.14M | 20.52M | 22.33M | 5.66M | 28.46M | 28.61M |
|
Gains from Investment Securities
|
| 2.50M | 4.30M | 13.22M | | 6.37M | -5.65M | -10.58M | | 4.87M | -5.99M | -5.70M | 2.94M | 29.29M | 14.10M | -19.30M | 7.80M | 9.43M | -1.52M | | | 38.18M | -13.49M | 0.72M | 1.05M | -61.53M | 20.27M | -4.48M | 7.82M | -12.44M | -9.82M | -14.76M | -3.35M | 55.00M | -31.04M | -7.42M | -3.33M | 23.93M | -9.71M | -3.77M | -3.42M | 29.55M | 1.33M | 1.43M | | 54.31M | -11.81M | -7.05M | 110.85M | | 3.43M | -8.30M | 12.51M | -3.39M | 3.64M | 0.38M | | 0.55M | 5.00M | 1.70M | 6.34M | 8.27M | 11.58M | 0.03M | 0.03M | 0.93M | 6.88M |
|
Asset Writedowns and Impairment
|
| 4.72M | 0.85M | 0.87M | 0.56M | 1.03M | 1.36M | 1.21M | 0.79M | 1.50M | 0.97M | 0.62M | 0.40M | 1.94M | 0.56M | 0.78M | 0.49M | 0.80M | 0.41M | 0.79M | 0.48M | 4.67M | 0.96M | 0.73M | 0.45M | 0.72M | 0.33M | 0.54M | 0.30M | 0.45M | 0.23M | 0.29M | 0.40M | 1.11M | 0.47M | 0.52M | 0.68M | 0.91M | 0.64M | 0.51M | 0.54M | 0.70M | 0.43M | 0.52M | 0.71M | 0.58M | 3.97M | 6.64M | 4.68M | 3.70M | 0.55M | 0.59M | 0.63M | 0.63M | -2.46M | 2.06M | 1.79M | 0.17M | -1.57M | 1.55M | 1.87M | -0.62M | 0.19M | 2.70M | 5.70M | 1.43M | -0.66M |
|
Cash from Operations
|
| -83.44M | -52.20M | 297.19M | -89.05M | -16.53M | -131.85M | 312.86M | 46.21M | 22.88M | -77.47M | 182.09M | -44.71M | -8.84M | -44.97M | 153.35M | 16.76M | -11.14M | -68.82M | 452.26M | -6.98M | -18.31M | 40.85M | 285.66M | 56.23M | 8.21M | -36.17M | 154.18M | -21.41M | 46.03M | -46.06M | 217.87M | 51.29M | 24.95M | -23.50M | 335.97M | 80.09M | 5.73M | -104.75M | 276.54M | -6.00M | 28.34M | -43.06M | 222.21M | 3.64M | 30.70M | 31.72M | 324.57M | -14.49M | 49.16M | -37.41M | 367.86M | -94.58M | 87.60M | -88.95M | 432.07M | 44.78M | 91.09M | 46.41M | 292.19M | 24.29M | 64.51M | -8.96M | 423.03M | -28.90M | 81.17M | 26.73M |
|
Depreciation & Amortization (CF)
|
| 7.72M | 8.10M | 8.16M | 8.36M | 8.56M | 8.45M | 8.91M | 8.08M | 9.76M | 9.60M | 10.44M | 10.69M | 10.92M | 11.30M | 11.72M | 11.94M | 12.34M | 12.57M | 12.83M | 13.62M | 13.73M | 14.39M | 15.20M | 15.57M | 16.23M | 16.48M | 17.74M | 18.67M | 19.85M | 19.26M | 20.33M | 20.76M | 21.49M | 21.85M | 22.46M | 20.32M | 21.07M | 21.83M | 22.31M | 23.15M | 13.82M | 24.64M | 27.52M | 27.87M | 27.38M | 27.36M | 26.85M | 27.77M | 29.42M | 30.39M | 31.43M | 32.87M | 34.55M | 36.68M | 38.09M | 38.88M | 39.29M | 40.29M | 40.08M | 40.91M | 45.33M | 45.33M | 47.97M | 47.00M | 48.50M | 49.58M |
|
Change in Receivables
|
| -215.38M | -153.76M | 27.41M | 44.09M | 148.44M | 159.29M | -52.45M | -9.27M | -48.09M | 74.16M | -93.93M | -16.82M | -0.07M | 142.85M | 102.39M | -124.52M | -48.48M | 180.48M | 114.45M | -257.36M | -85.61M | 166.23M | 12.42M | -170.08M | -41.09M | 27.78M | -11.03M | -26.60M | -1.46M | 152.18M | -14.77M | -110.92M | 30.49M | 192.25M | -41.03M | -145.46M | 1.77M | 161.04M | -55.14M | -134.28M | -35.41M | 164.62M | -77.09M | -84.51M | -8.08M | 108.14M | 28.15M | -60.56M | 5.64M | 117.01M | -9.53M | -45.64M | -45.18M | 247.08M | -238.20M | -112.83M | -8.67M | 146.38M | -2.06M | -109.99M | -21.59M | 203.09M | 9.05M | -137.59M | -59.45M | 279.24M |
|
Change in Inventory
|
| -430.04M | -34.10M | 157.56M | -105.24M | 20.52M | 29.36M | -170.61M | 54.04M | 46.85M | -1.81M | -117.11M | 40.32M | 49.79M | 54.99M | -147.81M | 117.61M | 30.96M | -32.28M | -146.68M | 78.93M | 56.89M | -8.38M | -197.61M | 45.18M | 46.17M | 26.77M | -70.25M | 41.91M | 47.55M | 13.95M | -76.28M | 58.32M | 0.98M | 2.56M | -131.46M | 65.06M | 48.37M | 58.06M | -183.87M | 73.98M | 37.57M | 17.05M | -107.54M | 47.92M | 45.82M | -5.79M | -88.44M | 51.59M | 67.90M | 48.87M | -173.88M | 137.68M | 68.13M | -17.97M | -167.47M | 77.34M | 40.66M | -1.95M | -113.22M | 52.52M | 73.73M | -5.25M | -90.31M | 69.12M | 48.09M | -22.92M |
|
Change in Account Payables
|
| -41.86M | -14.50M | -38.73M | 29.05M | 59.64M | -52.96M | 4.24M | 12.17M | 4.73M | -6.74M | -7.51M | -6.07M | 16.90M | 13.19M | -23.38M | 36.96M | 45.66M | -46.74M | 25.42M | 2.28M | -28.48M | 65.56M | -101.02M | -11.91M | -7.15M | -22.49M | -8.84M | 3.66M | -11.09M | 47.77M | -19.34M | -1.12M | -4.74M | 43.28M | -72.45M | -0.33M | 80.68M | 58.66M | -94.62M | -30.11M | -7.97M | 44.09M | -4.89M | -94.79M | 14.27M | 38.99M | -5.79M | -7.88M | 47.44M | -44.37M | -44.49M | 18.67M | 136.55M | -76.93M | -82.09M | -29.60M | 4.84M | -47.80M | 31.91M | 17.98M | 17.44M | -45.97M | 98.11M | -81.74M | 35.78M | -48.93M |
|
Change in Accured Expenses
|
| -45.84M | 18.78M | 30.92M | -35.61M | -24.52M | 33.52M | 45.29M | -63.16M | -24.34M | -1.22M | 48.24M | -58.40M | 34.41M | 21.99M | 24.91M | -26.84M | -28.24M | 32.45M | 34.72M | -38.76M | -7.27M | 14.11M | 25.06M | -44.23M | -13.10M | -27.79M | 70.95M | -44.58M | 3.81M | 7.95M | 17.88M | -48.65M | 33.19M | -12.42M | 28.30M | -38.87M | 24.25M | 17.03M | -21.58M | 14.66M | -7.84M | 15.39M | 6.87M | -23.25M | -1.39M | 10.57M | 49.05M | -66.85M | 3.79M | 31.20M | 44.72M | -57.15M | -20.29M | 39.30M | 12.29M | -26.91M | -8.27M | 20.89M | 9.81M | -44.02M | -10.21M | 37.01M | 53.34M | -66.24M | -23.06M | 35.41M |
|
Change in Taxes
|
| -45.84M | 18.78M | 30.92M | -35.61M | -24.52M | 33.52M | 45.29M | -63.16M | -24.34M | -1.22M | 48.24M | -58.40M | 34.41M | 21.99M | 24.91M | -26.84M | -28.24M | 32.45M | 34.72M | -38.76M | -7.27M | 14.11M | 25.06M | -44.23M | -13.10M | -27.79M | 70.95M | -44.58M | 3.81M | 7.95M | 17.88M | -48.65M | 33.19M | -12.42M | 28.30M | -38.87M | 24.25M | 17.03M | -21.58M | 14.66M | -7.84M | 15.39M | 6.87M | -23.25M | -1.39M | 10.57M | 49.05M | -66.85M | 3.79M | 31.20M | 44.72M | -57.15M | -20.29M | 39.30M | 12.29M | -26.91M | -8.27M | 20.89M | 9.81M | -44.02M | -10.21M | 37.01M | 53.34M | -66.24M | -23.06M | 35.41M |
|
Other Working Capital Changes
|
| -397.32M | -136.54M | 226.90M | -36.15M | -18.91M | 220.93M | -298.85M | 97.48M | -63.32M | 144.91M | -227.23M | 192.44M | -14.76M | 88.14M | -43.63M | -75.41M | 91.22M | 145.31M | -241.35M | 12.82M | -2.26M | 75.09M | -117.59M | -45.78M | 6.47M | 102.07M | -88.28M | 79.23M | 30.31M | 150.48M | -119.25M | -4.39M | -43.92M | 189.53M | -162.41M | -91.65M | 78.52M | 11.07M | 3.65M | 0.76M | 22.65M | 12.48M | -20.27M | -4.33M | 17.40M | 9.00M | 30.99M | -28.27M | -5.07M | 58.42M | -6.05M | 16.94M | -35.51M | 10.46M | -18.18M | 13.49M | 5.90M | 57.12M | -8.82M | -10.13M | -77.99M | 7.42M | -23.17M | 1.03M | 22.22M | 9.15M |
|
Capital Expenditures
|
| 23.94M | 10.33M | 17.41M | 21.96M | 36.92M | 26.69M | 16.89M | 26.31M | 23.73M | 47.61M | 14.18M | 13.46M | 29.03M | 32.87M | 18.51M | 22.28M | 36.83M | 30.28M | 29.69M | 31.60M | 43.97M | 55.34M | 33.02M | 23.22M | 39.41M | 45.01M | 31.32M | 39.41M | 60.33M | 46.78M | 43.12M | 32.05M | 27.44M | 34.64M | 35.06M | 61.03M | -7.31M | 19.79M | 9.89M | 2.46M | -1.42M | 14.86M | 3.07M | 2.88M | -1.38M | 4.21M | 18.64M | 14.15M | 27.64M | 57.13M | -3.88M | -12.41M | -6.16M | 24.12M | 0.20M | -3.31M | 4.86M | 13.33M | 4.18M | 3.61M | 1.41M | 19.31M | -0.40M | 9.48M | 32.57M | 42.10M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | 6.00M | | 0.01M | | | | | | 0.75M | | | | | 9.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.50M | 1.54M | 2.91M | 0.25M | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.31M | 0.35M | 0.56M | 0.58M | 0.78M | 0.44M | 0.69M | 0.58M | 0.91M | 0.57M | 0.79M | 8.61M | 18.52M | | 0.62M | 205.13M | | | 0.64M | 0.49M | 0.28M | 0.50M | 1.41M | -0.54M | -0.14M | 2.45M | 0.24M | 0.23M | 0.21M | 1.65M | 0.36M | 1.01M | 0.66M | 0.26M | 0.83M | 1.45M | 0.92M | -0.96M | 0.10M | 0.22M | 0.31M | -0.01M | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.22M | 3.40M | 3.40M | | 6.62M | | | | | 34.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -28.59M | -15.74M | -20.82M | -24.14M | -40.70M | -29.33M | -29.71M | -38.81M | -77.22M | -69.39M | -41.86M | -46.98M | -58.88M | -49.16M | -41.06M | -42.33M | -61.09M | -54.04M | -56.17M | -83.61M | -88.77M | -92.21M | -68.01M | -68.73M | -92.78M | -95.39M | -76.03M | -83.91M | -107.86M | -86.54M | -69.33M | -87.39M | -148.72M | -76.88M | -91.90M | -85.37M | -118.94M | -93.68M | 136.21M | -147.54M | -182.37M | -494.18M | -256.95M | -139.84M | -103.06M | -108.75M | -136.75M | -184.37M | -192.25M | -164.05M | -132.78M | -138.11M | -155.67M | -145.56M | -116.17M | -116.44M | -160.45M | -113.79M | -121.23M | -157.57M | -176.49M | -19.27M | -132.95M | -153.71M | -262.34M | -179.54M |
|
Other financing activities
|
| 0.69M | 0.22M | 0.01M | -0.33M | 0.77M | 0.07M | 0.28M | 0.01M | 1.65M | 0.06M | 0.16M | | 0.56M | 0.06M | 0.02M | 0.03M | 0.06M | | 0.09M | 0.25M | -1.30M | 0.82M | 0.02M | -1.68M | -1.31M | -1.64M | -0.03M | -0.04M | -1.85M | -4.17M | -0.19M | -0.24M | -0.19M | -13.32M | -0.10M | -0.20M | -0.13M | -6.09M | -0.52M | -0.10M | -0.40M | -3.54M | -0.35M | -0.07M | 0.15M | -5.53M | 3.76M | -0.05M | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances
|
| | | | | | | | | | | | | 100.00M | | | 50.00M | | 7.58M | 117.42M | | | 100.00M | | 150.00M | | 7.11M | | 117.89M | 150.00M | 9.59M | | | 90.41M | 7.82M | | 217.18M | | 9.89M | | 25.91M | 432.10M | 350.00M | | | 310.00M | | | | | 100.00M | 50.00M | 160.00M | 50.00M | 175.00M | | | 50.00M | 50.00M | | 125.00M | 75.00M | 100.00M | | | 200.00M | |
|
Long-Term Debt Repayments
|
| 1.50M | 1.35M | 1.86M | 1.48M | 2.07M | 21.57M | 2.35M | 1.77M | 104.40M | 1.20M | 2.17M | 1.49M | 3.17M | 1.38M | 2.45M | 1.98M | 3.15M | 1.58M | 63.44M | 13.95M | 3.62M | 1.72M | 2.79M | 2.72M | 29.81M | 2.68M | 3.13M | 1.99M | 5.49M | 2.72M | 38.94M | 1.79M | 54.40M | 1.69M | 3.66M | 128.37M | 31.77M | 4.72M | 7.28M | 3.00M | 203.64M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
| 94.80M | 57.40M | -102.10M | 65.60M | -16.70M | 193.53M | -193.53M | -9.60M | 21.35M | 157.25M | -125.30M | 108.70M | -20.20M | 114.60M | -106.30M | 8.80M | 68.70M | 138.00M | -440.40M | 111.30M | 126.50M | -46.80M | -108.20M | -146.00M | 66.35M | 144.65M | -58.50M | 92.12M | -122.92M | 162.90M | -46.70M | 25.50M | 2.60M | 107.20M | -222.30M | -93.80M | 94.85M | 219.75M | -325.80M | 53.40M | -73.85M | 228.16M | 75.86M | 86.54M | -290.66M | 9.00M | -125.85M | 167.80M | 201.00M | 110.65M | -335.74M | 68.14M | 53.60M | 40.50M | | | 106.88M | 16.55M | -72.50M | 58.65M | 37.00M | 45.20M | -174.55M | 144.20M | -111.05M | 173.40M |
|
Short-Term Debt repayments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -68.14M | | | | 42.42M | | | | | | | | | | |
|
Shares Issued
|
| 3.11M | 3.11M | 3.26M | 0.04M | 0.07M | 3.01M | 4.28M | 3.21M | 3.20M | 3.25M | 3.92M | 3.47M | 3.20M | 5.84M | 1.08M | 3.66M | 27.26M | 3.56M | 4.20M | 4.40M | 3.21M | 24.37M | 3.94M | 5.35M | 3.64M | 3.81M | 4.41M | 3.95M | 3.84M | 4.62M | 5.12M | 4.07M | 3.69M | 3.85M | 6.03M | 3.70M | 3.56M | 3.75M | 5.77M | 3.68M | 3.52M | 212.90M | | | | 3.91M | 3.63M | 3.98M | 3.58M | 3.81M | 3.72M | 3.56M | 3.67M | 3.85M | 3.76M | 3.81M | 3.57M | 3.78M | 3.74M | 3.62M | 3.54M | 3.79M | 3.81M | 3.64M | 3.67M | 3.78M |
|
Shares Repurchased
|
| 12.91M | 8.99M | 15.73M | 3.34M | 1.58M | | 7.22M | | 2.97M | 3.72M | 1.08M | 3.97M | | | 1.31M | 22.38M | 2.92M | | 4.39M | | 1.14M | 3.94M | | 5.10M | 1.54M | 1.01M | | | | 6.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| 12.99M | 13.25M | 14.15M | 11.77M | 13.98M | 14.02M | 14.89M | 14.83M | 14.90M | 14.95M | 15.75M | 15.77M | 15.22M | 33.32M | 0.59M | 16.71M | 16.61M | 17.62M | 17.65M | 17.66M | 17.74M | 18.99M | 19.02M | 19.22M | 19.31M | 20.52M | 20.59M | 20.66M | 20.67M | 21.93M | 21.97M | 22.01M | 22.08M | 23.61M | 23.85M | 23.88M | 24.50M | 25.81M | 25.94M | 25.98M | 26.33M | 26.97M | 29.85M | 29.89M | 31.09M | 31.90M | 28.99M | 29.48M | 26.58M | 31.84M | 31.88M | 31.97M | 32.01M | 34.51M | 40.69M | 37.79M | 37.98M | 40.98M | 41.17M | 41.29M | 41.62M | 44.75M | 45.01M | 45.14M | 45.17M | 47.72M |
|
Cash from Financing Activities
|
| 71.20M | 42.07M | -130.57M | 48.73M | -33.49M | 166.91M | -213.43M | -22.98M | 0.97M | 147.22M | -140.23M | 90.95M | 65.17M | 92.87M | -109.55M | 21.43M | 73.35M | 129.94M | -396.58M | 84.35M | 105.92M | 60.94M | -126.04M | -20.66M | 19.32M | 128.31M | -77.95M | 198.25M | 4.57M | 141.93M | -102.68M | 5.53M | 62.52M | 102.94M | -243.88M | 1.43M | 113.55M | 204.74M | -337.19M | 96.66M | 131.40M | 551.36M | 44.95M | 153.05M | 146.54M | -17.60M | -153.64M | 145.90M | 143.12M | 197.97M | -222.43M | 245.48M | 41.52M | 235.93M | -291.20M | 45.13M | 69.85M | 69.29M | -168.64M | 150.66M | 90.45M | 29.18M | -207.96M | 99.91M | 180.82M | 154.75M |
|
Change in Cash
|
| -40.84M | -25.87M | 145.80M | -64.46M | -90.71M | 5.72M | 69.72M | -15.58M | -53.37M | 0.37M | -0.00M | -0.74M | -2.55M | -1.25M | 2.74M | -4.14M | 1.11M | 7.08M | -0.49M | -6.23M | -1.17M | 9.58M | 91.61M | -33.16M | -65.25M | -3.25M | 0.20M | 92.93M | -57.26M | 9.33M | 45.86M | -30.58M | -61.26M | 2.56M | 0.19M | -3.85M | 0.34M | 6.30M | 75.56M | -56.88M | -22.62M | 14.12M | 10.21M | 16.86M | 74.18M | -94.63M | 34.19M | -52.97M | 0.03M | -3.49M | 12.65M | 12.79M | -26.54M | 1.42M | 24.69M | -26.54M | 0.50M | 1.91M | 2.32M | 17.39M | -21.52M | 0.95M | 82.13M | -82.70M | -0.34M | 1.94M |
|
Free Cash Flow
|
| -107.38M | -62.52M | 279.78M | -111.01M | -53.45M | -158.55M | 295.98M | 19.90M | -0.85M | -125.08M | 167.91M | -58.16M | -37.87M | -77.84M | 134.84M | -5.52M | -47.97M | -99.09M | 422.56M | -38.58M | -62.29M | -14.50M | 252.63M | 33.01M | -31.20M | -81.18M | 122.86M | -60.82M | -14.30M | -92.85M | 174.75M | 19.24M | -2.49M | -58.14M | 300.92M | 19.05M | 13.04M | -124.55M | 266.65M | -8.46M | 29.76M | -57.93M | 219.14M | 0.75M | 32.08M | 27.52M | 305.93M | -28.64M | 21.52M | -94.54M | 371.74M | -82.16M | 93.76M | -113.07M | 431.87M | 48.09M | 86.24M | 33.08M | 288.01M | 20.68M | 63.10M | -28.26M | 423.44M | -38.39M | 48.60M | -15.37M |
|
Net Cash Flow
|
| -40.84M | -25.87M | 145.80M | -64.46M | -90.71M | 5.72M | 69.72M | -15.58M | -53.37M | 0.37M | -0.00M | -0.74M | -2.55M | -1.25M | 2.74M | -4.14M | 1.11M | 7.08M | -0.49M | -6.23M | -1.17M | 9.58M | 91.61M | -33.16M | -65.25M | -3.25M | 0.20M | 92.93M | -57.26M | 9.33M | 45.86M | -30.58M | -61.26M | 2.56M | 0.19M | -3.85M | 0.34M | 6.30M | 75.56M | -56.88M | -22.62M | 14.12M | 10.21M | 16.86M | 74.18M | -94.63M | 34.19M | -52.97M | 0.03M | -3.49M | 12.65M | 12.79M | -26.54M | 1.42M | 24.69M | -26.54M | 0.50M | 1.91M | 2.32M | 17.39M | -21.52M | 0.95M | 82.13M | -82.70M | -0.34M | 1.94M |