|
Net Income
|
53.16M | 48.39M | 73.97M | 104.96M | 154.38M | 223.05M | 249.03M | 231.82M | 281.65M | 294.65M | 298.16M | 242.34M | 312.69M | 302.30M | 239.95M | 181.11M | 256.59M | 271.13M | 244.32M | 253.40M | 242.52M | 301.18M | 280.17M | 267.33M | 285.46M | 179.59M | 195.03M | 183.14M | 187.14M | 241.91M | 210.24M | 241.40M | 238.85M | 293.36M | 285.54M | 56.32M | 366.13M | 353.33M | 375.90M | 311.91M | 411.38M | 425.89M | 338.09M | 202.05M | 372.71M | 291.32M | 320.11M | 448.54M | 473.24M | 504.97M | 451.46M | 387.73M | 348.09M | 128.91M | 388.04M | 395.46M | 590.96M | 709.54M | 651.07M | 682.06M | 726.73M | 785.14M | 698.00M | 949.00M | 961.19M | 923.64M | 808.00M | 845.00M |
|
Depreciation and Depletion
|
61.59M | 63.84M | 64.17M | 64.75M | 59.07M | 57.30M | 57.74M | 59.23M | 55.50M | 56.77M | 55.09M | 53.33M | 51.09M | 51.00M | 53.01M | 53.27M | 53.52M | 53.92M | 54.34M | 54.20M | 53.21M | 53.22M | 52.77M | 50.90M | 49.21M | 49.89M | 48.53M | 48.14M | 46.99M | 46.65M | 47.00M | 45.64M | 50.33M | 59.91M | 59.96M | 60.38M | 59.08M | 58.39M | 57.79M | 57.21M | 55.63M | 55.04M | 54.86M | 64.89M | 67.31M | 65.84M | 66.74M | 68.58M | 69.30M | 65.33M | 65.75M | 65.36M | 63.83M | 62.37M | 66.97M | 87.49M | 80.19M | 82.35M | 84.87M | 85.75M | 87.08M | 91.30M | 89.00M | 88.00M | 86.45M | 90.55M | 92.00M | 85.00M |
|
Share-based Compensation
|
6.83M | 11.93M | 26.44M | 10.62M | 11.09M | 11.17M | 29.24M | 12.09M | 15.46M | 16.45M | 27.90M | 16.56M | 19.64M | 16.83M | 31.26M | 15.27M | 18.99M | 19.48M | 49.00M | 26.37M | 9.28M | 18.51M | 40.56M | 11.66M | 22.61M | 21.26M | 35.38M | 3.65M | 14.71M | 17.56M | 35.82M | 11.34M | 13.76M | 19.42M | 43.21M | 21.06M | 25.30M | 29.26M | 42.94M | 21.67M | 19.91M | 19.55M | 52.63M | 20.44M | 18.79M | 19.52M | 58.46M | 21.37M | 22.07M | 19.58M | 57.67M | 21.72M | 30.40M | 27.31M | 65.02M | 24.69M | 27.83M | 25.46M | 77.89M | 30.17M | 20.62M | 26.32M | 76.00M | 30.00M | 23.77M | 29.23M | 80.00M | 28.00M |
|
Deferred Taxes
|
-9.51M | -10.61M | -16.01M | -23.15M | 30.02M | -8.21M | 31.03M | 0.09M | -23.56M | 13.16M | -4.09M | -15.81M | -35.02M | -1.52M | 54.03M | -27.32M | -28.57M | 0.49M | -15.75M | 57.88M | -42.90M | -73.37M | 47.17M | -82.42M | 5.89M | 48.23M | 2.97M | -23.87M | -5.03M | -39.76M | 90.70M | -19.72M | -27.45M | -6.51M | 10.22M | -84.32M | -14.93M | 47.62M | 31.77M | 15.64M | -14.12M | 3.16M | -15.55M | 24.16M | 1.35M | 2.34M | 11.04M | -14.26M | -8.61M | -39.68M | -40.03M | -20.90M | -113.34M | -176.93M | 193.62M | -62.14M | -41.67M | 2.19M | -56.03M | -25.57M | 43.91M | 69.68M | -27.00M | 77.00M | -304.04M | -49.96M | 3.00M | -12.00M |
|
Gains from Sales and Divestitures
|
| | | | | -2.51M | | | | 0.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.58M | -7.10M | 2.19M | 12.12M | -2.13M | 11.24M | 0.32M | 9.05M | -1.12M | 1.46M | 1.48M | 13.02M | 1.88M | 4.72M | 1.14M | 6.62M | 1.61M | 11.99M | -1.94M | 2.66M | 2.65M | 1.07M | -7.26M | 50.50M | 1.49M | 1.27M | 40.27M | 1.18M | -1.09M | -0.37M | -1.45M | 1.14M | 2.90M | 1.61M | -7.33M | 33.86M | 0.24M | -2.35M | 3.83M | -7.25M | -0.56M | -15.23M | 10.27M | -19.64M | -120.56M | -47.64M | -5.30M | 107.87M | 5.88M | 0.88M | -42.82M | -12.67M | -10.89M | 615.61M | -246.44M | -4.74M | -0.70M | 662.88M | 38.59M | 26.81M | 1.96M | 784.65M | 51.00M | 2.00M | -63.25M | 937.25M | 22.00M | 14.00M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | 188.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | 10.57M | | | | 493.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
271.58M | 413.10M | 260.05M | 346.20M | 235.15M | 377.43M | 122.88M | 285.28M | 391.78M | 367.00M | 309.50M | 253.92M | 443.05M | 523.92M | -6.97M | 354.31M | 371.46M | 472.14M | 282.69M | 257.42M | 277.36M | 570.42M | 260.87M | 277.62M | 252.55M | 572.18M | 19.94M | 342.71M | 341.92M | 506.21M | 113.93M | 290.24M | 385.12M | 511.27M | 238.00M | 218.77M | 444.46M | 695.46M | 159.39M | 381.65M | 551.56M | 637.54M | 449.13M | 376.84M | 464.89M | 780.09M | 737.37M | 616.61M | 527.42M | 693.60M | 424.36M | 581.11M | 542.97M | 893.29M | 457.36M | 618.78M | 718.76M | 1,185.11M | 649.96M | 702.03M | 795.09M | 1,236.92M | 744.00M | 935.00M | 629.76M | 1,467.24M | 782.00M | 862.00M |
|
Amortizatization of Intangibles
|
26.86M | 29.56M | 28.80M | 32.22M | 29.01M | 27.19M | 27.25M | 26.07M | 28.33M | 28.91M | 29.74M | 25.97M | 29.19M | 26.52M | 28.16M | 29.38M | 33.23M | 31.13M | 31.25M | 30.31M | 29.85M | 30.34M | 29.00M | 27.96M | 27.39M | 30.37M | 29.69M | 29.73M | 28.70M | 28.42M | 28.34M | 28.11M | 37.13M | 58.78M | 56.15M | 57.73M | 58.02M | 56.38M | 54.70M | 52.84M | 52.63M | 50.34M | 54.22M | 79.34M | 70.34M | 80.74M | 81.70M | 81.24M | 81.25M | 81.25M | 79.77M | 78.74M | 78.86M | 77.07M | 87.01M | 142.26M | 145.15M | 126.58M | 155.52M | 142.03M | 141.22M | 139.24M | 140.00M | 138.00M | 136.21M | 138.79M | 140.00M | 148.00M |
|
Depreciation & Amortization (CF)
|
61.59M | 63.84M | 64.17M | 64.75M | 59.07M | 57.30M | 57.74M | 59.23M | 55.50M | 56.77M | 55.09M | 53.33M | 51.09M | 51.00M | 53.01M | 53.27M | 53.52M | 53.92M | 54.34M | 54.20M | 53.21M | 53.22M | 52.77M | 50.90M | 49.21M | 49.89M | 48.53M | 48.14M | 46.99M | 46.65M | 47.00M | 45.64M | 50.33M | 59.91M | 59.96M | 60.38M | 59.08M | 58.39M | 57.79M | 57.21M | 55.63M | 55.04M | 54.86M | 64.89M | 67.31M | 65.84M | 66.74M | 68.58M | 69.30M | 65.33M | 65.75M | 65.36M | 63.83M | 62.37M | 66.97M | 87.49M | 80.19M | 82.35M | 84.87M | 85.75M | 87.08M | 91.30M | 89.00M | 88.00M | 86.45M | 90.55M | 92.00M | 85.00M |
|
Change in Receivables
|
-102.72M | -165.71M | 2.68M | -76.52M | 213.98M | 80.21M | 20.28M | -46.89M | 282.28M | 4.08M | -31.73M | -38.65M | 209.18M | -47.70M | -85.22M | -197.73M | 243.43M | 60.72M | -127.10M | -95.73M | 232.97M | 89.00M | -77.91M | -133.62M | 172.22M | -103.87M | -66.36M | -107.23M | 152.42M | 3.62M | -145.66M | -14.84M | 205.94M | 49.91M | -23.43M | -26.55M | 275.43M | 76.53M | -78.37M | -107.27M | 177.49M | 5.69M | -213.20M | -166.33M | 206.23M | -405.54M | -15.53M | -64.15M | 318.57M | 59.63M | -74.07M | -75.08M | 313.06M | 15.23M | 1.23M | -160.80M | 269.89M | -93.32M | -63.95M | -149.49M | 309.83M | -11.39M | -138.00M | -224.00M | 347.13M | 8.87M | -76.00M | -154.00M |
|
Change in Inventory
|
-148.07M | -125.38M | -17.86M | -27.00M | -19.16M | 10.17M | 68.54M | 61.10M | 4.62M | 4.81M | 92.65M | 5.22M | -42.54M | -27.00M | 38.02M | -24.59M | -24.37M | -87.58M | 68.94M | 17.74M | -2.14M | -80.72M | 112.96M | 42.37M | -13.23M | -71.73M | 25.70M | -29.04M | -49.77M | -67.12M | 64.75M | 32.69M | -6.27M | -17.50M | 142.74M | 64.59M | -62.66M | -52.46M | 125.00M | 51.10M | -43.96M | -64.27M | 24.11M | -49.83M | 33.74M | -214.96M | -42.04M | 45.56M | 48.88M | 33.20M | 190.78M | 52.53M | 31.41M | -62.58M | 137.14M | -80.68M | -28.97M | -80.49M | 138.00M | 32.04M | -100.61M | -170.43M | 136.00M | 2.00M | -8.38M | -35.62M | 163.00M | 73.00M |
|
Change in Account Payables
|
-77.45M | -24.78M | 0.11M | 36.41M | 101.02M | 121.89M | 33.86M | 6.63M | 109.47M | 78.20M | -22.84M | -44.20M | 70.10M | 56.64M | -70.73M | -96.17M | 102.71M | -1.88M | -41.95M | -40.36M | 124.03M | 51.19M | -24.96M | -29.03M | 24.27M | -57.03M | -75.82M | -59.25M | 41.12M | 41.57M | -21.21M | 2.96M | 119.40M | 73.62M | -9.75M | -82.52M | 132.96M | 85.22M | -24.35M | -95.91M | 119.30M | -11.45M | -135.57M | -42.44M | 124.14M | -316.89M | 138.90M | 55.00M | 223.29M | 109.58M | -20.36M | -32.96M | 144.86M | 39.85M | 107.58M | -98.47M | 109.65M | -26.76M | 4.77M | -90.98M | 7.76M | 34.45M | -42.00M | -111.00M | 166.40M | 105.60M | -6.00M | -97.00M |
|
Change in Accured Expenses
|
14.21M | -49.45M | -82.07M | -16.07M | 141.87M | -7.59M | -68.65M | -2.47M | 107.39M | 39.13M | -117.11M | -4.58M | 174.06M | -18.86M | -127.74M | -16.46M | 63.57M | 17.91M | -105.33M | 0.35M | 69.89M | 78.59M | -107.46M | -6.02M | 65.59M | 35.23M | -113.07M | -11.79M | 55.69M | 37.55M | -102.99M | -1.72M | 57.95M | -12.98M | -109.52M | 378.21M | -52.99M | -31.27M | -106.99M | 2.27M | 32.79M | -18.71M | -118.33M | 0.44M | 25.13M | -55.78M | -98.19M | 6.18M | 132.25M | 32.17M | -161.56M | -4.02M | 538.07M | 627.34M | 336.44M | -88.87M | -105.68M | -28.89M | -220.34M | 39.45M | 43.54M | -8.66M | -172.00M | 25.00M | -156.86M | 130.86M | -168.00M | 7.00M |
|
Change in Taxes
|
24.21M | -19.24M | 29.76M | 2.50M | 23.34M | 7.52M | 13.10M | -52.60M | 86.86M | 6.06M | 8.09M | -86.88M | 45.31M | -36.82M | -50.49M | -17.80M | 27.57M | 23.67M | 42.68M | -8.95M | -18.02M | 71.03M | -60.24M | -21.24M | 13.21M | 24.83M | -5.78M | -20.22M | 15.24M | 4.47M | -15.13M | 16.13M | 27.82M | -10.66M | 17.25M | -11.46M | 14.13M | 24.09M | 40.67M | -55.43M | 3.85M | -19.68M | 23.23M | -30.93M | -12.29M | 50.90M | -2.21M | 17.45M | -10.48M | 31.78M | 46.59M | 16.31M | -18.64M | -11.75M | 8.05M | -4.83M | 32.99M | 65.79M | 136.92M | -213.21M | 63.17M | 40.12M | 93.00M | -81.58M | -17.33M | -12.09M | 28.00M | |
|
Other Working Capital Changes
|
120.47M | -137.34M | -42.96M | 93.58M | -103.67M | 11.02M | -169.96M | 33.56M | 41.02M | -185.91M | 24.20M | 27.94M | 36.94M | 34.87M | -163.49M | 53.12M | 56.46M | 101.36M | -32.77M | 72.37M | 5.86M | 54.12M | 45.81M | 33.52M | 37.77M | 39.76M | -167.46M | 46.97M | 3.29M | -18.83M | -216.24M | 39.25M | 36.84M | 36.29M | 29.49M | 51.68M | -37.97M | -11.96M | -187.66M | 14.62M | -7.85M | 12.53M | -15.62M | 65.77M | -13.92M | 19.29M | -53.13M | 88.49M | -2.95M | -6.91M | -37.76M | 60.70M | -46.99M | -13.57M | 186.58M | -20.39M | 27.88M | -303.07M | -53.09M | -11.41M | -23.42M | 7.91M | -31.00M | -10.00M | 7.18M | 12.82M | 29.00M | 70.00M |
|
Capital Expenditures
|
51.80M | 44.54M | 30.10M | 31.13M | 29.63M | 38.36M | 52.69M | 57.10M | 48.66M | 48.84M | 43.99M | 52.91M | 57.20M | 64.72M | 76.69M | 63.54M | 73.84M | 51.84M | 56.65M | 55.20M | 55.52M | 48.97M | 54.71M | 55.07M | 47.64M | 58.11M | 38.68M | 36.74M | 35.38M | 38.60M | 32.53M | 38.83M | 73.88M | 58.51M | 79.34M | 65.44M | 49.53M | 53.36M | 42.11M | 52.32M | 50.65M | 50.02M | 50.34M | 68.25M | 63.91M | 50.09M | 42.12M | 50.79M | 43.16M | 73.89M | 48.20M | 57.40M | 53.26M | 71.18M | 83.56M | 102.15M | 86.90M | 108.40M | 97.75M | 106.37M | 79.21M | 116.67M | 95.00M | 121.00M | 88.15M | 130.85M | 89.00M | 94.00M |
|
Sales of Property, Plant and Equipment
|
15.35M | 3.09M | 4.42M | 1.24M | -1.61M | 7.88M | 2.17M | 15.07M | 6.58M | 8.47M | 5.66M | 5.52M | 4.38M | 4.84M | 8.64M | 5.53M | 10.15M | 0.73M | 2.92M | 5.88M | 2.00M | 3.58M | 2.74M | 1.17M | 11.62M | 4.13M | 3.85M | 4.66M | 5.61M | 4.71M | 4.50M | 0.49M | 3.46M | 6.20M | 12.45M | 47.40M | 4.36M | 17.68M | 10.97M | 23.15M | 3.04M | 9.43M | 19.28M | 1.71M | 4.41M | 0.95M | 6.59M | 117.84M | 8.31M | 7.85M | 7.75M | 14.64M | 6.93M | 10.03M | 11.11M | 0.53M | 0.19M | 1.18M | 0.71M | 0.65M | 7.54M | 0.10M | 13.00M | | 18.87M | 0.13M | 6.00M | 26.00M |
|
Acquisitions
|
15.43M | 2.08M | | | 5.45M | | 8.13M | 35.23M | 16.87M | | 10.41M | 3.25M | 17.35M | 125.25M | 194.55M | 427.17M | -1.07M | 0.50M | -1.49M | 0.76M | 15.00M | 3.32M | | 18.64M | | -0.02M | 67.55M | | | | 29.93M | | 4,037.83M | 1.44M | | | | | 2.04M | | | | 1,696.46M | 3,379.15M | 0.46M | | | | | | | | | | 7,146.11M | | | -0.11M | | | | | | | | | 1,013.00M | |
|
Divestments
|
| | | | | | | | | | | | | | | | 3.62M | 1.32M | | 202.50M | | | 22.77M | 0.01M | 12.80M | 1.69M | | | 24.32M | | | | | | | | | 177.74M | 4.51M | 15.03M | | 0.14M | | | | | | | | | | 2.47M | 0.90M | | 441.34M | 5.96M | 24.42M | 1.28M | 36.69M | 37.90M | 0.97M | 2.44M | 0.88M | 621.12M | 0.70M | 0.30M | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | 50.53M | 425.32M | 352.80M | 562.74M | 371.77M | 156.05M | 446.60M | 326.22M | 291.37M | 215.27M | 758.08M | 14.60M | 12.50M | 0.21M | 7.55M | 63.65M | 14.13M | 0.30M | 10.67M | 49.80M | 26.48M | 172.40M | 50.43M | 26.18M | 49.11M | 2.91M | 19.21M | 8.19M | 5.31M | 8.43M | 3.92M | 14.15M | 16.47M | 14.13M | 4.48M | 21.71M | 4.03M | 2.85M | 1.78M | 15.63M | | | | | | |
|
Cash from Investing Activities
|
-46.22M | -42.67M | -27.01M | -42.87M | -34.57M | -41.73M | -58.97M | -86.31M | -57.84M | -41.82M | -48.55M | -65.31M | -72.05M | -189.85M | -262.42M | -424.54M | -60.61M | -62.27M | -52.20M | 151.64M | -71.18M | -674.66M | -480.93M | -159.81M | -156.71M | 218.28M | -201.43M | -21.85M | -171.18M | 129.82M | 45.21M | 57.08M | -3410.65M | -54.88M | -117.31M | -24.51M | -37.57M | 203.07M | -15.06M | -16.25M | -84.78M | -102.42M | -1852.95M | -3302.13M | 109.89M | 21.21M | 3.91M | 74.79M | -27.28M | -51.43M | -41.95M | -32.42M | -51.40M | -293.07M | -7927.42M | -94.31M | -63.19M | -92.08M | -55.99M | -75.12M | -63.19M | -103.70M | -87.00M | 499.00M | -67.33M | -120.67M | -1078.00M | -68.00M |
|
Other financing activities
|
0.59M | 57.68M | 29.57M | 13.55M | 14.04M | -43.47M | 35.78M | 25.92M | 23.01M | -41.89M | 1.55M | 17.93M | 28.91M | 3.56M | 23.68M | 14.59M | 14.63M | 13.13M | 4.03M | 13.19M | 9.17M | 7.34M | 9.31M | 7.01M | 2.78M | 4.33M | 5.48M | 0.48M | 2.72M | 2.46M | | | | | | | | | | | | | | | | | | | | | 42.70M | 9.40M | 0.55M | 5.97M | 8.75M | 0.16M | | 4.09M | | | | | 2.00M | | | | | -1.00M |
|
Cash from Financing Activities
|
-318.87M | -355.50M | -238.70M | -245.57M | -50.06M | -115.67M | 247.00M | -313.37M | -57.30M | -792.11M | -431.04M | -74.72M | -85.07M | -232.69M | -171.67M | 114.82M | 929.42M | -296.40M | -111.02M | -222.31M | -249.39M | -375.39M | -229.67M | -117.64M | -114.62M | -644.11M | -0.64M | -224.53M | -190.54M | -427.66M | 15.46M | -156.14M | 2,309.03M | -385.72M | -135.41M | -47.41M | -352.70M | -1146.44M | -7.25M | -252.74M | -430.20M | 1,592.49M | 1,838.38M | 215.93M | -781.56M | -823.43M | -692.73M | -916.53M | -606.41M | -407.67M | -420.95M | 1,686.62M | -466.41M | 3,116.38M | 1,339.57M | -274.57M | -880.24M | -1155.76M | -617.86M | -687.38M | -700.29M | -1109.47M | -711.00M | -1393.00M | -577.04M | -1295.95M | 306.00M | -835.00M |
|
Dividends Paid - Common
|
40.13M | 40.12M | 40.17M | 40.19M | 40.42M | 41.95M | 43.65M | 47.26M | 52.00M | 63.18M | 76.89M | 42.14M | 59.58M | 62.05M | 61.37M | 61.96M | 64.38M | 67.30M | 67.39M | 67.33M | 71.80M | 71.73M | 71.61M | 93.15M | 87.99M | 87.64M | 85.99M | 85.72M | 85.18M | 85.07M | 84.75M | 84.24M | 88.17M | 88.22M | 88.10M | 88.08M | 88.14M | 100.96M | 100.87M | 99.59M | 98.55M | 113.46M | 113.35M | 113.67M | 113.27M | 113.55M | 113.54M | 113.69M | 114.11M | 133.84M | 132.92M | 132.63M | 132.54M | 171.76M | 171.18M | 171.18M | 170.87M | 190.77M | 190.42M | 190.69M | 190.47M | 210.42M | 210.00M | 210.00M | 210.17M | 230.83M | 228.00M | 228.00M |
|
Exchange Rate Effect
|
-1.94M | 6.13M | 7.89M | -13.71M | -3.86M | -25.06M | 37.40M | -0.69M | 22.58M | 16.44M | -63.01M | -50.26M | -0.45M | -36.53M | 38.87M | 16.91M | -60.59M | -9.37M | 44.74M | 7.16M | -0.32M | -2.81M | -71.70M | -17.00M | -39.53M | 17.23M | -24.19M | -23.10M | 7.28M | -21.70M | -2.41M | -64.30M | 15.33M | -5.34M | 4.61M | 3.15M | 10.57M | -19.48M | -7.09M | -17.41M | 14.77M | -6.58M | -26.93M | 30.33M | -43.96M | 10.03M | 8.33M | 47.47M | 31.14M | 9.02M | -1.00M | 7.97M | -6.87M | -23.88M | -15.08M | 3.86M | 3.44M | 2.78M | -2.36M | -5.64M | -8.95M | -7.05M | 3.00M | -16.00M | 27.32M | 7.68M | -4.00M | -5.00M |
|
Change in Cash
|
-95.44M | 21.06M | 2.24M | 44.05M | 146.66M | 194.97M | 348.31M | -115.10M | 299.22M | -450.49M | -233.11M | 63.63M | 285.48M | 64.86M | -402.19M | 61.50M | 1,179.68M | 104.09M | 164.21M | 193.90M | -43.53M | -482.43M | -521.42M | -16.83M | -58.29M | 163.57M | -206.32M | 73.23M | -12.52M | 186.68M | 172.20M | 126.89M | -701.17M | 65.32M | -10.12M | 150.00M | 64.76M | -267.39M | 129.99M | 95.26M | 51.34M | 2,121.04M | 407.63M | -2679.04M | -250.74M | -12.10M | 56.88M | -177.66M | -75.13M | 243.52M | -39.53M | 2,243.28M | 18.29M | 3,692.72M | -6145.57M | 253.75M | -221.22M | -59.95M | -26.26M | -66.11M | 22.67M | 16.70M | -51.00M | 25.00M | 12.71M | 58.29M | 6.00M | -46.00M |
|
Free Cash Flow
|
219.78M | 368.56M | 229.95M | 315.06M | 205.52M | 339.06M | 70.19M | 228.17M | 343.12M | 318.16M | 265.51M | 201.01M | 385.85M | 459.20M | -83.66M | 290.77M | 297.62M | 420.30M | 226.04M | 202.22M | 221.84M | 521.45M | 206.16M | 222.55M | 204.92M | 514.07M | -18.74M | 305.97M | 306.53M | 467.61M | 81.41M | 251.41M | 311.24M | 452.76M | 158.66M | 153.33M | 394.94M | 642.10M | 117.28M | 329.33M | 500.91M | 587.52M | 398.79M | 308.59M | 400.98M | 730.00M | 695.26M | 565.82M | 484.26M | 619.70M | 376.16M | 523.71M | 489.71M | 822.11M | 373.80M | 516.63M | 631.86M | 1,076.71M | 552.21M | 595.66M | 715.88M | 1,120.25M | 649.00M | 814.00M | 541.61M | 1,336.39M | 693.00M | 768.00M |
|
Net Cash Flow
|
-93.51M | 14.93M | -5.65M | 57.76M | 150.52M | 220.03M | 310.91M | -114.41M | 276.64M | -466.93M | -170.10M | 113.89M | 285.92M | 101.39M | -441.06M | 44.59M | 1,240.27M | 113.46M | 119.47M | 186.74M | -43.21M | -479.63M | -449.72M | 0.17M | -18.77M | 146.35M | -182.12M | 96.33M | -19.80M | 208.38M | 174.61M | 191.19M | -716.51M | 70.67M | -14.73M | 146.85M | 54.19M | -247.91M | 137.08M | 112.67M | 36.57M | 2,127.62M | 434.55M | -2709.37M | -206.78M | -22.14M | 48.55M | -225.13M | -106.27M | 234.50M | -38.54M | 2,235.31M | 25.16M | 3,716.59M | -6130.49M | 249.89M | -224.66M | -62.74M | -23.90M | -60.47M | 31.62M | 23.75M | -54.00M | 41.00M | -14.61M | 50.61M | 10.00M | -41.00M |