|
Net Income
|
-4.18M | -4.47M | -15.42M | -0.50M | -0.76M | -0.85M | -4.25M | -0.73M | -0.88M | -0.41M | 0.50M | -0.56M | -0.04M | 10.78M | -1.10M | -0.88M | -0.38M | -2.81M | -1.34M | -0.87M | -0.34M | -0.28M | -0.40M | -0.54M | -0.76M | -0.19M | 0.27M | -0.39M | -0.29M | -0.39M | -1.09M | -0.13M | -0.53M | -0.29M | 0.49M | -0.43M | -1.26M | -0.76M | 0.14M | -0.57M | -0.24M | 0.08M | -0.41M | -0.48M | -0.39M | -9.25M | 0.13M | -0.76M | -0.46M | -0.60M | -1.17M | | -1.00M | -1.00M | 6.00M | -1.00M | | 1.00M | | | 1.00M | -1.00M | | | -1.00M | -1.00M | -1.00M |
|
Depreciation and Depletion
|
223.55M | 220.26M | 215.82M | 211.00M | 206.76M | 209.93M | 206.15M | 205.94M | 214.86M | 224.47M | 227.00M | 226.61M | 233.47M | 238.44M | 263.54M | 231.54M | 234.44M | 241.80M | 275.83M | 251.87M | 260.24M | 269.26M | 265.68M | 266.30M | 274.78M | 287.07M | 293.82M | 287.17M | 293.87M | 297.13M | 308.88M | 311.21M | 309.81M | 311.75M | 324.93M | 332.80M | 342.70M | 346.50M | 366.57M | 377.36M | 390.67M | 574.72M | 536.18M | 523.22M | 532.95M | 496.15M | 474.68M | 461.16M | 444.26M | 443.82M | 436.76M | 430.00M | 424.00M | 421.00M | 438.00M | 445.00M | 412.00M | 417.00M | 438.00M | 424.00M | 428.00M | 423.00M | 419.00M | 425.00M | 420.00M | 429.00M | 429.00M |
|
Share-based Compensation
|
| 4.46M | 3.87M | 3.94M | 4.08M | 4.19M | 4.34M | 4.11M | 4.24M | 4.30M | 4.79M | 4.44M | 4.65M | 5.10M | 4.68M | 4.61M | 4.99M | 4.66M | 5.05M | 4.86M | 5.13M | 5.46M | 5.46M | 5.67M | 5.50M | 4.94M | 22.87M | 4.89M | 27.34M | 11.34M | 12.69M | 12.29M | 11.69M | 11.53M | 11.20M | 6.56M | 7.17M | 8.34M | 10.42M | 13.86M | 14.24M | 13.64M | 44.50M | 4.31M | 8.47M | 15.59M | 12.62M | 10.67M | 12.24M | 12.56M | 10.53M | 14.00M | 14.00M | 14.00M | 15.00M | 20.00M | 21.00M | 22.00M | 21.00M | 20.00M | 21.00M | 22.00M | 20.00M | 15.00M | 21.00M | 20.00M | 19.00M |
|
Deferred Taxes
|
| 22.05M | 54.80M | -11.07M | -11.92M | 44.56M | 19.53M | 12.78M | 27.34M | 28.03M | 21.86M | 14.36M | 23.09M | 29.75M | 19.79M | 18.59M | 29.58M | 33.77M | 31.67M | 21.67M | 38.32M | 39.43M | 5.29M | 26.65M | 40.95M | 44.02M | 42.43M | 29.32M | 37.71M | 42.16M | 15.98M | 19.30M | 23.19M | 33.33M | -522.04M | 33.10M | 49.02M | 23.78M | 3.00M | 19.73M | 21.96M | -9.53M | -64.49M | -13.60M | -22.55M | 6.27M | -3.12M | 15.48M | 40.92M | 29.80M | 39.80M | 58.00M | 65.00M | 63.00M | 80.00M | 42.00M | 52.00M | 35.00M | -14.00M | -10.00M | -10.00M | -9.00M | 50.00M | -13.00M | -29.00M | 140.00M | 32.00M |
|
Cash from Discontinued Operations
|
| -0.85M | -5.01M | -5.20M | -0.48M | -0.01M | -3.27M | -1.05M | -0.56M | 0.04M | 0.41M | -0.93M | -1.34M | -0.42M | -8.61M | -0.73M | -0.30M | -3.33M | -1.43M | -0.91M | -0.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| -0.21M | | | | | -1.23M | | | | | | | | | -3.77M | -4.41M | | | 1.25M | | | | | | | 20.11M | | | | | | | | | | | | | 3.44M | 0.09M | | -3.53M | 5.00M | 0.76M | -0.05M | 1.30M | 1.41M | 2.28M | 0.60M | 1.70M | 0.16M | -7.16M | -31.00M | 34.00M | | | 2.00M | 2.00M | | | -1.00M | | | | | 1.00M |
|
Cash from Operations
|
| 256.43M | 216.22M | 271.50M | 259.70M | 272.97M | 223.87M | 217.56M | 255.23M | 309.51M | 259.65M | 186.28M | 285.75M | 295.50M | 392.65M | 248.93M | 314.85M | 326.26M | 361.78M | 237.66M | 305.23M | 438.16M | 401.77M | 283.85M | 374.85M | 412.64M | 370.45M | 368.00M | 395.02M | 422.04M | 415.96M | 331.35M | 400.35M | 434.50M | 461.91M | 336.90M | 527.92M | 410.77M | 442.39M | 485.33M | 559.73M | 544.13M | 551.35M | 438.59M | 660.20M | 597.80M | 484.41M | 465.71M | 665.52M | 553.66M | 490.11M | 466.00M | 637.00M | 683.00M | 524.00M | 478.00M | 743.00M | 621.00M | 511.00M | 526.00M | 552.00M | 629.00M | 558.00M | 651.00M | 752.00M | 442.00M | 749.00M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.51M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| 11.91M | 10.69M | 10.27M | 9.30M | 8.00M | 13.34M | 7.72M | 11.04M | 9.21M | 11.96M | 9.10M | 15.77M | 12.15M | 12.18M | 13.43M | 13.86M | 15.80M | 13.30M | 14.10M | 11.63M | 10.12M | 11.41M | 13.32M | 15.01M | 17.94M | 6.69M | 6.25M | 2.93M | 11.02M | 18.66M | 8.84M | 8.22M | 8.09M | 15.89M | 32.10M | 37.00M | 35.80M | -36.96M | 27.13M | 12.43M | 21.09M | 40.64M | 42.70M | 32.16M | 18.66M | 22.49M | 15.13M | -15.11M | 12.76M | 12.21M | 31.00M | 19.00M | 28.00M | 40.00M | 28.00M | 16.00M | 23.00M | 204.00M | 92.00M | 99.00M | 76.00M | 107.00M | 96.00M | 92.00M | 93.00M | 100.00M |
|
Depreciation & Amortization (CF)
|
223.55M | 220.26M | 215.82M | 211.00M | 206.76M | 209.93M | 206.15M | 205.94M | 214.86M | 224.47M | 227.00M | 226.61M | 233.47M | 238.44M | 263.54M | 231.54M | 234.44M | 241.80M | 275.83M | 251.87M | 260.24M | 269.26M | 265.68M | 266.30M | 274.78M | 287.07M | 293.82M | 287.17M | 293.87M | 297.13M | 308.88M | 311.21M | 309.81M | 311.75M | 324.93M | 332.80M | 342.70M | 346.50M | 366.57M | 377.36M | 390.67M | 574.72M | 536.18M | 523.22M | 532.95M | 496.15M | 474.68M | 461.16M | 444.26M | 443.82M | 436.76M | 430.00M | 424.00M | 421.00M | 438.00M | 445.00M | 412.00M | 417.00M | 438.00M | 424.00M | 428.00M | 423.00M | 419.00M | 425.00M | 420.00M | 429.00M | 429.00M |
|
Change in Receivables
|
| 54.45M | -31.16M | 0.41M | 30.33M | -1.37M | -11.35M | 51.09M | 33.32M | 20.11M | -12.50M | 26.52M | 2.60M | -16.81M | -19.42M | 8.68M | 7.91M | 18.28M | -20.59M | 41.53M | -0.95M | -3.17M | -16.72M | -10.78M | 44.31M | -9.78M | 16.57M | -3.71M | 42.78M | 30.10M | -17.41M | 27.35M | 47.74M | 70.00M | 33.81M | -22.27M | 48.91M | 100.20M | 66.30M | -26.18M | 17.98M | 25.98M | -44.93M | 14.63M | -83.85M | 62.57M | 11.65M | 4.60M | 100.72M | 55.13M | 79.55M | 64.00M | 123.00M | -45.00M | -8.00M | 7.00M | -99.00M | 74.00M | 44.00M | -8.00M | 54.00M | 17.00M | -2.00M | -36.00M | 22.00M | 248.00M | -201.00M |
|
Change in Inventory
|
| -0.04M | 1.98M | 0.42M | 0.75M | 1.96M | 4.38M | 3.75M | 0.97M | 0.15M | 1.28M | 1.17M | -3.31M | 2.98M | -1.56M | -0.90M | -1.19M | 2.55M | 0.38M | 0.63M | 0.55M | -0.45M | 1.42M | -2.56M | 1.56M | -0.27M | -0.17M | 1.56M | 1.07M | 0.89M | 2.38M | -1.88M | -0.65M | 3.51M | 2.31M | 0.25M | -0.69M | 4.83M | 1.39M | 0.76M | 0.77M | 2.35M | -2.54M | -15.41M | -3.27M | -1.82M | 0.50M | -1.07M | 2.49M | 4.23M | 2.35M | 6.00M | 7.00M | -3.00M | -1.00M | -4.00M | | 1.00M | | | | | | | | | |
|
Change in Account Payables
|
| 10.49M | 29.89M | | | -8.61M | -2.43M | 31.41M | -9.89M | -1.23M | 4.37M | 9.45M | -20.61M | 9.33M | -20.98M | 36.41M | -12.70M | 18.96M | -8.23M | 14.42M | -12.65M | 43.20M | 8.51M | -28.85M | -1.59M | 10.93M | -54.88M | 49.21M | 19.38M | 0.01M | 25.72M | 13.97M | -6.30M | 33.07M | 25.41M | -30.85M | 58.28M | -23.68M | 13.12M | 18.59M | -22.55M | -26.28M | 3.65M | -25.71M | -28.73M | 39.70M | 43.73M | -25.64M | 91.41M | 53.37M | 6.86M | 13.00M | 69.00M | -90.00M | -21.00M | 45.00M | -47.00M | 15.00M | -20.00M | -33.00M | -2.00M | 8.00M | -5.00M | 11.00M | 2.00M | -47.00M | -29.00M |
|
Change in Accured Expenses
|
| 22.66M | -142.62M | 42.80M | 42.69M | -11.82M | -50.39M | 5.12M | 20.52M | 33.04M | -46.28M | -57.23M | -6.92M | -50.99M | 50.90M | -48.32M | 12.06M | -12.95M | -15.21M | -33.00M | -34.44M | 21.08M | -6.75M | -21.60M | 38.60M | -20.39M | -15.37M | -33.61M | -0.09M | 13.61M | -72.93M | -38.95M | 27.65M | 52.55M | 13.58M | -94.60M | 24.08M | 53.09M | -90.99M | -80.46M | -5.99M | 30.21M | -22.05M | -17.25M | 35.13M | 0.67M | -34.55M | -84.81M | 41.27M | 23.04M | -42.50M | -137.00M | 4.00M | -17.00M | -148.00M | -230.00M | -45.00M | -20.00M | -42.00M | -120.00M | -127.00M | -68.00M | -116.00M | -146.00M | 4.00M | -207.00M | -104.00M |
|
Capital Expenditures
|
| 117.34M | 143.37M | 200.10M | 344.29M | 316.51M | 209.19M | 313.22M | 504.16M | 347.76M | 533.45M | 470.97M | 733.02M | 490.84M | 438.41M | 420.05M | 528.06M | 547.71M | 626.80M | 578.72M | 676.50M | 485.95M | 517.99M | 553.24M | 775.98M | 758.08M | 580.68M | 575.03M | 545.15M | 391.18M | 393.80M | 361.34M | 493.91M | 457.59M | 547.59M | 662.74M | 758.56M | 778.71M | 850.40M | 1,026.71M | 1,184.05M | 746.47M | 777.94M | 430.96M | 273.97M | 174.47M | 266.60M | 381.05M | 523.35M | 523.29M | 513.32M | 584.00M | 611.00M | 722.00M | 714.00M | 641.00M | 1,011.00M | 805.00M | 777.00M | 686.00M | 639.00M | 599.00M | 761.00M | 514.00M | 689.00M | 527.00M | 405.00M |
|
Sales of Property, Plant and Equipment
|
| 0.94M | 1.09M | 0.53M | 0.89M | 1.41M | 11.02M | 5.03M | 1.15M | 1.69M | 2.04M | 2.90M | 1.48M | 0.71M | 2.26M | 0.92M | 2.38M | 2.55M | 0.94M | 2.00M | 0.78M | 0.31M | 0.40M | 0.27M | 0.37M | 0.56M | 2.69M | 1.41M | 4.91M | 0.30M | 0.43M | 0.89M | 3.07M | 8.58M | 39.72M | 0.93M | 4.93M | 6.01M | 4.74M | 1.92M | 44.27M | 3.54M | 2.55M | 1.88M | 2.35M | 5.69M | 3.08M | 2.36M | 42.05M | 10.20M | 19.39M | 3.00M | 32.00M | 19.00M | -1.00M | 48.00M | 5.00M | 7.00M | 3.00M | 11.00M | 1.00M | 7.00M | | 2.00M | 4.00M | 5.00M | 7.00M |
|
Acquisitions
|
| 0.20M | 3.17M | 2.41M | | 4.40M | 205.11M | 83.78M | 264.80M | 13.60M | -0.26M | 2.08M | 0.35M | 1.38M | 1.33M | 1.42M | | 0.50M | | 1.65M | | 8.10M | 0.21M | | | | | | | | | | | 7.24M | | | | -1.76M | | | | | | | | | | | | | 325.00M | 425.00M | 5.00M | 18.00M | 10.00M | | | | 250.00M | 297.00M | | 16.00M | 1.00M | 1.00M | | | |
|
Divestments
|
| 9.84M | 3.04M | 1.13M | 0.41M | 0.08M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -50.10M | -70.81M | -135.18M | -273.37M | -255.84M | -318.07M | -311.27M | -679.23M | -263.94M | -402.73M | -365.77M | -459.28M | -363.03M | -446.38M | -295.93M | -391.67M | -425.21M | -491.01M | -441.85M | -497.97M | -357.46M | -407.23M | -440.82M | -637.85M | -628.72M | -453.98M | -429.04M | -394.29M | -285.25M | -298.76M | -248.56M | -367.87M | -347.45M | -474.81M | -572.80M | -815.50M | -687.50M | -745.66M | -923.24M | -1031.25M | -599.27M | -663.43M | -332.98M | -159.29M | 7.85M | -116.58M | -225.96M | -307.45M | -327.50M | -589.09M | -783.00M | -199.00M | -369.00M | -499.00M | -377.00M | -830.00M | -607.00M | -849.00M | -810.00M | -495.00M | -497.00M | -644.00M | -393.00M | -550.00M | -407.00M | -300.00M |
|
Other financing activities
|
| 0.02M | 0.66M | 1.03M | -3.97M | -0.00M | -0.01M | 1.73M | 5.05M | 1.24M | -0.48M | 2.21M | 0.15M | 2.15M | 0.35M | 1.77M | 1.52M | 1.63M | 0.27M | 1.81M | 3.22M | 0.20M | -0.51M | 3.70M | 1.53M | 2.26M | 3.60M | 2.93M | 0.06M | 0.02M | 0.76M | 0.85M | 0.44M | 0.23M | 0.22M | 1.26M | 0.62M | 2.88M | 6.66M | 1.07M | 1.85M | 1.90M | -9.91M | -1.69M | -7.58M | -0.07M | -9.65M | -0.52M | -0.94M | -1.90M | -3.64M | -4.00M | -2.00M | | | | -6.00M | 2.00M | -3.00M | -2.00M | -1.00M | -2.00M | -2.00M | -1.00M | -3.00M | -1.00M | -1.00M |
|
Long-Term Debt Issuances
|
| 0.35M | 0.70M | 0.71M | 12.88M | 300.92M | -0.34M | 349.87M | 351.68M | 264.86M | 0.00M | 369.92M | 8.08M | 367.75M | 130.21M | 249.72M | 4.65M | 3.31M | 299.31M | 366.61M | 399.10M | 130.02M | 69.80M | 455.11M | 474.98M | 399.72M | -46.59M | 298.25M | | | 376.67M | 477.55M | 97.98M | 297.77M | | 446.50M | 596.81M | 424.22M | 815.48M | 799.30M | 892.61M | 546.72M | 777.73M | 855.35M | 1,218.84M | 10.15M | -0.34M | | | | 300.00M | 650.00M | 301.00M | 55.00M | 223.00M | 664.00M | 650.00M | | 993.00M | 896.00M | 297.00M | 297.00M | 299.00M | 297.00M | 297.00M | | 298.00M |
|
Long-Term Debt Repayments
|
| -63.55M | -4.19M | -52.00M | 239.70M | -235.70M | 222.94M | -290.13M | 453.53M | -265.36M | 148.71M | -164.30M | 352.23M | -234.42M | -18.27M | 112.94M | 67.84M | 103.70M | -138.10M | 142.83M | -121.46M | -186.32M | -56.14M | 204.75M | -170.00M | 150.00M | 138.61M | 98.58M | 63.52M | -88.51M | -151.40M | 9.51M | 319.75M | -327.12M | 87.37M | 237.96M | -246.01M | -105.62M | | 158.26M | 68.77M | -44.31M | | 332.68M | -790.24M | -47.56M | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.03M | -707.11M | 103.44M | 122.64M | -130.76M | -67.80M | 101.51M | 357.05M | 63.00M | 145.00M | 103.00M | -177.00M | -216.00M | 189.00M | 112.00M | -185.00M | 288.00M | -207.00M | 324.00M | -109.00M | -311.00M | 96.00M | 571.00M | -359.00M |
|
Shares Issued
|
| 2.46M | 1.97M | 1.99M | 4.95M | 4.18M | 5.90M | 5.22M | 15.04M | 5.96M | 6.79M | 13.16M | 2.62M | 2.73M | 9.88M | 22.53M | 18.90M | 13.19M | 36.03M | 18.53M | 15.60M | 4.86M | 7.58M | 11.85M | 5.28M | 3.27M | 3.60M | 1.49M | 4.77M | 3.37M | 8.46M | 3.99M | 2.02M | 4.38M | 10.12M | 1.42M | 3.25M | 8.36M | 4.00M | 3.11M | 3.14M | 2.84M | -0.87M | 2.79M | -1.55M | 2.72M | 3.84M | | | 3.10M | 6.32M | | | | | | | | | | | 6.00M | 4.00M | | | -1.00M | 5.00M |
|
Shares Repurchased
|
| | | 25.07M | 32.59M | 34.26M | 31.37M | 12.04M | 30.01M | 9.38M | 8.26M | 11.92M | 11.37M | 3.63M | -0.04M | 0.10M | -0.10M | | | 40.44M | 39.05M | 12.86M | 13.94M | 6.14M | | | | | 21.90M | 3.76M | 11.62M | 16.85M | 41.38M | 7.63M | 12.46M | 12.92M | 4.30M | 10.46M | 3.13M | 14.16M | 7.06M | 3.21M | 3.26M | 11.92M | | | 17.08M | 19.44M | 29.53M | 7.67M | 0.35M | 300.00M | | | 257.00M | 45.00M | 88.00M | 149.00M | 55.00M | 51.00M | 90.00M | 141.00M | 39.00M | 167.00M | 94.00M | 89.00M | 169.00M |
|
Dividends Paid - Common
|
| 14.02M | 13.58M | 13.38M | 13.17M | 14.05M | 13.87M | 13.95M | 13.88M | 14.86M | 14.81M | 14.85M | 14.80M | 15.80M | 15.81M | 15.98M | 16.07M | 17.80M | 17.86M | 18.00M | 17.91M | 19.49M | 19.46M | 20.08M | 19.61M | 21.75M | 21.77M | 22.48M | 21.78M | 23.39M | 23.39M | 23.91M | 23.34M | 24.31M | 24.25M | 27.80M | 27.30M | 28.41M | 28.36M | 29.30M | 28.35M | 29.39M | 29.43M | 30.59M | 29.56M | 29.52M | 29.33M | 31.26M | 29.57M | 30.47M | 30.70M | 34.00M | 29.00M | 31.00M | 29.00M | 35.00M | 28.00M | 33.00M | 32.00M | 35.00M | 31.00M | 35.00M | 34.00M | 38.00M | 33.00M | 37.00M | 37.00M |
|
Cash from Financing Activities
|
| -204.27M | -155.13M | -114.89M | 12.87M | 6.02M | 174.17M | 36.97M | 396.52M | -61.35M | 132.06M | 187.80M | 134.25M | 90.78M | 25.11M | 51.57M | 73.37M | 101.45M | 120.68M | 215.17M | 208.40M | -91.06M | -20.85M | 178.90M | 266.62M | 219.26M | 66.70M | 60.51M | 8.54M | -124.60M | -130.37M | -106.22M | -15.74M | -69.30M | 29.16M | 229.60M | 284.50M | 265.14M | 306.28M | 434.29M | 502.75M | 39.52M | 107.58M | 217.62M | -62.89M | -758.45M | -903.28M | -298.10M | -180.87M | -289.08M | 564.05M | -130.00M | -200.00M | -270.00M | -261.00M | -126.00M | 69.00M | -69.00M | 382.00M | 316.00M | -122.00M | -129.00M | 88.00M | -261.00M | -183.00M | -25.00M | -443.00M |
|
Exchange Rate Effect
|
| -2.17M | 1.11M | -1.70M | -1.93M | 3.36M | 1.99M | 0.34M | 2.52M | 0.99M | -0.63M | 1.66M | -0.44M | 0.29M | -0.16M | 6.26M | 0.71M | 2.22M | -3.63M | 1.37M | -1.32M | -1.26M | 1.51M | 0.76M | -1.95M | -0.81M | 2.04M | -3.51M | 0.09M | -2.15M | -3.92M | 1.50M | 1.85M | -8.58M | -0.31M | 3.52M | -0.18M | -1.87M | 3.23M | -1.55M | -1.06M | -0.64M | -1.02M | 0.72M | -3.75M | 5.89M | 2.13M | -1.20M | -1.17M | -2.22M | 3.59M | -4.00M | -11.00M | -36.00M | 47.00M | 11.00M | -17.00M | -4.00M | 1.00M | -2.00M | -5.00M | -5.00M | -9.00M | | 10.00M | | 3.00M |
|
Change in Cash
|
| 6.49M | -12.49M | 16.60M | -6.71M | 26.28M | 78.36M | -57.41M | -25.48M | -14.37M | -11.21M | 9.05M | -41.06M | 23.13M | -29.30M | 10.10M | -3.06M | 1.51M | -13.37M | 11.22M | 14.10M | -11.89M | -24.91M | 22.11M | 1.15M | 2.03M | -14.44M | -4.14M | 9.16M | 9.03M | -17.71M | -22.29M | 18.59M | 8.46M | 15.62M | -3.16M | -3.55M | -13.05M | 4.86M | -5.32M | 29.71M | -16.64M | -2.28M | 323.65M | 434.23M | -147.22M | -533.66M | -59.56M | 176.25M | -65.26M | 469.56M | -451.00M | 227.00M | 8.00M | -189.00M | -14.00M | -35.00M | -59.00M | 45.00M | 30.00M | -70.00M | -2.00M | -8.00M | -3.00M | 29.00M | 9.00M | 9.00M |
|
Free Cash Flow
|
| 139.09M | 72.85M | 71.39M | -84.59M | -43.55M | 14.68M | -95.65M | -248.93M | -38.25M | -273.80M | -284.69M | -447.27M | -195.33M | -45.76M | -171.13M | -213.21M | -221.45M | -265.03M | -341.06M | -371.27M | -47.80M | -116.22M | -269.40M | -401.12M | -345.44M | -210.23M | -207.03M | -150.13M | 30.86M | 22.16M | -29.99M | -93.57M | -23.10M | -85.68M | -325.84M | -230.63M | -367.93M | -408.01M | -541.38M | -624.32M | -202.34M | -226.59M | 7.63M | 386.23M | 423.33M | 217.81M | 84.66M | 142.17M | 30.37M | -23.21M | -118.00M | 26.00M | -39.00M | -190.00M | -163.00M | -268.00M | -184.00M | -266.00M | -160.00M | -87.00M | 30.00M | -203.00M | 137.00M | 63.00M | -85.00M | 344.00M |
|
Net Cash Flow
|
| 2.06M | -9.73M | 21.42M | -0.80M | 23.14M | 79.98M | -56.73M | -27.48M | -15.78M | -11.02M | 8.31M | -39.29M | 23.25M | -28.62M | 4.56M | -3.45M | 2.50M | -8.55M | 10.98M | 15.65M | -10.37M | -26.31M | 21.93M | 3.63M | 3.19M | -16.82M | -0.53M | 9.27M | 12.19M | -13.17M | -23.43M | 16.74M | 17.75M | 16.25M | -6.30M | -3.08M | -11.59M | 3.01M | -3.63M | 31.23M | -15.62M | -4.50M | 323.23M | 438.02M | -152.80M | -535.46M | -58.35M | 177.20M | -62.93M | 465.07M | -447.00M | 238.00M | 44.00M | -236.00M | -25.00M | -18.00M | -55.00M | 44.00M | 32.00M | -65.00M | 3.00M | 2.00M | -3.00M | 19.00M | 10.00M | 6.00M |