|
Net Income
|
1.62M | -5.18M | 11.94M | 6.90M | -0.11M | 0.47M | 1.38M | 1.12M | 1.62M | 3.44M | 10.11M | 6.30M | 2.30M | | -52.19M | 2.62M | 14.11M | 17.59M | 25.33M | | | | 55.08M | 0.80M | 5.66M | 27.75M | 1.39M | 12.87M | 0.55M | 9.58M | 24.32M | 0.41M | 4.37M | 0.13M | 22.52M | 0.10M | 1.12M | 3.23M | 23.89M | 16.49M | 0.44M | 0.89M | 6.42M | 38.01M | 16.75M | 5.19M | 27.41M | 69.96M | 96.40M | 104.61M | 48.24M | 184.01M | 82.14M | 77.64M | 84.42M | 86.57M | 76.30M | 79.66M | 77.80M | 100.70M | 92.61M | 90.09M | 76.15M | 97.36M | 94.59M | 97.49M | 118.01M |
|
Share-based Compensation
|
| 1.45M | 0.49M | 1.59M | 1.60M | 1.61M | 1.80M | 2.50M | 2.51M | 2.35M | 2.46M | 2.45M | 2.46M | 2.43M | 2.48M | 3.02M | 3.13M | 3.07M | 2.96M | 2.27M | 2.26M | 2.35M | 2.78M | 2.90M | 2.72M | 2.76M | 2.70M | 2.62M | 2.57M | 2.37M | 3.10M | 12.13M | 1.70M | 3.01M | 3.71M | 3.40M | 3.18M | 3.44M | 3.62M | 3.48M | 3.51M | 3.73M | 3.62M | -4.33M | 11.54M | 3.44M | 2.93M | 2.42M | 3.47M | 3.38M | 3.24M | 4.16M | 4.34M | 4.09M | 3.93M | 4.81M | 4.04M | 5.35M | 5.87M | 6.29M | 6.25M | 6.29M | 4.67M | 4.97M | 4.90M | 4.95M | 4.64M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | | | | 0.24M | | | | 0.22M | | | | 0.25M | | | | 0.30M | | | | 0.30M | | | | 0.25M |
|
Gains from Investment Securities
|
| 7.32M | 20.94M | 0.79M | -0.23M | 0.48M | -78.84M | 12.73M | | | -32.15M | 8.56M | -0.02M | 0.23M | -4.54M | 13.86M | 13.13M | 16.11M | 16.14M | 0.71M | 1.69M | 27.56M | 25.48M | 12.30M | 5.66M | 27.75M | 12.12M | 13.84M | 12.32M | 13.61M | 10.60M | 18.27M | 8.00M | 14.55M | 12.69M | 13.32M | 13.39M | 13.65M | 13.90M | 16.49M | 9.17M | 15.77M | 14.87M | 38.01M | 7.45M | 3.24M | 18.77M | 16.49M | 20.05M | 17.77M | 36.81M | 101.95M | 4.29M | 0.22M | 2.55M | 14.52M | 17.34M | 16.58M | 18.08M | 16.96M | -0.45M | -0.50M | 19.17M | 16.08M | -0.67M | -0.48M | 16.77M |
|
Asset Writedowns and Impairment
|
4.73M | 2.33M | | 2.34M | 0.06M | 0.25M | 23.98M | 0.63M | 1.59M | 0.33M | 9.18M | | | 1.15M | 50.16M | | | 6.00M | | 0.23M | | | 1.03M | | | | | 0.87M | | | 0.03M | | | | | 0.37M | 12.53M | 0.85M | 8.99M | 1.67M | 10.44M | -0.01M | 42.08M | 0.78M | 0.23M | | 17.52M | | 0.14M | -0.02M | 84.27M | | | | | | | | | | | | | | 1.26M | 3.37M | -0.03M |
|
Cash from Operations
|
| 59.46M | 32.95M | 44.09M | 40.78M | 45.59M | 8.01M | 49.31M | 52.38M | 81.28M | 34.66M | 43.21M | 68.06M | 84.78M | 61.16M | 41.28M | 68.05M | 91.23M | 50.17M | 52.26M | 67.33M | 98.21M | 59.93M | 54.46M | 72.95M | 89.35M | 68.78M | 76.82M | 74.48M | 74.04M | 71.84M | 32.66M | 144.41M | 168.36M | 124.36M | 149.87M | 151.04M | 163.85M | 145.57M | 131.36M | 157.96M | 180.03M | 151.91M | 125.68M | 91.74M | 157.17M | 124.53M | 139.36M | 185.93M | 183.19M | 150.91M | 142.89M | 184.87M | 200.49M | 127.57M | 162.10M | 172.58M | 213.01M | 171.91M | 167.76M | 203.46M | 227.60M | 191.38M | 161.03M | 244.05M | 218.66M | 203.95M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.13M | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.12M | | -3.48M | -8.20M | -7.10M | -4.36M | -8.18M | -11.14M | -6.71M | -7.30M | -13.09M | -6.41M | -10.70M | -13.67M | -12.46M | -10.00M | -7.39M | -10.69M | -5.58M | -5.60M | -6.07M | -5.69M | -5.30M | -5.23M | -5.10M | -5.37M | -5.48M | -8.36M | -7.73M | -7.56M | -5.29M | -6.91M | -5.19M | -5.32M | -6.21M | -5.20M | -5.25M | -5.63M |
|
Amortization of Deferred Charges
|
| 1.61M | 2.00M | 1.51M | 1.68M | 2.23M | 3.12M | 3.06M | 3.08M | 3.06M | 3.12M | 3.27M | 3.20M | 3.16M | 3.14M | 3.09M | 3.09M | 3.09M | 3.07M | 2.89M | 2.79M | 2.42M | 2.43M | 2.45M | 2.61M | 2.35M | 2.27M | 2.35M | 2.48M | 2.41M | 2.52M | 2.46M | 2.31M | 2.38M | 2.37M | 2.47M | 2.53M | 2.60M | 2.88M | 2.92M | 2.99M | 2.62M | 2.64M | 2.62M | 2.62M | 2.33M | 1.46M | 2.17M | 1.31M | 1.13M | 1.40M | 1.38M | 1.44M | 1.48M | 1.50M | 1.49M | 1.49M | 2.14M | 3.13M | 2.76M | 3.47M | 3.52M | 3.34M | 3.33M | 3.59M | 4.04M | 4.05M |
|
Depreciation & Amortization (CF)
|
| 29.81M | 30.21M | 31.33M | 31.50M | 30.48M | 30.62M | 35.19M | 32.06M | 33.27M | 33.24M | 32.93M | 33.13M | 30.16M | 31.62M | 32.76M | 32.41M | 33.45M | 35.83M | 37.91M | 36.02M | 36.43M | 37.44M | 35.99M | 36.23M | 37.03M | 37.58M | 38.72M | 40.30M | 40.71M | 42.61M | 60.05M | 92.23M | 91.47M | 90.44M | 88.53M | 89.10M | 89.18M | 92.88M | 97.19M | 93.59M | 91.86M | 91.64M | 89.30M | 85.06M | 84.81M | 86.74M | 77.26M | 74.22M | 75.46M | 76.40M | 77.84M | 79.35M | 80.27M | 82.23M | 82.71M | 83.16M | 87.50M | 98.91M | 97.58M | 100.97M | 100.95M | 95.21M | 96.77M | 99.53M | 102.80M | 105.94M |
|
Change in Receivables
|
| -39.40M | | -7.82M | 2.40M | 4.99M | -2.23M | -7.88M | 0.51M | 1.85M | 8.63M | 7.91M | -4.83M | -8.12M | -1.12M | 2.69M | -2.36M | 1.87M | 2.84M | 6.74M | 3.62M | -7.56M | 3.42M | 7.83M | -1.93M | -1.49M | -2.35M | -4.37M | 3.23M | -2.57M | 12.52M | -8.97M | -1.67M | 21.97M | 14.75M | -4.30M | 8.10M | 9.52M | 13.05M | -9.05M | 2.08M | 6.46M | 5.21M | -18.57M | 42.68M | -28.18M | -12.87M | -15.76M | 3.05M | 21.37M | 16.21M | -3.40M | 11.65M | 10.29M | 16.73M | -6.71M | 21.26M | -11.46M | 10.81M | -1.22M | 4.79M | 5.17M | 15.48M | -9.05M | 10.72M | 0.53M | 16.32M |
|
Change in Account Payables
|
| -0.74M | -9.52M | -21.75M | 13.12M | 7.72M | -0.37M | -17.92M | 0.70M | 12.33M | -13.00M | -8.53M | 2.13M | 24.13M | -6.74M | -15.54M | 3.51M | 20.16M | -8.81M | -4.86M | 2.89M | 16.98M | -8.82M | -13.10M | 1.10M | 22.23M | -14.04M | -7.29M | -2.16M | 22.05M | -7.19M | -24.37M | 0.52M | 28.76M | -7.02M | -13.79M | 7.74M | 21.15M | -15.86M | -8.91M | 5.62M | 18.18M | -10.71M | -27.50M | 38.48M | 9.24M | -19.23M | -14.72M | 21.88M | 18.71M | -19.20M | -29.39M | 29.21M | 21.83M | -30.74M | -20.86M | 26.95M | 14.78M | -15.72M | -19.41M | 9.63M | 23.66M | -9.63M | -43.73M | 44.20M | 11.52M | -19.85M |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | -0.23M | | 0.41M | -0.12M | 4.48M | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Net Loans
|
| | | | | | | | | | | | | -0.09M | | -4.02M | -2.00M | 0.01M | | | | | | | | | -0.72M | | | | | 0.51M | 2.33M | 0.62M | 1.78M | 0.46M | -16.11M | | | | | | 0.55M | 0.17M | 0.27M | 0.11M | 0.79M | 0.02M | | | | | | | | | | | | 1.56M | 1.44M | 0.05M | 0.06M | 0.12M | 0.06M | 0.30M | 0.21M |
|
Capital Expenditures
|
| 27.61M | 22.70M | 7.47M | 202.55M | 21.78M | 0.05M | 13.13M | 175.00M | 6.43M | 4.13M | 32.35M | 47.40M | 37.80M | 47.04M | 32.35M | 51.86M | 78.21M | 50.86M | 78.94M | 14.82M | 66.79M | 77.69M | 55.05M | 54.07M | 41.85M | 54.14M | 38.29M | 259.16M | 35.77M | | 63.26M | 96.63M | 80.94M | 106.03M | 51.97M | 68.61M | 53.57M | 52.05M | 39.93M | 40.10M | 142.20M | 0.34M | 56.31M | 51.54M | 41.44M | 31.51M | 31.38M | 41.36M | 48.09M | 56.80M | 53.60M | 45.87M | 44.25M | 51.69M | 44.57M | 55.55M | 58.87M | 73.87M | 60.85M | 80.92M | 93.51M | 108.08M | 101.39M | 103.27M | 102.62M | 127.83M |
|
Sales of Property, Plant and Equipment
|
| 23.32M | 40.03M | 30.63M | 3.87M | -9.00M | 9.42M | 1.30M | 0.76M | 16.28M | 67.89M | 21.60M | 17.60M | 266.31M | 37.47M | 0.10M | 82.36M | 49.00M | 81.27M | 4.47M | 2.75M | 55.57M | 56.00M | 3.41M | 22.97M | 67.34M | 15.10M | 34.32M | 4.38M | 47.18M | 49.28M | 1.75M | 13.48M | 0.17M | 94.62M | 3.23M | 38.78M | 108.63M | 99.30M | 82.53M | 0.93M | 14.55M | 39.57M | 103.52M | 12.09M | 9.93M | 63.91M | 53.86M | 53.72M | 24.28M | 74.33M | 124.92M | 11.50M | 0.86M | 5.85M | 3.60M | 0.14M | 6.59M | 0.83M | 30.03M | 62.13M | 11.47M | 4.99M | | 7.17M | 43.92M | 73.91M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | 2.72M | 12.30M | | 8.79M | 18.30M | 7.45M | 26.79M | 6.27M | 25.43M | 5.18M | 5.99M | | 2.33M | | 3.16M | 9.16M | 41.59M | 5.15M | | 16.95M | | 23.23M | | 8.89M | 3.28M | 55.42M | 27.75M | 13.50M | 23.89M | 24.58M | | | | | | 7.66M | 3.15M | 6.89M | 2.82M | 0.17M | | | | 20.39M |
|
Change in Acquisitions & Divestments
|
| 1.18M | -4.67M | 4.15M | 2.50M | 2.19M | 0.71M | 6.41M | 2.28M | 0.37M | 9.09M | 8.19M | 3.19M | 2.52M | 4.18M | 2.02M | 8.61M | 2.10M | 14.62M | 1.68M | 2.03M | 1.64M | 25.88M | 2.87M | 14.30M | 5.13M | 6.10M | 41.21M | 4.53M | 8.44M | 3.41M | 3.81M | 7.06M | 1.10M | 9.40M | 6.54M | 9.11M | | 5.94M | 4.61M | 6.22M | 3.92M | 4.79M | 4.45M | 2.65M | 3.56M | 9.33M | 8.83M | 5.56M | 8.77M | 0.68M | 5.93M | 2.81M | 7.08M | 5.96M | 4.50M | 6.25M | 3.00M | 2.26M | 6.05M | 93.44M | 4.29M | 2.88M | 5.83M | 3.42M | 44.22M | 53.52M |
|
Cash from Investing Activities
|
| -5.39M | 141.75M | 19.26M | -138.01M | -50.12M | -15.59M | -6.61M | -69.08M | -80.03M | 77.99M | -18.68M | -54.15M | 188.19M | -111.74M | -30.09M | 8.35M | -8.70M | 20.62M | -117.05M | -45.58M | -23.66M | -23.99M | -55.09M | -21.62M | -31.65M | -30.99M | -7.33M | -308.69M | -38.56M | -54.05M | -686.51M | -81.67M | -89.56M | -149.49M | -107.21M | -86.70M | 46.73M | 41.16M | 47.00M | -60.51M | -252.80M | -16.38M | -2.55M | -25.57M | -37.40M | 39.88M | 6.77M | 66.26M | -74.61M | -284.78M | 58.35M | -123.62M | -46.60M | -94.24M | -39.05M | -52.36M | -140.12M | -110.45M | -142.34M | 28.19M | -94.93M | -117.57M | -180.15M | -192.54M | -32.02M | -16.43M |
|
Other financing activities
|
| -0.25M | 0.23M | -0.07M | -0.06M | 0.01M | 0.15M | 0.09M | 0.22M | 8.18M | -223.86M | -0.60M | 1.16M | -6.12M | 3.92M | -3.57M | -0.28M | 8.40M | 1.57M | 1.40M | -2.34M | -3.68M | -0.68M | 1.12M | -2.85M | -0.63M | -2.99M | -1.71M | -0.99M | -0.43M | -1.09M | 2.12M | -8.01M | -1.14M | -1.11M | 2.25M | 0.10M | 0.08M | 18.26M | -10.67M | 0.09M | 0.10M | 0.06M | -10.36M | 0.01M | 0.00M | 3.09M | -3.86M | 0.12M | 0.08M | 8.97M | -1.54M | 6.97M | 8.49M | -6.80M | 5.40M | 1.44M | -3.14M | 6.54M | -2.13M | -1.47M | 10.13M | 0.26M | 2.98M | 5.44M | 2.28M | 5.89M |
|
Long-Term Debt Issuances
|
| | 0.48M | 1.33M | 147.61M | | 249.65M | 0.83M | 0.96M | 0.07M | 0.08M | 235.00M | -235.00M | | | 8.25M | | | 28.10M | | 248.71M | | | 1.35M | 1.05M | 245.76M | | | 20.00M | 0.22M | 33.22M | 646.42M | 306.69M | | | 299.51M | | | | 298.98M | | 424.59M | | | 598.83M | | | | | | | | | | | 15.50M | | 31.00M | 13.00M | | | | | 10.00M | | | |
|
Long-Term Debt Repayments
|
| -6.95M | 11.98M | | 21.19M | 0.17M | 30.33M | 0.02M | 177.23M | -161.60M | 1.27M | | 192.38M | -192.38M | 1.33M | | | 0.09M | 11.52M | | 6.62M | 6.87M | 25.23M | 55.78M | 20.25M | | 0.14M | 27.28M | 14.30M | | 31.22M | 11.42M | 221.42M | | | | 6.20M | 106.84M | | 40.31M | 13.21M | 1.50M | 0.65M | 3.89M | | | 63.30M | 3.96M | | 9.80M | 28.25M | | | | 0.75M | 28.31M | 1.31M | 30.64M | 1.33M | 7.60M | 80.47M | 22.79M | 20.40M | 32.79M | | 21.34M | 26.00M |
|
Short-Term Debt issuances
|
| | | | 110.00M | 110.00M | 30.00M | 175.00M | 146.79M | 63.21M | 70.00M | 235.00M | 215.00M | 85.00M | 215.00M | 37.00M | 40.00M | 5.00M | | 70.00M | 175.00M | 10.00M | | 40.00M | 45.00M | 360.00M | | 10.00M | 285.00M | 100.00M | 65.00M | 740.00M | 165.00M | 45.00M | 150.00M | 185.00M | 215.00M | 55.00M | 120.00M | 110.00M | 75.00M | 265.00M | 110.00M | 610.00M | | | | | | | | 40.00M | 35.00M | 20.00M | | 115.00M | 120.00M | 207.00M | 115.00M | 132.42M | 290.00M | 105.00M | 195.00M | 280.00M | 115.00M | 115.00M | 140.00M |
|
Short-Term Debt repayments
|
| -135.00M | 362.67M | | 110.00M | | 130.00M | 185.00M | 115.00M | 10.00M | 115.00M | 150.00M | 35.00M | 325.00M | 110.00M | 62.00M | 60.00M | 30.00M | 25.00M | | 235.00M | 20.00M | | 10.00M | 30.00M | 265.00M | 50.00M | 10.00M | 140.00M | 145.00M | 50.00M | 360.00M | 260.00M | 30.00M | 105.00M | 245.00M | 65.00M | 60.00M | 120.00M | 145.00M | 65.00M | 500.00M | 75.00M | 125.00M | 705.00M | | | 265.00M | | | | 40.00M | 35.00M | 20.00M | | 85.00M | 150.00M | 130.00M | 40.00M | 254.42M | 10.00M | 385.00M | 160.00M | 80.00M | 350.00M | 115.00M | 50.00M |
|
Shares Issued
|
| 0.00M | 34.93M | 0.80M | | 0.63M | | 215.37M | | | | 0.34M | 0.60M | 20.74M | 303.32M | 52.40M | 47.38M | 1.57M | -1.59M | 0.06M | 0.04M | 49.90M | 52.46M | 1.17M | | | 197.32M | 12.58M | 137.20M | 399.76M | -0.62M | 0.10M | 0.19M | 0.03M | 88.15M | 0.10M | | | 12.90M | 0.88M | -0.81M | -0.06M | | 125.77M | -0.16M | -0.01M | | 0.10M | | 82.41M | | 0.06M | 61.22M | | | 0.00M | 0.03M | 0.03M | 0.04M | 0.21M | | | | 0.46M | | | 49.01M |
|
Shares Repurchased
|
| | | | | | | | | | 0.01M | 0.00M | | | | | | | | | | | | | | | | 7.98M | | 0.03M | -7.98M | | | | | 124.99M | | | 88.86M | 32.78M | | -0.00M | 0.00M | | | | | | | | | | | 3.52M | | 20.01M | | | | | | | | | | | |
|
Preferred Shares Issued
|
| | | | | | | | | | | 241.45M | -482.84M | 554.89M | 0.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares Repurchased
|
| | | | | | | | | | | -200.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| -36.57M | 282.75M | -37.25M | -37.30M | -37.26M | 260.93M | 37.31M | 41.04M | 41.07M | 41.06M | 41.12M | 41.63M | 41.39M | 40.61M | 41.38M | 42.09M | 42.31M | 42.32M | 43.02M | 43.05M | 43.19M | 43.63M | 45.35M | 45.43M | 45.45M | 45.46M | 48.59M | 48.63M | 52.06M | 52.06M | 53.37M | 89.84M | 90.04M | 89.40M | 95.04M | 93.52M | 93.72M | 93.70M | 97.61M | 97.64M | 97.67M | 97.68M | 99.41M | 100.56M | 100.57M | -0.00M | 100.58M | 100.65M | 100.66M | 101.19M | 106.89M | 106.98M | 107.62M | 106.79M | 111.08M | 111.19M | 110.35M | 120.44M | 123.51M | 123.63M | 121.86M | 121.37M | 127.68M | 127.77M | 127.81M | 128.30M |
|
Cash from Financing Activities
|
| -7.07M | -243.90M | -43.29M | 84.12M | -63.06M | -10.57M | 0.42M | -31.70M | 0.89M | -115.17M | -8.81M | -18.00M | -274.65M | 51.58M | -11.14M | -39.66M | -78.97M | -52.81M | 19.26M | -20.17M | -10.58M | -22.87M | -76.66M | -60.71M | -60.94M | -24.81M | -79.20M | 232.01M | -19.51M | -44.59M | 680.82M | -2.88M | -152.86M | 43.87M | 1.59M | -114.73M | -209.33M | -186.03M | -180.77M | -102.87M | 82.86M | -67.43M | 498.16M | -215.66M | -426.26M | -66.84M | -385.26M | -104.90M | -32.51M | -133.79M | -117.54M | -118.79M | -120.09M | -119.54M | -123.68M | -145.25M | -34.93M | -51.17M | 113.33M | -381.83M | -97.76M | -126.76M | 35.77M | 24.78M | -135.87M | -272.45M |
|
Change in Cash
|
| 47.01M | -69.19M | 20.06M | -13.11M | -67.59M | -18.16M | 43.12M | -48.39M | 2.14M | -2.53M | 15.71M | -4.08M | -1.68M | 1.00M | 0.05M | 36.74M | 3.56M | 17.98M | -45.52M | 1.58M | 63.97M | 13.07M | -77.29M | -9.38M | -3.23M | 12.98M | -9.72M | -2.20M | 15.96M | -26.79M | 26.96M | 59.86M | -74.06M | 18.74M | 44.26M | -50.40M | 1.25M | 0.70M | -2.41M | -5.42M | 10.10M | 68.10M | 621.28M | -149.49M | -306.48M | 97.57M | -239.13M | 147.29M | 76.07M | -267.66M | 83.70M | -57.54M | 33.79M | -86.21M | -0.63M | -25.04M | 37.96M | 10.28M | 138.75M | -150.18M | 34.91M | -52.95M | 16.65M | 76.28M | 50.78M | -84.93M |
|
Free Cash Flow
|
| 31.85M | 10.25M | 36.62M | -161.77M | 23.81M | 7.96M | 36.17M | -122.61M | 74.86M | 30.53M | 10.85M | 20.66M | 46.99M | 14.12M | 8.93M | 16.19M | 13.02M | -0.69M | -26.68M | 52.51M | 31.43M | -17.75M | -0.59M | 18.88M | 47.50M | 14.64M | 38.53M | -184.68M | 38.26M | 71.84M | -30.60M | 47.78M | 87.42M | 18.33M | 97.90M | 82.43M | 110.28M | 93.53M | 91.44M | 117.86M | 37.84M | 151.58M | 69.37M | 40.20M | 115.73M | 93.02M | 107.98M | 144.57M | 135.10M | 94.11M | 89.29M | 139.00M | 156.23M | 75.88M | 117.53M | 117.03M | 154.14M | 98.03M | 106.91M | 122.53M | 134.09M | 83.30M | 59.65M | 140.78M | 116.04M | 76.12M |
|
Net Cash Flow
|
| 47.01M | -69.19M | 20.06M | -13.11M | -67.59M | -18.16M | 43.12M | -48.39M | 2.14M | -2.53M | 15.71M | -4.08M | -1.68M | 1.00M | 0.05M | 36.74M | 3.56M | 17.98M | -45.52M | 1.58M | 63.97M | 13.07M | -77.29M | -9.38M | -3.23M | 12.98M | -9.72M | -2.20M | 15.96M | -26.79M | 26.96M | 59.86M | -74.06M | 18.74M | 44.26M | -50.40M | 1.25M | 0.70M | -2.41M | -5.42M | 10.10M | 68.10M | 621.28M | -149.49M | -306.48M | 97.57M | -239.13M | 147.29M | 76.07M | -267.66M | 83.70M | -57.54M | 33.79M | -86.21M | -0.63M | -25.04M | 37.96M | 10.28M | 138.75M | -150.18M | 34.91M | -52.95M | 16.65M | 76.28M | 50.78M | -84.93M |