|
Net Income
|
66.03M | 167.91M | 342.22M | 173.74M | 107.00M | 194.20M | 0.70M | 251.10M | -41.00M | 34.00M | 207.00M | 108.00M | -36.00M | 40.00M | 165.00M | -406.00M | 588.00M | 11.00M | -13.00M | 6.00M | 7.00M | 6.00M | 2.00M | 163.00M | 329.00M | 381.00M | 281.00M | 276.00M | 323.00M | 412.00M | 923.00M | 569.00M | 430.00M | 457.00M | 452.00M | 299.00M | 534.00M | 501.00M | 535.00M | 551.00M | 453.00M | 602.00M | 662.00M | 586.00M | 689.00M | 842.00M | 498.00M | 505.00M | 808.00M | 857.00M | 861.00M | 736.00M | 1,299.00M | 1,051.00M | 678.00M | 494.00M | 860.00M | 575.00M | 814.00M | 644.00M | 1,068.00M | 1,085.00M | 1,047.00M | 967.00M | 1,171.00M | 1,160.00M | 1,265.00M |
|
Depreciation and Depletion
|
29.41M | 28.78M | 26.03M | 21.77M | 25.90M | 26.20M | 23.30M | 2.80M | 25.00M | 25.00M | 23.00M | 19.00M | 22.00M | 23.00M | 24.00M | 24.00M | 23.00M | 22.00M | 20.00M | 21.00M | 21.00M | 22.00M | 21.00M | 22.00M | 22.00M | 22.00M | 20.00M | 26.00M | 18.00M | 22.00M | 22.00M | 22.00M | 19.00M | 20.00M | 22.00M | 21.00M | 21.00M | 19.00M | 20.00M | 24.00M | 20.00M | 21.00M | 20.00M | 21.00M | 20.00M | 19.00M | 20.00M | 23.00M | 19.00M | 23.00M | 20.00M | 19.00M | 26.00M | 36.00M | 31.00M | 15.00M | 25.00M | 24.00M | 22.00M | 30.00M | 23.00M | 25.00M | 22.00M | 26.00M | 25.00M | 26.00M | 28.00M |
|
Share-based Compensation
|
7.83M | 9.40M | -4.75M | 9.52M | 8.30M | 14.60M | 21.50M | 6.20M | 18.00M | 23.10M | 23.30M | 12.00M | 17.00M | 23.00M | 23.00M | 27.00M | 21.00M | 26.00M | 23.00M | 26.00M | 17.00M | 30.00M | 25.00M | 28.00M | 18.00M | 19.00M | 18.00M | 23.00M | 14.00M | 20.00M | 20.00M | 22.00M | 19.00M | 22.00M | 24.00M | 34.00M | 13.00M | 33.00M | 27.00M | 21.00M | 12.00M | 21.00M | 20.00M | 25.00M | 11.00M | 11.00M | 38.00M | 30.00M | 19.00M | 31.00M | 40.00M | 32.00M | 94.00M | 49.00M | 17.00M | 54.00M | 46.00M | 51.00M | 46.00M | 28.00M | 33.00M | 49.00M | 95.00M | 70.00M | 47.00M | 45.00M | 75.00M |
|
Deferred Taxes
|
-2.17M | -2.29M | 2.29M | 8.18M | -10.80M | -6.00M | -6.60M | 56.40M | 5.00M | -5.00M | -5.00M | 22.00M | 2.00M | 1.00M | 2.00M | 48.00M | 1.00M | 3.00M | -1.00M | 40.00M | | 2.00M | -35.00M | -212.00M | 61.00M | 105.00M | | 114.00M | -1.00M | -3.00M | -4.00M | 87.00M | -1.00M | | | | 15.00M | 7.00M | -1.00M | 60.00M | 28.00M | 2.00M | 3.00M | 13.00M | -6.00M | 9.00M | -17.00M | -17.00M | -3.00M | -44.00M | 48.00M | 12.00M | -53.00M | -38.00M | -64.00M | -198.00M | -167.00M | -217.00M | -46.00M | 49.00M | -67.00M | -95.00M | -109.00M | -52.00M | -63.00M | -75.00M | -149.00M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | -83.00M | -61.00M | 391.00M | 290.00M | 2,208.00M | -171.00M | -71.00M | -92.00M | 6.00M | 8.00M | 2.00M | 322.00M | -129.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-1.35M | 4.21M | 1.31M | 411.83M | 1.70M | -7.00M | -25.30M | 440.60M | -5.00M | -12.00M | 4.00M | 465.00M | -19.00M | 1.00M | -28.00M | 289.00M | -88.00M | 75.00M | 37.00M | 763.00M | -4.00M | -4.00M | -98.00M | 525.00M | -33.00M | -18.00M | -99.00M | 410.00M | 46.00M | 4.00M | 5.00M | 628.00M | 44.00M | | 5.00M | 660.00M | 49.00M | -129.00M | 141.00M | 497.00M | 49.00M | 6.00M | 2.00M | 602.00M | 44.00M | 10.00M | 1.00M | 628.00M | 41.00M | 3.00M | 10.00M | 829.00M | 66.00M | -160.00M | -155.00M | 1,804.00M | 75.00M | 4.00M | -230.00M | 1,430.00M | -81.00M | -24.00M | 120.00M | 1,144.00M | -61.00M | -189.00M | 46.00M |
|
Asset Writedowns and Impairment
|
10.27M | 5.61M | 6.51M | 9.61M | 9.80M | -3.70M | 5.40M | 1.50M | 5.00M | -1.00M | 1.00M | 1.00M | 4.00M | 5.00M | 11.00M | 12.00M | 11.00M | 3.00M | 4.00M | 4.00M | -4.00M | 4.00M | 5.00M | 6.00M | | 4.00M | -1.00M | 5.00M | 3.00M | 5.00M | 2.00M | -1.00M | 5.00M | 8.00M | 4.00M | -1.00M | 8.00M | 2.00M | 6.00M | 5.00M | 7.00M | 5.00M | 5.00M | 1.00M | 10.00M | 4.00M | 2.00M | 104.00M | 10.00M | 3.00M | 3.00M | -2.00M | -7.00M | 19.00M | 6.00M | 6.00M | 8.00M | 4.00M | 7.00M | 9.00M | 15.00M | 14.00M | 7.00M | 7.00M | 8.00M | 9.00M | 11.00M |
|
Cash from Operations
|
67.13M | 227.00M | 609.40M | 426.47M | 106.40M | 253.10M | 693.80M | -349.30M | 49.00M | 289.00M | 700.00M | -114.00M | 26.00M | 193.00M | 379.00M | 132.00M | -47.00M | 273.00M | 250.00M | 306.00M | 114.00M | 332.00M | 374.00M | 389.00M | -1349.00M | 452.00M | 541.00M | 712.00M | 185.00M | 455.00M | 617.00M | 303.00M | 353.00M | 321.00M | 529.00M | 813.00M | 360.00M | 543.00M | 498.00M | 663.00M | 293.00M | 717.00M | 762.00M | 1,004.00M | 680.00M | 937.00M | 809.00M | 1,141.00M | 768.00M | 923.00M | 967.00M | 940.00M | 222.00M | 454.00M | 814.00M | 1,113.00M | 594.00M | 769.00M | 1,013.00M | 1,334.00M | 948.00M | 1,556.00M | 1,445.00M | 1,740.00M | 953.00M | 1,445.00M | 1,505.00M |
|
Amortizatization of Intangibles
|
14.20M | 11.44M | 11.07M | 16.29M | 10.00M | 13.00M | 8.40M | -11.00M | 15.00M | 14.00M | 15.00M | -12.00M | 9.00M | 11.00M | 15.00M | 13.00M | 12.00M | 13.00M | 13.00M | 13.00M | 12.00M | 12.00M | 12.00M | 12.00M | 11.00M | 12.00M | 17.00M | 27.00M | 24.00M | 23.00M | 23.00M | 25.00M | 24.00M | 25.00M | 24.00M | 25.00M | 24.00M | 33.00M | 33.00M | 31.00M | 32.00M | 31.00M | 29.00M | 30.00M | 29.00M | 32.00M | 32.00M | 29.00M | 31.00M | 22.00M | 21.00M | 22.00M | 111.00M | 267.00M | 267.00M | 260.00M | 262.00M | 261.00M | 260.00M | 260.00M | 264.00M | 266.00M | 271.00M | 274.00M | 268.00M | 270.00M | 266.00M |
|
Amortization of Deferred Charges
|
27.29M | 71.14M | 127.17M | 44.40M | 25.80M | 69.40M | 112.00M | 38.80M | 23.00M | 53.00M | 89.00M | 33.00M | 20.00M | 43.00M | 78.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
29.41M | 28.78M | 26.03M | 21.77M | 30.40M | 30.90M | 30.00M | -4.30M | 32.00M | 32.00M | 31.00M | -2.00M | 22.00M | 23.00M | 24.00M | 24.00M | 23.00M | 22.00M | 20.00M | 21.00M | 21.00M | 21.00M | 22.00M | 22.00M | 22.00M | 21.00M | 21.00M | 26.00M | 18.00M | 22.00M | 23.00M | 22.00M | 19.00M | 20.00M | 22.00M | 21.00M | 21.00M | 19.00M | 20.00M | 24.00M | 20.00M | 21.00M | 20.00M | 21.00M | 20.00M | 19.00M | 20.00M | 23.00M | 19.00M | 23.00M | 20.00M | 19.00M | 26.00M | 36.00M | 31.00M | 15.00M | 25.00M | 24.00M | 22.00M | 30.00M | 23.00M | 25.00M | 22.00M | 26.00M | 25.00M | 26.00M | 28.00M |
|
Change in Receivables
|
211.77M | -210.37M | 124.89M | -176.29M | -190.60M | 233.00M | 122.90M | -92.30M | -197.00M | 194.00M | 150.00M | -161.00M | 47.00M | 1.00M | 74.00M | 128.00M | 46.00M | -35.00M | 4.00M | 20.00M | 12.00M | -1.00M | -23.00M | 21.00M | 69.00M | 67.00M | -92.00M | 74.00M | 7.00M | 32.00M | -13.00M | 151.00M | -12.00M | 61.00M | 15.00M | 132.00M | -7.00M | -12.00M | -43.00M | 226.00M | 87.00M | 8.00M | -45.00M | 85.00M | -76.00M | 46.00M | -142.00M | 154.00M | -65.00M | -88.00M | 31.00M | 266.00M | -187.00M | -200.00M | 96.00M | 255.00M | -23.00M | 67.00M | 20.00M | 227.00M | 185.00M | -291.00M | -82.00M | 267.00M | 222.00M | -121.00M | -70.00M |
|
Change in Inventory
|
-20.80M | 41.70M | -52.62M | -36.28M | 17.10M | 21.50M | -45.20M | -20.40M | 41.00M | 22.00M | -51.00M | -25.00M | 28.00M | 5.00M | -40.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
-265.58M | 58.34M | 136.12M | 57.12M | -253.50M | 111.60M | 132.10M | 109.80M | -370.00M | 101.00M | 95.00M | 122.00M | -189.00M | -16.00M | 173.00M | 105.00M | -242.00M | 49.00M | 28.00M | 71.00M | -296.00M | 48.00M | 37.00M | 1,798.00M | -305.00M | 48.00M | 71.00M | 305.00M | -237.00M | 66.00M | 90.00M | 135.00M | -235.00M | 96.00M | 45.00M | 9.00M | -289.00M | 72.00M | 50.00M | 61.00M | -161.00M | 78.00M | 1.00M | 155.00M | -251.00M | 59.00M | 95.00M | 229.00M | -239.00M | 40.00M | 114.00M | 40.00M | -318.00M | 33.00M | -97.00M | 216.00M | -343.00M | 38.00M | -8.00M | 641.00M | -602.00M | 274.00M | -71.00M | -19.00M | -678.00M | 154.00M | 31.00M |
|
Change in Taxes
|
1.61M | 66.32M | 93.70M | -179.62M | 12.30M | 49.20M | 120.00M | -228.50M | 51.00M | 49.00M | 188.00M | -233.00M | 53.00M | 41.00M | 21.00M | 4.00M | -148.00M | -18.00M | 45.00M | -117.00M | 95.00M | 16.00M | -18.00M | -186.00M | 88.00M | 31.00M | 21.00M | -11.00M | 105.00M | -13.00M | 291.00M | -209.00M | 146.00M | -191.00M | 3.00M | 74.00M | 74.00M | -50.00M | 38.00M | -69.00M | 57.00M | -42.00M | 25.00M | -81.00M | 125.00M | 122.00M | -219.00M | -30.00M | 172.00M | -72.00M | -33.00M | -103.00M | 432.00M | -342.00M | -182.00M | -43.00M | 169.00M | -46.00M | -61.00M | -237.00M | 192.00M | 49.00M | 73.00M | -122.00M | 225.00M | -223.00M | 84.00M |
|
Other Working Capital Changes
|
-19.86M | 34.08M | 19.02M | -7.24M | 26.90M | 15.90M | -48.60M | 62.80M | 32.00M | -16.00M | 8.00M | 20.00M | 13.00M | -10.00M | -32.00M | 52.00M | 63.00M | 8.00M | -27.00M | 65.00M | 5.00M | 10.00M | -7.00M | 70.00M | 48.00M | 23.00M | -53.00M | 111.00M | 39.00M | -1.00M | -44.00M | 113.00M | -9.00M | -8.00M | -90.00M | 192.00M | 27.00M | 14.00M | -113.00M | 142.00M | 34.00M | 8.00M | 17.00M | 197.00M | 52.00M | -108.00M | -102.00M | 378.00M | -61.00M | -15.00M | -83.00M | 357.00M | -100.00M | -50.00M | -38.00M | 311.00M | 98.00M | 66.00M | -36.00M | 224.00M | 84.00M | -158.00M | -135.00M | 431.00M | 181.00M | -44.00M | -209.00M |
|
Capital Expenditures
|
8.03M | 8.87M | 15.71M | 59.40M | 11.70M | 27.30M | 26.30M | 20.70M | 18.00M | 27.00M | 25.00M | 22.00M | 10.00M | 26.00M | 34.00M | 26.00M | 22.00M | 21.00M | 12.00M | 62.00M | 20.00M | 17.00M | 15.00M | 40.00M | 16.00M | 26.00M | 32.00M | 65.00M | 16.00M | 20.00M | 31.00M | 48.00M | 23.00M | 33.00M | 21.00M | 46.00M | 33.00M | 27.00M | 28.00M | 25.00M | 20.00M | 26.00M | 31.00M | 38.00M | 11.00M | 7.00M | 25.00M | 33.00M | 18.00M | 7.00M | 8.00M | 2.00M | 16.00M | 24.00M | 21.00M | 28.00M | 28.00M | 31.00M | 36.00M | 48.00M | 24.00M | 32.00M | 35.00M | 33.00M | 43.00M | 61.00M | 45.00M |
|
Sales of Property, Plant and Equipment
|
0.03M | 0.03M | 0.03M | | 5.10M | 0.17M | 1.85M | 17.88M | | 20.00M | 1.00M | | 1.00M | | -1.00M | | | | | -1.00M | | | 83.00M | | | | | | | | 1,071.00M | 427.00M | 2.00M | | | | | | | 6.00M | | | 85.00M | | | 2.00M | 7.00M | 9.00M | 2.00M | | 9.00M | 5.00M | 2,618.00M | 888.00M | 4.00M | -1.00M | 50.00M | 952.00M | 2.00M | 10.00M | | | | | | | |
|
Acquisitions
|
| | | | | 5.00M | 324.96M | 2.00M | 126.00M | | 73.00M | -5.00M | 16.00M | 132.00M | 8.00M | 21.00M | | | | | 15.00M | 1.00M | 49.00M | | 2.00M | | 2,391.00M | | 7.00M | 45.00M | 93.00M | | 1.00M | 69.00M | 10.00M | | 57.00M | 189.00M | 17.00M | | 1.00M | 3.00M | 21.00M | 66.00M | 183.00M | 2.00M | 4.00M | 12.00M | 9.00M | 1.00M | 9.00M | 80.00M | -295.00M | 20.00M | 33.00M | 32.00M | 272.00M | 14.00M | 7.00M | 3.00M | 1.00M | 260.00M | 3.00M | 41.00M | 13.00M | 12.00M | 25.00M |
|
Divestments
|
| | | | | | 23.50M | -235.50M | | | | | -43.00M | -42.00M | -48.00M | -66.00M | 2,159.00M | | | -30.00M | | | | 320.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 10.00M | | | 98.00M | 74.00M | | | 4.00M |
|
Change in Acquisitions & Divestments
|
| | | | 0.50M | 1.70M | 6.00M | -10.20M | 7.00M | -4.00M | 10.00M | -7.00M | -5.00M | -21.00M | -1.00M | | | | 15.00M | 2.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.00M | | 6.00M | | 3.00M | -2.00M | 8.00M | 4.00M | -5.00M | 3.00M | 3.00M | -7.00M | 23.00M | -6.00M | 35.00M |
|
Cash from Investing Activities
|
-52.43M | -47.40M | -67.53M | -111.64M | -37.00M | -63.90M | -366.30M | 81.20M | -179.00M | -35.00M | -152.00M | 95.00M | -21.00M | -137.00M | -41.00M | -47.00M | -22.00M | -21.00M | 25.00M | -112.00M | -35.00M | -17.00M | 17.00M | -30.00M | -19.00M | -18.00M | -2419.00M | -69.00M | -24.00M | -64.00M | 946.00M | 313.00M | -22.00M | -102.00M | -31.00M | -54.00M | -87.00M | -218.00M | -41.00M | -167.00M | -21.00M | -32.00M | 33.00M | -111.00M | -183.00M | -3.00M | -18.00M | -36.00M | -24.00M | -9.00M | -9.00M | -78.00M | 2,901.00M | 844.00M | -56.00M | -61.00M | -253.00M | 909.00M | -49.00M | -45.00M | -20.00M | -299.00M | 57.00M | 7.00M | -79.00M | -52.00M | -101.00M |
|
Other financing activities
|
| 0.01M | 0.06M | -0.07M | 1.10M | 0.20M | | -4.30M | 1.00M | 1.00M | 1.00M | 17.00M | 5.00M | 2.00M | 11.00M | 24.00M | -25.00M | | 51.00M | 17.00M | 72.00M | 10.00M | 7.00M | 39.00M | 32.00M | 6.00M | 1.00M | -131.00M | 6.00M | 13.00M | 12.00M | -86.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
19.05M | -139.16M | -156.85M | -58.04M | -54.30M | -267.20M | -142.50M | -66.00M | -151.00M | -228.00M | -375.00M | -906.00M | 43.00M | -53.00M | -212.00M | -683.00M | -971.00M | -73.00M | -556.00M | -143.00M | -96.00M | -256.00M | -49.00M | -61.00M | 220.00M | 73.00M | 1,634.00M | -578.00M | -41.00M | -399.00M | -664.00M | -558.00M | -346.00M | -272.00M | -593.00M | -296.00M | -1316.00M | -88.00M | -175.00M | -709.00M | -829.00M | -179.00M | -676.00M | -67.00M | -1401.00M | -209.00M | -340.00M | -216.00M | -293.00M | -233.00M | -246.00M | -241.00M | -5205.00M | -2063.00M | -2860.00M | -1198.00M | -230.00M | -1517.00M | -855.00M | -1678.00M | -657.00M | -748.00M | -1875.00M | -1718.00M | -1103.00M | -1059.00M | -1566.00M |
|
Dividends Paid - Common
|
70.85M | 70.90M | 70.93M | 68.32M | 74.10M | 74.10M | 73.10M | 70.70M | 77.00M | 75.00M | 73.00M | 71.00M | 74.00M | 71.00M | 71.00M | 768.00M | 79.00M | 77.00M | 76.00M | 76.00M | 82.00M | 82.00M | 81.00M | 81.00M | 94.00M | 91.00M | 89.00M | 89.00M | 96.00M | 95.00M | 95.00M | 94.00M | 106.00M | 106.00M | 104.00M | 105.00M | 127.00M | 126.00M | 126.00M | 124.00M | 141.00M | 140.00M | 140.00M | 139.00M | 161.00M | 162.00M | 161.00M | 161.00M | 186.00M | 185.00M | 186.00M | 186.00M | 186.00M | 286.00M | 277.00M | 290.00M | 290.00M | 288.00M | 288.00M | 287.00M | 286.00M | 297.00M | 285.00M | 284.00M | 295.00M | 303.00M | 295.00M |
|
Exchange Rate Effect
|
-8.62M | 18.89M | 16.11M | -4.39M | -15.60M | -13.60M | 20.00M | -5.80M | 25.00M | 4.00M | -35.00M | -4.00M | 6.00M | -11.00M | 14.00M | -4.00M | -23.00M | -13.00M | 29.00M | 6.00M | | 19.00M | -43.00M | -41.00M | -44.00M | 37.00M | -35.00M | -25.00M | -1.00M | -25.00M | -67.00M | -65.00M | 34.00M | 26.00M | 23.00M | 4.00M | 20.00M | -58.00M | -14.00M | -32.00M | 35.00M | -22.00M | -20.00M | 41.00M | -30.00M | 7.00M | 33.00M | 65.00M | -55.00M | 22.00M | -26.00M | -23.00M | -16.00M | -69.00M | -82.00M | 44.00M | 7.00M | -4.00M | -25.00M | 34.00M | -18.00M | -14.00M | 31.00M | -60.00M | 32.00M | 44.00M | -13.00M |
|
Change in Cash
|
25.13M | 59.33M | 401.13M | 252.41M | -0.50M | -91.60M | 205.00M | 185.10M | -256.00M | 30.00M | 138.00M | -929.00M | 54.00M | -152.00M | 398.00M | -716.00M | 1,145.00M | -5.00M | -2289.00M | 57.00M | -17.00M | 92.00M | 301.00M | 579.00M | -1321.00M | 544.00M | -279.00M | 40.00M | 119.00M | -33.00M | 832.00M | -7.00M | 19.00M | -27.00M | -72.00M | 467.00M | -1023.00M | 179.00M | 268.00M | -245.00M | -522.00M | 484.00M | 99.00M | 867.00M | -934.00M | 732.00M | 484.00M | 954.00M | 396.00M | 703.00M | 686.00M | 598.00M | -2098.00M | -834.00M | -2184.00M | -102.00M | 118.00M | 157.00M | 84.00M | -355.00M | 253.00M | 495.00M | -342.00M | -31.00M | -197.00M | 378.00M | -175.00M |
|
Beginning Cash Balance
|
471.67M | 496.80M | 556.13M | 865.59M | 1,209.90M | 1,209.40M | 1,117.80M | 1,230.90M | 1,526.00M | 1,270.00M | 1,300.00M | 1,764.00M | 752.00M | 889.00M | 737.00M | 1,476.00M | 760.00M | 1,905.00M | 3,866.00M | 1,485.00M | 1,548.00M | 1,525.00M | 1,617.00M | 1,918.00M | 2,497.00M | 1,176.00M | 1,720.00M | 1,441.00M | 1,481.00M | 1,600.00M | 1,567.00M | 2,399.00M | 2,392.00M | 2,411.00M | 2,384.00M | 2,312.00M | 2,779.00M | 1,706.00M | 1,935.00M | 2,203.00M | 1,925.00M | 1,397.00M | 1,920.00M | 2,033.00M | 2,866.00M | 1,935.00M | 2,664.00M | 3,154.00M | 4,104.00M | 4,510.00M | 5,213.00M | 5,902.00M | 6,503.00M | 4,405.00M | 3,571.00M | 1,402.00M | 1,284.00M | 1,404.00M | 1,561.00M | 1,655.00M | 1,290.00M | 1,543.00M | 2,038.00M | 1,697.00M | 1,666.00M | 1,469.00M | 1,847.00M |
|
Free Cash Flow
|
59.11M | 218.12M | 593.70M | 367.07M | 94.70M | 225.80M | 667.50M | -370.00M | 31.00M | 262.00M | 675.00M | -136.00M | 16.00M | 167.00M | 345.00M | 106.00M | -69.00M | 252.00M | 238.00M | 244.00M | 94.00M | 315.00M | 359.00M | 349.00M | -1365.00M | 426.00M | 509.00M | 647.00M | 169.00M | 435.00M | 586.00M | 255.00M | 330.00M | 288.00M | 508.00M | 767.00M | 327.00M | 516.00M | 470.00M | 638.00M | 273.00M | 691.00M | 731.00M | 966.00M | 669.00M | 930.00M | 784.00M | 1,108.00M | 750.00M | 916.00M | 959.00M | 938.00M | 206.00M | 430.00M | 793.00M | 1,085.00M | 566.00M | 738.00M | 977.00M | 1,286.00M | 924.00M | 1,524.00M | 1,410.00M | 1,707.00M | 910.00M | 1,384.00M | 1,460.00M |
|
Net Cash Flow
|
33.75M | 40.44M | 385.02M | 256.79M | 15.10M | -78.00M | 185.00M | -334.10M | -281.00M | 26.00M | 173.00M | -925.00M | 48.00M | 3.00M | 126.00M | -598.00M | -1040.00M | 179.00M | -281.00M | 51.00M | -17.00M | 59.00M | 342.00M | 298.00M | -1148.00M | 507.00M | -244.00M | 65.00M | 120.00M | -8.00M | 899.00M | 58.00M | -15.00M | -53.00M | -95.00M | 463.00M | -1043.00M | 237.00M | 282.00M | -213.00M | -557.00M | 506.00M | 119.00M | 826.00M | -904.00M | 725.00M | 451.00M | 889.00M | 451.00M | 681.00M | 712.00M | 621.00M | -2082.00M | -765.00M | -2102.00M | -146.00M | 111.00M | 161.00M | 109.00M | -389.00M | 271.00M | 509.00M | -373.00M | 29.00M | -229.00M | 334.00M | -162.00M |