|
Net Income
|
1.00M | -100.00M | 10.00M | 173.00M | 306.00M | 331.00M | 44.00M | 2.00M | 8.00M | 6.00M | 6.00M | 22.00M | -10.00M | -61.00M | -2.00M | -2.00M | -1.00M | 3.00M | 122.00M | 40.00M | 22.00M | 56.00M | 49.00M | 37.00M | 283.00M | -42.00M | 904.00M | 29.00M | -9.00M | 48.00M | 94.00M | 3.00M | -1.00M | 3.00M | 45.00M | -7.00M | -2.00M | 1.00M | -13.00M | -107.00M | 10.00M | -1.00M | -4.00M | 3.00M | -4.00M | 17.00M | 2.00M | 6.00M | 1.00M | -1.00M | | -1.00M | | 2.00M | | -1.00M | 8.00M | | -1.00M | -1.00M | | | | 528.00M | 13.00M | 638.00M | 734.00M | -1.00M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.00M | | | | 202.00M |
|
Share-based Compensation
|
| | | | | | | 22.00M | 19.00M | 19.00M | 11.00M | 17.00M | 18.00M | 17.00M | 16.00M | 21.00M | 19.00M | 19.00M | 12.00M | 22.00M | 20.00M | 18.00M | 19.00M | 23.00M | 21.00M | 21.00M | 24.00M | 22.00M | 21.00M | 23.00M | 21.00M | 24.00M | 23.00M | 26.00M | 22.00M | 28.00M | 23.00M | 20.00M | 24.00M | 23.00M | 15.00M | 18.00M | 19.00M | 22.00M | 15.00M | 17.00M | 20.00M | 19.00M | 30.00M | 24.00M | 21.00M | 32.00M | 28.00M | 28.00M | 31.00M | 32.00M | 31.00M | 32.00M | 28.00M | 34.00M | 35.00M | 31.00M | 27.00M | 35.00M | 34.00M | 36.00M | 44.00M | 50.00M |
|
Deferred Taxes
|
-609.00M | -6.00M | 111.00M | 53.00M | 102.00M | 120.00M | -239.00M | 105.00M | -8.00M | 6.00M | | 49.00M | 29.00M | 22.00M | -150.00M | 121.00M | -28.00M | -1.00M | -61.00M | 31.00M | 13.00M | 8.00M | -363.00M | -79.00M | 25.00M | -52.00M | 193.00M | -58.00M | 6.00M | 214.00M | -26.00M | -69.00M | -49.00M | -28.00M | 4.00M | 510.00M | -13.00M | -55.00M | -1233.00M | -11.00M | -17.00M | -262.00M | 72.00M | 394.00M | -49.00M | 114.00M | 76.00M | -42.00M | -6.00M | -14.00M | -292.00M | 4.00M | 38.00M | -60.00M | -129.00M | -35.00M | -35.00M | -51.00M | 31.00M | -1217.00M | 5.00M | 22.00M | 401.00M | 98.00M | 603.00M | 71.00M | 166.00M | 77.00M |
|
Cash from Discontinued Operations
|
-37.00M | -6.00M | -7.00M | | | | | | | -7.00M | 22.00M | 12.00M | 41.00M | 7.00M | -1.00M | -1.00M | -1.00M | | | -2.00M | 96.00M | 98.00M | 87.00M | 90.00M | 48.00M | 72.00M | 84.00M | -1.00M | -1.00M | 3.00M | 13.00M | | | | 49.00M | 67.00M | 15.00M | 66.00M | 2.00M | -31.00M | 1.00M | -1.00M | -1.00M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | 1.48M | | | | 2.01M | 1.49M | 1.59M | 1.67M | 1.71M | | | | 1.91M | | | | 1.62M | | | | 1.49M | | | | 1.12M | | | | | | | | 0.80M | | | | 0.69M | | | | 0.57M | | | | 0.52M | | | | 0.48M | | | | 0.51M | | | | 0.58M | | | | 0.60M | |
|
Gains from Investment Securities
|
18.00M | 15.00M | 72.00M | 12.00M | 26.00M | -116.00M | 234.00M | -12.00M | 21.00M | 10.00M | 280.00M | 7.00M | -5.00M | -54.00M | 342.00M | -20.00M | 26.00M | 26.00M | 335.00M | -22.00M | -13.00M | -11.00M | 305.00M | -30.00M | -16.00M | 19.00M | 47.00M | -17.00M | 16.00M | 16.00M | 834.00M | 24.00M | -8.00M | -39.00M | 346.00M | 6.00M | 20.00M | 20.00M | 381.00M | -18.00M | 18.00M | 18.00M | 364.00M | -10.00M | 15.00M | 15.00M | 297.00M | -21.00M | 13.00M | 13.00M | 326.00M | 11.00M | 11.00M | 11.00M | 402.00M | -49.00M | 8.00M | 8.00M | 510.00M | -40.00M | 20.00M | 20.00M | 528.00M | -12.00M | 18.00M | 18.00M | 336.00M | 17.00M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | | | | | | | | | |
|
Cash from Restructuring
|
14.00M | 5.00M | | | | | | | | | | | | | | | | | -6.00M | 3.00M | 3.00M | 8.00M | 2.00M | 15.00M | | | 6.00M | 2.00M | 6.00M | 5.00M | 28.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | 93.00M | | | | 62.00M | 77.00M | 126.00M | 13.41M | 12.90M | | | | 9.09M | | | | 280.00M | | | | 192.00M | | | | 172.00M | | | | | | | | 2.91M | | | | 140.00M | | | | 3.24M | | | | 2.18M | | | | 94.00M | | | | 3.29M | | | | 214.00M | | | | 369.00M | |
|
Cash from Operations
|
460.00M | 336.00M | 549.00M | 330.00M | 500.00M | 375.00M | 474.00M | 154.00M | 557.00M | 438.00M | 630.00M | 207.00M | 522.00M | 505.00M | 713.00M | 393.00M | 446.00M | 614.00M | 593.00M | 387.00M | 447.00M | 500.00M | 749.00M | 295.00M | 398.00M | 596.00M | 641.00M | 391.00M | 156.00M | 716.00M | 684.00M | 404.00M | 521.00M | 524.00M | 872.00M | 350.00M | 377.00M | 800.00M | 924.00M | 328.00M | 555.00M | 692.00M | 879.00M | 411.00M | 481.00M | 380.00M | 720.00M | 640.00M | 580.00M | 682.00M | 774.00M | 532.00M | 413.00M | 579.00M | 944.00M | 581.00M | 634.00M | 779.00M | 1,138.00M | 719.00M | 710.00M | 1,006.00M | 1,042.00M | 878.00M | 653.00M | 1,187.00M | 1,421.00M | 865.00M |
|
Amortization of Goodwill
|
3,547.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 900.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | 29.00M | 31.00M | 30.00M | 31.00M | 33.00M | 34.00M | 33.00M | 34.00M | 36.00M | 36.00M | 23.00M | 34.00M | 33.00M | 33.00M | 34.00M | 34.00M | 35.00M | 37.00M | 39.00M | 39.00M |
|
Depreciation & Amortization (CF)
|
125.00M | 130.00M | 133.00M | 138.00M | 128.00M | 129.00M | 119.00M | 133.00M | 143.00M | 143.00M | 145.00M | 141.00M | 138.00M | 174.00M | 156.00M | 152.00M | 158.00M | 147.00M | 79.00M | 149.00M | 121.00M | 138.00M | 143.00M | 160.00M | 147.00M | 148.00M | 161.00M | 146.00M | 144.00M | 148.00M | 122.00M | 160.00M | 152.00M | 157.00M | 142.00M | 162.00M | 167.00M | 167.00M | 171.00M | 168.00M | 173.00M | 174.00M | 175.00M | 174.00M | 180.00M | 176.00M | 181.00M | 187.00M | 193.00M | 210.00M | 179.00M | 198.00M | 194.00M | 205.00M | 188.00M | 187.00M | 207.00M | 200.00M | 200.00M | 194.00M | 192.00M | 208.00M | 232.00M | 186.00M | 192.00M | 216.00M | 244.00M | 259.00M |
|
Change in Receivables
|
-337.00M | 53.00M | 128.00M | 76.00M | 70.00M | 228.00M | -54.00M | -7.00M | 45.00M | 84.00M | -148.00M | -98.00M | 114.00M | 10.00M | -43.00M | -123.00M | 74.00M | 79.00M | 35.00M | -27.00M | 131.00M | 63.00M | 15.00M | -34.00M | 53.00M | 106.00M | 85.00M | -237.00M | 228.00M | -6.00M | -80.00M | 30.00M | 185.00M | 45.00M | -56.00M | 139.00M | 237.00M | 3.00M | -110.00M | 26.00M | 81.00M | -2.00M | -136.00M | 24.00M | 116.00M | -322.00M | 245.00M | 299.00M | 268.00M | 71.00M | -120.00M | -148.00M | 205.00M | 51.00M | -308.00M | 54.00M | 170.00M | -22.00M | -56.00M | -127.00M | 55.00M | -10.00M | 216.00M | -146.00M | 317.00M | 220.00M | -50.00M | 79.00M |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | -7.00M | 10.00M | 161.00M | 19.00M | 38.00M | 2.00M | 99.00M | -38.00M | -59.00M | -156.00M | 59.00M | 10.00M | 126.00M | 75.00M | 177.00M | 50.00M | -10.00M | 30.00M | 119.00M | -49.00M | -11.00M | -123.00M | 176.00M | -25.00M | 191.00M | -253.00M | 145.00M | 67.00M | 270.00M | 74.00M | 264.00M | 147.00M | 28.00M | -398.00M | 324.00M | -51.00M | 50.00M | -278.00M | 282.00M | -41.00M | -114.00M | -97.00M | 118.00M | 14.00M | 167.00M | -139.00M | 301.00M |
|
Change in Account Payables
|
901.00M | 74.00M | 50.00M | 162.00M | 98.00M | 107.00M | -57.00M | 4.00M | 30.00M | 50.00M | -122.00M | -51.00M | 5.00M | -45.00M | -98.00M | -38.00M | 145.00M | 25.00M | 11.00M | -19.00M | 69.00M | 4.00M | 17.00M | 8.00M | -19.00M | -18.00M | 7.00M | -55.00M | 14.00M | 12.00M | -58.00M | 64.00M | 84.00M | 69.00M | 97.00M | 161.00M | 23.00M | -7.00M | 24.00M | -9.00M | -35.00M | -42.00M | -92.00M | 94.00M | -45.00M | -130.00M | 1.00M | 349.00M | 161.00M | 136.00M | -86.00M | 15.00M | | -63.00M | -348.00M | 149.00M | -45.00M | -36.00M | -69.00M | 128.00M | -73.00M | 44.00M | 60.00M | 150.00M | -4.00M | 152.00M | -8.00M | 139.00M |
|
Change in Accured Expenses
|
1,709.00M | -92.00M | 124.00M | -97.00M | 101.00M | 82.00M | -13.00M | -345.00M | 89.00M | 5.00M | 26.00M | -204.00M | 16.00M | -7.00M | 103.00M | -76.00M | 24.00M | 24.00M | 15.00M | -144.00M | -65.00M | -148.00M | 77.00M | -202.00M | -39.00M | 35.00M | 51.00M | -130.00M | -8.00M | 70.00M | 64.00M | -70.00M | 83.00M | 43.00M | 168.00M | -239.00M | 29.00M | 67.00M | 148.00M | -190.00M | -16.00M | 59.00M | 132.00M | -185.00M | 5.00M | -24.00M | 105.00M | 88.00M | 37.00M | -15.00M | 63.00M | -285.00M | -20.00M | -11.00M | -82.00M | -39.00M | -44.00M | 69.00M | 35.00M | -239.00M | -48.00M | -37.00M | 159.00M | -295.00M | -3.00M | 222.00M | 41.00M | -217.00M |
|
Change in Taxes
|
2,311.00M | -1.00M | -142.00M | | | | | | | 8.00M | -76.00M | -13.00M | -54.00M | -7.00M | 81.00M | -451.00M | | 39.00M | 25.00M | 40.00M | 32.00M | 23.00M | 72.00M | -115.00M | -17.00M | 42.00M | 38.00M | 28.00M | -424.00M | -1339.00M | -34.00M | 28.00M | 5.00M | 21.00M | -55.00M | 7.00M | -5.00M | 22.00M | 30.00M | 15.00M | 6.00M | -84.00M | -72.00M | 10.00M | -9.00M | 19.00M | -29.00M | 17.00M | 17.00M | 27.00M | 45.00M | 34.00M | -7.00M | 26.00M | -21.00M | 25.00M | 10.00M | 16.00M | -34.00M | 12.00M | 3.00M | 13.00M | -111.00M | 30.00M | 25.00M | 117.00M | -25.00M | 45.00M |
|
Other Working Capital Changes
|
95.00M | 18.00M | 8.00M | -28.00M | -12.00M | 81.00M | -79.00M | 22.00M | 22.00M | -110.00M | -124.00M | -46.00M | 2.00M | 179.00M | -96.00M | -11.00M | 47.00M | -47.00M | -39.00M | -23.00M | -6.00M | 81.00M | 61.00M | -56.00M | -24.00M | 45.00M | -1.00M | -71.00M | -231.00M | | 21.00M | -59.00M | -24.00M | -67.00M | 27.00M | 45.00M | 60.00M | -55.00M | 13.00M | -67.00M | -24.00M | -18.00M | -35.00M | -45.00M | 20.00M | -42.00M | -76.00M | -121.00M | 83.00M | -42.00M | 19.00M | -52.00M | 169.00M | 102.00M | 168.00M | -194.00M | -3.00M | 12.00M | 40.00M | -90.00M | 48.00M | 22.00M | -65.00M | -68.00M | -72.00M | 35.00M | 9.00M | -35.00M |
|
Capital Expenditures
|
94.00M | 61.00M | 58.00M | 76.00M | 81.00M | 92.00M | 131.00M | 117.00M | 110.00M | 143.00M | 204.00M | 130.00M | 140.00M | 115.00M | 148.00M | 126.00M | 127.00M | 159.00M | | 133.00M | 168.00M | 175.00M | | 142.00M | | | | 139.00M | 131.00M | 150.00M | 208.00M | 130.00M | 159.00M | 163.00M | 250.00M | 241.00M | 206.00M | 239.00M | 249.00M | | | | 179.00M | 176.00M | 133.00M | 130.00M | 121.00M | 142.00M | 142.00M | 170.00M | 236.00M | 172.00M | 179.00M | 205.00M | 212.00M | 183.00M | 189.00M | 166.00M | 194.00M | 151.00M | 167.00M | 149.00M | 213.00M | 205.00M | 230.00M | 230.00M | 271.00M | 258.00M |
|
Sales of Property, Plant and Equipment
|
3.00M | 2.00M | 4.00M | 2.00M | 3.00M | | 11.00M | 8.00M | 4.00M | 46.00M | 7.00M | 5.00M | 2.00M | 6.00M | 10.00M | 2.00M | 2.00M | 15.00M | | 12.00M | 9.00M | 4.00M | | 5.00M | | | | 1.00M | | 2.00M | 5.00M | 4.00M | 4.00M | 4.00M | 7.00M | | | 12.00M | 4.00M | | | | 27.00M | | | 3.00M | 11.00M | 1.00M | 57.00M | 27.00M | 1.00M | 54.00M | 9.00M | 35.00M | 8.00M | 1.00M | 1.00M | 1.00M | 1.00M | 2.00M | | 10.00M | 4.00M | 1.00M | 1.00M | 5.00M | 4.00M | 1.00M |
|
Acquisitions
|
| | | | | 15.00M | -32.00M | 717.00M | | 14.00M | | | | | | | | | | | | | | 1,511.00M | | | | | | 988.00M | 342.00M | | | | 173.00M | | | | | | | | | 115.00M | 244.00M | -31.00M | 11.00M | 107.00M | | 19.00M | 297.00M | 100.00M | 2.00M | 14.00M | 104.00M | 109.00M | -1.00M | | 2.00M | 349.00M | -10.00M | | | 325.00M | -4.00M | 2,307.00M | | |
|
Divestments
|
6.00M | 665.00M | -1.00M | 12.00M | | | -73.00M | | | -1.00M | -13.00M | | | | | | | | | | | -9.00M | -8.00M | -7.00M | -7.00M | -8.00M | -3.00M | -54.00M | 315.00M | 65.00M | -351.00M | | | | -27.00M | -4.00M | -4.00M | -5.00M | -8.00M | -2.00M | | | | | | | | | | | | 16.00M | | | | | | -3.00M | | 38.00M | | 21.00M | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | 1.00M | | | | 37.00M | 118.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-79.00M | 619.00M | -53.00M | -64.00M | -135.00M | -123.00M | -120.00M | -793.00M | 3.00M | -45.00M | -208.00M | -126.00M | -145.00M | -1099.00M | -140.00M | -105.00M | -127.00M | -125.00M | -188.00M | -123.00M | -175.00M | -173.00M | -604.00M | -1651.00M | -379.00M | -135.00M | 2,826.00M | -121.00M | 136.00M | -1072.00M | -524.00M | -154.00M | -143.00M | -241.00M | -394.00M | -241.00M | -201.00M | -233.00M | -419.00M | 82.00M | -167.00M | -454.00M | -153.00M | -289.00M | -378.00M | -81.00M | -117.00M | -246.00M | -77.00M | -174.00M | -540.00M | -199.00M | -184.00M | -185.00M | -310.00M | -265.00M | -139.00M | -169.00M | -195.00M | -468.00M | -159.00M | -117.00M | -206.00M | -537.00M | -224.00M | -2537.00M | -270.00M | -254.00M |
|
Other financing activities
|
40.00M | 12.00M | 7.00M | -2.00M | -3.00M | -3.00M | -7.00M | -4.00M | -34.00M | 8.00M | -8.00M | -12.00M | -40.00M | -7.00M | 1.00M | -2.00M | 4.00M | | | -3.00M | -71.00M | -89.00M | -79.00M | -83.00M | -41.00M | -64.00M | -81.00M | -29.00M | -3.00M | 3.00M | 40.00M | -19.00M | -3.00M | 23.00M | -26.00M | -63.00M | -11.00M | -61.00M | 6.00M | 33.00M | -1.00M | 1.00M | 1.00M | -26.00M | -5.00M | -1.00M | -1.00M | -19.00M | -5.00M | -3.00M | -1.00M | -31.00M | -7.00M | -1.00M | -2.00M | -24.00M | -4.00M | -2.00M | -4.00M | -27.00M | | -12.00M | -18.00M | -27.00M | -6.00M | -23.00M | -1.00M | -46.00M |
|
Cash from Financing Activities
|
-203.00M | -427.00M | -223.00M | -93.00M | -220.00M | -274.00M | -192.00M | 53.00M | -737.00M | -431.00M | -397.00M | 105.00M | 1,130.00M | -942.00M | -358.00M | -906.00M | -216.00M | -289.00M | -267.00M | -264.00M | -236.00M | -150.00M | 957.00M | -209.00M | -174.00M | -456.00M | -784.00M | -1371.00M | -1368.00M | -98.00M | -229.00M | -209.00M | -283.00M | -300.00M | -22.00M | -634.00M | -330.00M | -338.00M | -420.00M | -752.00M | -332.00M | -258.00M | -335.00M | -314.00M | -31.00M | -625.00M | -135.00M | -252.00M | 151.00M | -842.00M | -443.00M | -552.00M | -460.00M | -318.00M | -354.00M | -621.00M | -385.00M | -380.00M | -407.00M | -745.00M | -539.00M | -591.00M | -994.00M | -395.00M | 869.00M | -537.00M | -566.00M | -616.00M |
|
Dividends Paid - Common
|
73.00M | 74.00M | 73.00M | 74.00M | 72.00M | 72.00M | 71.00M | 71.00M | 70.00M | 79.00M | 76.00M | 77.00M | 76.00M | 90.00M | 113.00M | 89.00M | 88.00M | 104.00M | 131.00M | 103.00M | 370.00M | | | 118.00M | 419.00M | -3.00M | -8.00M | 127.00M | 387.00M | | -2.00M | 132.00M | 437.00M | -3.00M | -2.00M | 141.00M | 476.00M | -4.00M | -3.00M | | 620.00M | -1.00M | -2.00M | 154.00M | 635.00M | -2.00M | 1.00M | 159.00M | 661.00M | -3.00M | -2.00M | 163.00M | 722.00M | -5.00M | -3.00M | 178.00M | 744.00M | -4.00M | -3.00M | 183.00M | 795.00M | -6.00M | -7.00M | 189.00M | 209.00M | 210.00M | 209.00M | 209.00M |
|
Exchange Rate Effect
|
-2.00M | 5.00M | -10.00M | 1.00M | | | 13.00M | 3.00M | 9.00M | 11.00M | -18.00M | -3.00M | 10.00M | -21.00M | 13.00M | 1.00M | -2.00M | -11.00M | 3.00M | -6.00M | -4.00M | 7.00M | -16.00M | -24.00M | -16.00M | -1.00M | -30.00M | -5.00M | 3.00M | -2.00M | 11.00M | -23.00M | 13.00M | -1.00M | 7.00M | 11.00M | 9.00M | -18.00M | -7.00M | -1.00M | 2.00M | 1.00M | -10.00M | 7.00M | -18.00M | 4.00M | 3.00M | 11.00M | -4.00M | 2.00M | -4.00M | -2.00M | -2.00M | -5.00M | -12.00M | 10.00M | 2.00M | -4.00M | -6.00M | 3.00M | -6.00M | -5.00M | | -11.00M | 2.00M | 5.00M | -2.00M | 1.00M |
|
Change in Cash
|
177.00M | 536.00M | 263.00M | 174.00M | 144.00M | -24.00M | 175.00M | -583.00M | -168.00M | -27.00M | 7.00M | 171.00M | 1,477.00M | -1564.00M | 287.00M | -617.00M | 101.00M | 189.00M | 141.00M | -6.00M | 32.00M | 184.00M | 844.00M | -1589.00M | -171.00M | 4.00M | 2,628.00M | -1106.00M | -1073.00M | -456.00M | -47.00M | 18.00M | 108.00M | -18.00M | 463.00M | -514.00M | -145.00M | 211.00M | 78.00M | -343.00M | 60.00M | -19.00M | 381.00M | -185.00M | 54.00M | -322.00M | 471.00M | 153.00M | 650.00M | -332.00M | -213.00M | -221.00M | -233.00M | 71.00M | 268.00M | -295.00M | 112.00M | 226.00M | 530.00M | -491.00M | 6.00M | 293.00M | -150.00M | -65.00M | 1,300.00M | -1882.00M | 583.00M | -4.00M |
|
Free Cash Flow
|
366.00M | 275.00M | 491.00M | 254.00M | 419.00M | 283.00M | 343.00M | 37.00M | 447.00M | 295.00M | 426.00M | 77.00M | 382.00M | 390.00M | 565.00M | 267.00M | 319.00M | 455.00M | 593.00M | 254.00M | 279.00M | 325.00M | 749.00M | 153.00M | 398.00M | 596.00M | 641.00M | 252.00M | 25.00M | 566.00M | 476.00M | 274.00M | 362.00M | 361.00M | 622.00M | 109.00M | 171.00M | 561.00M | 675.00M | 328.00M | 555.00M | 692.00M | 700.00M | 235.00M | 348.00M | 250.00M | 599.00M | 498.00M | 438.00M | 512.00M | 538.00M | 360.00M | 234.00M | 374.00M | 732.00M | 398.00M | 445.00M | 613.00M | 944.00M | 568.00M | 543.00M | 857.00M | 829.00M | 673.00M | 423.00M | 957.00M | 1,150.00M | 607.00M |
|
Net Cash Flow
|
178.00M | 528.00M | 273.00M | 173.00M | 145.00M | -22.00M | 162.00M | -586.00M | -177.00M | -38.00M | 25.00M | 186.00M | 1,507.00M | -1536.00M | 215.00M | -618.00M | 103.00M | 200.00M | 138.00M | | 36.00M | 177.00M | 1,102.00M | -1565.00M | -155.00M | 5.00M | 2,683.00M | -1101.00M | -1076.00M | -454.00M | -69.00M | 41.00M | 95.00M | -17.00M | 456.00M | -525.00M | -154.00M | 229.00M | 85.00M | -342.00M | 56.00M | -20.00M | 391.00M | -192.00M | 72.00M | -326.00M | 468.00M | 142.00M | 654.00M | -334.00M | -209.00M | -219.00M | -231.00M | 76.00M | 280.00M | -305.00M | 110.00M | 230.00M | 536.00M | -494.00M | 12.00M | 298.00M | -158.00M | -54.00M | 1,298.00M | -1887.00M | 585.00M | -5.00M |