|
Net Income
|
| 74.98M | 218.06M | 137.74M | 163.46M | 111.49M | 326.26M | 583.93M | 262.65M | 204.60M | 393.74M | 332.01M | 301.06M | 202.31M | 481.30M | 412.16M | 355.73M | 228.23M | 528.90M | 84.89M | 374.27M | 243.37M | 470.53M | 181.64M | 5.58M | 2.97M | 2.23M | -94.32M | 24.02M | -79.44M | 24.42M | 26.25M | -4.11M | 2.80M | -87.68M | -17.29M | 123.82M | 130.95M | 116.56M | 88.68M | 53.18M | -16.05M | 23.62M | 43.42M | -0.69M | -7.87M | 13.48M | 19.58M | 27.78M | 170.27M | 464.05M | 517.80M | 0.40M | -55.96M | -118.43M | 507.87M | -637.15M | -57.42M | 5.55M | 49.28M | -6.18M | -106.86M | -150.33M | -1.33M | -0.52M | -116.41M | 189.76M |
|
Depreciation and Depletion
|
| 30.23M | 26.35M | | 27.40M | | | 38.22M | 30.10M | 27.00M | 28.31M | 41.80M | 35.06M | 35.44M | 34.12M | 44.34M | 36.49M | 37.10M | 39.40M | 44.82M | 40.91M | 42.56M | 42.87M | 46.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| 23.07M | -76.83M | | 14.77M | | | 98.96M | 13.70M | 19.27M | 21.27M | 22.49M | 22.92M | 23.59M | 26.63M | 19.66M | 23.21M | 24.67M | 22.38M | 16.86M | 26.96M | 26.62M | 23.86M | | 25.95M | | | -4.02M | 21.15M | 20.41M | 13.37M | 12.83M | 15.04M | 19.42M | 42.67M | 66.60M | 19.82M | 24.96M | 46.67M | | 16.71M | 33.29M | 36.86M | 23.31M | -25.25M | 9.69M | 16.43M | 20.00M | 24.71M | 21.70M | 22.58M | 21.55M | 25.52M | 22.30M | 15.18M | 10.24M | -7.67M | 15.78M | 14.03M | 13.76M | 14.25M | 13.11M | 17.54M | 21.97M | 20.63M | 20.68M | 17.66M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.94M | | | | | | | | | | | | | | | | | | | -35.91M | -16.93M | | | 2.24M | 125.63M | | | 7.78M | 73.53M | | |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.18M | 177.81M | 198.64M | | 99.24M | 10.04M | -2.77M | 20.38M | 46.43M | 7.27M | 36.03M | 14.48M | 22.19M | 6.09M | | | | | | | -1.81M | | | 89.12M | -0.71M | 50.54M | -30.49M | 6.70M | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | 0.31M | | | | 2.10M | | | | 2.16M | | | | 1.46M | | | | 1.29M | | | | 1.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| -26.12M | 84.60M | 7.79M | 27.41M | | | -19.00M | 2.62M | 3.91M | 76.92M | 30.06M | -17.16M | 13.30M | 7.28M | 109.47M | -53.21M | -3.86M | -8.67M | 193.04M | -26.50M | 38.21M | -97.94M | 15.14M | -10.62M | | | 121.03M | 22.79M | -3.83M | -41.42M | 37.70M | -19.31M | -11.53M | 4.12M | 101.15M | -17.92M | -6.21M | -21.60M | | 2.93M | -62.93M | 162.75M | 24.30M | -213.72M | -32.86M | 17.01M | 24.97M | 11.27M | 176.49M | 15.05M | 99.51M | -271.60M | -10.04M | -23.26M | 18.08M | 54.32M | -10.64M | 21.67M | 8.84M | -31.90M | 15.36M | 16.00M | -1.34M | 5.90M | -8.91M | -1.74M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | 4.20M | 3.10M | 8.22M | 3.74M | 5.52M | 3.69M | 5.54M | 1.01M | 3.41M | 0.68M | 1.11M | | 2.35M | 2.03M | 3.50M | 6.81M | | | | 9.41M | | 3.79M | 8.71M | 18.48M | 2.26M | 2.45M | 6.71M | | 4.87M | 1.85M | 3.91M | 3.23M | 314.22M | 8.14M | 7.58M | 6.77M | | 1.85M | | | | 0.90M | 421.92M | | -418.39M | 4.63M | | 257.10M | 250.50M | 4.42M | 6.94M | 51.00M | 38.24M | 3.33M | 3.12M |
|
Non-cash Items
|
| | | | | | | 132.45M | | | | 2.78M | | | | 253.53M | | | | 9.41M | | | | 9.32M | | | | 333.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 120.03M | 179.20M | | 184.15M | | | 737.41M | -32.87M | -9.46M | 13.49M | 1,110.20M | -112.14M | 185.27M | 29.48M | 1,172.39M | 11.67M | 279.74M | 126.66M | 1,087.96M | 13.65M | 205.93M | 147.26M | | -400.95M | | | 836.77M | -145.57M | 162.16M | 30.61M | 1,433.37M | -210.16M | 205.62M | 216.84M | 1,684.82M | -253.40M | 277.14M | 102.95M | | 227.56M | -76.22M | -296.52M | 1,214.37M | 32.90M | -10.45M | 93.26M | 1,059.25M | 171.17M | 81.01M | -258.24M | 974.61M | 66.91M | -358.32M | -555.64M | 80.48M | 177.68M | 163.57M | -224.29M | 1,166.47M | -91.17M | -30.71M | -271.11M | 938.12M | -171.06M | -145.46M | -227.01M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.65M | 104.65M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| 10.26M | 10.60M | | 9.98M | | | 9.42M | 9.78M | 9.47M | 9.85M | 12.62M | 12.18M | 12.00M | 11.90M | 11.80M | 11.53M | 11.50M | 11.50M | 11.34M | 11.22M | 11.20M | 11.20M | 8.38M | | | | | | | | | | | | | | | | | | 92.12M | 94.20M | 96.20M | 110.18M | 101.77M | 103.86M | 103.94M | 118.02M | 104.93M | 103.76M | 100.90M | 100.54M | 93.34M | 92.54M | 94.97M | 88.76M | 95.73M | 87.61M | 88.81M | 107.58M | 88.50M | 90.71M | 87.62M | 85.15M | 85.22M | 87.44M |
|
Amortization of Deferred Charges
|
| 3.95M | 5.09M | | 3.69M | | | 4.84M | 5.07M | 6.35M | 6.14M | 12.27M | 5.66M | 10.39M | 9.98M | 15.03M | 9.93M | 10.20M | 13.54M | 16.01M | 11.88M | 13.39M | 15.23M | 19.88M | | | | | | | | | | | | | | | | | | 92.12M | 94.20M | 96.20M | 110.18M | 101.77M | 103.86M | 103.94M | 118.02M | 104.93M | 103.76M | 100.90M | | | | | | | | | | | | | | | |
|
Amortization
|
530.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 30.23M | 26.35M | | 27.40M | | | 38.22M | 30.10M | 27.00M | 28.31M | 41.80M | 35.06M | 35.44M | 34.12M | 44.34M | 36.49M | 37.10M | 39.40M | 44.82M | 64.02M | 67.18M | 69.32M | 46.10M | 65.88M | | | 71.56M | 68.03M | 69.44M | 68.02M | 76.09M | 66.44M | 65.47M | 141.15M | 224.06M | 59.59M | 52.90M | 129.26M | | 63.68M | 62.24M | 62.92M | 69.49M | 72.97M | 63.03M | 75.83M | 65.73M | 64.50M | 68.05M | 66.50M | 65.10M | 67.28M | 66.75M | 63.87M | 61.55M | 59.75M | 67.08M | 69.86M | 85.81M | 84.78M | 64.62M | 61.77M | 60.07M | 73.15M | 64.36M | 69.80M |
|
Change in Receivables
|
| 128.46M | -213.13M | | 25.23M | | | 250.16M | 101.63M | -4.47M | 476.35M | -419.02M | 73.49M | -144.56M | 573.57M | -390.93M | 8.94M | -142.77M | 589.54M | -300.66M | -41.69M | -132.76M | 641.85M | | 48.89M | | | -343.15M | -43.15M | -81.78M | 626.12M | -548.29M | 84.23M | -127.50M | 541.35M | 22.85M | -33.34M | 27.31M | 806.08M | | -108.08M | -165.91M | 708.06M | -365.63M | -170.58M | -372.75M | 648.19M | -228.60M | -117.31M | -167.80M | 670.47M | -288.03M | -12.12M | -174.12M | 636.03M | -341.82M | 21.60M | -395.11M | 712.32M | -618.71M | -22.00M | -198.99M | 752.72M | -427.01M | -25.92M | -200.42M | 819.95M |
|
Change in Inventory
|
| -87.63M | 58.41M | | -3.87M | | | 116.28M | 101.51M | 98.14M | 128.68M | -320.82M | 55.17M | 81.32M | 181.26M | -405.38M | 62.26M | 116.25M | 220.88M | -352.16M | 117.72M | 102.47M | 234.66M | | 165.49M | | | -279.75M | 134.71M | 80.90M | 227.50M | -405.90M | 159.71M | 48.27M | 230.71M | -176.72M | 83.53M | 139.17M | 384.09M | | -10.51M | 204.62M | 228.74M | -350.66M | 58.05M | 100.13M | 15.39M | -382.23M | -47.60M | 150.97M | 261.09M | -174.77M | 143.57M | 961.11M | 473.36M | -234.03M | -317.67M | 493.72M | -291.72M | -347.83M | -375.44M | 373.36M | -10.61M | -227.59M | -189.26M | 450.75M | -135.00M |
|
Change in Account Payables
|
| 53.34M | -22.82M | | -74.41M | | | 219.69M | -94.17M | 20.44M | 54.04M | -13.22M | -188.95M | 62.07M | 26.77M | 25.81M | -127.14M | 124.03M | 99.35M | -21.17M | -170.17M | 69.33M | 146.90M | | -225.97M | | | -31.84M | -263.17M | 82.71M | 63.66M | 107.25M | -207.23M | 49.10M | 95.96M | 228.73M | -140.56M | 79.52M | 124.10M | | 13.78M | 17.66M | -17.83M | -97.21M | 23.70M | -59.77M | 95.79M | -42.72M | 26.80M | 70.20M | 2.56M | 26.81M | 5.79M | 471.06M | 23.36M | -142.38M | 28.75M | 344.48M | -280.76M | -23.60M | -152.11M | 352.55M | -24.13M | -100.18M | -230.54M | 347.96M | -80.00M |
|
Change in Accured Expenses
|
| -40.60M | 66.71M | | 58.31M | | | 33.76M | -64.31M | 14.09M | 89.46M | -50.07M | -93.45M | 17.71M | 117.82M | -77.99M | -68.88M | 30.03M | 172.50M | -49.17M | -73.36M | -18.69M | 191.09M | | -71.67M | | | -113.55M | -88.21M | 5.16M | 139.10M | -27.15M | -22.72M | -47.41M | 148.97M | 54.65M | -143.81M | 107.26M | 333.51M | | -37.83M | -228.55M | 105.18M | 43.01M | -247.16M | -26.92M | 188.70M | 86.89M | -147.54M | -71.91M | 305.27M | 16.80M | -161.96M | -94.75M | 233.26M | 34.64M | -189.23M | -66.58M | 149.71M | 94.51M | -150.09M | -61.77M | 198.65M | 40.91M | -128.95M | -110.21M | 181.33M |
|
Change in Taxes
|
| -16.02M | 23.47M | | 26.21M | | | -18.25M | 14.65M | -71.47M | 83.39M | -10.57M | 7.24M | -91.75M | 67.42M | 43.31M | -18.79M | -86.24M | 44.03M | 77.63M | -51.00M | -123.25M | 60.85M | | 15.88M | | | 117.61M | 4.41M | -167.27M | 21.59M | 11.69M | -34.06M | -92.98M | -43.07M | 494.41M | -65.33M | -73.56M | -91.18M | | 15.56M | 6.47M | -54.44M | 2.44M | -16.21M | -65.13M | 24.36M | 22.54M | -17.35M | 134.12M | -21.78M | 106.77M | -17.71M | -70.73M | -122.94M | -984.88M | 51.90M | -30.67M | 71.69M | -244.28M | 47.06M | -79.72M | 7.65M | 5.90M | 75.54M | -51.30M | 41.94M |
|
Other Working Capital Changes
|
| -68.87M | 1.66M | | 25.71M | | | 6.15M | -30.96M | 46.08M | -59.23M | 3.52M | 6.66M | 38.76M | -21.57M | -97.04M | 68.03M | -8.39M | -15.15M | -36.55M | 39.80M | -6.04M | 33.43M | | 41.58M | | | -69.98M | 49.25M | 19.57M | -15.24M | -7.60M | 25.05M | 0.40M | 14.38M | 9.89M | 69.31M | -2.18M | -14.94M | | -4.68M | -3.47M | -23.44M | -6.84M | 21.37M | 13.63M | -77.50M | 32.40M | 5.99M | 128.11M | 128.91M | 125.39M | -96.33M | 6.61M | -58.73M | -7.58M | 34.92M | 8.14M | 35.38M | 11.84M | 52.61M | -9.42M | -18.00M | -2.93M | 6.67M | 55.78M | -38.09M |
|
Capital Expenditures
|
| 19.56M | 21.20M | | 17.34M | | | 53.89M | 33.61M | 30.41M | 34.15M | 72.72M | 25.14M | 93.84M | 71.30M | 61.66M | 102.23M | 53.23M | 48.02M | 67.68M | 49.31M | 46.53M | 75.76M | | 36.71M | | | 82.89M | 36.34M | 46.31M | 47.30M | 45.89M | 40.86M | 37.35M | 83.54M | 128.70M | 45.50M | 62.48M | 129.58M | | 35.53M | 45.39M | 59.60M | 74.21M | 108.99M | 69.19M | 43.31M | 39.95M | 46.21M | 93.22M | 51.36M | 69.64M | 31.23M | 52.66M | 37.30M | 40.26M | 21.78M | 61.76M | 32.07M | 20.71M | 21.22M | 23.76M | 22.19M | 18.35M | 21.98M | 28.25M | 26.52M |
|
Sales of Property, Plant and Equipment
|
| | | -5.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17M | -0.89M | 0.10M | 26.14M | 45.60M | 31.09M | 11.38M | 0.17M | 0.60M | 0.30M |
|
Change in Intangibles
|
| | | | | | | | | | | 1.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | 29.11M | 9.34M | | -168.93M | | | 2,168.62M | | | | | | | | | | | | | | | | | | | | | | | | | 740.54M | | 321.39M | 320.40M | | | | | | | | | | 2,009.15M | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | 0.26M | 4.00M | | | | | | | | | | | | | | | 115.98M | | | | 213.49M | 214.97M | -9.74M | 288.27M | 288.27M | | 0.01M | -4.42M | -2.85M | -4.12M | -5.36M | -1.91M | -0.78M | -0.48M | -0.46M | 616.53M | | | 0.40M | | | | -16.16M | | | -3.49M | -6.08M | -2.03M | -2.39M | 1,490.36M | 20.27M | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.00M | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -21.02M | -23.67M | | -49.64M | | | 89.66M | -96.31M | -33.64M | -2250.00M | -80.08M | -32.17M | -22.48M | -84.79M | -80.84M | -115.00M | -73.48M | -66.81M | -94.98M | -99.13M | -64.45M | -91.45M | | -59.12M | | | -67.79M | -43.26M | -58.04M | 50.50M | -61.61M | -68.34M | 157.46M | 93.43M | -707.91M | -55.99M | -129.23M | -218.33M | | -72.09M | 3.78M | -81.20M | -96.54M | -128.09M | -785.15M | -172.22M | 140.68M | -2078.92M | 509.35M | 543.53M | -98.95M | -49.68M | -69.52M | -62.19M | -75.13M | 18.78M | -90.56M | -59.17M | -42.26M | 19.74M | -11.06M | -9.77M | 1,471.32M | -17.98M | -49.01M | -41.05M |
|
Other financing activities
|
| 0.42M | 6.67M | | 1.67M | | | 3.95M | 8.38M | 6.33M | 7.32M | 33.50M | 22.05M | 3.19M | 14.21M | 7.76M | 24.22M | 13.71M | 4.01M | 6.19M | 31.77M | 7.42M | 8.59M | | -29.68M | | | -46.31M | 15.80M | 1.80M | 8.90M | 0.04M | | | | | | | | | | 906.15M | | | | 21.27M | 0.16M | 0.01M | | | | 2.42M | 0.08M | | 0.81M | 0.01M | 5.98M | 0.35M | 0.23M | | | | | | | 1.54M | 11.06M |
|
Cash from Financing Activities
|
| 0.92M | -163.83M | | -128.39M | | | -740.58M | -13.63M | -25.16M | 1,975.53M | -1024.49M | 126.02M | -152.51M | 24.76M | -800.79M | -191.96M | -183.72M | -65.98M | -542.17M | -366.26M | 14.24M | -24.75M | | 175.42M | | | -463.44M | -189.96M | 1.51M | -13.13M | -875.29M | -346.48M | -283.83M | 647.86M | -1016.53M | 406.79M | -343.96M | -197.10M | | -153.28M | 123.85M | 288.06M | -1034.04M | 931.85M | 1,562.66M | -185.20M | 147.93M | -472.51M | -174.45M | -185.41M | -897.81M | -11.18M | -261.22M | 669.99M | 9.96M | 45.19M | -71.89M | -54.02M | -609.87M | -223.85M | -37.44M | 163.42M | -1485.66M | -786.35M | 338.95M | 62.88M |
|
Dividends Paid - Common
|
| 65.05M | 65.53M | | 66.22M | | | 68.73M | 68.47M | 68.71M | 69.09M | 79.44M | 79.92M | 78.66M | 78.94M | 95.71M | 96.26M | 95.20M | 95.33M | 115.35M | 114.78M | 112.85M | 113.06M | | 135.91M | | | 224.59M | 155.58M | 154.00M | 152.82M | 173.59M | 172.71M | 164.89M | 330.28M | 181.69M | 181.37M | 181.52M | 182.33M | 201.32M | 201.88M | 202.54M | 171.07M | 188.69M | 186.37M | 186.75M | 186.89M | 191.27M | 191.88M | 192.13M | 192.30M | 194.77M | 194.01M | 194.13M | 194.15M | 198.05M | 116.51M | 116.58M | 116.60M | 34.98M | 34.98M | 35.02M | 35.03M | 35.05M | 35.07M | 35.15M | 35.16M |
|
Dividends Paid - Preferred
|
0.59 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| 8.85M | 2.24M | | -19.05M | | | -23.10M | 23.53M | 6.77M | -13.10M | -1.79M | 2.70M | -5.41M | 4.65M | 2.10M | -1.74M | -2.87M | 1.68M | 9.93M | -2.99M | -1.50M | -10.45M | | -31.76M | | | -51.73M | 19.03M | -10.69M | -7.32M | -7.66M | 2.23M | -10.58M | -16.14M | 0.74M | 12.22M | -20.00M | -17.27M | | 15.49M | 5.08M | -10.46M | 0.46M | -22.55M | 4.13M | -12.21M | 20.59M | -43.12M | 10.00M | -20.96M | 1.62M | -63.96M | -58.99M | -26.90M | 3.38M | 1.69M | -9.33M | -11.86M | 16.21M | -17.09M | -8.34M | 22.64M | -42.63M | 35.55M | 72.38M | -7.65M |
|
Change in Cash
|
| | -6.05M | | -12.91M | | | 63.39M | -119.28M | -61.48M | -274.09M | 3.84M | -15.58M | 4.86M | -25.91M | 292.86M | -297.02M | 19.68M | -4.45M | 460.74M | -454.73M | 154.22M | 20.61M | | -316.41M | | | 253.80M | -359.75M | 94.93M | 60.65M | 488.80M | -622.75M | 68.66M | 941.99M | -38.88M | 119.79M | -216.04M | -329.75M | | 17.69M | 62.12M | -98.48M | 76.98M | 814.12M | 778.44M | -283.64M | 1,368.45M | -2423.38M | 425.39M | 85.02M | -26.62M | -57.91M | -748.05M | 25.26M | 18.69M | 243.33M | -8.20M | -307.88M | 489.09M | -312.36M | -37.02M | -125.31M | 856.68M | -939.83M | 216.86M | -212.83M |
|
Beginning Cash Balance
|
276.43M | 385.20M | 385.20M | 731.55M | 731.55M | 540.19M | 402.86M | 728.85M | 792.24M | 672.96M | 611.48M | 337.39M | 341.23M | 325.65M | 330.51M | 304.60M | 597.46M | 300.44M | 320.11M | 315.66M | 776.40M | 321.67M | 475.89M | 971.89M | 971.89M | 659.77M | 567.64M | 691.80M | 945.12M | 581.33M | 677.18M | 736.17M | 1,227.19M | 603.38M | 603.55M | 473.04M | 403.51M | 608.22M | 596.54M | 451.98M | 384.54M | 498.76M | 568.39M | 463.05M | 554.91M | 1,366.67M | 2,161.04M | 1,885.78M | 3,239.13M | 849.53M | 1,275.12M | 1,360.46M | 1,333.85M | 1,276.08M | 527.55M | 552.66M | 556.11M | 814.73M | 792.71M | 486.85M | 968.74M | 662.45M | 617.48M | 512.70M | 1,369.22M | 425.53M | 631.95M |
|
Free Cash Flow
|
| 100.47M | 158.00M | | 166.81M | | | 683.51M | -66.47M | -39.87M | -20.66M | 1,037.48M | -137.28M | 91.43M | -41.82M | 1,110.73M | -90.55M | 226.51M | 78.65M | 1,020.28M | -35.66M | 159.40M | 71.50M | | -437.65M | | | 753.88M | -181.90M | 115.85M | -16.70M | 1,387.48M | -251.02M | 168.26M | 133.31M | 1,556.12M | -298.90M | 214.66M | -26.63M | | 192.03M | -121.61M | -356.12M | 1,140.16M | -76.09M | -79.64M | 49.95M | 1,019.30M | 124.96M | -12.21M | -309.60M | 904.97M | 35.68M | -410.98M | -592.94M | 40.23M | 155.90M | 101.81M | -256.37M | 1,145.76M | -112.39M | -54.48M | -293.30M | 919.77M | -193.03M | -173.71M | -253.53M |
|
Net Cash Flow
|
| 99.93M | -8.29M | | 6.13M | | | 86.49M | -142.81M | -68.26M | -260.99M | 5.63M | -18.28M | 10.27M | -30.55M | 290.76M | -295.29M | 22.55M | -6.13M | 450.81M | -451.74M | 155.72M | 31.06M | | -284.65M | | | 305.54M | -378.79M | 105.62M | 67.97M | 496.47M | -624.97M | 79.24M | 958.13M | -39.62M | 97.39M | -196.04M | -312.48M | | 2.20M | 51.41M | -89.66M | 83.79M | 836.66M | 767.05M | -264.16M | 1,347.86M | -2380.26M | 415.91M | 99.89M | -22.15M | 6.05M | -689.06M | 52.16M | 15.31M | 241.64M | 1.13M | -337.48M | 514.34M | -295.28M | -79.22M | -117.46M | 923.78M | -975.38M | 144.48M | -205.18M |