|
Net Income
|
-243.00M | 19.00M | 2.00M | 302.00M | 2.00M | -3.00M | -5.00M | -1195.00M | 24.00M | 58.00M | 21.00M | -530.00M | 136.00M | -1.00M | 3.00M | -2.00M | -1.00M | -8.00M | -2.00M | -1.00M | 196.00M | 4.00M | 1,708.00M | 308.00M | 13.00M | 183.00M | -173.00M | -1337.00M | -13.00M | -505.00M | 131.00M | 37.00M | 569.00M | 193.00M | 125.00M | 1,622.00M | 270.00M | 269.00M | 200.00M | -546.00M | 214.00M | 324.00M | 242.00M | -51.00M | -570.00M | 315.00M | 323.00M | 130.00M | 435.00M | 322.00M | 173.00M | 632.00M | 392.00M | 407.00M | 621.00M | 697.00M | 957.00M | 581.00M | -1.00M | -9.00M | 662.00M | 426.00M | 741.00M | 517.00M | 729.00M | 583.00M | 683.00M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.00M | | | | 29.00M | | |
|
Share-based Compensation
|
5.00M | 20.00M | 11.00M | 7.00M | 14.00M | 13.00M | 12.00M | 11.00M | 14.00M | 17.00M | 17.00M | 16.00M | 9.00M | 9.00M | 9.00M | 9.00M | 9.00M | 11.00M | 8.00M | 9.00M | 11.00M | 12.00M | 13.00M | 17.00M | 23.00M | 23.00M | 19.00M | 17.00M | 21.00M | 13.00M | 21.00M | 18.00M | 21.00M | 23.00M | 17.00M | 17.00M | 14.00M | 16.00M | 13.00M | 12.00M | 14.00M | 16.00M | 14.00M | 13.00M | 9.00M | 15.00M | 15.00M | 13.00M | 20.00M | 19.00M | 21.00M | 21.00M | 21.00M | 15.00M | 22.00M | 15.00M | 17.00M | 23.00M | 19.00M | 18.00M | 24.00M | 24.00M | 21.00M | | | | |
|
Deferred Taxes
|
-38.00M | 3,378.00M | 102.00M | 3,656.00M | 29.00M | 3,724.00M | -240.00M | 35.00M | -10.00M | 97.00M | -10.00M | -256.00M | 86.00M | 31.00M | 3.00M | 91.00M | 103.00M | 163.00M | 35.00M | 123.00M | -96.00M | 106.00M | 1,013.00M | 222.00M | 28.00M | 80.00M | -67.00M | -378.00M | 2.00M | -144.00M | 68.00M | 48.00M | 28.00M | 63.00M | 8.00M | -2111.00M | 73.00M | 69.00M | 209.00M | -131.00M | 75.00M | 107.00M | 86.00M | 111.00M | -177.00M | 118.00M | 111.00M | 56.00M | 144.00M | 118.00M | 51.00M | 196.00M | 115.00M | -25.00M | 92.00M | 249.00M | 283.00M | 172.00M | 159.00M | 367.00M | 152.00M | 106.00M | 209.00M | | | | |
|
Gains from Sales and Divestitures
|
| 297.00M | | 222.00M | | 4,791.00M | | | | | | -0.90M | | | | 2.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-9.00M | 4.00M | 10.00M | -76.00M | -6.00M | -21.00M | -71.00M | 586.00M | 22.00M | -15.00M | -28.00M | 232.00M | 48.00M | 136.00M | 98.00M | 2,369.00M | 93.00M | 95.00M | 162.00M | 105.00M | 228.00M | 18.00M | | 137.00M | 83.00M | | 461.00M | 830.00M | 112.00M | | | 969.00M | 190.00M | | | 182.00M | 140.00M | | | 329.00M | 172.00M | -2.00M | 114.00M | 199.00M | 938.00M | | | 108.00M | 176.00M | | | 183.00M | 212.00M | 202.00M | 274.00M | 177.00M | 208.00M | 210.00M | 189.00M | 189.00M | 188.00M | 206.00M | 186.00M | | | | |
|
Asset Writedowns and Impairment
|
339.00M | 2.00M | 10.00M | 35.00M | 4.00M | 6.00M | 1,710.00M | 15.00M | 31.00M | 20.00M | 79.00M | 752.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,849.00M | 12.00M | 12.00M | | 388.00M | | | | 182.00M | | | | | | 12.00M | 64.00M | 85.00M | 18.00M | 5.00M | 5.00M | 2.00M | 4.00M | 2.00M | 2.00M | | | | |
|
Non-cash Items
|
| | | | | | | | | | | 111.00M | | | | 94.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
512.00M | 622.00M | 624.00M | 814.00M | 617.00M | 680.00M | 644.00M | 710.00M | 811.00M | 873.00M | 668.00M | 1,087.00M | 434.00M | 424.00M | 431.00M | 546.00M | 495.00M | 668.00M | 539.00M | 515.00M | 446.00M | 313.00M | 345.00M | 1,011.00M | 669.00M | 814.00M | 603.00M | 622.00M | 783.00M | 686.00M | 628.00M | 2,058.00M | 727.00M | 799.00M | 705.00M | 858.00M | 694.00M | 891.00M | 746.00M | 962.00M | 775.00M | 1,069.00M | 858.00M | 991.00M | 787.00M | 1,143.00M | 452.00M | 1,114.00M | 915.00M | 1,057.00M | 834.00M | 1,139.00M | 1,082.00M | 1,098.00M | 1,490.00M | 1,219.00M | 1,514.00M | 1,377.00M | 1,234.00M | 1,813.00M | 1,234.00M | 1,279.00M | 1,243.00M | 1,218.00M | 1,433.00M | 1,450.00M | 1,439.00M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1,098.00M | | | | | | | | | | | | | | | | | 187.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
367.00M | -8289.00M | 361.00M | 382.00M | 361.00M | 366.00M | 374.00M | 406.00M | 381.00M | 403.00M | 418.00M | 412.00M | 168.00M | 181.00M | 196.00M | 211.00M | 201.00M | 198.00M | 207.00M | 209.00M | 214.00M | 214.00M | 369.00M | 379.00M | 427.00M | 428.00M | 432.00M | 451.00M | 445.00M | 446.00M | 435.00M | 437.00M | 442.00M | 433.00M | 433.00M | 428.00M | 431.00M | 434.00M | 425.00M | 435.00M | 416.00M | 424.00M | 435.00M | 439.00M | 429.00M | 430.00M | 426.00M | 436.00M | 438.00M | 463.00M | 487.00M | 454.00M | 498.00M | 506.00M | 500.00M | 505.00M | 506.00M | 515.00M | 521.00M | 529.00M | 548.00M | 540.00M | 566.00M | 565.00M | 585.00M | 605.00M | 564.00M |
|
Change in Receivables
|
245.00M | -489.00M | 65.00M | 127.00M | -2.00M | -113.00M | 23.00M | 128.00M | -6.00M | 62.00M | 124.00M | 17.00M | -52.00M | -36.00M | 6.00M | 55.00M | 72.00M | -62.00M | -95.00M | 50.00M | -16.00M | -1.00M | 123.00M | 170.00M | -300.00M | -50.00M | -24.00M | 335.00M | -298.00M | 8.00M | 118.00M | 90.00M | -29.00M | -172.00M | 83.00M | 206.00M | -238.00M | 117.00M | 46.00M | 111.00M | -97.00M | -52.00M | -10.00M | 125.00M | -67.00M | -18.00M | 103.00M | -16.00M | 59.00M | -9.00M | 488.00M | 7.00M | 3.00M | 794.00M | -125.00M | 61.00M | -1269.00M | -154.00M | 128.00M | 206.00M | -314.00M | 44.00M | -97.00M | | | | |
|
Change in Inventory
|
13.00M | -19.00M | -17.00M | -10.00M | | 57.00M | -8.00M | 32.00M | -38.00M | 18.00M | 5.00M | -45.00M | 17.00M | -27.00M | -9.00M | 14.00M | 13.00M | -15.00M | 55.00M | -36.00M | 27.00M | 54.00M | 8.00M | -53.00M | -32.00M | -32.00M | -12.00M | -29.00M | 16.00M | -13.00M | 4.00M | 18.00M | 30.00M | | -7.00M | -31.00M | 40.00M | -7.00M | 6.00M | -23.00M | -1.00M | -3.00M | -3.00M | 2.00M | -19.00M | 28.00M | 24.00M | -5.00M | 8.00M | 50.00M | 54.00M | 27.00M | -178.00M | 189.00M | 141.00M | -42.00M | -27.00M | -14.00M | 12.00M | 16.00M | -34.00M | 37.00M | 3.00M | 3.00M | -28.00M | 89.00M | 5.00M |
|
Change in Account Payables
|
-60.00M | 5.00M | -21.00M | 81.00M | -13.00M | -76.00M | 17.00M | 58.00M | 46.00M | 63.00M | 56.00M | 85.00M | -68.00M | -106.00M | 9.00M | 55.00M | 6.00M | -28.00M | -25.00M | 12.00M | -16.00M | -18.00M | 94.00M | -68.00M | -75.00M | 27.00M | -89.00M | 49.00M | -23.00M | 36.00M | -19.00M | 41.00M | 32.00M | -3.00M | 18.00M | 71.00M | -197.00M | 127.00M | -6.00M | -17.00M | -39.00M | -59.00M | 22.00M | 30.00M | -155.00M | 391.00M | -313.00M | 70.00M | 38.00M | 56.00M | 476.00M | 73.00M | -138.00M | 828.00M | 53.00M | -333.00M | -1017.00M | -203.00M | 148.00M | 63.00M | -309.00M | 90.00M | -98.00M | 456.00M | -29.00M | -236.00M | -94.00M |
|
Change in Accured Expenses
|
-216.00M | 78.00M | -61.00M | 29.00M | -280.00M | 123.00M | 63.00M | 65.00M | -65.00M | 95.00M | -97.00M | 118.00M | -98.00M | 57.00M | 55.00M | -14.00M | -25.00M | 67.00M | 49.00M | 84.00M | 67.00M | -7.00M | -186.00M | -77.00M | -106.00M | 99.00M | -9.00M | 70.00M | -141.00M | 118.00M | 152.00M | 383.00M | -133.00M | -44.00M | 16.00M | 69.00M | -166.00M | 159.00M | -55.00M | 85.00M | -142.00M | 212.00M | 6.00M | 77.00M | -150.00M | -86.00M | -50.00M | -23.00M | -116.00M | 130.00M | 53.00M | -9.00M | -149.00M | 125.00M | 191.00M | 42.00M | -318.00M | 246.00M | -42.00M | 95.00M | -218.00M | 142.00M | -32.00M | 143.00M | -70.00M | 220.00M | -55.00M |
|
Capital Expenditures
|
-612.00M | 1,689.00M | 752.00M | 558.00M | 428.00M | 512.00M | 1,171.00M | 677.00M | 526.00M | 568.00M | 820.00M | 1,039.00M | 371.00M | 628.00M | 785.00M | 971.00M | 732.00M | 873.00M | 1,080.00M | 968.00M | 840.00M | 999.00M | 1,104.00M | 1,088.00M | 832.00M | 822.00M | 771.00M | 742.00M | 525.00M | 544.00M | 508.00M | 474.00M | 569.00M | 591.00M | 666.00M | 836.00M | 957.00M | 933.00M | 769.00M | 597.00M | 422.00M | 555.00M | 730.00M | 402.00M | 306.00M | 307.00M | 325.00M | 301.00M | 263.00M | 430.00M | 308.00M | 304.00M | 291.00M | 351.00M | 907.00M | 845.00M | 545.00M | 623.00M | 792.00M | 604.00M | 544.00M | 597.00M | 699.00M | 741.00M | 1,012.00M | 1,029.00M | 1,038.00M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | 6.00M | 22.00M | 7.00M | -1.00M | | 6.00M | -3.00M | | 24.00M | 7.00M | -2.00M | 1.00M | | | | | | | | | -4.00M | -11.00M | -17.00M | -8.00M | -3.00M | -13.00M | -14.00M | -6.00M | -1.00M | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | 640.00M | | | 41.00M | | 325.00M | 1,724.00M | | | | | | 6.00M | | | 5,958.00M | | | | | | | | | | | | | | | | | | 727.00M | | 1.00M | | | | | | | | 126.00M | 25.00M | | 933.00M | | | 1,056.00M | -3.00M | -29.00M | 544.00M | 1,851.00M | -7.00M | 151.00M | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | 41.00M | 93.00M | 29.00M | 129.00M | 153.00M | 109.00M | 152.00M | 451.00M | 308.00M | 200.00M | | 1,856.00M | 11.00M | | | | 1,296.00M | | | | | | | | | | | | -1.00M | | | | | | | | -2.00M | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-621.00M | -442.00M | -755.00M | -492.00M | -435.00M | -498.00M | -1539.00M | -1824.00M | -579.00M | -620.00M | -789.00M | -1015.00M | -491.00M | -2399.00M | -790.00M | -3241.00M | -808.00M | -918.00M | -1177.00M | -1149.00M | -992.00M | -6944.00M | -1074.00M | -1147.00M | -756.00M | -1246.00M | -705.00M | -592.00M | -346.00M | -400.00M | 346.00M | -491.00M | -243.00M | -525.00M | 1,430.00M | -562.00M | -798.00M | -871.00M | -1314.00M | 258.00M | -1258.00M | -166.00M | -920.00M | -483.00M | -329.00M | -341.00M | -412.00M | -476.00M | -257.00M | -443.00M | -408.00M | -357.00M | -360.00M | -1292.00M | -883.00M | -840.00M | -1639.00M | -649.00M | -343.00M | -1260.00M | -2436.00M | -620.00M | -737.00M | -1070.00M | -1170.00M | -1024.00M | -1008.00M |
|
Other financing activities
|
36.00M | 2.00M | -4.00M | -78.00M | 65.00M | 1.00M | | 5.00M | -5.00M | -42.00M | 42.00M | -52.00M | 30.00M | 3.00M | -7.00M | 16.00M | 11.00M | 261.00M | 55.00M | 140.00M | 63.00M | 59.00M | 138.00M | 80.00M | 33.00M | 24.00M | 28.00M | 26.00M | 16.00M | 6.00M | 5.00M | 2.00M | -28.00M | -1.00M | -58.00M | -5.00M | -40.00M | -3.00M | -3.00M | -2.00M | -9.00M | 41.00M | | 4.00M | -10.00M | 27.00M | 3.00M | | -13.00M | 1.00M | -1.00M | 39.00M | -30.00M | -1.00M | -9.00M | 3.00M | -17.00M | 35.00M | 3.00M | 2.00M | 26.00M | 10.00M | | | | | |
|
Long-Term Debt Issuances
|
595.00M | | | | 3,749.00M | | 430.00M | 950.00M | 75.00M | 350.00M | 675.00M | 2,072.00M | | 500.00M | 1,609.00M | 1,377.00M | 770.00M | 935.00M | | 994.00M | 1,496.00M | 3,439.00M | 1,199.00M | 1,187.00M | 5,255.00M | 465.00M | 1,165.00M | 2,887.00M | 2,688.00M | 1,815.00M | 1,205.00M | 820.00M | 470.00M | 2,173.00M | 370.00M | 320.00M | 2,048.00M | 131.00M | 1,566.00M | 181.00M | 708.00M | 12.00M | 16.00M | 31.00M | 1,702.00M | 2,194.00M | 2.00M | 1.00M | 897.00M | 1.00M | | 1,257.00M | 3.00M | 2.00M | 1,747.00M | 3.00M | 1,502.00M | 1.00M | 1,251.00M | 1.00M | 2,099.00M | 1.00M | 1,494.00M | | | | |
|
Long-Term Debt Repayments
|
-31.00M | 62.00M | | 2.00M | 3,407.00M | 108.00M | 438.00M | 352.00M | 75.00M | 150.00M | 599.00M | 1,231.00M | 25.00M | 155.00M | 1,133.00M | 155.00M | 895.00M | 1,186.00M | | | | | 864.00M | 964.00M | 3,648.00M | 1,274.00M | 641.00M | 953.00M | 1,991.00M | 1,310.00M | 1,665.00M | 2,125.00M | 2,000.00M | 710.00M | 2,765.00M | 450.00M | 1,060.00M | 701.00M | 1,440.00M | 3.00M | 864.00M | 4.00M | 36.00M | 5.00M | 1,518.00M | 1,708.00M | 610.00M | 5.00M | 5.00M | 6.00M | 876.00M | 7.00M | 1,256.00M | 756.00M | 7.00M | 857.00M | 7.00M | 7.00M | 7.00M | 613.00M | 1,012.00M | 1,262.00M | 12.00M | | | | |
|
Short-Term Debt issuances
|
-41.00M | -20.00M | 14.00M | -4.00M | -3.00M | -10.00M | 42.00M | -15.00M | | | | | | | | | | 710.00M | -340.00M | -146.00M | -225.00M | -1.00M | 265.00M | 533.00M | -799.00M | 1,741.00M | -215.00M | -1033.00M | -365.00M | 61.00M | -195.00M | 90.00M | -93.00M | | | | | | 821.00M | -823.00M | 1,014.00M | -1018.00M | | | | | 40.00M | -40.00M | | | | | | 1,037.00M | -1037.00M | 345.00M | -352.00M | | | 724.00M | -723.00M | 628.00M | -628.00M | | | | |
|
Shares Issued
|
| | | 2.00M | | | 380.00M | 426.00M | 26.00M | 3.00M | 5.00M | 15.00M | 490.00M | 184.00M | 488.00M | 1,600.00M | 617.00M | | 1,202.00M | | 14.00M | 3,378.00M | 6.00M | 2.00M | 10.00M | 11.00M | 6.00M | 32.00M | 6.00M | | 2.00M | 106.00M | 2,122.00M | 3.00M | 5.00M | 1.00M | 10.00M | 1.00M | 4.00M | | 6.00M | | 4.00M | | 6.00M | | 3.00M | | 3.00M | | 3.00M | 3.00M | 37.00M | 11.00M | 5.00M | 1.00M | 3.00M | 1.00M | 4.00M | -2.00M | 5.00M | | 3.00M | 2.00M | 5.00M | | 4.00M |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | | 74.00M | 56.00M | | | | | | | | | |
|
Net Equity Issued and Repurchased
|
595.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
-64.00M | 192.00M | 64.00M | 64.00M | 64.00M | 73.00M | 73.00M | 74.00M | 73.00M | 118.00M | 118.00M | 148.00M | 154.00M | 188.00M | 196.00M | 204.00M | 231.00M | 241.00M | 250.00M | 260.00M | 276.00M | 291.00M | 419.00M | 426.00M | 434.00M | 442.00M | 480.00M | 480.00M | 480.00M | 481.00M | 150.00M | 150.00M | 248.00M | 248.00M | 248.00M | 248.00M | 281.00M | 282.00M | 411.00M | 412.00M | 460.00M | 461.00M | 461.00M | 460.00M | 485.00M | 486.00M | 485.00M | 485.00M | 498.00M | 498.00M | 498.00M | 498.00M | 518.00M | 517.00M | 518.00M | 518.00M | 546.00M | 545.00M | 544.00M | 544.00M | 579.00M | 579.00M | 579.00M | | | | |
|
Dividends Paid - Preferred
|
0.11 | 0.11 | | | | 0.11 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
456.00M | -113.00M | -82.00M | -95.00M | -405.00M | -225.00M | 309.00M | 894.00M | -104.00M | -10.00M | -49.00M | -179.00M | 268.00M | 1,554.00M | 676.00M | 2,538.00M | 176.00M | 372.00M | 546.00M | 583.00M | 929.00M | 6,427.00M | 171.00M | 74.00M | 188.00M | 295.00M | 23.00M | -55.00M | -373.00M | -301.00M | -1046.00M | -1474.00M | -15.00M | 1,005.00M | -2881.00M | -569.00M | 497.00M | -1037.00M | 335.00M | -1094.00M | 358.00M | -140.00M | -497.00M | -466.00M | -347.00M | -69.00M | -1103.00M | -566.00M | 326.00M | -539.00M | -1413.00M | 684.00M | -1798.00M | -277.00M | 119.00M | -1086.00M | 450.00M | -654.00M | 632.00M | -477.00M | -281.00M | -1271.00M | 201.00M | -850.00M | -223.00M | 377.00M | -1264.00M |
|
Change in Cash
|
347.00M | 67.00M | -213.00M | 227.00M | -223.00M | -43.00M | -586.00M | -220.00M | 128.00M | 243.00M | -170.00M | -107.00M | 211.00M | -421.00M | 317.00M | -157.00M | -137.00M | 122.00M | -92.00M | -51.00M | 383.00M | -204.00M | -558.00M | -62.00M | 101.00M | -137.00M | -79.00M | -25.00M | 64.00M | -15.00M | -72.00M | 93.00M | 469.00M | 1,279.00M | -746.00M | -273.00M | 393.00M | -1017.00M | -233.00M | 126.00M | -125.00M | 763.00M | -559.00M | 42.00M | 111.00M | 733.00M | -1063.00M | 72.00M | 984.00M | 75.00M | -987.00M | 1,466.00M | -1076.00M | -471.00M | 726.00M | -707.00M | 325.00M | 74.00M | 1,523.00M | 76.00M | -1483.00M | -612.00M | 707.00M | -702.00M | 40.00M | 803.00M | -833.00M |
|
Beginning Cash Balance
|
1,439.00M | 1,786.00M | 1,853.00M | 1,004.00M | 1,867.00M | 1,644.00M | 1,601.00M | 322.00M | 795.00M | 923.00M | 1,166.00M | 996.00M | 889.00M | 1,100.00M | 679.00M | 996.00M | 839.00M | 702.00M | 824.00M | 732.00M | 681.00M | 1,064.00M | 860.00M | 302.00M | 240.00M | 341.00M | 204.00M | 125.00M | 100.00M | 150.00M | 149.00M | 77.00M | 170.00M | 639.00M | 1,918.00M | 1,172.00M | 899.00M | 1,292.00M | 275.00M | 42.00M | 168.00M | 43.00M | 806.00M | 247.00M | 289.00M | 400.00M | 1,133.00M | 70.00M | 142.00M | 1,126.00M | 1,201.00M | 214.00M | 1,680.00M | 604.00M | 133.00M | 859.00M | 152.00M | 477.00M | 551.00M | 2,074.00M | 2,150.00M | 667.00M | 55.00M | 762.00M | 60.00M | 100.00M | 903.00M |
|
Free Cash Flow
|
1,124.00M | -1067.00M | -128.00M | 256.00M | 189.00M | 168.00M | -527.00M | 33.00M | 285.00M | 305.00M | -152.00M | 48.00M | 63.00M | -204.00M | -354.00M | -425.00M | -237.00M | -205.00M | -541.00M | -453.00M | -394.00M | -686.00M | -759.00M | -77.00M | -163.00M | -8.00M | -168.00M | -120.00M | 258.00M | 142.00M | 120.00M | 1,584.00M | 158.00M | 208.00M | 39.00M | 22.00M | -263.00M | -42.00M | -23.00M | 365.00M | 353.00M | 514.00M | 128.00M | 589.00M | 481.00M | 836.00M | 127.00M | 813.00M | 652.00M | 627.00M | 526.00M | 835.00M | 791.00M | 747.00M | 583.00M | 374.00M | 969.00M | 754.00M | 442.00M | 1,209.00M | 690.00M | 682.00M | 544.00M | 477.00M | 421.00M | 421.00M | 401.00M |
|
Net Cash Flow
|
347.00M | 67.00M | -213.00M | 227.00M | -223.00M | -43.00M | -586.00M | -220.00M | 128.00M | 243.00M | -170.00M | -107.00M | 211.00M | -421.00M | 317.00M | -157.00M | -137.00M | 122.00M | -92.00M | -51.00M | 383.00M | -204.00M | -558.00M | -62.00M | 101.00M | -137.00M | -79.00M | -25.00M | 64.00M | -15.00M | -72.00M | 93.00M | 469.00M | 1,279.00M | -746.00M | -273.00M | 393.00M | -1017.00M | -233.00M | 126.00M | -125.00M | 763.00M | -559.00M | 42.00M | 111.00M | 733.00M | -1063.00M | 72.00M | 984.00M | 75.00M | -987.00M | 1,466.00M | -1076.00M | -471.00M | 726.00M | -707.00M | 325.00M | 74.00M | 1,523.00M | 76.00M | -1483.00M | -612.00M | 707.00M | -702.00M | 40.00M | 803.00M | -833.00M |