1 |
Net Income (Earnings) |
7179000000 |
6634000000 |
-594000000 |
6622000000 |
5317000000 |
5237000000 |
4644000000 |
4592000000 |
3877000000 |
3461000000 |
3427000000 |
3696000000 |
3212100000 |
2637000000 |
1369000000 |
919000000 |
1224700000 |
919000000 |
1224700000 |
919000000 |
1224700000 |
919000000 |
1224700000 |
919000000 |
1224700000 |
919000000 |
1224700000 |
919000000 |
1224700000 |
919000000 |
1224700000 |
847000000 |
717000000 |
413000000 |
635000000 |
746000000 |
635000000 |
746000000 |
635000000 |
746000000 |
635000000 |
746000000 |
635000000 |
746000000 |
635000000 |
746000000 |
635000000 |
746000000 |
635000000 |
746000000 |
396000000 |
37700000 |
75400000 |
-657200000 |
307500000 |
331800000 |
133400000 |
346700000 |
385300000 |
2 |
D&A |
4441000000.00 |
4371000000.00 |
2718000000.00 |
2479000000.00 |
2475000000.00 |
2092000000.00 |
1931000000.00 |
1870000000.00 |
1753000000.00 |
1568000000.00 |
1469000000.00 |
1389000000.00 |
1274200000.00 |
0.00 |
0.00 |
0.00 |
589100000.00 |
0.00 |
589100000.00 |
0.00 |
589100000.00 |
0.00 |
589100000.00 |
0.00 |
589100000.00 |
0.00 |
589100000.00 |
0.00 |
589100000.00 |
0.00 |
589100000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
226200000.00 |
133700000.00 |
228400000.00 |
206300000.00 |
191600000.00 |
201000000.00 |
138500000.00 |
114400000.00 |
3 |
Deferred Income Tax |
-570000000.00 |
-654000000.00 |
87000000.00 |
-1334000000.00 |
153000000.00 |
-266000000.00 |
-58000000.00 |
-86000000.00 |
-106000000.00 |
144000000.00 |
30000000.00 |
48000000.00 |
-3400000.00 |
0.00 |
0.00 |
0.00 |
13500000.00 |
0.00 |
13500000.00 |
0.00 |
13500000.00 |
0.00 |
13500000.00 |
0.00 |
13500000.00 |
0.00 |
13500000.00 |
0.00 |
13500000.00 |
0.00 |
13500000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-195100000.00 |
84100000.00 |
-204800000.00 |
2000000.00 |
15600000.00 |
-93400000.00 |
18100000.00 |
10100000.00 |
4 |
Stock-Based Compensation (SBC) |
400000000.00 |
453000000.00 |
280000000.00 |
234000000.00 |
222000000.00 |
230000000.00 |
165000000.00 |
141000000.00 |
132000000.00 |
135000000.00 |
150000000.00 |
165000000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5 |
Change in Working Capital |
-2647000000.00 |
-4235000000.00 |
653000000.00 |
-4211000000.00 |
-2417000000.00 |
253000000.00 |
-2944000000.00 |
3838000000.00 |
-576000000.00 |
2000000.00 |
1399000000.00 |
2200700000.00 |
-346700000.00 |
-8000000.00 |
-417800000.00 |
53000000.00 |
747800000.00 |
53000000.00 |
747800000.00 |
53000000.00 |
747800000.00 |
53000000.00 |
747800000.00 |
53000000.00 |
747800000.00 |
53000000.00 |
747800000.00 |
53000000.00 |
747800000.00 |
53000000.00 |
747800000.00 |
132000000.00 |
488000000.00 |
415000000.00 |
552000000.00 |
255000000.00 |
552000000.00 |
255000000.00 |
552000000.00 |
255000000.00 |
552000000.00 |
255000000.00 |
552000000.00 |
255000000.00 |
552000000.00 |
255000000.00 |
552000000.00 |
255000000.00 |
552000000.00 |
255000000.00 |
336000000.00 |
39200000.00 |
28600000.00 |
-245600000.00 |
-62500000.00 |
9500000.00 |
21000000.00 |
128900000.00 |
-108200000.00 |
6 |
Accounts Receivables |
-1510000000.00 |
-2158000000.00 |
-1139000000.00 |
-941000000.00 |
-243000000.00 |
-1594000000.00 |
-737000000.00 |
-2210000000.00 |
-387000000.00 |
-748000000.00 |
532000000.00 |
-86000000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-49000000.00 |
-126000000.00 |
-49000000.00 |
-126000000.00 |
-49000000.00 |
-126000000.00 |
-49000000.00 |
-126000000.00 |
-49000000.00 |
-126000000.00 |
-49000000.00 |
-126000000.00 |
-49000000.00 |
-126000000.00 |
-49000000.00 |
-126000000.00 |
-198000000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7 |
Inventory |
-973000000.00 |
-1075000000.00 |
-1153000000.00 |
-514000000.00 |
-742000000.00 |
-1141000000.00 |
-770000000.00 |
12000000.00 |
-858000000.00 |
607000000.00 |
-352000000.00 |
-1199000000.00 |
-488100000.00 |
0.00 |
0.00 |
0.00 |
-265200000.00 |
0.00 |
-265200000.00 |
0.00 |
-265200000.00 |
0.00 |
-265200000.00 |
0.00 |
-265200000.00 |
0.00 |
-265200000.00 |
0.00 |
-265200000.00 |
0.00 |
-265200000.00 |
0.00 |
0.00 |
0.00 |
-256000000.00 |
-112000000.00 |
-256000000.00 |
-112000000.00 |
-256000000.00 |
-112000000.00 |
-256000000.00 |
-112000000.00 |
-256000000.00 |
-112000000.00 |
-256000000.00 |
-112000000.00 |
-256000000.00 |
-112000000.00 |
-256000000.00 |
-112000000.00 |
-480000000.00 |
-531000000.00 |
-247600000.00 |
-214300000.00 |
-266100000.00 |
-86300000.00 |
26500000.00 |
-180100000.00 |
-140100000.00 |
8 |
Accounts Payables |
2769000000.00 |
3550000000.00 |
2489000000.00 |
1710000000.00 |
2189000000.00 |
2834000000.00 |
1742000000.00 |
1024000000.00 |
1147000000.00 |
1128000000.00 |
-40000000.00 |
4000000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
321000000.00 |
102000000.00 |
321000000.00 |
102000000.00 |
321000000.00 |
102000000.00 |
321000000.00 |
102000000.00 |
321000000.00 |
102000000.00 |
321000000.00 |
102000000.00 |
321000000.00 |
102000000.00 |
321000000.00 |
102000000.00 |
-43000000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
9 |
Other Working Capital |
-5648000000 |
-3001000000 |
1234000000 |
581000000 |
4792000000 |
7209000000 |
6956000000 |
9900000000 |
6062000000 |
6638000000 |
6636000000 |
5237000000 |
3036300000 |
3383000000 |
3391000000 |
3061000000 |
3808800000 |
3061000000 |
3808800000 |
3061000000 |
3808800000 |
3061000000 |
3808800000 |
3061000000 |
3808800000 |
3061000000 |
3808800000 |
3061000000 |
3808800000 |
3061000000 |
3808800000 |
3008000000 |
2876000000 |
2388000000 |
1718000000 |
1973000000 |
1718000000 |
1973000000 |
1718000000 |
1973000000 |
1718000000 |
1973000000 |
1718000000 |
1973000000 |
1718000000 |
1973000000 |
1718000000 |
1973000000 |
1718000000 |
1973000000 |
1166000000 |
830000000 |
790800000 |
762200000 |
1007800000 |
1070300000 |
1060800000 |
1039800000 |
910900000 |
10 |
Other Non-Cash Items |
72000000.00 |
264000000.00 |
339000000.00 |
53000000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
92500000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-42000000.00 |
0.00 |
0.00 |
15100000.00 |
13700000.00 |
9600000.00 |
11 |
Net Cash Provided by Operating Activities |
15865000000 |
12848000000 |
8865000000 |
8007000000 |
10069000000 |
8412000000 |
8137000000 |
5783000000 |
6671000000 |
5856000000 |
4779000000 |
4035000000 |
3947100000 |
3230000000 |
1742000000 |
914000000 |
1612100000 |
914000000 |
1612100000 |
914000000 |
1612100000 |
914000000 |
1612100000 |
914000000 |
1612100000 |
914000000 |
1612100000 |
914000000 |
1612100000 |
914000000 |
1612100000 |
969000000 |
1205000000 |
681000000 |
659000000 |
780000000 |
659000000 |
780000000 |
659000000 |
780000000 |
659000000 |
780000000 |
659000000 |
780000000 |
659000000 |
780000000 |
659000000 |
780000000 |
659000000 |
780000000 |
221000000 |
-275200000 |
133700000 |
345500000 |
498400000 |
419700000 |
619300000 |
397000000 |
565300000 |
12 |
Investments in PP&E |
-2437000000 |
-2457000000 |
-2037000000 |
-1918000000 |
-2224000000 |
-2367000000 |
-2136000000 |
-1984000000 |
-2030000000 |
-1872000000 |
-2005000000 |
-2548000000 |
-2179900000 |
-1805000000 |
-1769000000 |
-1348000000 |
-1495400000 |
-1348000000 |
-1495400000 |
-1348000000 |
-1495400000 |
-1348000000 |
-1495400000 |
-1348000000 |
-1495400000 |
-1348000000 |
-1495400000 |
-1348000000 |
-1495400000 |
-1348000000 |
-1495400000 |
-1122000000 |
-1109000000 |
-714000000 |
-494000000 |
-695000000 |
-494000000 |
-695000000 |
-494000000 |
-695000000 |
-494000000 |
-695000000 |
-494000000 |
-695000000 |
-494000000 |
-695000000 |
-494000000 |
-695000000 |
-494000000 |
-695000000 |
-502000000 |
-312100000 |
-224400000 |
-395000000 |
-421400000 |
-386700000 |
-304300000 |
-253100000 |
-231100000 |
13 |
Acquisitions (Net) |
-26000000.00 |
-444000000.00 |
-41394000000.00 |
-1181000000.00 |
-524000000.00 |
-11475000000.00 |
-2439000000.00 |
-415000000.00 |
-371000000.00 |
-1191000000.00 |
-177000000.00 |
-101000000.00 |
-2651000000.00 |
-1984000000.00 |
-4224000000.00 |
12000000.00 |
12000000.00 |
12000000.00 |
12000000.00 |
12000000.00 |
12000000.00 |
12000000.00 |
12000000.00 |
12000000.00 |
12000000.00 |
12000000.00 |
12000000.00 |
12000000.00 |
12000000.00 |
12000000.00 |
12000000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
14 |
Purchase of Investments |
-9639000000.00 |
-7534000000.00 |
-692000000.00 |
-86000000.00 |
-65000000.00 |
-267000000.00 |
-157000000.00 |
-226000000.00 |
0.00 |
-3000000.00 |
0.00 |
-5000000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
15 |
Sales/Maturities of Investments |
6467000000.00 |
7049000000.00 |
817000000.00 |
61000000.00 |
91000000.00 |
243000000.00 |
161000000.00 |
136000000.00 |
0.00 |
60000000.00 |
508000000.00 |
1562000000.00 |
27500000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
162300000.00 |
296400000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
16 |
Other Investing Activities |
0.00 |
42000000.00 |
21000000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
592000000.00 |
508000000.00 |
0.00 |
203800000.00 |
0.00 |
0.00 |
0.00 |
552000000.00 |
0.00 |
552000000.00 |
0.00 |
552000000.00 |
0.00 |
552000000.00 |
0.00 |
552000000.00 |
0.00 |
552000000.00 |
0.00 |
552000000.00 |
0.00 |
552000000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
147400000.00 |
189400000.00 |
-4800000.00 |
-36500000.00 |
-41500000.00 |
-25800000.00 |
-42200000.00 |
-424700000.00 |
17 |
Net Cash used for Investing Activities |
-5534000000 |
-3339000000 |
-43285000000 |
-2932000000 |
-2470000000 |
-13420000000 |
-4045000000 |
-1835000000 |
-1849000000 |
-2410000000 |
-1640000000 |
-1069000000 |
-4580600000 |
-3082000000 |
-4593000000 |
-3163000000 |
-911600000 |
-3163000000 |
-911600000 |
-3163000000 |
-911600000 |
-3163000000 |
-911600000 |
-3163000000 |
-911600000 |
-3163000000 |
-911600000 |
-3163000000 |
-911600000 |
-3163000000 |
-911600000 |
-754000000 |
-736000000 |
-537000000 |
-499000000 |
-641000000 |
-499000000 |
-641000000 |
-499000000 |
-641000000 |
-499000000 |
-641000000 |
-499000000 |
-641000000 |
-499000000 |
-641000000 |
-499000000 |
-641000000 |
-499000000 |
-641000000 |
-514000000 |
190300000 |
501800000 |
23800000 |
-371000000 |
-330300000 |
-295900000 |
-252200000 |
-628000000 |
18 |
Debt Repayment |
-15631000000.00 |
-9056000000.00 |
-6078000000.00 |
-598000000.00 |
-5943000000.00 |
-3587000000.00 |
-3100000000.00 |
-690000000.00 |
-1778000000.00 |
-2122000000.00 |
-2118000000.00 |
-3382000000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
19 |
Common Stock Issued |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
327800000.00 |
0.00 |
0.00 |
0.00 |
178400000.00 |
0.00 |
178400000.00 |
0.00 |
178400000.00 |
0.00 |
178400000.00 |
0.00 |
178400000.00 |
0.00 |
178400000.00 |
0.00 |
178400000.00 |
0.00 |
178400000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
159500000.00 |
27900000.00 |
0.00 |
3200000.00 |
5800000.00 |
15500000.00 |
10700000.00 |
9100000.00 |
20 |
Common Stock Repurchased |
0.00 |
0.00 |
0.00 |
-4361000000.00 |
-4461000000.00 |
-5001000000.00 |
-4001000000.00 |
-3976000000.00 |
-4330000000.00 |
-3001000000.00 |
-1500000000.00 |
-2477000000.00 |
-23000000.00 |
-4818000000.00 |
188000000.00 |
130000000.00 |
0.00 |
130000000.00 |
0.00 |
130000000.00 |
0.00 |
130000000.00 |
0.00 |
130000000.00 |
0.00 |
130000000.00 |
0.00 |
130000000.00 |
0.00 |
130000000.00 |
0.00 |
38000000.00 |
34000000.00 |
-82000000.00 |
20000000.00 |
-65000000.00 |
20000000.00 |
-65000000.00 |
20000000.00 |
-65000000.00 |
20000000.00 |
-65000000.00 |
20000000.00 |
-65000000.00 |
20000000.00 |
-65000000.00 |
20000000.00 |
-65000000.00 |
20000000.00 |
-65000000.00 |
121000000.00 |
0.00 |
0.00 |
-26300000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-3800000.00 |
21 |
Dividends Paid |
-2624000000 |
-2603000000 |
-2038000000 |
-2049000000 |
-1840000000 |
-1576000000 |
-1288000000 |
-1097000000 |
-829000000 |
-674000000 |
-479000000 |
-439000000 |
-383000000 |
-322000000 |
-141000000 |
-120000000 |
-131600000 |
-120000000 |
-131600000 |
-120000000 |
-131600000 |
-120000000 |
-131600000 |
-120000000 |
-131600000 |
-120000000 |
-131600000 |
-120000000 |
-131600000 |
-120000000 |
-131600000 |
-105000000 |
-105000000 |
-105000000 |
-105000000 |
-105000000 |
-105000000 |
-105000000 |
-105000000 |
-105000000 |
-105000000 |
-105000000 |
-105000000 |
-105000000 |
-105000000 |
-105000000 |
-105000000 |
-105000000 |
-105000000 |
-105000000 |
-103000000 |
-74600000 |
-132200000 |
-240000000 |
-225500000 |
-229400000 |
-239500000 |
-225300000 |
-211400000 |
22 |
Other Financing Activities |
-122000000.00 |
-137000000.00 |
350000000.00 |
-72000000.00 |
2000000.00 |
66000000.00 |
106000000.00 |
62000000.00 |
2000000.00 |
-7000000.00 |
23000000.00 |
16000000.00 |
53100000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-2300000.00 |
-1300000.00 |
2200000.00 |
-1500000.00 |
0.00 |
0.00 |
1000000.00 |
1000000.00 |
23 |
Net Cash Used Provided by Financing Activities |
-8155000000.00 |
-7850000000.00 |
36819000000.00 |
-6751000000.00 |
-6689000000.00 |
5006000000.00 |
-5694000000.00 |
-1237000000.00 |
-4860000000.00 |
-3460000000.00 |
-2798000000.00 |
-3232000000.00 |
929300000.00 |
378000000.00 |
2868000000.00 |
1798000000.00 |
-579400000.00 |
1798000000.00 |
-579400000.00 |
1798000000.00 |
-579400000.00 |
1798000000.00 |
-579400000.00 |
1798000000.00 |
-579400000.00 |
1798000000.00 |
-579400000.00 |
1798000000.00 |
-579400000.00 |
1798000000.00 |
-579400000.00 |
-73000000.00 |
-5000000.00 |
-245000000.00 |
-111000000.00 |
-32000000.00 |
-111000000.00 |
-32000000.00 |
-111000000.00 |
-32000000.00 |
-111000000.00 |
-32000000.00 |
-111000000.00 |
-32000000.00 |
-111000000.00 |
-32000000.00 |
-111000000.00 |
-32000000.00 |
-111000000.00 |
-32000000.00 |
281000000.00 |
-218400000.00 |
-341200000.00 |
-356800000.00 |
-91300000.00 |
-153500000.00 |
-256900000.00 |
-177300000.00 |
-195000000.00 |
24 |
Net Change in Cash |
2176000000.00 |
1659000000.00 |
2395000000.00 |
-1675000000.00 |
912000000.00 |
-22000000.00 |
-1608000000.00 |
2714000000.00 |
-38000000.00 |
-14000000.00 |
341000000.00 |
-266000000.00 |
295800000.00 |
526000000.00 |
17000000.00 |
-451000000.00 |
121100000.00 |
-451000000.00 |
121100000.00 |
-451000000.00 |
121100000.00 |
-451000000.00 |
121100000.00 |
-451000000.00 |
121100000.00 |
-451000000.00 |
121100000.00 |
-451000000.00 |
121100000.00 |
-451000000.00 |
121100000.00 |
143000000.00 |
464000000.00 |
-101000000.00 |
49000000.00 |
107000000.00 |
49000000.00 |
107000000.00 |
49000000.00 |
107000000.00 |
49000000.00 |
107000000.00 |
49000000.00 |
107000000.00 |
49000000.00 |
107000000.00 |
49000000.00 |
107000000.00 |
49000000.00 |
107000000.00 |
-12000000.00 |
0.00 |
0.00 |
12500000.00 |
36100000.00 |
0.00 |
0.00 |
0.00 |
0.00 |