1 |
Net Income (Earnings) |
5198000000 |
4386000000 |
-4864000000 |
2445000000 |
5705000000 |
5271000000 |
7967000000 |
6853000000 |
6109000000 |
4260000000 |
3247000000 |
1592000000 |
3160000000 |
3303000000 |
2470000000 |
2143000000 |
1720000000 |
1720000000 |
1720000000 |
1720000000 |
1720000000 |
1720000000 |
1720000000 |
1720000000 |
1720000000 |
1720000000 |
1720000000 |
1720000000 |
1720000000 |
1720000000 |
1720000000 |
1720000000 |
827441000 |
827441000 |
827441000 |
827441000 |
827441000 |
827441000 |
827441000 |
827441000 |
827441000 |
827441000 |
827441000 |
827441000 |
827441000 |
827441000 |
827441000 |
827441000 |
359677000 |
359677000 |
359677000 |
359677000 |
359677000 |
359677000 |
359677000 |
359677000 |
359677000 |
359677000 |
359677000 |
359677000 |
359677000 |
359677000 |
359677000 |
359677000 |
-548743000 |
670211000 |
200879000 |
108532000 |
91934000 |
21000000 |
2 |
D&A |
1393000000 |
1401000000 |
1561000000 |
1461000000 |
1428000000 |
1214000000 |
1150000000 |
1017000000 |
897000000 |
1061000000 |
666000000 |
635000000 |
456000000 |
383000000 |
272000000 |
200000000 |
163000000 |
163000000 |
163000000 |
163000000 |
163000000 |
163000000 |
163000000 |
163000000 |
163000000 |
163000000 |
163000000 |
163000000 |
163000000 |
163000000 |
163000000 |
163000000 |
179694000 |
179694000 |
179694000 |
179694000 |
179694000 |
179694000 |
179694000 |
179694000 |
179694000 |
179694000 |
179694000 |
179694000 |
179694000 |
179694000 |
179694000 |
179694000 |
394257000 |
394257000 |
394257000 |
394257000 |
394257000 |
394257000 |
394257000 |
394257000 |
394257000 |
394257000 |
394257000 |
394257000 |
394257000 |
394257000 |
394257000 |
394257000 |
319811000 |
243842000 |
158429000 |
141892000 |
93598000 |
56800000 |
3 |
Deferred Income Tax |
-309000000 |
0 |
4502000000 |
0 |
0 |
0 |
0 |
0 |
395000000 |
0 |
0 |
0 |
0 |
0 |
514000000 |
498000000 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
332964000 |
0 |
332964000 |
0 |
332964000 |
0 |
332964000 |
0 |
332964000 |
0 |
332964000 |
0 |
332964000 |
0 |
332964000 |
0 |
12394000 |
0 |
12394000 |
0 |
12394000 |
0 |
12394000 |
0 |
12394000 |
0 |
12394000 |
0 |
12394000 |
0 |
12394000 |
29948000 |
481621000 |
-96595000 |
18237000 |
-21531000 |
0 |
4 |
Stock-Based Compensation (SBC) |
1212000000 |
1037000000 |
883000000 |
914000000 |
943000000 |
1026000000 |
1059000000 |
1105000000 |
1035000000 |
824000000 |
612000000 |
584000000 |
541000000 |
0 |
495000000 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5 |
Change in Working Capital |
2017000000 |
1682000000 |
-26538000000 |
17016000000 |
-329000000 |
-401000000 |
2058000000 |
3999000000 |
1339000000 |
2339000000 |
-3092000000 |
325000000 |
2869000000 |
936000000 |
-1094000000 |
388000000 |
1192438000 |
0 |
1192438000 |
0 |
1192438000 |
0 |
1192438000 |
0 |
1192438000 |
0 |
1192438000 |
0 |
1192438000 |
0 |
1192438000 |
0 |
1874782000 |
0 |
1874782000 |
0 |
1874782000 |
0 |
1874782000 |
0 |
1874782000 |
0 |
1874782000 |
0 |
1874782000 |
0 |
1874782000 |
0 |
732011000 |
0 |
732011000 |
0 |
732011000 |
0 |
732011000 |
0 |
732011000 |
0 |
732011000 |
0 |
732011000 |
0 |
732011000 |
0 |
276082000 |
155826000 |
1446250000 |
-326506000 |
556917000 |
-174400000 |
6 |
Accounts Receivables |
-1529000000 |
1373000000 |
734000000 |
-1104000000 |
-232000000 |
550000000 |
-281000000 |
-680000000 |
-456000000 |
-140000000 |
-18000000 |
3083000000 |
-653000000 |
0 |
-133000000 |
35000000 |
-93000000 |
0 |
-93000000 |
0 |
-93000000 |
0 |
-93000000 |
0 |
-93000000 |
0 |
-93000000 |
0 |
-93000000 |
0 |
-93000000 |
0 |
60318000 |
0 |
60318000 |
0 |
60318000 |
0 |
60318000 |
0 |
60318000 |
0 |
60318000 |
0 |
60318000 |
0 |
60318000 |
0 |
-4544000 |
0 |
-4544000 |
0 |
-4544000 |
0 |
-4544000 |
0 |
-4544000 |
0 |
-4544000 |
0 |
-4544000 |
0 |
-4544000 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
7 |
Inventory |
-1157000000 |
-273000000 |
337000000 |
-200000000 |
-49000000 |
93000000 |
-155000000 |
-300000000 |
-252000000 |
62000000 |
80000000 |
69000000 |
-47000000 |
-234000000 |
-71000000 |
-23000000 |
-50000000 |
-50000000 |
-50000000 |
-50000000 |
-50000000 |
-50000000 |
-50000000 |
-50000000 |
-50000000 |
-50000000 |
-50000000 |
-50000000 |
-50000000 |
-50000000 |
-50000000 |
-50000000 |
-21303000 |
-21303000 |
-21303000 |
-21303000 |
-21303000 |
-21303000 |
-21303000 |
-21303000 |
-21303000 |
-21303000 |
-21303000 |
-21303000 |
-21303000 |
-21303000 |
-21303000 |
-21303000 |
11187000 |
11187000 |
11187000 |
11187000 |
11187000 |
11187000 |
11187000 |
11187000 |
11187000 |
11187000 |
11187000 |
11187000 |
11187000 |
11187000 |
11187000 |
11187000 |
-40735000 |
-68776000 |
40102000 |
-161380000 |
-53645000 |
-127500000 |
8 |
Accounts Payables |
907000000 |
-443000000 |
-94000000 |
-45000000 |
541000000 |
-908000000 |
619000000 |
307000000 |
371000000 |
-26000000 |
148000000 |
57000000 |
-63000000 |
0 |
51000000 |
57000000 |
151000000 |
0 |
151000000 |
0 |
151000000 |
0 |
151000000 |
0 |
151000000 |
0 |
151000000 |
0 |
151000000 |
0 |
151000000 |
0 |
-12811000 |
0 |
-12811000 |
0 |
-12811000 |
0 |
-12811000 |
0 |
-12811000 |
0 |
-12811000 |
0 |
-12811000 |
0 |
-12811000 |
0 |
411000 |
0 |
411000 |
0 |
411000 |
0 |
411000 |
0 |
411000 |
0 |
411000 |
0 |
411000 |
0 |
411000 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
9 |
Other Working Capital |
9847000000 |
7830000000 |
6148000000 |
32686000000 |
15670000000 |
15999000000 |
16400000000 |
14342000000 |
10343000000 |
9004000000 |
6665000000 |
9757000000 |
9432000000 |
6563000000 |
5627000000 |
6721000000 |
6333000000 |
6333000000 |
6333000000 |
6333000000 |
6333000000 |
6333000000 |
6333000000 |
6333000000 |
6333000000 |
6333000000 |
6333000000 |
6333000000 |
6333000000 |
6333000000 |
6333000000 |
6333000000 |
5140562000 |
5140562000 |
5140562000 |
5140562000 |
5140562000 |
5140562000 |
5140562000 |
5140562000 |
5140562000 |
5140562000 |
5140562000 |
5140562000 |
5140562000 |
5140562000 |
5140562000 |
5140562000 |
3265780000 |
3265780000 |
3265780000 |
3265780000 |
3265780000 |
3265780000 |
3265780000 |
3265780000 |
3265780000 |
3265780000 |
3265780000 |
3265780000 |
3265780000 |
3265780000 |
3265780000 |
3265780000 |
2533769000 |
2257687000 |
2101861000 |
655611000 |
982117000 |
425200000 |
10 |
Other Non-Cash Items |
-142000000 |
2723000000 |
129000000 |
199000000 |
431000000 |
971000000 |
391000000 |
1016000000 |
93000000 |
-845000000 |
209000000 |
952000000 |
650000000 |
366000000 |
10000000 |
-170000000 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
-1000 |
5000000 |
0 |
100000 |
11 |
Net Cash Provided by Operating Activities |
5814000000 |
7286000000 |
3895000000 |
5001000000 |
7632000000 |
5506000000 |
8887000000 |
8763000000 |
5998000000 |
4900000000 |
4076000000 |
7172000000 |
3558000000 |
3811000000 |
3253000000 |
2686000000 |
2481000000 |
2468000000 |
2481000000 |
2468000000 |
2481000000 |
2468000000 |
2481000000 |
2468000000 |
2481000000 |
2468000000 |
2481000000 |
2468000000 |
2481000000 |
2468000000 |
2481000000 |
2468000000 |
1781884000 |
1781884000 |
1781884000 |
1781884000 |
1781884000 |
1781884000 |
1781884000 |
1781884000 |
1781884000 |
1781884000 |
1781884000 |
1781884000 |
1781884000 |
1781884000 |
1781884000 |
1781884000 |
967967000 |
967967000 |
967967000 |
967967000 |
967967000 |
967967000 |
967967000 |
967967000 |
967967000 |
967967000 |
967967000 |
967967000 |
967967000 |
967967000 |
967967000 |
967967000 |
691491000 |
812112000 |
182233000 |
-24667000 |
-28623000 |
-69800000 |
12 |
Investments in PP&E |
-1407000000 |
-887000000 |
0 |
-690000000 |
-539000000 |
-994000000 |
-1185000000 |
-1048000000 |
0 |
-593000000 |
-426000000 |
-761000000 |
-1397000000 |
-818000000 |
-685000000 |
-576000000 |
0 |
-332000000 |
0 |
-332000000 |
0 |
-332000000 |
0 |
-332000000 |
0 |
-332000000 |
0 |
-332000000 |
0 |
-332000000 |
0 |
-332000000 |
0 |
-238869000 |
0 |
-238869000 |
0 |
-238869000 |
0 |
-238869000 |
0 |
-238869000 |
0 |
-238869000 |
0 |
-238869000 |
0 |
-238869000 |
0 |
-141578000 |
0 |
-141578000 |
0 |
-141578000 |
0 |
-141578000 |
0 |
-141578000 |
0 |
-141578000 |
0 |
-141578000 |
0 |
-141578000 |
-114191000 |
-163182000 |
-180237000 |
-321566000 |
-163115000 |
-216600000 |
13 |
Acquisitions (Net) |
-185000000 |
-252000000 |
-326000000 |
-1544000000 |
-812000000 |
-2997000000 |
-883000000 |
-192000000 |
-833000000 |
-3130000000 |
-94000000 |
-54000000 |
-298000000 |
0 |
-407000000 |
-249000000 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
14 |
Purchase of Investments |
-6213000000 |
-1793000000 |
-5985000000 |
-2052000000 |
-3923000000 |
-11246000000 |
-4549000000 |
-4610000000 |
-19520000000 |
-142000000 |
-3016000000 |
-10443000000 |
-7680000000 |
-8492000000 |
-12517000000 |
-8055000000 |
-8372000000 |
-8593000000 |
-8372000000 |
-8593000000 |
-8372000000 |
-8593000000 |
-8372000000 |
-8593000000 |
-8372000000 |
-8593000000 |
-8372000000 |
-8593000000 |
-8372000000 |
-8593000000 |
-8372000000 |
-8593000000 |
2085000 |
-4839839000 |
2085000 |
-4839839000 |
2085000 |
-4839839000 |
2085000 |
-4839839000 |
2085000 |
-4839839000 |
2085000 |
-4839839000 |
2085000 |
-4839839000 |
2085000 |
-4839839000 |
-2036000 |
-1942901000 |
-2036000 |
-1942901000 |
-2036000 |
-1942901000 |
-2036000 |
-1942901000 |
-2036000 |
-1942901000 |
-2036000 |
-1942901000 |
-2036000 |
-1942901000 |
-2036000 |
-1942901000 |
-1484568000 |
-2385822000 |
-858108000 |
-269833000 |
-978745000 |
-587900000 |
15 |
Sales/Maturities of Investments |
2499000000 |
139000000 |
9460000000 |
706000000 |
450000000 |
15080000000 |
13587000000 |
13494000000 |
12918000000 |
0 |
0 |
0 |
0 |
7998000000 |
0 |
0 |
0 |
5465000000 |
0 |
5465000000 |
0 |
5465000000 |
0 |
5465000000 |
0 |
5465000000 |
0 |
5465000000 |
0 |
5465000000 |
0 |
5465000000 |
0 |
3440470000 |
0 |
3440470000 |
0 |
3440470000 |
0 |
3440470000 |
0 |
3440470000 |
0 |
3440470000 |
0 |
3440470000 |
0 |
3440470000 |
0 |
1306775000 |
0 |
1306775000 |
0 |
1306775000 |
0 |
1306775000 |
0 |
1306775000 |
0 |
1306775000 |
0 |
1306775000 |
0 |
1306775000 |
1977894000 |
1789681000 |
158036000 |
702376000 |
662862000 |
422100000 |
16 |
Other Investing Activities |
43000000 |
1735000000 |
2016000000 |
20499000000 |
524000000 |
8668000000 |
4092000000 |
4060000000 |
-83000000 |
-3754000000 |
2603000000 |
0 |
0 |
-586000000 |
0 |
0 |
0 |
134000000 |
0 |
134000000 |
0 |
134000000 |
0 |
134000000 |
0 |
134000000 |
0 |
134000000 |
0 |
134000000 |
0 |
134000000 |
0 |
609305000 |
0 |
609305000 |
0 |
609305000 |
0 |
609305000 |
0 |
609305000 |
0 |
609305000 |
0 |
609305000 |
0 |
609305000 |
0 |
28936000 |
0 |
28936000 |
0 |
28936000 |
0 |
28936000 |
0 |
28936000 |
0 |
28936000 |
0 |
28936000 |
0 |
28936000 |
-528557000 |
19000 |
-173146000 |
-244977000 |
-57887000 |
-25700000 |
17 |
Net Cash used for Investing Activities |
-5263000000 |
-806000000 |
4381000000 |
20463000000 |
-3488000000 |
-3572000000 |
-1639000000 |
-1578000000 |
-6877000000 |
-4489000000 |
-839000000 |
-5457000000 |
-2819000000 |
-1898000000 |
-2623000000 |
-776000000 |
-3326000000 |
-3326000000 |
-3326000000 |
-3326000000 |
-3326000000 |
-3326000000 |
-3326000000 |
-3326000000 |
-3326000000 |
-3326000000 |
-3326000000 |
-3326000000 |
-3326000000 |
-3326000000 |
-3326000000 |
-3326000000 |
-1028933000 |
-1028933000 |
-1028933000 |
-1028933000 |
-1028933000 |
-1028933000 |
-1028933000 |
-1028933000 |
-1028933000 |
-1028933000 |
-1028933000 |
-1028933000 |
-1028933000 |
-1028933000 |
-1028933000 |
-1028933000 |
-1069423000 |
-1069423000 |
-1069423000 |
-1069423000 |
-1069423000 |
-1069423000 |
-1069423000 |
-1069423000 |
-1069423000 |
-1069423000 |
-1069423000 |
-1069423000 |
-1069423000 |
-1069423000 |
-1069423000 |
-1069423000 |
-149422000 |
-785982000 |
-955358000 |
-134000000 |
-536885000 |
-408100000 |
18 |
Debt Repayment |
-5065000000 |
-6492000000 |
-16627000000 |
-9309000000 |
-8200000000 |
-3083000000 |
0 |
-439000000 |
-591000000 |
-1555000000 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
-19937000 |
0 |
-19937000 |
0 |
-19937000 |
0 |
-19937000 |
0 |
-19937000 |
0 |
-19937000 |
0 |
-19937000 |
0 |
-19937000 |
0 |
-20187000 |
0 |
-20187000 |
0 |
-20187000 |
0 |
-20187000 |
0 |
-20187000 |
0 |
-20187000 |
0 |
-20187000 |
0 |
-20187000 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
19 |
Common Stock Issued |
329000000 |
414000000 |
603000000 |
497000000 |
668000000 |
787000000 |
1439000000 |
1525000000 |
1714000000 |
2647000000 |
689000000 |
642000000 |
1184000000 |
573000000 |
692000000 |
386000000 |
330000000 |
335000000 |
330000000 |
335000000 |
330000000 |
335000000 |
330000000 |
335000000 |
330000000 |
335000000 |
330000000 |
335000000 |
330000000 |
335000000 |
330000000 |
335000000 |
191473000 |
191473000 |
191473000 |
191473000 |
191473000 |
191473000 |
191473000 |
191473000 |
191473000 |
191473000 |
191473000 |
191473000 |
191473000 |
191473000 |
191473000 |
191473000 |
119671000 |
119671000 |
119671000 |
119671000 |
119671000 |
119671000 |
119671000 |
119671000 |
119671000 |
119671000 |
119671000 |
119671000 |
119671000 |
119671000 |
119671000 |
119671000 |
132690000 |
143768000 |
1311925000 |
49825000 |
32519000 |
24300000 |
20 |
Common Stock Repurchased |
-2450000000 |
-1379000000 |
-22580000000 |
-845000000 |
-3255000000 |
-10459000000 |
-3110000000 |
-3085000000 |
-1313000000 |
2580000000 |
-2327000000 |
357000000 |
-486000000 |
-1482000000 |
-797000000 |
-530000000 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
-158488000 |
-158488000 |
-158488000 |
-158488000 |
-158488000 |
-158488000 |
-158488000 |
-158488000 |
-158488000 |
-158488000 |
-158488000 |
-158488000 |
-158488000 |
-158488000 |
-158488000 |
-158488000 |
-5773000 |
-5773000 |
-5773000 |
-5773000 |
-5773000 |
-5773000 |
-5773000 |
-5773000 |
-5773000 |
-5773000 |
-5773000 |
-5773000 |
-5773000 |
-5773000 |
-5773000 |
-5773000 |
0 |
0 |
0 |
0 |
0 |
0 |
21 |
Dividends Paid |
-2882000000 |
-2968000000 |
-3466000000 |
-3252000000 |
-2990000000 |
-2880000000 |
-2586000000 |
-2055000000 |
-1583000000 |
-1346000000 |
-1177000000 |
-1093000000 |
-982000000 |
-862000000 |
-698000000 |
-524000000 |
-308000000 |
-308000000 |
-308000000 |
-308000000 |
-308000000 |
-308000000 |
-308000000 |
-308000000 |
-308000000 |
-308000000 |
-308000000 |
-308000000 |
-308000000 |
-308000000 |
-308000000 |
-308000000 |
-134776000 |
-134776000 |
-134776000 |
-134776000 |
-134776000 |
-134776000 |
-134776000 |
-134776000 |
-134776000 |
-134776000 |
-134776000 |
-134776000 |
-134776000 |
-134776000 |
-134776000 |
-134776000 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
22 |
Other Financing Activities |
-475000000 |
-5007000000 |
-548000000 |
6724000000 |
-2267000000 |
8198000000 |
259000000 |
734000000 |
306000000 |
1914000000 |
1099000000 |
0 |
0 |
660000000 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
10000000 |
0 |
10000000 |
0 |
10000000 |
0 |
10000000 |
0 |
10000000 |
0 |
10000000 |
0 |
10000000 |
0 |
10000000 |
895000 |
-4148000 |
-2621000 |
-5149000 |
644558000 |
16600000 |
23 |
Net Cash Used Provided by Financing Activities |
-5707000000 |
-6386000000 |
-31487000000 |
5571000000 |
-5754000000 |
-2261000000 |
-5480000000 |
-4845000000 |
-757000000 |
1518000000 |
-2405000000 |
-833000000 |
-1307000000 |
-1111000000 |
-1092000000 |
-1054000000 |
27000000 |
27000000 |
27000000 |
27000000 |
27000000 |
27000000 |
27000000 |
27000000 |
27000000 |
27000000 |
27000000 |
27000000 |
27000000 |
27000000 |
27000000 |
27000000 |
-113841000 |
-113841000 |
-113841000 |
-113841000 |
-113841000 |
-113841000 |
-113841000 |
-113841000 |
-113841000 |
-113841000 |
-113841000 |
-113841000 |
-113841000 |
-113841000 |
-113841000 |
-113841000 |
120607000 |
120607000 |
120607000 |
120607000 |
120607000 |
120607000 |
120607000 |
120607000 |
120607000 |
120607000 |
120607000 |
120607000 |
120607000 |
120607000 |
120607000 |
120607000 |
133585000 |
27620000 |
1270304000 |
85676000 |
704202000 |
87400000 |
24 |
Net Change in Cash |
-5132000000 |
62000000 |
-23252000000 |
31083000000 |
-1614000000 |
-347000000 |
1765000000 |
2335000000 |
-1655000000 |
1915000000 |
830000000 |
877000000 |
-571000000 |
804000000 |
-463000000 |
856000000 |
-831000000 |
-831000000 |
-831000000 |
-831000000 |
-831000000 |
-831000000 |
-831000000 |
-831000000 |
-831000000 |
-831000000 |
-831000000 |
-831000000 |
-831000000 |
-831000000 |
-831000000 |
-831000000 |
638390000 |
638390000 |
638390000 |
638390000 |
638390000 |
638390000 |
638390000 |
638390000 |
638390000 |
638390000 |
638390000 |
638390000 |
638390000 |
638390000 |
638390000 |
638390000 |
18102000 |
18102000 |
18102000 |
18102000 |
18102000 |
18102000 |
18102000 |
18102000 |
18102000 |
18102000 |
18102000 |
18102000 |
18102000 |
18102000 |
18102000 |
18102000 |
671731000 |
56855000 |
484170000 |
-72991000 |
138694000 |
-390500000 |