Exelon Corporation Cash Flow
Concept
Operating Cash Flow
Net Income
Depreciation & Amortization
Stock based compensation
Other non cash items
Change in working capital
Investing Cash Flow
Capital Expenditures
Financing Cash Flow
Dividends Paid
Payout Ratio
Share Issuance / Repurchase
Debt Issued / Paid
Other Investing Activities
End Cash Position
Changes in Cash
Beginning Cash Position
Free Cash Flow
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
2013
2012
2011
2010
2009
2008
2007
2006
2005
2004
2003
2002
2001
2000
1999
1998
1997
1996
1995
1994
4,703M
2,328M
2,786M
12M
110M
-852M
-7,375M
7,408M
2,683M
1,433M
61.54 %
6,266M
0M
-114M
1,101M
11M
1,090M
-2,705M
4,870M
2,171M
3,533M
41M
1,171M
-2,260M
-6,990M
7,147M
1,591M
1,334M
61.36 %
36M
5,022M
5,935M
1,090M
-529M
1,619M
-2,277M
3,012M
1,829M
6,434M
-643M
-138M
-4,488M
3,761M
7,981M
758M
1,497M
81.82 %
-805M
3,140M
4,245M
1,619M
453M
1,166M
-4,969M
4,235M
1,954M
6,527M
-348M
346M
-4,553M
3,648M
8,048M
145M
1,492M
76.5 %
45M
1,728M
8,077M
1,166M
44M
1,122M
-3,813M
6,659M
3,028M
5,780M
-267M
-262M
-2,301M
-36M
7,248M
-58M
1,408M
46.62 %
112M
1,320M
2,762M
1,122M
-659M
1,781M
-589M
8,644M
2,084M
5,971M
591M
780M
-676M
-235M
7,594M
-219M
1,332M
63.72 %
105M
1,116M
3,238M
1,781M
591M
1,190M
1,050M
7,492M
3,849M
5,427M
-341M
178M
-1,260M
-268M
7,584M
717M
1,236M
32.02 %
4,241M
640M
313M
898M
263M
635M
-92M
8,434M
1,204M
5,576M
149M
1,801M
-960M
-15,503M
8,565M
1,191M
1,166M
96.92 %
-190M
2,205M
287M
635M
-5,867M
6,502M
-131M
7,634M
2,250M
3,987M
-218M
1,012M
-149M
-252M
7,624M
4,830M
1,105M
49.21 %
6,821M
4,102M
-67M
6,502M
4,624M
1,878M
10M
4,457M
1,820M
3,868M
756M
-1,299M
-1,190M
-138M
6,077M
411M
1,065M
58.29 %
35M
2,040M
3,021M
1,878M
269M
1,609M
-1,620M
6,343M
1,729M
3,779M
-615M
633M
698M
-144M
5,395M
-826M
1,249M
72.14 %
-93M
588M
-119M
1,609M
123M
1,486M
948M
6,132M
1,171M
4,073M
-489M
948M
-118M
0M
5,789M
-1,087M
1,716M
146.85 %
0M
0M
1,986M
1,486M
470M
1,016M
343M
4,853M
2,495M
1,335M
-1,526M
3,582M
-2,490M
0M
4,042M
-846M
1,393M
55.73 %
0M
0M
1,336M
1,016M
-596M
1,612M
811M
5,244M
2,563M
2,075M
675M
609M
-1,659M
0M
3,326M
-1,748M
1,389M
54.26 %
0M
0M
1,275M
1,612M
-398M
2,010M
1,918M
6,094M
2,707M
1,834M
783M
557M
-543M
0M
3,273M
-1,897M
1,385M
51.1 %
0M
0M
2,026M
2,010M
739M
1,271M
2,821M
6,551M
2,737M
1,634M
674M
718M
414M
0M
3,117M
-2,213M
1,335M
48.91 %
-436M
0M
134M
1,271M
960M
311M
3,434M
4,496M
2,736M
928M
1,357M
664M
-1,085M
0M
2,674M
-1,500M
1,180M
43.21 %
-1,287M
0M
1,402M
311M
87M
224M
1,822M
4,835M
1,592M
2,132M
-83M
1,091M
30M
0M
2,418M
-1,989M
1,071M
67.23 %
-186M
0M
11M
224M
84M
140M
2,417M
2,147M
923M
413M
2,928M
76M
-2,686M
0M
2,165M
-19M
1,070M
116.18 %
-362M
0M
2,436M
140M
-359M
499M
-18M
4,398M
1,864M
1,933M
163M
-24M
260M
0M
1,921M
-2,627M
831M
44.6 %
-82M
0M
34M
528M
35M
493M
2,477M
3,384M
905M
386M
-386M
3,064M
-248M
0M
1,954M
-1,240M
620M
68.12 %
-300M
0M
-96M
504M
35M
469M
1,430M
3,614M
1,440M
456M
-456M
1,891M
5M
0M
2,150M
-1,092M
563M
39.19 %
-18M
0M
1M
469M
-16M
485M
1,464M
3,615M
1,428M
0M
0M
2,127M
128M
0M
2,041M
-1,264M
583M
40.72 %
-17M
0M
-100M
485M
-41M
526M
1,574M
1,096M
586M
0M
0M
827M
-510M
0M
752M
-255M
157M
26.39 %
-515M
0M
417M
840M
-362M
1,202M
344M
888M
619M
0M
0M
624M
-362M
0M
491M
177M
208M
33.54 %
-1,742M
0M
4,413M
228M
180M
48M
397M
1,433M
532M
0M
0M
923M
93M
0M
415M
-956M
236M
44.26 %
-81M
0M
-70M
48M
15M
33M
1,018M
1,038M
337M
0M
0M
827M
-109M
0M
490M
-461M
423M
125 %
-62M
0M
-11M
33M
4M
29M
548M
1,172M
517M
0M
0M
549M
-61M
0M
549M
-501M
410M
79.31 %
0M
0M
-102M
29M
9M
21M
623M
1,264M
610M
0M
0M
485M
-14M
0M
578M
-802M
385M
63.5 %
-78M
0M
-43M
21M
-26M
47M
686M
1,295M
427M
0M
0M
791M
100M
0M
571M
-706M
381M
89.58 %
-239M
0M
150M
47M
0M
47M
724M
Concept
Operating Cash Flow
Net Income
Depreciation & Amortization
Stock based compensation
Other non cash items
Change in working capital
Investing Cash Flow
Capital Expenditures
Financing Cash Flow
Dividends Paid
Payout Ratio
Share Issuance / Repurchase
Debt Issued / Paid
Other Investing Activities
End Cash Position
Changes in Cash
Beginning Cash Position
Free Cash Flow
4Q2023
3Q2023
2Q2023
1Q2023
4Q2022
3Q2022
2Q2022
1Q2022
4Q2021
3Q2021
2Q2021
1Q2021
4Q2020
3Q2020
2Q2020
1Q2020
4Q2019
3Q2019
2Q2019
1Q2019
4Q2018
3Q2018
2Q2018
1Q2018
4Q2017
3Q2017
2Q2017
1Q2017
4Q2016
3Q2016
2Q2016
1Q2016
4Q2015
3Q2015
2Q2015
1Q2015
4Q2014
3Q2014
2Q2014
1Q2014
4Q2013
3Q2013
2Q2013
1Q2013
4Q2012
3Q2012
2Q2012
1Q2012
4Q2011
3Q2011
2Q2011
1Q2011
4Q2010
3Q2010
2Q2010
1Q2010
4Q2009
3Q2009
2Q2009
1Q2009
4Q2008
3Q2008
2Q2008
1Q2008
4Q2007
3Q2007
2Q2007
1Q2007
4Q2006
3Q2006
2Q2006
1Q2006
4Q2005
3Q2005
2Q2005
1Q2005
4Q2004
3Q2004
2Q2004
1Q2004
4Q2003
3Q2003
2Q2003
1Q2003
4Q2002
3Q2002
2Q2002
1Q2002
4Q2001
3Q2001
2Q2001
1Q2001
4Q2000
3Q2000
2Q2000
1Q2000
4Q1999
3Q1999
2Q1999
1Q1999
4Q1998
3Q1998
2Q1998
1Q1998
4Q1997
3Q1997
2Q1997
1Q1997
4Q1996
3Q1996
2Q1996
1Q1996
4Q1995
3Q1995
2Q1995
1Q1995
4Q1994
3Q1994
2Q1994
1Q1994
1,411M
617M
707M
-9M
90M
-103M
-1,860M
1,868M
603M
359M
58.06 %
536M
0M
585M
1,101M
154M
947M
-457M
1,531M
699M
889M
17M
-23M
-167M
-1,840M
1,855M
221M
357M
51.43 %
-11M
584M
1,062M
947M
-88M
1,035M
-324M
1,277M
343M
867M
4M
-98M
180M
-1,804M
1,804M
479M
359M
105.88 %
9M
853M
1,660M
1,035M
-48M
1,083M
-527M
484M
669M
860M
0M
-396M
-762M
-1,871M
1,881M
1,380M
358M
53.73 %
10M
1,788M
3,875M
1,083M
-7M
1,090M
-1,397M
729M
432M
1,433M
0M
-694M
-441M
-2,004M
1,968M
1,092M
335M
76.74 %
10M
1,398M
1,110M
1,090M
-183M
1,273M
-1,239M
901M
676M
246M
0M
370M
-504M
-1,640M
1,672M
176M
336M
50 %
-572M
-23M
1,185M
1,273M
-563M
1,836M
-771M
1,458M
465M
830M
0M
582M
-452M
-1,527M
1,585M
-1,093M
331M
72.34 %
8M
-748M
836M
1,836M
-1,162M
2,998M
-127M
1,782M
598M
1,024M
0M
913M
-863M
141M
1,922M
1,416M
332M
55.74 %
9M
4,395M
2,804M
2,998M
1,379M
1,619M
-140M
-1,129M
388M
1,369M
507M
-2,307M
-1,149M
843M
2,011M
370M
376M
95 %
17M
716M
1,118M
1,619M
-1,865M
3,484M
-3,140M
3,003M
1,230M
2,024M
-605M
961M
-725M
809M
1,930M
-507M
374M
30.16 %
-869M
765M
933M
3,484M
1,475M
2,009M
1,073M
2,399M
475M
2,076M
-202M
509M
-438M
-1,285M
1,900M
-1,439M
373M
77.55 %
16M
-1,064M
151M
2,009M
-325M
2,334M
499M
-1,261M
-264M
2,104M
-343M
-418M
-2,198M
1,543M
2,140M
2,334M
374M
-140.74 %
31M
2,723M
2,787M
2,334M
1,168M
1,166M
-3,401M
13M
435M
2,108M
-392M
-575M
-1,708M
1,198M
2,442M
-103M
373M
86.36 %
-17M
319M
863M
1,166M
-1,314M
2,480M
-2,429M
1,542M
569M
1,678M
22M
570M
-1,428M
1,400M
1,833M
-1,349M
373M
65.52 %
16M
-972M
226M
2,480M
-200M
2,680M
-291M
1,600M
574M
1,363M
-505M
668M
-778M
1,101M
1,757M
-268M
373M
64.41 %
16M
152M
3,718M
2,680M
688M
1,992M
-157M
1,080M
376M
1,378M
527M
-317M
-639M
-51M
2,016M
1,865M
373M
97.44 %
30M
2,229M
3,270M
1,992M
870M
1,122M
-936M
1,260M
808M
1,387M
-55M
-104M
-1,045M
-42M
1,989M
-271M
353M
43.37 %
18M
83M
725M
1,122M
-1,056M
2,178M
-729M
2,501M
760M
1,471M
109M
183M
-150M
-67M
1,687M
255M
351M
46.15 %
19M
616M
676M
2,178M
1,000M
1,178M
814M
1,854M
494M
1,462M
-51M
-45M
-103M
26M
1,699M
-317M
352M
70.59 %
24M
31M
382M
1,178M
-136M
1,314M
155M
1,044M
966M
1,460M
-270M
-296M
-1,003M
47M
1,873M
275M
352M
36.36 %
51M
590M
979M
1,314M
-467M
1,781M
-829M
1,969M
105M
1,460M
551M
152M
-96M
-61M
2,097M
-284M
333M
309.09 %
38M
25M
475M
1,781M
-540M
2,321M
-128M
2,806M
800M
1,511M
-172M
449M
119M
-72M
1,690M
250M
333M
41.46 %
40M
587M
972M
2,321M
1,293M
1,028M
1,116M
2,367M
543M
1,499M
-59M
511M
-139M
-43M
1,927M
-449M
333M
60.71 %
15M
-111M
-48M
1,028M
-71M
1,099M
440M
1,502M
636M
1,501M
271M
-332M
-560M
-59M
1,880M
264M
333M
51.52 %
12M
615M
1,839M
1,099M
-91M
1,190M
-378M
1,803M
1,938M
1,428M
-311M
-8M
-444M
-72M
2,028M
16M
315M
16.5 %
818M
561M
924M
898M
-305M
1,203M
-225M
2,779M
865M
1,408M
-190M
285M
79M
-70M
1,711M
-282M
314M
36.67 %
414M
-341M
2,053M
1,203M
667M
536M
1,068M
1,697M
65M
1,317M
508M
214M
-325M
-60M
1,731M
-201M
304M
457.14 %
1,181M
-1,059M
675M
536M
-73M
609M
-34M
1,201M
981M
1,274M
-348M
-305M
-590M
-66M
2,114M
1,184M
303M
31.43 %
12M
1,479M
2,052M
609M
-26M
635M
-913M
1,082M
248M
1,567M
59M
127M
-960M
-6,816M
2,185M
-60M
293M
118.52 %
0M
2,205M
544M
635M
-1,262M
1,897M
-1,103M
2,810M
526M
1,613M
-189M
176M
322M
-62M
1,879M
-218M
291M
54.39 %
-171M
205M
1,183M
1,897M
250M
1,647M
931M
3,080M
307M
1,333M
331M
710M
265M
-60M
2,287M
-64M
295M
96.97 %
8M
233M
1,445M
1,647M
687M
960M
793M
1,478M
123M
1,063M
-52M
792M
-575M
-57M
2,188M
1,533M
287M
228.57 %
9M
1,805M
1,936M
960M
-5,542M
6,502M
-710M
1,942M
291M
1,057M
-91M
254M
-80M
-66M
2,181M
-572M
286M
100 %
-1,210M
-292M
-2M
6,502M
-763M
7,265M
-239M
1,705M
587M
973M
366M
41M
-292M
-63M
1,983M
1,689M
282M
48.44 %
1,876M
101M
2,008M
7,265M
1,251M
6,014M
-278M
2,479M
634M
1,009M
-354M
606M
502M
-57M
1,676M
3,505M
268M
42.47 %
8M
3,808M
4,760M
6,014M
4,189M
1,825M
803M
1,490M
738M
948M
-139M
111M
-297M
-66M
1,784M
208M
269M
36.47 %
8M
485M
1,198M
1,825M
-53M
1,878M
-294M
814M
95M
1,012M
569M
-619M
-286M
-56M
1,963M
-476M
266M
281.82 %
10M
-194M
121M
1,878M
-885M
2,763M
-1,149M
1,892M
1,074M
931M
-396M
105M
-148M
-63M
1,613M
698M
266M
25 %
7M
1,032M
987M
2,763M
1,401M
1,362M
279M
1,586M
558M
1,017M
-121M
77M
-126M
34M
1,284M
38M
267M
47.69 %
11M
764M
346M
1,362M
448M
914M
302M
165M
93M
908M
704M
-862M
-630M
-53M
1,217M
151M
266M
281.82 %
7M
438M
1,567M
914M
-695M
1,609M
-1,052M
1,946M
494M
935M
-291M
366M
159M
0M
1,506M
-560M
268M
54.39 %
0M
0M
141M
1,609M
-35M
1,644M
440M
2,059M
737M
872M
-269M
244M
171M
0M
1,371M
18M
265M
36.05 %
0M
0M
1,033M
1,644M
653M
991M
688M
1,479M
497M
955M
-377M
248M
14M
0M
1,071M
-182M
266M
53.45 %
0M
0M
699M
991M
219M
772M
408M
859M
1M
1,017M
322M
-225M
354M
0M
1,447M
-102M
450M
0 %
0M
0M
349M
772M
-714M
1,486M
-588M
1,574M
384M
1,170M
-248M
-293M
209M
0M
1,644M
-537M
439M
113.33 %
631M
0M
-91M
1,486M
-214M
1,700M
-70M
1,828M
297M
1,014M
206M
244M
31M
0M
1,329M
-136M
453M
151.43 %
0M
0M
717M
1,700M
351M
1,349M
499M
1,752M
290M
1,128M
106M
74M
28M
0M
1,320M
237M
474M
161.76 %
0M
0M
871M
1,349M
628M
721M
432M
977M
200M
767M
-176M
540M
-455M
0M
1,496M
-649M
350M
178.57 %
0M
0M
-1M
721M
-295M
1,016M
-519M
1,936M
606M
2,304M
-1,771M
3M
345M
0M
1,070M
-1,419M
349M
58.24 %
0M
0M
-284M
1,016M
-55M
1,071M
866M
1,904M
601M
0M
0M
1,150M
-265M
0M
987M
562M
349M
57.78 %
0M
0M
912M
1,071M
509M
562M
917M
1,220M
620M
0M
0M
822M
-472M
0M
835M
-250M
347M
55.91 %
0M
0M
98M
562M
75M
487M
385M
-207M
668M
552M
148M
183M
-2,098M
0M
1,150M
261M
348M
51.49 %
0M
0M
610M
487M
-1,125M
1,612M
-1,357M
1,132M
524M
2,943M
-2,167M
190M
-1,099M
0M
944M
-398M
347M
65.82 %
0M
0M
666M
1,612M
-1,123M
2,735M
188M
1,743M
845M
0M
0M
724M
-439M
0M
798M
203M
348M
40.94 %
0M
0M
853M
2,735M
1,567M
1,168M
945M
508M
445M
0M
0M
1,148M
-716M
0M
706M
-915M
347M
77.61 %
0M
0M
-356M
1,168M
-1,356M
2,524M
-198M
1,861M
749M
718M
-36M
-161M
595M
0M
878M
-638M
347M
46.02 %
0M
0M
112M
2,524M
514M
2,010M
983M
1,465M
581M
2,601M
-2,142M
350M
59M
0M
1,021M
-755M
347M
60.23 %
28M
0M
11M
2,010M
-364M
2,374M
444M
1,582M
757M
0M
0M
493M
-259M
0M
808M
-208M
346M
45.22 %
0M
0M
1,497M
2,374M
536M
1,838M
774M
1,097M
657M
1,253M
0M
843M
-632M
0M
732M
-614M
346M
52.53 %
236M
0M
-9M
1,838M
-311M
2,149M
365M
1,950M
712M
622M
223M
184M
289M
0M
712M
-320M
346M
48.15 %
0M
0M
263M
2,149M
878M
1,271M
1,238M
2,184M
707M
2,308M
-1,725M
175M
456M
0M
835M
-194M
346M
49.53 %
64M
0M
199M
1,271M
1,089M
182M
1,349M
3,611M
940M
0M
0M
1,790M
914M
0M
1,512M
-2,114M
330M
35.21 %
0M
0M
-1,784M
182M
131M
51M
2,099M
38M
509M
0M
0M
-266M
-298M
0M
127M
-143M
329M
64.94 %
0M
0M
186M
51M
-111M
162M
-89M
718M
581M
552M
-104M
296M
-658M
0M
897M
238M
330M
56.82 %
-436M
0M
1,958M
162M
-149M
311M
-179M
983M
563M
2,183M
-1,541M
46M
-197M
0M
782M
-268M
291M
51.19 %
-79M
0M
116M
311M
-129M
440M
201M
1,887M
780M
0M
0M
706M
306M
0M
608M
-884M
297M
38.26 %
-1,171M
0M
1,163M
440M
305M
135M
1,279M
958M
702M
0M
0M
736M
-427M
0M
612M
-495M
296M
42.72 %
0M
0M
-246M
135M
-245M
380M
346M
668M
691M
533M
116M
170M
-767M
0M
672M
147M
296M
43.14 %
-37M
0M
730M
380M
156M
224M
-4M
1,330M
592M
2,132M
-1,704M
-57M
274M
0M
666M
-609M
268M
45.45 %
-132M
0M
-244M
224M
-55M
279M
664M
1,317M
-44M
0M
0M
1,597M
-297M
0M
596M
-694M
268M
-571.43 %
-1M
0M
-467M
279M
-3M
282M
721M
1,891M
990M
0M
0M
1,057M
-83M
0M
922M
-623M
535M
54.11 %
0M
0M
-623M
282M
246M
36M
969M
297M
54M
524M
-419M
10M
136M
0M
234M
-63M
267M
500 %
0M
0M
204M
36M
-2M
38M
63M
558M
-837M
1,967M
-205M
37M
-410M
0M
644M
188M
266M
-32 %
-100M
0M
1,047M
140M
-13M
153M
-86M
1,717M
1,581M
0M
0M
1,377M
-1,498M
0M
1,130M
-546M
559M
35.47 %
0M
0M
13M
153M
16M
137M
587M
881M
-342M
0M
0M
-240M
1,867M
0M
98M
-1,097M
22M
-5.88 %
0M
0M
-1,075M
137M
-223M
360M
783M
-1,009M
521M
136M
355M
-10M
-2,645M
0M
489M
1,436M
267M
51.95 %
-8M
0M
3,219M
360M
-139M
499M
-1,498M
1,244M
363M
1,933M
-1,297M
-31M
388M
0M
626M
-742M
266M
72.73 %
-7M
0M
-2M
528M
-56M
584M
618M
1,247M
568M
0M
0M
609M
-90M
0M
451M
-948M
201M
35.29 %
0M
0M
-799M
584M
-210M
794M
796M
1,056M
527M
0M
0M
415M
177M
0M
405M
-465M
183M
34.18 %
0M
0M
-316M
794M
295M
499M
651M
851M
406M
125M
355M
-37M
-215M
0M
439M
-472M
181M
44.26 %
0M
0M
-397M
499M
6M
493M
412M
831M
274M
386M
-386M
391M
140M
0M
453M
-135M
159M
57.14 %
-250M
0M
103M
504M
-112M
616M
378M
1,261M
-102M
0M
0M
1,638M
-12M
0M
482M
-821M
176M
-168.75 %
250M
0M
267M
616M
126M
490M
779M
909M
372M
0M
0M
528M
45M
0M
592M
-392M
140M
36.84 %
-100M
0M
-285M
490M
-13M
503M
317M
383M
361M
0M
0M
507M
-421M
0M
427M
108M
145M
40 %
-200M
0M
429M
503M
34M
469M
-44M
1,013M
397M
456M
-456M
339M
292M
0M
616M
-264M
143M
36.07 %
0M
0M
-135M
469M
8M
461M
397M
963M
551M
0M
0M
443M
-334M
0M
506M
-686M
140M
25.88 %
0M
0M
-550M
461M
-252M
713M
457M
805M
484M
0M
0M
281M
117M
0M
468M
-157M
139M
28 %
0M
0M
-60M
713M
17M
696M
337M
628M
311M
0M
0M
653M
-337M
0M
661M
-711M
135M
43.75 %
1M
0M
-225M
485M
-892M
1,377M
-33M
628M
311M
0M
0M
0M
-1,131M
0M
661M
-711M
135M
43.75 %
1M
0M
-225M
485M
-892M
1,377M
-33M
1,098M
403M
0M
0M
597M
174M
0M
478M
-232M
136M
33.87 %
0M
0M
-97M
1,377M
217M
1,160M
620M
1,068M
315M
0M
0M
399M
412M
0M
410M
-340M
136M
42.86 %
0M
0M
-219M
1,160M
335M
825M
658M
491M
59M
0M
0M
508M
-250M
0M
226M
-184M
18M
33.33 %
-19M
0M
-147M
840M
671M
169M
265M
491M
63M
0M
0M
0M
-250M
0M
226M
-184M
18M
30 %
-19M
0M
94M
840M
671M
169M
265M
266M
238M
103M
-104M
122M
-95M
0M
239M
-216M
46M
18.84 %
0M
0M
-170M
169M
-94M
263M
27M
166M
124M
118M
-121M
84M
-47M
0M
166M
272M
45M
37.14 %
0M
0M
317M
263M
153M
110M
0M
173M
165M
103M
-103M
117M
-118M
0M
121M
-127M
48M
28.89 %
0M
0M
-79M
110M
-118M
228M
52M
269M
149M
0M
0M
240M
-141M
0M
130M
-239M
49M
32.5 %
23M
0M
-156M
228M
-414M
642M
140M
367M
233M
0M
0M
112M
-1M
0M
117M
-463M
50M
20.97 %
-258M
0M
-14M
642M
-258M
900M
250M
69M
88M
0M
0M
85M
-88M
0M
168M
-1,675M
50M
55 %
-811M
0M
-814M
900M
-1,803M
2,703M
-98M
182M
150M
0M
0M
188M
-132M
0M
77M
2,555M
60M
39.39 %
-696M
0M
3,310M
2,703M
2,655M
48M
106M
384M
-6M
0M
0M
295M
142M
0M
98M
-275M
63M
-1400 %
0M
0M
-55M
48M
4M
44M
285M
539M
274M
0M
0M
187M
110M
0M
88M
-509M
60M
21.31 %
0M
0M
-486M
44M
-61M
105M
451M
278M
152M
0M
0M
240M
-82M
0M
113M
-90M
54M
35.29 %
0M
0M
-36M
105M
50M
55M
165M
232M
114M
0M
0M
202M
-76M
0M
117M
-83M
60M
53.85 %
0M
0M
-23M
55M
22M
33M
116M
146M
-57M
0M
0M
348M
-128M
0M
128M
-73M
114M
-200 %
0M
0M
41M
33M
-34M
68M
18M
477M
158M
0M
0M
170M
138M
0M
116M
-301M
106M
66.67 %
0M
0M
-196M
68M
26M
42M
360M
194M
123M
0M
0M
135M
-57M
0M
145M
-10M
106M
85.71 %
0M
0M
96M
42M
2M
40M
50M
221M
113M
0M
0M
174M
-61M
0M
101M
-76M
97M
84.62 %
-1M
0M
22M
40M
11M
29M
120M
328M
118M
0M
0M
80M
69M
0M
183M
-153M
103M
85.19 %
0M
0M
-50M
29M
-32M
61M
145M
387M
150M
0M
0M
121M
92M
0M
178M
-171M
111M
73.53 %
0M
0M
-60M
61M
36M
25M
209M
200M
99M
0M
0M
169M
-110M
0M
119M
-122M
102M
100 %
0M
0M
-20M
25M
-47M
72M
81M
257M
150M
0M
0M
179M
-112M
0M
69M
-55M
94M
61.76 %
0M
0M
28M
72M
51M
21M
188M
440M
120M
0M
0M
154M
92M
0M
225M
-356M
109M
92.59 %
-78M
0M
-46M
21M
-178M
199M
215M
385M
184M
0M
0M
128M
29M
0M
130M
-180M
96M
53.66 %
0M
0M
-85M
199M
69M
130M
255M
197M
154M
0M
0M
80M
-70M
0M
99M
-173M
96M
62.86 %
0M
0M
-81M
130M
64M
66M
98M
242M
152M
0M
0M
123M
-65M
0M
124M
-93M
83M
55.88 %
0M
0M
-14M
66M
19M
47M
118M
417M
129M
0M
0M
224M
63M
0M
243M
-176M
108M
83.87 %
0M
0M
-68M
47M
0M
47M
175M
452M
22M
0M
0M
348M
144M
0M
109M
-344M
96M
460 %
-235M
0M
211M
47M
-6M
52M
342M
201M
116M
0M
0M
130M
-52M
0M
126M
-75M
95M
84.62 %
-3M
0M
45M
52M
-1M
53M
76M
224M
159M
0M
0M
90M
-56M
0M
94M
-110M
82M
50 %
-1M
0M
1M
53M
6M
47M
131M