Cubesmart (CUBE)
CashFlow / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Dec'16Sep'16Jun'16Mar'16Dec'15Sep'15Jun'15Mar'15Dec'14Sep'14Jun'14Mar'14Dec'13Sep'13Jun'13Mar'13Dec'12Sep'12Jun'12Mar'12Dec'11Sep'11Jun'11Mar'11
Operating Activities
Net income

173,302

170,771

176,897

177,602

166,475

165,488

156,710

151,117

145,204

135,611

122,800

110,182

97,727

88,376

99,070

92,599

86,089

78,756

46,557

36,528

30,648

26,702

44,413

52,423

46,998

41,994

20,221

5,671

6,458

3,628

-5,397

480

-1,287

2,447

0

0

0

Adjustments to reconcile net income to cash provided by operating activities:
Depreciation and amortization

168,892

166,366

163,243

154,994

149,184

145,663

142,420

143,151

145,039

148,319

152,825

158,759

163,306

164,442

162,148

158,947

155,633

154,113

153,596

146,503

138,788

129,003

119,135

116,657

115,365

117,074

122,474

123,379

121,452

118,573

108,223

94,568

83,980

73,702

0

0

0

Equity in losses (earnings) of real estate ventures

10,856

11,122

10,860

10,416

-420

-865

-866

-854

-798

-1,386

-2,150

-2,451

-2,922

-2,662

-2,029

-1,309

-685

-411

-1,496

-3,495

-5,124

-6,255

0

0

0

-

-

-

-

-745

0

0

0

-

-

-

-

Gains from sale of real estate, net

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

27,440

0

0

0

-

-

-

-

-

-

-

-

Equity compensation expense

6,946

6,694

6,366

6,072

5,599

5,572

5,603

5,627

5,823

5,586

5,415

5,219

5,014

4,850

6,086

5,671

5,458

3,722

2,570

2,812

827

1,735

1,981

2,428

4,951

5,617

5,532

5,479

5,096

4,550

4,035

3,360

3,105

3,204

0

0

0

Accretion of fair market value adjustment of debt

715

718

723

726

731

735

739

703

613

559

598

859

1,031

1,138

1,169

1,130

1,270

1,429

1,611

1,688

2,431

1,685

3,017

2,306

914

1,018

-998

-953

-893

-707

-481

-274

-131

-89

0

0

0

Restricted cash

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-640

-825

-798

-743

-1,211

-248

-149

-411

244

142

116

-567

-756

-1,313

-4,100

-3,545

-3,392

-1,859

1,516

853

0

0

0

Changes in other operating accounts:
Other assets

623

6,578

7,266

3,143

6,797

4,937

6,116

9,322

10,155

10,429

8,474

6,888

7,663

5,229

6,075

2,253

1,847

2,519

1,533

1,735

1,203

-808

332

376

-99

1,156

1,211

4,131

-2

2,125

1,449

-2,549

1,729

585

0

0

0

Accounts payable and accrued expenses

493

6,042

11,168

11,746

10,017

2,653

3,079

8,389

2,693

10,846

8,889

14,744

5,444

7,862

11,037

2,147

7,974

-438

6,254

8,195

6,100

2,699

5,544

1,275

4,164

4,564

1,056

10,416

4,288

6,899

5,198

-396

2,829

2,634

0

0

0

Other liabilities

1,328

1,821

1,376

364

70

342

991

1,435

1,350

1,154

1,281

1,399

1,697

1,449

1,634

1,623

1,426

1,480

1,051

783

647

579

773

1,219

921

1,095

1,366

542

201

154

-830

-106

-214

-678

0

0

0

Net cash provided by operating activities

337,259

331,768

329,625

325,917

313,661

304,335

302,814

300,548

290,139

291,914

283,884

284,735

267,649

263,274

257,833

242,171

237,379

217,272

209,591

195,141

178,876

166,032

157,903

149,130

146,982

142,862

136,250

131,144

124,136

118,428

106,021

98,755

89,833

84,327

0

0

0

Investing Activities
Acquisitions of storage properties

101,991

117,998

194,610

234,998

235,573

214,510

139,153

81,149

73,063

69,629

88,562

166,473

230,784

388,641

427,828

425,676

392,836

275,726

453,502

421,420

512,243

547,515

304,434

299,591

251,374

181,612

158,325

227,756

177,808

220,791

0

0

0

-

-

-

-

Additions and improvements to storage properties

43,339

37,569

36,972

31,451

28,385

27,626

24,067

24,667

26,101

27,378

29,085

31,781

29,734

29,672

29,431

26,082

26,356

24,695

25,433

23,360

19,803

19,967

19,493

19,402

21,203

20,320

19,837

22,607

23,157

22,395

0

0

0

-

-

-

-

Development costs

62,787

102,826

110,538

104,485

96,087

86,002

84,780

97,227

92,585

68,778

56,489

67,168

124,495

136,912

157,052

138,785

100,433

81,315

64,938

47,899

25,233

23,566

45,357

49,115

58,812

53,979

0

0

0

-

-

-

-

-

-

-

-

Investment in real estate ventures

-16,034

-10,264

-6,620

-8,235

-9,003

-19,216

-19,264

-14,325

-10,505

-301

-4,456

-4,713

-6,794

-12,176

0

0

0

-

-

-

-

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

Cash distributed from real estate ventures

-

-

-

-

-

-

-

-

-

-

0

0

0

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Acquisitions of storage facilities

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

Proceeds from sale of real estate, net

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

123,780

58,701

40,961

63,479

52,630

0

0

0

-

-

-

-

Proceeds from notes receivable

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

5,192

0

0

0

-

-

-

-

-

-

-

-

Change in restricted cash

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-940

-269

-262

-69

-344

-161

-191

-528

-435

-1,312

-1,853

-1,476

-2,595

-1,775

-3,023

-3,096

-1,955

-1,958

-219

-90

0

0

0

Cash distributed from real estate ventures

6,839

7,096

7,800

8,327

8,521

8,706

16,089

16,006

15,950

15,783

0

0

0

-

-

-

-

-

-

5,947

56,925

56,896

0

0

0

-

-

-

-

909

0

0

0

-

-

-

-

Net cash used in investing activities

-331,415

-375,664

-442,510

-472,412

-344,138

-322,259

-251,175

-201,362

-186,304

-150,303

-171,306

-261,852

-383,557

-559,288

-608,838

-585,985

-517,564

-374,608

-541,629

-491,471

-488,188

-522,699

-371,624

-345,796

-373,736

-282,924

-141,550

-305,101

-216,768

-271,936

-648,126

-456,523

-486,725

-442,100

0

0

0

Financing Activities
Proceeds from:
Unsecured senior notes

-

696,426

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Revolving credit facility

585,420

859,313

1,083,086

1,049,911

801,855

679,535

630,960

574,125

638,100

628,400

578,100

608,400

803,900

958,200

889,520

1,007,720

870,720

731,320

806,300

644,000

676,900

712,500

863,600

854,200

773,100

636,200

410,300

385,900

378,500

403,000

481,300

415,800

327,800

256,700

0

0

0

Mortgage loans and notes payable

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

3,537

0

0

0

Principal payments on:
Revolving credit facility

785,503

1,158,776

1,043,294

944,399

842,110

565,710

603,410

586,425

554,700

590,000

511,400

698,400

805,200

914,900

1,057,320

1,019,320

896,420

809,320

638,500

539,300

667,500

673,100

951,900

907,300

732,500

642,600

387,500

275,900

398,500

358,000

415,800

424,800

318,300

299,700

0

0

0

Unsecured term loans

-

200,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Mortgage loans and notes payable

11,584

11,652

11,706

2,722

2,686

9,816

9,781

9,745

9,686

8,666

8,634

31,001

34,515

37,260

44,624

43,113

93,178

84,905

96,489

82,947

30,123

30,149

25,233

25,797

36,221

36,496

51,740

73,729

230,143

236,340

207,940

178,867

45,514

39,321

0

0

0

Loan procurement costs

-

6,023

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

4,433

2,283

2,500

236

274

0

0

0

-

-

-

-

-

-

-

-

5,484

0

0

0

Settlement of hedge transactions

-

807

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Acquisition of noncontrolling interest in subsidiary, net

-

35,777

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Proceeds from issuance of common shares, net

-

-

-

-

-

-

-

-

-

-

-247

47,342

73,159

136,122

233,550

266,187

267,511

234,062

316,704

346,361

399,285

416,006

283,755

206,025

144,939

100,290

0

0

0

-

-

-

-

-

-

-

-

Cash paid upon vesting of restricted OP units

699

421

412

415

403

1,461

1,461

1,454

1,456

2,046

2,041

2,044

2,040

1,638

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Exercise of stock options

-

-

-

-

-

-

-

-

-

-

1,575

1,178

7,426

13,283

16,666

20,329

14,938

17,489

24,932

22,194

21,680

13,802

3,489

3,399

3,485

3,710

2,755

1,935

1,646

1,629

1,361

972

829

121

0

0

0

Contributions from noncontrolling interests in subsidiaries

-

-

-

-

-

925

1,258

1,356

1,386

1,058

0

0

0

-

-

-

-

178

225

272

305

642

0

0

0

-

-

-

-

-

-

-

-

1

0

0

0

Distributions paid to noncontrolling interests in subsidiaries

181

188

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

2,686

3,832

4,614

4,603

4,599

0

0

0

Distributions paid to common OP unitholders

247,890

243,859

237,782

232,192

226,587

221,328

214,256

207,124

201,062

195,006

183,921

172,693

161,240

149,280

138,853

128,190

117,549

107,093

99,711

92,054

83,966

75,849

70,910

66,583

62,761

59,159

54,348

49,370

44,502

39,755

36,476

33,581

30,717

27,849

0

0

0

Distributions paid to preferred OP unitholders

-

-

-

-

-

-

-

-

-

-

-

-

-

6,545

6,008

6,008

6,008

6,008

6,008

6,008

6,008

6,008

6,008

6,008

6,008

6,008

6,008

6,008

6,008

5,724

0

0

0

-

-

-

-

Distributions paid to noncontrolling interests in Operating Partnership

-

-

-

-

-

-

-

-

-

-

2,232

2,031

1,936

1,841

1,728

1,623

1,531

1,438

1,378

1,310

1,243

1,178

1,129

1,053

1,047

1,113

1,220

1,355

1,442

1,454

1,423

1,374

1,364

1,322

0

0

0

Net cash (used in) provided by financing activities

26,094

95,855

119,254

152,354

28,036

15,248

-55,579

-101,903

-104,490

-143,319

-214,138

-38,665

98,191

219,411

435,366

344,070

279,922

217,304

303,792

288,708

309,094

356,392

242,045

203,434

227,364

138,743

5,533

40,182

87,792

148,934

532,321

493,719

400,268

360,951

0

0

0

Cash paid for acquisition of noncontrolling interest

-

35,777

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Change in cash, cash equivalents and restricted cash

31,938

51,959

6,369

5,859

-2,441

-2,676

-3,940

-2,717

-655

-1,708

-101,560

-15,782

-17,717

-76,603

84,361

256

-263

59,968

-28,246

-7,622

-218

-275

28,324

6,768

610

-1,319

233

-133,775

-4,840

-4,574

-9,784

135,951

3,376

3,178

0

0

0

Supplemental Cash Flow and Noncash Information
Cash paid for interest, net of interest capitalized

77,017

69,283

71,211

65,948

67,449

66,829

65,727

65,098

62,827

63,407

61,449

57,616

58,207

53,085

48,759

49,202

44,857

46,216

47,351

48,713

49,320

50,024

45,220

45,812

41,590

43,130

44,003

38,070

39,350

33,578

34,191

34,925

33,694

33,265

0

0

0

Supplemental disclosure of noncash activities:
Mortgage loan assumptions

-

-

-

-

-

7,166

0

0

0

-

-

-

-

-

-

-

-

2,695

2,695

2,695

2,695

27,467

0

0

0

-

-

-

-

107,011

120,933

76,351

50,767

21,827

0

0

0

Accretion of put liability

2,721

5,895

8,541

15,983

21,551

24,747

30,404

33,126

34,354

35,122

33,628

43,320

31,574

31,426

28,901

13,676

21,196

16,929

15,041

12,833

10,810

8,977

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

Derivative valuation adjustment

80

302

-757

-777

-112

-633

3,786

3,479

2,432

1,875

-2,918

-4,004

-4,329

-3,165

-4,400

-2,762

-3,290

-2,854

-126

-2,969

-1,108

-2,464

-4,193

-477

-8,272

-8,902

-8,598

-7,008

6,737

7,271

0

0

0

-

-

-

-

Issuance of OP units

-

-

-

-

-

6,242

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Restricted cash - acquisition of storage facilities

-

-

-

-

-

-

-

-

-

-

-

-

-

-22,019

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Foreign currency translation adjustment

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-249

-404

-672

-586

-175

-65

715

386

56

87

-78

-208

172

150

-58

23

151

0

0

0

Acquisition of noncontrolling interest in subsidiary

-

4,828

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Contributions from noncontrolling interests in subsidiaries

-

7,328

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Cubesmart, L P and Subsidiaries
Net income

173,302

170,771

176,897

177,602

166,475

165,488

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Depreciation and amortization

168,892

166,366

163,243

154,994

149,184

145,663

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Equity in losses (earnings) of real estate ventures

10,856

11,122

10,860

10,416

-420

-865

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Equity compensation expense

6,946

6,694

6,366

6,072

5,599

5,572

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Accretion of fair market value adjustment of debt

715

718

723

726

731

735

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other assets

623

6,578

7,266

3,143

6,797

4,937

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Accounts payable and accrued expenses

493

6,042

11,168

11,746

10,017

2,653

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other liabilities

1,328

1,821

1,376

364

70

342

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net cash provided by operating activities

337,259

331,768

329,625

325,917

313,661

304,335

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Acquisitions of storage properties

101,991

117,998

194,610

234,998

235,573

214,510

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Additions and improvements to storage properties

43,339

37,569

36,972

31,451

28,385

27,626

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Development costs

62,787

102,826

110,538

104,485

96,087

86,002

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Investment in real estate ventures

-16,034

-10,264

-6,620

-8,235

-9,003

-19,216

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Cash distributed from real estate ventures

6,839

7,096

7,800

8,327

8,521

8,706

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net cash used in investing activities

-331,415

-375,664

-442,510

-472,412

-344,138

-322,259

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Unsecured senior notes

-

696,426

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Revolving credit facility

585,420

859,313

1,083,086

1,049,911

801,855

679,535

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Revolving credit facility

785,503

1,158,776

1,043,294

944,399

842,110

565,710

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Unsecured term loans

-

200,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Mortgage loans and notes payable

11,584

11,652

11,706

2,722

2,686

9,816

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Loan procurement costs

-

6,023

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Settlement of hedge transactions

-

807

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Acquisition of noncontrolling interest in subsidiary, net

-

35,777

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Proceeds from issuance of common OP units

171,606

196,304

219,827

171,508

156,453

131,830

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Cash paid upon vesting of restricted OP units

699

421

412

415

403

1,461

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Exercise of OP unit options

-

3,686

3,666

2,063

4,882

3,835

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Contributions from noncontrolling interests in subsidiaries

-

-

-

-

-

925

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Distributions paid to noncontrolling interests in subsidiaries

181

188

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Distributions paid to common OP unitholders

250,336

246,278

240,219

234,634

229,040

223,721

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net cash (used in) provided by financing activities

26,094

95,855

119,254

152,354

28,036

15,248

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Cash paid for acquisition of noncontrolling interest

-

35,777

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Change in cash, cash equivalents and restricted cash

31,938

51,959

6,369

5,859

-2,441

-2,676

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Cash paid for interest, net of interest capitalized

77,017

69,283

71,211

65,948

67,449

66,829

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Mortgage loan assumptions

-

-

-

-

-

7,166

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Accretion of put liability

2,721

5,895

8,541

15,983

21,551

24,747

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Derivative valuation adjustment

-80

-302

757

777

670

633

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Issuance of OP units

-

-

-

-

-

6,242

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Acquisition of noncontrolling interest in subsidiary

-

4,828

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Contributions from noncontrolling interests in subsidiaries

-

7,328

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-