Income Statement
Balance Sheet
Cash Flow
| Line Item | Q4 2025Dec 31, 2025 | Q3 2025Sep 30, 2025 | Q2 2025Jun 30, 2025 | Q1 2025Mar 31, 2025 | Q4 2024Dec 31, 2024 | Q3 2024Sep 30, 2024 | Q2 2024Jun 30, 2024 | Q1 2024Mar 31, 2024 | Q4 2023Dec 31, 2023 | Q3 2023Sep 30, 2023 | Q2 2023Jun 30, 2023 | Q1 2023Mar 31, 2023 | Q4 2022Dec 31, 2022 | Q3 2022Sep 30, 2022 | Q2 2022Jun 30, 2022 | Q1 2022Mar 31, 2022 | Q4 2021Dec 31, 2021 | Q3 2021Sep 30, 2021 | Q2 2021Jun 30, 2021 | Q1 2021Mar 31, 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 52.2B | 52.5B | 53.5B | 49.7B | 54.1B | 50.8B | 49.9B | 46.9B | 50.7B | 50.4B | 52.1B | 50.4B | 56.1B | 60.1B | 62.8B | 60.9B | 61.9B | 57.2B | 56.0B | 50.9B |
| Revenue Growth % | -0.7% | -1.7% | 7.5% | -8.0% | 6.5% | 1.9% | 6.3% | -7.4% | 0.6% | -3.3% | 3.3% | -10.1% | -6.6% | -4.4% | 3.2% | -1.6% | 8.2% | 2.2% | 10.0% | -- |
| Cost Of Revenue | 43.3B | 43.7B | 44.8B | 41.1B | 45.3B | 42.3B | 41.5B | 39.4B | 42.5B | 42.0B | 43.6B | 42.5B | 47.4B | 51.4B | 53.5B | 53.0B | 53.4B | 48.9B | 47.7B | 43.4B |
| Gross Profit | 8.9B | 8.9B | 8.6B | 8.6B | 8.8B | 8.5B | 8.3B | 7.5B | 8.2B | 8.4B | 8.5B | 8.0B | 8.8B | 8.6B | 9.3B | 7.9B | 8.5B | 8.3B | 8.3B | 7.5B |
| Gross Margin % | 17.1% | 16.9% | 16.1% | 17.3% | 16.3% | 16.8% | 16.7% | 16.0% | 16.2% | 16.6% | 16.3% | 15.8% | 15.6% | 14.4% | 14.8% | 12.9% | 13.7% | 14.5% | 14.8% | 14.7% |
| Operating Expenses | 8.3B | 8.1B | 7.9B | 7.6B | 7.7B | 7.3B | 7.1B | 6.6B | 7.3B | 7.0B | 7.1B | 6.6B | 7.3B | 7.9B | 7.0B | 6.5B | 6.7B | 6.3B | 6.4B | 5.8B |
| Operating Income | 612.1M | 817.9M | 761.5M | 999.2M | 1.2B | 1.2B | 1.2B | 927.2M | 867.6M | 1.4B | 1.4B | 1.3B | 1.5B | 788.2M | 2.3B | 1.3B | 1.8B | 2.0B | 1.9B | 1.7B |
| Operating Margin % | 1.2% | 1.6% | 1.4% | 2.0% | 2.1% | 2.5% | 2.4% | 2.0% | 1.7% | 2.7% | 2.8% | 2.7% | 2.6% | 1.3% | 3.6% | 2.2% | 2.8% | 3.5% | 3.4% | 3.4% |
| Non Operating Income | -163.8M | -11.5M | -49.7M | -137.8M | -104.2M | 199.8M | 158.1M | -125.1M | -5.3M | 774.3M | 660.2M | -120.7M | -335.5M | 10.6B | 245.1M | 241.5M | 263.3M | 565.7M | 3.4B | 1.4B |
| Pretax Income | 448.2M | 806.3M | 711.8M | 861.5M | 1.1B | 1.4B | 1.3B | 802.1M | 862.3M | 2.1B | 2.1B | 1.2B | 1.1B | 11.4B | 2.5B | 1.6B | 2.0B | 2.5B | 5.3B | 3.1B |
| Income Tax | 404.8M | 421.7M | 341.5M | 267.9M | 641.5M | 248.3M | 537.0M | 407.4M | 187.5M | 575.3M | 569.2M | 471.6M | 125.7M | 4.1B | 830.4M | 495.6M | 484.8M | 594.0M | 906.8M | 524.0M |
| Income Continuing Operations | 43.5M | 384.7M | 370.3M | 593.6M | 416.8M | 1.2B | 806.3M | 394.8M | 674.8M | 1.5B | 1.5B | 757.5M | 1.0B | 7.3B | 1.7B | 1.1B | 1.5B | 2.0B | 4.4B | 2.6B |
| Net Income | 43.5M | 384.7M | 370.3M | 593.6M | 416.8M | 1.2B | 806.3M | 394.8M | 674.8M | 1.5B | 1.5B | 757.5M | 1.0B | 7.3B | 1.7B | 1.1B | 1.5B | 2.0B | 4.4B | 2.6B |
| Net Margin % | 0.1% | 0.7% | 0.7% | 1.2% | 0.8% | 2.4% | 1.6% | 0.8% | 1.3% | 3.1% | 2.9% | 1.5% | 1.8% | 12.2% | 2.7% | 1.8% | 2.5% | 3.4% | 7.8% | 5.1% |
| Net Income Parent | 52.2M | 251.3M | 356.2M | 482.9M | 191.0M | 1.1B | 663.1M | 256.9M | 425.7M | 1.2B | 1.0B | 324.0M | 371.6M | 6.4B | 981.7M | 534.4M | 995.3M | 1.4B | 3.8B | 2.1B |
| Other Comprehensive Income | 893.6M | 2.5B | -6.3B | -14.8M | -480.1M | -968.0M | 267.9M | 1.6B | -755.2M | 398.3M | 54.2M | 2.3B | -1.0B | 584.6M | -2.6B | -722.9M | 4.3B | -3.4B | -1.7B | 1.4B |
| Comprehensive Income | 937.1M | 2.9B | -5.9B | 578.8M | -63.3M | 228.3M | 1.1B | 2.0B | -80.4M | 1.9B | 1.6B | 3.0B | -3.0M | 7.9B | -925.5M | 346.5M | 5.8B | -1.4B | 2.7B | 4.1B |
| Eps Basic | 0.64 | 0.15 | 0.18 | 0.25 | 1.11 | 0.54 | 0.34 | 0.13 | 1.51 | 0.61 | 0.52 | 0.16 | 4.20 | 3.24 | 0.50 | 0.27 | 4.22 | 0.71 | 1.93 | 1.07 |
| Line Item | Q4 2025Dec 31, 2025 | Q3 2025Sep 30, 2025 | Q2 2025Jun 30, 2025 | Q1 2025Mar 31, 2025 | Q4 2024Dec 31, 2024 | Q3 2024Sep 30, 2024 | Q2 2024Jun 30, 2024 | Q1 2024Mar 31, 2024 | Q4 2023Dec 31, 2023 | Q3 2023Sep 30, 2023 | Q2 2023Jun 30, 2023 | Q1 2023Mar 31, 2023 | Q4 2022Dec 31, 2022 | Q3 2022Sep 30, 2022 | Q2 2022Jun 30, 2022 | Q1 2022Mar 31, 2022 | Q4 2021Dec 31, 2021 | Q3 2021Sep 30, 2021 | Q2 2021Jun 30, 2021 | Q1 2021Mar 31, 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 26.6B | 24.2B | 24.6B | 24.9B | 26.2B | 24.3B | 23.1B | 29.7B | 25.5B | 23.3B | 27.7B | 36.6B | 30.7B | 34.8B | 18.6B | 19.9B | 17.8B | 16.8B | 21.2B | 23.6B |
| Accounts Receivable | 34.9B | 35.4B | 35.5B | 36.0B | 38.9B | 36.3B | 36.3B | 35.0B | 35.7B | 38.0B | 35.6B | 35.6B | 38.1B | 45.8B | 40.2B | 32.1B | 30.0B | 30.5B | 30.0B | 27.7B |
| Inventories | 44.9B | 43.1B | 42.4B | 44.7B | 42.1B | 41.6B | 38.9B | 36.7B | 37.9B | 38.4B | 35.8B | 39.7B | 43.9B | 53.4B | 56.2B | 56.4B | 50.1B | 48.0B | 42.0B | 35.9B |
| Other Current Assets | 7.7B | 6.3B | 6.0B | 7.3B | 6.6B | 7.0B | 8.0B | 5.7B | 4.5B | 4.1B | 7.5B | 8.0B | 3.3B | 6.0B | 7.9B | 6.8B | 7.1B | 10.0B | 10.6B | 8.8B |
| Current Assets | 119.2B | 114.2B | 113.9B | 118.4B | 119.3B | 114.2B | 111.9B | 112.2B | 108.0B | 108.4B | 111.7B | 125.0B | 120.9B | 145.1B | 132.2B | 120.7B | 109.9B | 110.2B | 109.1B | 100.9B |
| Equity Method Investments | 7.1B | 7.0B | 6.7B | 7.2B | 7.4B | 8.6B | 8.5B | 8.6B | 8.3B | 8.5B | 8.2B | 5.3B | 5.5B | 5.0B | 4.8B | 4.1B | 4.1B | 3.3B | 3.3B | 16.7B |
| Property Plant Equipment | 43.6B | 42.5B | 42.0B | 44.4B | 44.0B | 42.6B | 42.5B | 41.5B | 40.4B | 40.9B | 40.2B | 40.7B | 36.5B | 36.1B | 35.0B | 34.5B | 33.0B | 31.9B | 31.5B | 30.7B |
| Right Of Use Asset | 6.0B | 6.0B | 6.0B | 6.6B | 6.5B | 5.5B | 5.7B | 5.6B | 5.2B | 5.5B | 5.4B | 5.5B | 5.1B | 4.8B | 4.7B | 4.7B | 4.6B | 4.5B | 4.5B | 4.6B |
| Intangible Assets | 12.8B | 13.0B | 12.8B | 13.1B | 13.3B | 10.9B | 9.6B | 9.6B | 9.5B | 9.7B | 9.9B | 10.1B | 10.2B | 10.4B | 10.6B | 10.6B | 10.5B | 10.2B | 10.4B | 9.1B |
| Deferred Tax Assets | 2.5B | 2.2B | 2.2B | 2.2B | 2.2B | 2.5B | 2.5B | 2.4B | 2.2B | 2.1B | 2.1B | 2.1B | 2.1B | 1.8B | 1.8B | 1.8B | 1.7B | 1.7B | 1.7B | 1.7B |
| Other Non Current Assets | 1.1B | 1.1B | 1.1B | 1.3B | 1.3B | 1.3B | 1.2B | 1.2B | 1.1B | 1.1B | 1.0B | 1.0B | 1.4B | 1.5B | 1.5B | 1.5B | 1.5B | 1.4B | 1.3B | 1.3B |
| Non Current Assets | 86.0B | 84.8B | 83.0B | 86.9B | 87.1B | 85.1B | 83.9B | 83.0B | 80.4B | 80.7B | 80.8B | 78.9B | 72.5B | 72.4B | 72.4B | 76.8B | 77.3B | 70.8B | 73.9B | 70.3B |
| Total Assets | 205.2B | 199.0B | 196.8B | 205.3B | 206.4B | 199.2B | 195.8B | 195.1B | 188.4B | 189.0B | 192.6B | 203.9B | 193.4B | 217.5B | 204.6B | 197.5B | 187.2B | 181.0B | 182.9B | 171.2B |
| Accounts Payable | 33.0B | 31.1B | 30.6B | 32.6B | 32.8B | 31.5B | 31.7B | 27.1B | 29.9B | 32.1B | 28.6B | 27.2B | 28.3B | 35.6B | 39.8B | 41.6B | 39.3B | 37.1B | 38.3B | 34.9B |
| Other Payables | 13.8B | 15.1B | 15.3B | 14.3B | 13.0B | 11.8B | 15.9B | 14.4B | 13.2B | 13.1B | 19.0B | 17.8B | 15.2B | 13.9B | 18.8B | 17.1B | 12.9B | 11.1B | 17.6B | 10.7B |
| Current Tax Liabilities | 1.6B | 1.4B | 1.4B | 1.6B | 1.6B | 1.7B | 1.9B | 2.0B | 1.7B | 2.2B | 2.0B | 4.8B | 4.4B | 5.9B | 1.8B | 1.8B | 1.5B | 2.0B | 1.7B | 1.6B |
| Other Current Liabilities | 8.3B | 6.8B | 8.4B | 8.7B | 7.9B | 4.7B | 4.8B | 4.9B | 5.1B | 6.5B | 5.8B | 7.1B | 5.3B | 5.8B | 5.9B | 5.2B | 4.9B | 4.8B | 4.6B | 4.2B |
| Current Liabilities | 101.8B | 98.4B | 96.5B | 97.9B | 94.4B | 91.0B | 90.4B | 91.2B | 85.3B | 86.1B | 84.2B | 91.6B | 84.6B | 107.5B | 108.9B | 105.0B | 88.3B | 91.7B | 90.4B | 79.7B |
| Bonds Payable | 4.0B | 4.0B | 3.9B | 3.9B | 3.9B | 3.5B | 3.1B | 3.2B | 3.3B | 3.4B | 3.5B | 3.6B | 3.0B | 3.0B | 3.0B | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Long Term Borrowings | 31.7B | 32.4B | 31.8B | 32.3B | 34.2B | 34.6B | 32.0B | 31.0B | 29.8B | 29.5B | 30.7B | 34.8B | 32.1B | 33.9B | 27.0B | 25.2B | 26.7B | 24.6B | 25.7B | 24.1B |
| Other Non Current Liabilities | 809.8M | 739.3M | 723.3M | 840.3M | 740.1M | 844.7M | 855.8M | 861.8M | 856.4M | 921.7M | 840.9M | 863.8M | 908.0M | 1.1B | 1.1B | 1.3B | 1.3B | 1.4B | 1.4B | 2.2B |
| Non Current Liabilities | 43.0B | 43.7B | 43.0B | 43.8B | 45.6B | 44.5B | 41.6B | 40.7B | 39.1B | 38.8B | 40.0B | 44.2B | 40.8B | 42.4B | 35.9B | 31.5B | 32.7B | 29.9B | 31.1B | 30.2B |
| Total Liabilities | 144.8B | 142.1B | 139.5B | 141.7B | 140.0B | 135.6B | 132.0B | 131.8B | 124.3B | 124.9B | 124.2B | 135.8B | 125.5B | 149.8B | 144.8B | 136.4B | 121.0B | 121.7B | 121.5B | 109.9B |
| Capital Stock | 15.8B | 15.8B | 19.3B | 19.3B | 19.3B | 19.7B | 19.7B | 19.7B | 19.7B | 19.7B | 19.7B | 19.7B | 19.7B | 19.7B | 19.7B | 19.7B | 19.7B | 19.7B | 19.7B | 19.7B |
| Ordinary Shares | 15.8B | 15.8B | 19.3B | 19.3B | 19.3B | 19.7B | 19.7B | 19.7B | 19.7B | 19.7B | 19.7B | 19.7B | 19.7B | 19.7B | 19.7B | 19.7B | 19.7B | 19.7B | 19.7B | 19.7B |
| Capital Surplus | 2.5B | 2.2B | 2.2B | 2.2B | 2.2B | 2.1B | 2.1B | 2.2B | 2.0B | 2.0B | 2.0B | 2.0B | 1.9B | 1.8B | 1.8B | 1.8B | 1.8B | 1.8B | 1.8B | 1.8B |
| Retained Earnings | 16.5B | 16.5B | 16.2B | 15.8B | 17.5B | 18.2B | 17.4B | 16.7B | 18.8B | 18.3B | 21.7B | 20.7B | 24.2B | 23.8B | 17.5B | 16.4B | 20.8B | 19.7B | 18.2B | 17.3B |
| Other Equity | -6.3B | -6.8B | -9.0B | -3.6B | -3.4B | -2.9B | -1.9B | -2.1B | -3.4B | -2.7B | -2.8B | -2.9B | -5.1B | -4.3B | -4.6B | -1.9B | -833.2M | -5.0B | -1.5B | 156.4M |
| Equity Parent | 28.5B | 27.7B | 28.7B | 33.8B | 35.6B | 36.5B | 37.2B | 36.5B | 37.1B | 37.2B | 40.6B | 39.4B | 40.7B | 41.1B | 34.4B | 36.0B | 41.5B | 36.1B | 38.2B | 39.0B |
| Total Equity | 60.4B | 56.9B | 57.3B | 63.6B | 66.4B | 63.7B | 63.8B | 63.3B | 64.1B | 64.1B | 68.4B | 68.1B | 67.9B | 67.6B | 59.7B | 61.1B | 66.2B | 59.4B | 61.4B | 61.3B |
| Total Liabilities Equity | 205.2B | 199.0B | 196.8B | 205.3B | 206.4B | 199.2B | 195.8B | 195.1B | 188.4B | 189.0B | 192.6B | 203.9B | 193.4B | 217.5B | 204.6B | 197.5B | 187.2B | 181.0B | 182.9B | 171.2B |
| Line Item | Q4 2025Dec 31, 2025 | Q3 2025Sep 30, 2025 | Q2 2025Jun 30, 2025 | Q1 2025Mar 31, 2025 | Q4 2024Dec 31, 2024 | Q3 2024Sep 30, 2024 | Q2 2024Jun 30, 2024 | Q1 2024Mar 31, 2024 | Q4 2023Dec 31, 2023 | Q3 2023Sep 30, 2023 | Q2 2023Jun 30, 2023 | Q1 2023Mar 31, 2023 | Q4 2022Dec 31, 2022 | Q3 2022Sep 30, 2022 | Q2 2022Jun 30, 2022 | Q1 2022Mar 31, 2022 | Q4 2021Dec 31, 2021 | Q3 2021Sep 30, 2021 | Q2 2021Jun 30, 2021 | Q1 2021Mar 31, 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income Before Tax Cf | 2.8B | 2.4B | 1.6B | 861.5M | 4.6B | 3.6B | 2.1B | 802.1M | 6.3B | 5.5B | 3.3B | 1.2B | 16.6B | 15.5B | 4.1B | 1.6B | 13.0B | 11.0B | 8.4B | 3.1B |
| Depreciation | 5.2B | 3.9B | 2.6B | 1.3B | 4.8B | 3.5B | 2.3B | 1.2B | 4.6B | 3.4B | 2.3B | 1.1B | 4.2B | 3.1B | 2.0B | 1.0B | 3.8B | 2.8B | 1.9B | 918.5M |
| Amortization | 1.3B | 992.6M | 667.7M | 337.5M | 1.2B | 841.9M | 552.3M | 276.3M | 1.1B | 830.4M | 557.8M | 278.6M | 1.1B | 822.2M | 542.1M | 270.9M | 993.1M | 718.1M | 460.4M | 222.4M |
| Cash From Operations Adjustments | 9.1B | 6.2B | 3.3B | 896.0M | 3.3B | 572.1M | 881.8M | -1.2B | 13.6B | 10.5B | 9.9B | 5.3B | -1.2B | -13.2B | -10.2B | -4.9B | 2.1B | -3.3B | 1.9B | 2.3B |
| Change In Receivables | 3.7B | 3.4B | 3.3B | 2.9B | -2.9B | -416.3M | -484.5M | 712.1M | 2.2B | -74,000 | 2.3B | 2.8B | -7.7B | -15.3B | -9.8B | -1.7B | 4.0B | 3.4B | 3.8B | 5.6B |
| Change In Inventories | -2.7B | -1.0B | -279.3M | -2.6B | -2.6B | -3.2B | -936.4M | 1.3B | 5.7B | 5.2B | 7.7B | 4.5B | 6.5B | -3.0B | -5.8B | -6.1B | -13.4B | -11.6B | -5.6B | -758.0M |
| Change In Payables | 158.2M | -1.7B | -2.3B | -223.7M | 2.3B | 1.3B | 1.7B | -2.8B | 1.7B | 3.9B | 588.2M | -1.2B | -11.4B | -4.1B | 59.7M | 1.9B | -330.7M | -2.5B | -1.3B | -3.5B |
| Operating Cash Flow | 9.1B | 6.2B | 3.3B | 896.0M | 3.3B | 572.1M | 881.8M | -1.2B | 13.6B | 10.5B | 9.9B | 5.3B | -1.2B | -13.2B | -10.2B | -4.9B | -- | -- | -- | -- |
| Capex | -5.5B | -4.2B | -2.7B | -1.5B | -5.5B | -4.2B | -2.8B | -1.6B | -5.0B | -3.8B | -2.7B | -1.1B | -6.5B | -4.6B | -3.0B | -1.8B | -6.1B | -3.9B | -3.0B | -1.3B |
| Investing Cash Flow | -7.3B | -4.1B | -2.6B | -2.4B | -8.8B | -7.9B | -6.7B | -3.4B | -8.8B | -6.6B | -9.6B | -7.2B | 8.4B | 7.6B | -5.3B | -719.9M | -5.7B | -6.5B | -5.8B | -2.6B |
| Proceeds Long Term Debt | 11.8B | 10.0B | 8.2B | 7.1B | 26.7B | 7.6B | 3.4B | 1.7B | 40.4B | 28.1B | 25.2B | 23.8B | 27.5B | 26.8B | 6.2B | 2.8B | 15.3B | 9.3B | 8.1B | 5.3B |
| Repayment Long Term Debt | -13.3B | -12.2B | -9.1B | -8.1B | -19.2B | -2.7B | -1.2B | -546.2M | -42.6B | -29.3B | -26.0B | -19.2B | -21.5B | -19.1B | -5.5B | -4.0B | -10.9B | -7.0B | -4.8B | -3.5B |
| Bond Redemption | -- | -- | -- | -- | -- | -- | -- | -- | 0.00 | -- | -- | -- | -372.3M | -- | -- | -- | 0.00 | -- | -- | -- |
| Interest Paid | -2.0B | -1.5B | -1.0B | -514.7M | -1.8B | -1.4B | -881.8M | -387.8M | -1.8B | -1.3B | -915.7M | -383.2M | -1.1B | -725.3M | -402.5M | -178.9M | -700.2M | -519.2M | -348.7M | -174.9M |
| Financing Cash Flow | -975.8M | -2.6B | 467.9M | -141.8M | 4.8B | 5.3B | 2.4B | 8.1B | -10.5B | -12.6B | -3.8B | 7.2B | 3.3B | 20.1B | 14.9B | 6.9B | -660.8M | 4.6B | 2.7B | 1.3B |
| Net Change In Cash | 423.8M | -2.0B | -1.6B | -1.2B | 681.1M | -1.1B | -2.4B | 4.2B | -5.7B | -7.9B | -3.5B | 5.4B | 12.8B | 17.0B | 768.8M | 2.1B | -4.8B | -5.7B | -1.3B | 1.1B |
| Cash Beginning Of Period | 26.2B | 26.2B | 26.2B | 26.2B | 25.5B | 25.5B | 25.5B | 25.5B | 31.2B | 31.2B | 31.2B | 31.2B | 18.4B | 17.8B | 17.8B | 17.8B | 22.5B | 22.5B | 22.5B | 22.5B |
| Cash End Of Period | 26.6B | 24.2B | 24.6B | 24.9B | 26.2B | 24.3B | 23.1B | 29.7B | 25.5B | 23.3B | 27.7B | 36.6B | 31.2B | 34.8B | 18.6B | 19.9B | 17.8B | 16.8B | 21.2B | 23.6B |
| Income Before Tax Continuing | 2.8B | 2.4B | 1.6B | 861.5M | 4.6B | 3.6B | 2.1B | 802.1M | 6.3B | 5.5B | 3.3B | 1.2B | 16.6B | 15.5B | 4.1B | 1.6B | 13.0B | 11.0B | 8.4B | 3.1B |
| Interest Expense | 2.0B | 1.5B | 981.3M | 506.7M | 1.9B | 1.4B | 876.1M | 421.6M | 1.8B | 1.4B | 921.8M | 447.2M | 1.2B | 810.3M | 448.1M | 189.6M | 688.6M | 506.5M | 335.5M | 164.9M |
| Interest Income | -536.8M | -410.0M | -311.1M | -193.0M | -685.5M | -536.2M | -384.3M | -170.5M | -901.7M | -740.4M | -565.8M | -269.9M | -413.9M | -238.9M | -125.8M | -56.5M | -269.1M | -203.8M | -139.8M | -69.3M |