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 | 24.9B | 25.1B | 22.5B | 21.7B | 18.6B | 17.5B | 15.4B | 12.9B | 12.9B | 11.9B | 9.2B | 7.4B | 8.9B | 9.9B | 10.0B | 9.9B | 10.2B | 10.8B | 9.6B | 8.0B |
| Revenue Growth % | -0.9% | 11.7% | 3.8% | 16.8% | 6.3% | 13.0% | 19.7% | 0.2% | 8.5% | 29.3% | 24.7% | -17.2% | -10.1% | -1.0% | 0.7% | -2.4% | -5.7% | 12.7% | 19.4% | -- |
| Cost Of Revenue | 17.8B | 17.6B | 15.7B | 15.1B | 13.3B | 12.7B | 11.2B | 9.2B | 9.2B | 8.3B | 6.7B | 5.8B | 6.5B | 7.3B | 7.7B | 7.4B | 7.4B | 7.7B | 7.2B | 6.1B |
| Gross Profit | 7.1B | 7.6B | 6.8B | 6.6B | 5.3B | 4.7B | 4.2B | 3.7B | 3.7B | 3.6B | 2.5B | 1.6B | 2.4B | 2.5B | 2.3B | 2.5B | 2.8B | 3.1B | 2.3B | 1.9B |
| Gross Margin % | 28.6% | 30.1% | 30.3% | 30.4% | 28.5% | 27.0% | 27.4% | 29.0% | 28.3% | 30.2% | 27.5% | 21.4% | 26.9% | 25.8% | 23.0% | 25.0% | 27.1% | 28.6% | 24.5% | 23.6% |
| Operating Expenses | 2.2B | 2.6B | 2.2B | 2.1B | 1.8B | 1.5B | 1.3B | 1.2B | 1.2B | 1.1B | 905.9M | 802.9M | 864.2M | 950.7M | 843.1M | 826.9M | 914.5M | 828.2M | 749.4M | 653.8M |
| Operating Income | 4.9B | 5.0B | 4.6B | 4.5B | 3.5B | 3.2B | 2.9B | 2.5B | 2.5B | 2.5B | 1.6B | 769.2M | 1.5B | 1.6B | 1.5B | 1.7B | 1.8B | 2.2B | 1.6B | 1.2B |
| Operating Margin % | 19.8% | 19.8% | 20.6% | 20.9% | 19.0% | 18.1% | 18.9% | 19.7% | 19.0% | 21.1% | 17.6% | 10.5% | 17.1% | 16.2% | 14.6% | 16.6% | 18.1% | 20.9% | 16.7% | 15.4% |
| Non Operating Income | -314.4M | 131.1M | -176.6M | 127.8M | -155.0M | 6.9M | 51.6M | 77.8M | 76.9M | 67.8M | -31.1M | -40.1M | 26.7M | 32.4M | -5.7M | 17.5M | -18.3M | 14.9M | 1.7M | -9.0M |
| Pretax Income | 4.6B | 5.1B | 4.5B | 4.7B | 3.4B | 3.2B | 3.0B | 2.6B | 2.5B | 2.6B | 1.6B | 729.0M | 1.5B | 1.6B | 1.4B | 1.7B | 1.8B | 2.3B | 1.6B | 1.2B |
| Income Tax | 884.4M | 1.2B | 989.4M | 1.2B | 726.4M | 659.3M | 541.7M | 636.5M | 542.3M | 551.8M | 587.9M | 249.3M | 190.1M | 322.8M | 364.0M | 342.9M | 333.5M | 471.4M | 347.2M | 259.6M |
| Income Continuing Operations | 3.7B | 4.0B | 3.5B | 3.5B | 2.6B | 2.5B | 2.4B | 2.0B | 2.0B | 2.0B | 1.0B | 479.7M | 1.4B | 1.3B | 1.1B | 1.3B | 1.5B | 1.8B | 1.3B | 964.6M |
| Net Income | 3.7B | 4.0B | 3.5B | 3.5B | 2.6B | 2.5B | 2.4B | 2.0B | 2.0B | 2.0B | 1.0B | 479.7M | 1.4B | 1.3B | 1.1B | 1.3B | 1.5B | 1.8B | 1.3B | 964.6M |
| Net Margin % | 15.0% | 15.8% | 15.5% | 16.0% | 14.2% | 14.4% | 15.8% | 15.3% | 15.4% | 17.0% | 10.9% | 6.5% | 15.3% | 13.2% | 10.9% | 13.4% | 14.7% | 16.6% | 13.1% | 12.1% |
| Net Income Parent | 3.7B | 4.0B | 3.5B | 3.5B | 2.6B | 2.5B | 2.4B | 2.0B | 2.0B | 2.0B | 1.0B | 479.7M | 1.4B | 1.3B | 1.1B | 1.3B | 1.5B | 1.8B | 1.2B | 963.3M |
| Other Comprehensive Income | 1.9B | 1.2B | -3.0B | 570.9M | -271.1M | 519.2M | 180.4M | 395.4M | -403.4M | 523.2M | -505.8M | 74.3M | -232.2M | 243.6M | -193.1M | 552.7M | 104.7M | -49.0M | -117.2M | -87.1M |
| Comprehensive Income | 5.6B | 5.2B | 436.1M | 4.0B | 2.4B | 3.0B | 2.6B | 2.4B | 1.6B | 2.5B | 494.5M | 554.0M | 1.1B | 1.6B | 890.8M | 1.9B | 1.6B | 1.7B | 1.1B | 877.4M |
| Eps Basic | 41.67 | 11.19 | 10.02 | 10.01 | 27.81 | 7.30 | 7.08 | 5.76 | 16.35 | 6.04 | 3.00 | 1.44 | 15.24 | 3.93 | 3.25 | 3.98 | 16.50 | 5.38 | 3.75 | 2.89 |
| 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 | 20.0B | 16.1B | 17.6B | 18.4B | 15.0B | 13.6B | 13.5B | 12.6B | 9.3B | 10.6B | 14.0B | 14.4B | 10.4B | 7.5B | 9.6B | 8.4B | 6.6B | 5.6B | 6.7B | 6.6B |
| Accounts Receivable | 36.1B | 36.1B | 30.5B | 30.2B | 25.9B | 23.4B | 20.7B | 17.8B | 17.2B | 15.5B | 11.6B | 9.7B | 11.5B | 13.1B | 13.1B | 13.2B | 13.1B | 13.5B | 11.8B | 10.1B |
| Inventories | 16.8B | 14.0B | 10.9B | 10.6B | 9.4B | 8.7B | 7.8B | 6.7B | 6.1B | 5.6B | 4.0B | 3.7B | 4.2B | 4.7B | 6.2B | 5.5B | 5.5B | 5.3B | 4.8B | 4.4B |
| Other Current Assets | 639.0M | 579.2M | 404.0M | 691.2M | 722.6M | 1.2B | 889.8M | 682.4M | 550.3M | 539.0M | 303.9M | 451.2M | 160.5M | 151.8M | 388.5M | 386.7M | 364.8M | 259.0M | 177.0M | 173.9M |
| Current Assets | 74.0B | 67.4B | 60.0B | 60.4B | 51.5B | 47.4B | 43.3B | 38.4B | 33.7B | 32.8B | 30.5B | 29.0B | 26.6B | 25.8B | 29.7B | 27.6B | 25.8B | 25.0B | 23.9B | 21.7B |
| Equity Method Investments | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 4.8M | 5.3M | 5.6M |
| Property Plant Equipment | 30.9B | 26.5B | 24.1B | 23.8B | 21.4B | 19.4B | 18.4B | 17.8B | 16.7B | 17.0B | 15.4B | 15.2B | 14.7B | 13.7B | 12.7B | 10.2B | 8.5B | 7.9B | 7.4B | 6.7B |
| Right Of Use Asset | 2.4B | 2.0B | 1.9B | 2.2B | 2.1B | 2.2B | 2.1B | 1.6B | 1.5B | 603.6M | 590.9M | 601.2M | 609.2M | 631.3M | 615.0M | 614.9M | 600.2M | 605.8M | 612.6M | 629.2M |
| Intangible Assets | 102.8M | 540.5M | 516.7M | 581.6M | 584.6M | 773.9M | 794.6M | 788.3M | 712.3M | 755.7M | 736.3M | 730.9M | 744.8M | 770.5M | 712.1M | 698.8M | 669.4M | 679.6M | 658.2M | 667.7M |
| Deferred Tax Assets | 325.5M | 442.9M | 744.8M | 120.2M | 126.2M | 90.3M | 159.4M | 201.8M | 297.6M | 200.6M | 328.6M | 203.4M | 192.2M | 131.4M | 191.9M | 144.4M | 281.4M | 284.1M | 275.7M | 246.7M |
| Other Non Current Assets | 248.8M | 339.9M | 306.3M | 331.1M | 334.5M | 349.8M | 347.0M | 536.6M | 572.0M | 510.0M | 432.2M | 500.4M | 576.5M | 622.1M | 697.1M | 727.4M | 701.8M | 631.5M | 611.3M | 623.9M |
| Non Current Assets | 33.9B | 29.8B | 27.6B | 27.1B | 24.6B | 22.8B | 21.8B | 20.9B | 19.8B | 19.1B | 17.5B | 17.2B | 16.8B | 15.9B | 14.9B | 12.4B | 10.7B | 10.1B | 9.6B | 8.9B |
| Total Assets | 107.9B | 97.2B | 87.6B | 87.4B | 76.1B | 70.2B | 65.2B | 59.3B | 53.4B | 51.9B | 48.0B | 46.2B | 43.4B | 41.7B | 44.7B | 40.0B | 36.6B | 35.1B | 33.5B | 30.6B |
| Accounts Payable | 24.5B | 21.7B | 17.0B | 18.1B | 16.0B | 14.5B | 13.0B | 10.6B | 10.5B | 10.2B | 7.2B | 6.0B | 6.5B | 6.9B | 8.9B | 7.9B | 8.1B | 8.8B | 8.3B | 7.0B |
| Other Payables | 8.8B | 7.5B | 12.3B | 11.5B | 5.2B | 4.4B | 7.9B | 7.5B | 4.0B | 4.6B | 6.1B | 6.2B | 3.3B | 3.1B | 6.3B | 3.0B | 2.8B | 2.3B | 4.5B | 2.0B |
| Current Tax Liabilities | 1.0B | 1.3B | 984.7M | 1.2B | 790.2M | 693.2M | 626.7M | 588.6M | 484.8M | 398.3M | 484.7M | 519.0M | 542.5M | 594.8M | 460.1M | 385.9M | 424.3M | 422.8M | 441.5M | 298.2M |
| Other Current Liabilities | 2.6B | 2.3B | 2.1B | 2.1B | 2.1B | 2.8B | 3.1B | 2.3B | 1.5B | 1.7B | 761.9M | 718.2M | 193.3M | 151.5M | 131.2M | 354.8M | 291.5M | 193.6M | 174.4M | 260.0M |
| Current Liabilities | 46.2B | 42.1B | 39.6B | 40.3B | 30.2B | 30.8B | 32.8B | 29.8B | 23.1B | 23.3B | 22.0B | 20.9B | 15.8B | 15.5B | 19.7B | 15.9B | 14.5B | 14.5B | 15.1B | 11.2B |
| Bonds Payable | 0.00 | 446.2M | 3.2B | 5.8B | 5.8B | 2.8B | 0.00 | 676.4M | 930.5M | 1.3B | 3.3B | 3.3B | 3.3B | 3.3B | 3.3B | 0.00 | 0.00 | 0.00 | 0.00 | -- |
| Long Term Borrowings | 8.2B | 7.9B | 5.9B | 5.5B | 2.9B | 2.5B | 1.6B | 1.2B | 1.2B | 1.1B | 971.8M | 856.5M | 916.1M | 676.2M | 390.3M | 774.3M | 721.4M | 964.3M | 300.0M | 300.0M |
| Other Non Current Liabilities | 858.5M | 507.5M | 503.4M | 570.6M | 505.5M | 519.3M | 524.3M | 486.8M | 472.6M | 464.2M | 454.1M | 442.8M | 475.3M | 487.6M | 487.1M | 498.2M | 432.9M | 352.3M | 352.6M | 190.2M |
| Non Current Liabilities | 11.2B | 10.7B | 11.6B | 13.9B | 10.8B | 7.3B | 3.8B | 3.5B | 3.5B | 3.7B | 5.7B | 5.5B | 5.5B | 5.3B | 5.5B | 2.5B | 2.3B | 2.4B | 2.0B | 1.8B |
| Total Liabilities | 57.5B | 52.8B | 51.2B | 54.1B | 41.0B | 38.1B | 36.5B | 33.3B | 26.6B | 27.0B | 27.7B | 26.4B | 21.3B | 20.7B | 25.2B | 18.4B | 16.8B | 16.9B | 17.1B | 13.0B |
| Capital Stock | 3.6B | 3.6B | 3.5B | 3.5B | 3.5B | 3.5B | 3.4B | 3.4B | 3.4B | 3.4B | 3.3B | 3.3B | 3.3B | 3.3B | 3.3B | 3.3B | 3.3B | 3.3B | 3.3B | 3.3B |
| Ordinary Shares | 3.6B | 3.6B | 3.5B | 3.5B | 3.5B | 3.5B | 3.4B | 3.4B | 3.4B | 3.4B | 3.3B | 3.3B | 3.3B | 3.3B | 3.3B | 3.3B | 3.3B | 3.3B | 3.3B | 3.3B |
| Capital Surplus | 11.5B | 11.1B | 8.3B | 5.7B | 5.7B | 5.1B | 4.7B | 4.6B | 4.4B | 4.0B | 2.1B | 2.1B | 2.1B | 2.1B | 2.1B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B |
| Retained Earnings | 34.7B | 31.0B | 27.1B | 23.6B | 26.0B | 23.3B | 20.8B | 18.4B | 19.9B | 17.9B | 15.9B | 14.9B | 17.2B | 15.8B | 14.5B | 16.8B | 15.5B | 14.0B | 12.2B | 13.3B |
| Legal Reserve | 5.0B | 5.0B | 5.0B | 4.0B | 4.0B | 4.0B | 4.0B | 3.5B | 3.5B | 3.5B | 3.5B | 3.0B | 3.0B | 3.0B | 3.0B | 2.4B | 2.4B | 2.4B | 2.4B | 2.0B |
| Other Equity | 606.6M | -1.3B | -2.5B | 527.3M | -43.9M | 236.1M | -282.8M | -463.3M | -859.2M | -457.6M | -980.8M | -475.0M | -549.3M | -301.4M | -544.8M | -352.0M | -903.9M | -1.0B | -961.0M | -843.9M |
| Equity Parent | 50.5B | 44.4B | 36.4B | 33.3B | 35.1B | 32.1B | 28.7B | 26.0B | 26.8B | 24.9B | 20.3B | 19.8B | 22.1B | 20.9B | 19.4B | 21.6B | 19.8B | 18.2B | 16.4B | 17.6B |
| Total Equity | 50.4B | 44.4B | 36.4B | 33.3B | 35.1B | 32.1B | 28.6B | 26.0B | 26.8B | 24.9B | 20.3B | 19.8B | 22.1B | 20.9B | 19.4B | 21.7B | 19.8B | 18.2B | 16.4B | 17.6B |
| Total Liabilities Equity | 107.9B | 97.2B | 87.6B | 87.4B | 76.1B | 70.2B | 65.2B | 59.3B | 53.4B | 51.9B | 48.0B | 46.2B | 43.4B | 41.7B | 44.7B | 40.0B | 36.6B | 35.1B | 33.5B | 30.6B |
| 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 | 18.9B | 14.3B | 9.1B | 4.7B | 12.1B | 8.8B | 5.6B | 2.6B | 7.4B | 4.9B | 2.3B | 729.0M | 6.3B | 4.7B | 3.1B | 1.7B | 6.9B | 5.1B | 2.8B | 1.2B |
| Depreciation | 1.8B | 1.3B | 887.0M | 454.2M | 1.7B | 1.3B | 825.0M | 389.8M | 1.3B | 881.7M | 543.5M | 263.9M | 730.3M | 538.1M | 360.0M | 185.5M | 690.2M | 512.7M | 338.3M | 167.2M |
| Amortization | 54.5M | 40.4M | 27.8M | 14.1M | 55.1M | 40.9M | 26.7M | 13.1M | 48.2M | 35.2M | 23.2M | 11.4M | 44.2M | 29.1M | 18.7M | 9.3M | 29.2M | 20.7M | 12.9M | 6.3M |
| Cash From Operations Adjustments | 12.0B | 5.6B | 3.3B | 2.1B | 7.3B | 4.4B | 3.8B | 1.8B | 2.9B | 2.4B | 2.5B | 2.1B | 7.5B | 4.2B | 3.3B | 1.8B | 4.0B | 2.3B | 2.2B | 1.2B |
| Change In Receivables | -9.8B | -11.5B | -7.1B | -3.8B | -8.0B | -5.4B | -3.0B | -183.0M | -6.0B | -4.0B | -349.1M | 1.8B | 1.8B | 383.4M | 278.9M | 366.9M | -3.5B | -4.0B | -2.3B | -504.4M |
| Change In Inventories | -7.1B | -5.0B | -2.3B | -952.2M | -3.1B | -2.3B | -1.5B | -416.4M | -2.2B | -1.6B | -96.1M | 249.6M | 1.3B | 886.7M | -628.7M | 144.9M | -1.8B | -1.7B | -1.2B | -706.2M |
| Change In Payables | 8.2B | 6.4B | 2.4B | 1.8B | 5.1B | 3.5B | 2.1B | -102.2M | 4.1B | 3.6B | 820.2M | -556.3M | -1.7B | -1.5B | 572.2M | -505.1M | 2.3B | 3.1B | 2.5B | 1.2B |
| Operating Cash Flow | 12.0B | 5.6B | 3.3B | 2.1B | 7.3B | 4.4B | 3.8B | 1.8B | 2.9B | 2.4B | 2.5B | 2.1B | 7.5B | 4.2B | 3.3B | 1.8B | -- | -- | -- | -- |
| Capex | -9.5B | -6.8B | -5.0B | -2.6B | -5.9B | -3.4B | -2.4B | -1.3B | -3.3B | -2.4B | -1.8B | -964.1M | -6.5B | -5.4B | -4.6B | -1.7B | -2.5B | -2.0B | -1.3B | -497.8M |
| Investing Cash Flow | -9.9B | -7.0B | -5.0B | -2.6B | -5.9B | -3.5B | -2.4B | -1.3B | -4.1B | -2.3B | -1.8B | -966.7M | -6.6B | -5.4B | -4.6B | -1.7B | -2.6B | -2.1B | -1.4B | -603.7M |
| Proceeds Long Term Debt | 8.2B | 7.5B | 5.4B | 4.1B | 3.3B | 2.9B | 2.0B | 1.5B | 1.9B | 1.7B | 710.9M | 514.7M | 1.1B | 791.2M | 388.1M | 120.3M | 750.0M | 750.0M | 0.00 | 0.00 |
| Repayment Long Term Debt | -2.7B | -1.9B | -1.6B | -1.6B | -1.4B | -854.4M | -790.1M | -746.8M | -437.4M | -101.2M | -30.4M | -24.4M | -958.0M | -951.7M | -850.0M | 0.00 | -1.0B | -814.3M | -815.1M | -716.4M |
| Bond Redemption | -2.2M | -- | -- | -- | 0.00 | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Interest Paid | -440.3M | -310.8M | -202.6M | -101.1M | -445.8M | -333.6M | -206.1M | -96.2M | -289.8M | -207.4M | -137.5M | -60.7M | -148.0M | -107.1M | -66.4M | -28.9M | -74.4M | -44.8M | -26.2M | -11.5M |
| Financing Cash Flow | 2.8B | 3.1B | 5.5B | 3.7B | 4.1B | 3.1B | 2.6B | 2.7B | 108.6M | -70.9M | 3.1B | 2.8B | 2.7B | 1.8B | 4.1B | 1.4B | -419.8M | -252.7M | 259.4M | 272.0M |
| Net Change In Cash | 5.0B | 1.2B | 2.6B | 3.4B | 5.7B | 4.3B | 4.3B | 3.4B | -1.2B | 138.2M | 3.5B | 4.0B | 3.8B | 884.0M | 3.0B | 1.7B | 910.2M | -164.0M | 964.4M | 835.0M |
| Cash Beginning Of Period | 15.0B | 15.0B | 15.0B | 15.0B | 9.3B | 9.3B | 9.3B | 9.3B | 10.4B | 10.4B | 10.4B | 10.4B | 6.6B | 6.6B | 6.6B | 6.6B | 5.7B | 5.7B | 5.7B | 5.7B |
| Cash End Of Period | 20.0B | 16.1B | 17.6B | 18.4B | 15.0B | 13.6B | 13.5B | 12.6B | 9.3B | 10.6B | 14.0B | 14.4B | 10.4B | 7.5B | 9.6B | 8.4B | 6.6B | 5.6B | 6.7B | 6.6B |
| Income Before Tax Continuing | 18.9B | 14.3B | 9.1B | 4.7B | 12.1B | 8.8B | 5.6B | 2.6B | 7.4B | 4.9B | 2.3B | 729.0M | 6.3B | 4.7B | 3.1B | 1.7B | 6.9B | 5.1B | 2.8B | 1.2B |
| Interest Expense | 450.2M | 319.5M | 204.1M | 98.7M | 443.3M | 334.2M | 214.6M | 98.9M | 288.9M | 206.7M | 138.0M | 62.4M | 159.6M | 111.4M | 66.4M | 31.8M | 76.3M | 47.0M | 26.9M | 11.5M |
| Interest Income | -259.5M | -185.5M | -108.8M | -42.8M | -143.5M | -97.9M | -59.1M | -26.7M | -120.7M | -87.5M | -51.4M | -21.4M | -62.4M | -46.9M | -26.9M | -10.9M | -52.3M | -43.0M | -30.6M | -14.5M |