| (USD in millions, except per-share data and share counts) | Q2 FY 2630 Jun 2026 | Q1 FY 2631 Mar 2026 | Q4 FY 2531 Dec 2025 | Q3 FY 2530 Sep 2025 | Q2 FY 2530 Jun 2025 | Q1 FY 2531 Mar 2025 | Q4 FY 2431 Dec 2024 | Q3 FY 2430 Sep 2024 | Q2 FY 2430 Jun 2024 | Q1 FY 2431 Mar 2024 | Q4 FY 2331 Dec 2023 | Q3 FY 2330 Sep 2023 | Q2 FY 2330 Jun 2023 | Q1 FY 2331 Mar 2023 | Q4 FY 2231 Dec 2022 | Q3 FY 2230 Sep 2022 | Q2 FY 2230 Jun 2022 | Q1 FY 2231 Mar 2022 | Q4 FY 2131 Dec 2021 | Q3 FY 2130 Sep 2021 | Q2 FY 2130 Jun 2021 | Q1 FY 2131 Mar 2021 | Q4 FY 2031 Dec 2020 | Q3 FY 2030 Sep 2020 | Q2 FY 2030 Jun 2020 | Q1 FY 2031 Mar 2020 | Q4 FY 1931 Dec 2019 | Q3 FY 1930 Sep 2019 | Q2 FY 1930 Jun 2019 | Q1 FY 1931 Mar 2019 | Q4 FY 1831 Dec 2018 | Q3 FY 1830 Sep 2018 | Q2 FY 1830 Jun 2018 | Q1 FY 1831 Mar 2018 | Q4 FY 1731 Dec 2017 | Q3 FY 1730 Sep 2017 | Q2 FY 1730 Jun 2017 | Q1 FY 1731 Mar 2017 | Q4 FY 1631 Dec 2016 | Q3 FY 1630 Sep 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 170.0 | 71.0 | 25.0 | (1,923.0) | (938.0) | (79.0) | 7.0 | (494.0) | (123.0) | 98.0 | (104.0) | (220.0) | (165.0) | (465.0) | (350.0) | (28.0) | ||||||||||||||||||||||||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 7 August 2026, reported in USD. Period end dates link to the filing on SEC EDGAR.
| (USD in millions, except per-share data and share counts) | TTM30 Jun 2026 | FY202531 Dec 2025 | FY202431 Dec 2024 | FY202331 Dec 2023 | FY202231 Dec 2022 | FY202131 Dec 2021 | FY202031 Dec 2020 | FY201931 Dec 2019 | FY201831 Dec 2018 | FY201731 Dec 2017 | FY201631 Dec 2016 | FY201531 Dec 2015 | FY201431 Dec 2014 | FY201331 Dec 2013 | FY201231 Dec 2012 | FY201131 Dec 2011 | FY201031 Dec 2010 | FY200931 Dec 2009 | FY200831 Dec 2008 | FY200731 Dec 2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||
| Net Income | (1,657.0) | (2,915.0) | (512.0) | (954.0) | (621.0) | (592.0) | (567.0) | (1,255.0) | (1,996.0) | (3,127.0) | 778.0 | 865.0 | (1,839.0) | 1,407.0 | (219.0) | (5,754.0) | ||||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 23 February 2026, reported in USD. Period end dates link to the filing on SEC EDGAR.
| (68.0) |
| (175.0) |
| (260.0) |
| (130.0) |
| (103.0) |
| (99.0) |
| (37.0) |
| 359.0 |
| (497.0) |
| (392.0) |
| (51.0) |
| (825.0) |
| (208.0) |
| (171.0) |
| (242.0) |
| (409.0) |
| (1,135.0) |
| (210.0) |
| (111.0) |
| (1,417.0) |
| (1,690.0) |
| 91.0 |
| 243.0 |
| 218.0 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 148.0 | 143.0 | 147.0 | 161.0 | 175.0 | 176.0 | 180.0 | 190.0 | 184.0 | 185.0 | 184.0 | 192.0 | 186.0 | 182.0 | 186.0 | 182.0 | 184.0 | 183.0 | 184.0 | 185.0 | 186.0 | 187.0 | 189.0 | 190.0 | 196.0 | 206.0 | 207.0 | 212.0 | 219.0 | 217.0 | 204.0 | 201.0 | 211.0 | 202.0 | 184.0 | 197.0 | 219.0 | 232.0 | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | 4.0 | - | - | - | 18.0 | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | - | 8.0 | - | - | - | 8.0 | - | - | - | 11.0 | - | - | - | 9.0 | - | - | - | |||||||||||||||||||||||
| Deffered Income Tax | - | (73.0) | - | - | - | 15.0 | - | - | - | (164.0) | - | - | - | 36.0 | - | - | - | |||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | 143.0 | - | - | - | 23.0 | - | - | - | 269.0 | - | - | - | 171.0 | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | 1.0 | - | - | - | (4.0) | - | - | - | (4.0) | - | - | - | (14.0) | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | 164.0 | - | - | - | 26.0 | - | - | - | (86.0) | - | - | - | (47.0) | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | 28.0 | - | - | - | 60.0 | - | - | - | 83.0 | - | - | - | 81.0 | - | - | - | 106.0 | - | - | - | 59.0 | - | - | - | 107.0 | - | - | - | 52.0 | - | - | - | 53.0 | - | - | - | 122.0 | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | 10.0 | - | - | - | (58.0) | - | - | - | (41.0) | - | - | - | (90.0) | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | 556.0 | - | - | - | 210.0 | - | - | - | 151.0 | - | - | - | 1,564.0 | - | - | - | 165.0 | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | (8.0) | - | - | - | (1.0) | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | (556.0) | - | - | - | (218.0) | - | - | - | (152.0) | - | - | - | 101.0 | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (382.0) | - | - | - | (250.0) | - | - | - | (279.0) | - | - | - | (36.0) | - | - | - | (186.0) | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | 136.0 | - | - | - | (34.0) | - | - | - | (169.0) | - | - | - | (128.0) | - | - | - | (107.0) | - | - | - | 37.0 | - | - | - | (155.0) | - | - | - | (103.0) | - | - | - | 50.0 | - | - | - | 59.0 | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 926.0 |
| 3,181.0 |
| 4,031.0 |
| 3,121.0 |
| Cash From Operating Activities | ||||||||||||||||||||
| Depreciation & Amortization | 599.0 | 659.0 | 739.0 | 744.0 | 735.0 | 742.0 | 781.0 | 855.0 | 818.0 | 832.0 | 893.0 | 963.0 | 1,129.0 | 1,109.0 | 1,122.0 | 1,109.0 | 1,009.0 | 1,433.0 | - | - |
| Amortization Of Intangibles | - | - | 4.0 | 52.0 | 117.0 | 220.0 | 215.0 | 187.0 | 112.0 | - | - | - | - | - | 1.0 | (11.0) | (23.0) | |||
| Stock-Based Compensation | - | 35.0 | 47.0 | 40.0 | 29.0 | 28.0 | 31.0 | 37.0 | 45.0 | 41.0 | 42.0 | 64.0 | 98.0 | 113.0 | 97.0 | 95.0 | 102.0 | |||
| Deffered Income Tax | - | (111.0) | (42.0) | 18.0 | 46.0 | 128.0 | 60.0 | 248.0 | (16.0) | 89.0 | 68.0 | (134.0) | (194.0) | (9.0) | (133.0) | (62.0) | (104.0) | |||
| Asset Impairments | - | - | - | - | - | - | - | 5.0 | 1,464.0 | 1,498.0 | 93.0 | 1,875.0 | 4,043.0 | 81.0 | 118.0 | 5,201.0 | 1,010.0 | |||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Change In Accounts Receivable | - | 30.0 | 94.0 | 99.0 | 15.0 | (137.0) | (67.0) | (87.0) | (180.0) | (230.0) | (350.0) | (742.0) | (63.0) | (58.0) | 139.0 | 174.0 | ||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Change In Accounts Payable | - | (12.0) | (86.0) | 144.0 | 8.0 | (52.0) | (254.0) | (21.0) | (154.0) | (115.0) | (286.0) | (828.0) | (884.0) | (625.0) | 931.0 | 978.0 | ||||
| Change In Other Working Capital | - | 25.0 | 285.0 | 96.0 | 75.0 | (37.0) | 353.0 | 311.0 | (234.0) | (7.0) | 96.0 | 395.0 | 1,075.0 | (87.0) | (12.0) | (26.0) | ||||
| Other Operating Activities | - | (14.0) | 19.0 | 1.0 | (44.0) | (52.0) | (83.0) | (41.0) | (6.0) | (55.0) | (14.0) | (74.0) | (24.0) | (99.0) | (72.0) | (144.0) | ||||
| Cash From Operating Activities | - | 749.0 | 447.0 | 164.0 | 448.0 | 575.0 | 398.0 | 340.0 | 558.0 | 1,170.0 | 1,980.0 | 3,445.0 | 2,220.0 | 1,918.0 | 2,708.0 | |||||
| Cash From Investing Activities | ||||||||||||||||||||
| Capital Expenditures | - | 123.0 | 254.0 | 427.0 | 717.0 | 208.0 | 265.0 | 387.0 | 184.0 | 497.0 | 1,344.0 | 2,001.0 | 2,165.0 | 2,238.0 | 1,303.0 | 974.0 | 1,349.0 | 3,041.0 | 2,208.0 | 1,380.0 |
| Acquisitions | - | - | - | - | - | - | - | - | 883.0 | - | - | - | - | - | - | 1,246.0 | - | 0.0 | ||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | 3.0 | 35.0 | 204.0 | 789.0 | 447.0 | - | - | ||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 37.0 | |||
| Other Investing Activities | - | - | - | - | - | - | 2.0 | (3.0) | - | (10.0) | (1.0) | (15.0) | (1.0) | (17.0) | (40.0) | 13.0 | (13.0) | |||
| Cash From Investing Activities | - | (33.0) | (151.0) | (423.0) | (757.0) | (233.0) | (257.0) | (268.0) | (797.0) | (587.0) | (1,313.0) | (1,932.0) | (1,828.0) | (1,658.0) | (389.0) | |||||
| Cash From Financing Activities | ||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,493.0 | 2,939.0 | 2,054.0 | 514.0 | 2,661.0 | 24,095.0 |
| Debt Repaid | - | 1,556.0 | 2,103.0 | 1,717.0 | 554.0 | 606.0 | 1,637.0 | 1,325.0 | 2,105.0 | 2,284.0 | 2,295.0 | 1,506.0 | 539.0 | 1,692.0 | 2,282.0 | 2,409.0 | 2,565.0 | 2,871.0 | ||
| Common Stock Issuance | - | 421.0 | - | - | 263.0 | 158.0 | - | - | - | - | - | - | - | - | - | 1,211.0 | - | |||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 240.0 | |||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Other Financing Activities | - | (17.0) | (17.0) | (3.0) | (8.0) | (42.0) | (36.0) | (43.0) | (30.0) | (3.0) | - | (3.0) | (11.0) | (32.0) | (21.0) | (33.0) | ||||
| Cash From Financing Activities | - | (660.0) | (350.0) | 263.0 | (112.0) | (490.0) | (930.0) | (312.0) | (147.0) | (1,041.0) | 176.0 | (1,809.0) | (1,000.0) | (2,151.0) | (1,202.0) | |||||
| Change In Cash & Equivalents | ||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | 56.0 | (54.0) | 4.0 | (421.0) | (148.0) | (789.0) | (240.0) | (386.0) | (458.0) | 843.0 | (296.0) | (608.0) | (1,891.0) | 1,117.0 | 663.0 | 2,224.0 | |||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow | - | 626.0 | 193.0 | (263.0) | (269.0) | 367.0 | 133.0 | (47.0) | 374.0 | 673.0 | 636.0 | 1,444.0 | 55.0 | (320.0) | 1,405.0 | 851.0 | 2,557.0 | 2,557.0 | 2,751.0 | 1,693.0 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 616.0 | 1,381.0 | 2,046.0 | |||
| 29.0 |
| - |
| - |
| - |
| 56.0 |
| - |
| - |
| - |
| 48.0 |
| - |
| - |
| - |
| 45.0 |
| 34.0 |
| 29.0 |
| 30.0 |
| 19.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.0 |
| - |
| - |
| - |
| 7.0 |
| - |
| - |
| - |
| 8.0 |
| - |
| - |
| - |
| 9.0 |
| - |
| - |
| - |
| 10.0 |
| - |
| - |
| - |
| 10.0 |
| - |
| - |
| 23.0 |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| 10.0 |
| - |
| - |
| - |
| (19.0) |
| - |
| - |
| - |
| (3.0) |
| - |
| - |
| - |
| (19.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 168.0 |
| - |
| 583.0 |
| 1.0 |
| - |
| - |
| 432.0 |
| 1,014.0 |
| - |
| - |
| 1,385.0 |
| 113.0 |
| - |
| 67.0 |
| 11.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 73.0 |
| - |
| - |
| - |
| 39.0 |
| - |
| - |
| - |
| 167.0 |
| - |
| - |
| - |
| 154.0 |
| - |
| - |
| - |
| (98.0) |
| - |
| - |
| - |
| 90.0 |
| - |
| - |
| (21.0) |
| - |
| - |
| - |
| (7.0) |
| - |
| - |
| - |
| (18.0) |
| - |
| - |
| - |
| (11.0) |
| - |
| - |
| - |
| (13.0) |
| - |
| - |
| - |
| (7.0) |
| - |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| 96.0 |
| - |
| - |
| - |
| (48.0) |
| - |
| - |
| - |
| (51.0) |
| - |
| - |
| - |
| 103.0 |
| - |
| - |
| - |
| 181.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (120.0) |
| - |
| - |
| - |
| (53.0) |
| - |
| - |
| - |
| (112.0) |
| - |
| - |
| - |
| 23.0 |
| - |
| - |
| - |
| 376.0 |
| - |
| - |
| - |
| (118.0) |
| - |
| - |
| - |
| - |
| - |
| 139.0 |
| - |
| - |
| - |
| 909.0 |
| - |
| - |
| - |
| 616.0 |
| - |
| - |
| - |
| 168.0 |
| - |
| - |
| - |
| 72.0 |
| - |
| - |
| 103.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.0) |
| - |
| - |
| - |
| (10.0) |
| - |
| - |
| - |
| (9.0) |
| - |
| - |
| - |
| (15.0) |
| - |
| - |
| - |
| (14.0) |
| - |
| - |
| - |
| (3.0) |
| - |
| - |
| - |
| - |
| (65.0) |
| - |
| - |
| - |
| (149.0) |
| - |
| - |
| - |
| (175.0) |
| - |
| - |
| - |
| (91.0) |
| - |
| - |
| - |
| (248.0) |
| - |
| - |
| - |
| (25.0) |
| - |
| - |
| - |
| - |
| - |
| (106.0) |
| - |
| - |
| - |
| (335.0) |
| - |
| - |
| - |
| (119.0) |
| - |
| - |
| - |
| 231.0 |
| - |
| - |
| - |
| 38.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 81.0 |
| 64.0 |
| 78.0 |
| (15.0) |
| 8.0 |
| (40.0) |
| 334.0 |
| 320.0 |
| 0.0 |
| - |
| - |
| - |
| (386.0) |
| (504.0) |
| (501.0) |
| - |
| - |
| - |
| 197.0 |
| (60.0) |
| - |
| - |
| 40.0 |
| 30.0 |
| (8.0) |
| - |
| 1.0 |
| - |
| - |
| - |
| 1,825.0 |
| 3,906.0 |
| 5,598.0 |
| 4,959.0 |
| 3,073.0 |
| 0.0 |
| 5,129.0 |
| - |
| - |
| 269.0 |
| - |
| - |
| 564.0 |
| 59.0 |
| 0.0 |
| (34.0) |
| (13.0) |
| 242.0 |
| (1,896.0) |
| (721.0) |
| (2,694.0) |
| (2,196.0) |
| (5,677.0) |
| 4,893.0 |
| 12,033.0 |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 400.0 |
| - |
| - |
| (2.0) |
| 4.0 |
| (9.0) |
| (1.0) |
| 734.0 |
| (961.0) |
| (2,737.0) |
| (3,041.0) |
| 3,378.0 |
| 167.0 |
| (278.0) |
| 774.0 |
| - |
| - |
| - |
| - |
| - |
| 200.0 |
| 519.0 |
| 13,755.0 |