| Warner Music Group Corp. (WMG) |
| Q4-CY2025 | Q3-CY2025 | Q2-CY2025 | Q1-CY2025 | Q4-CY2024 | Q3-CY2024 | Q2-CY2024 | Q1-CY2024 | Q4-CY2023 | Q3-CY2023 | Q2-CY2023 | Q1-CY2023 | Q4-CY2022 | Q3-CY2022 | Q2-CY2022 | Q1-CY2022 | Q4-CY2021 | Q3-CY2021 | Q2-CY2021 | Q1-CY2021 | Q4-CY2020 | Q3-CY2020 | Q2-CY2020 | Q1-CY2020 | Q4-CY2019 | Q3-CY2019 | Q2-CY2019 | Q1-CY2019 | Q4-CY2018 | Q3-CY2018 | Q2-CY2018 | Q1-CY2018 | Q4-CY2017 | Q3-CY2017 | Q2-CY2017 | Q1-CY2017 | Q4-CY2016 | Q3-CY2016 | Q2-CY2016 | Q1-CY2016 | Q4-CY2015 | Q3-CY2015 | Q2-CY2015 | Q1-CY2015 | Q4-CY2014 | Q3-CY2014 | Q2-CY2014 | Q1-CY2014 | Q4-CY2013 |
| Balance Sheet Date | | 2025-Sep-30 | 2025-Jun-30 | 2025-Mar-31 | 2024-Dec-31 | 2024-Sep-30 | 2024-Jun-30 | 2024-Mar-31 | 2023-Dec-31 | 2023-Sep-30 | 2023-Jun-30 | 2023-Mar-31 | 2022-Dec-31 | 2022-Sep-30 | 2022-Jun-30 | 2022-Mar-31 | 2021-Dec-31 | 2021-Sep-30 | 2021-Jun-30 | 2021-Mar-31 | 2020-Dec-31 | 2020-Sep-30 | 2020-Jun-30 | 2020-Mar-31 | 2019-Dec-31 | 2019-Sep-30 | 2019-Jun-30 | 2019-Mar-31 | 2018-Dec-31 | 2018-Sep-30 | 2018-Jun-30 | 2018-Mar-31 | 2017-Dec-31 | 2017-Sep-30 | 2017-Jun-30 | 2017-Mar-31 | 2016-Dec-31 | 2016-Sep-30 | 2016-Jun-30 | 2016-Mar-31 | 2015-Dec-31 | 2015-Sep-30 | 2015-Jun-30 | 2015-Mar-31 | 2014-Dec-31 | 2014-Sep-30 | 2014-Jun-30 | 2014-Mar-31 | 2013-Dec-31 |
| Fiscal Period | | Q4-FY2025 | Q3-FY2025 | Q2-FY2025 | Q1-FY2025 | Q4-FY2024 | Q3-FY2024 | Q2-FY2024 | Q1-FY2024 | Q4-FY2023 | Q3-FY2023 | Q2-FY2023 | Q1-FY2023 | Q4-FY2022 | Q3-FY2022 | Q2-FY2022 | Q1-FY2022 | Q4-FY2021 | Q3-FY2021 | Q2-FY2021 | Q1-FY2021 | Q4-FY2020 | Q3-FY2020 | Q2-FY2020 | Q1-FY2020 | Q4-FY2019 | Q3-FY2019 | Q2-FY2019 | Q1-FY2019 | Q4-FY2018 | Q3-FY2018 | Q2-FY2018 | Q1-FY2018 | Q4-FY2017 | Q3-FY2017 | Q2-FY2017 | Q1-FY2017 | Q4-FY2016 | Q3-FY2016 | Q2-FY2016 | Q1-FY2016 | Q4-FY2015 | Q3-FY2015 | Q2-FY2015 | Q1-FY2015 | Q4-FY2014 | Q3-FY2014 | Q2-FY2014 | Q1-FY2014 |
| Total Revenue | | 1,868,000,000$ | 1,689,000,000$ | 1,484,000,000$ | 1,666,000,000$ | 1,630,000,000$ | 1,554,000,000$ | 1,494,000,000$ | 1,748,000,000$ | 1,586,000,000$ | 1,564,000,000$ | 1,399,000,000$ | 1,488,000,000$ | 1,497,000,000$ | 1,432,000,000$ | 1,376,000,000$ | 1,614,000,000$ | 1,376,000,000$ | 1,340,000,000$ | 1,250,000,000$ | 1,335,000,000$ | 1,126,000,000$ | 1,010,000,000$ | 1,071,000,000$ | 1,256,000,000$ | 1,124,000,000$ | 1,058,000,000$ | 1,090,000,000$ | 1,203,000,000$ | 1,039,000,000$ | 958,000,000$ | 963,000,000$ | 1,045,000,000$ | 917,000,000$ | 917,000,000$ | 825,000,000$ | 917,000,000$ | 841,000,000$ | 811,000,000$ | 745,000,000$ | 849,000,000$ | 750,000,000$ | 710,000,000$ | 677,000,000$ | 829,000,000$ | 771,000,000$ | 788,000,000$ | 653,000,000$ | 815,000,000$ |
| QoQ% | | 10.60% | 13.81% | (10.92%) | 2.21% | 4.89% | 4.02% | (14.53%) | 10.21% | 1.41% | 11.79% | (5.98%) | (.60%) | 4.54% | 4.07% | (14.75%) | 17.30% | 2.69% | 7.20% | (6.37%) | 18.56% | 11.49% | (5.70%) | (14.73%) | 11.74% | 6.24% | (2.94%) | (9.39%) | 15.78% | 8.46% | (.52%) | (7.85%) | 13.96% | .00% | 11.15% | (10.03%) | 9.04% | 3.70% | 8.86% | (12.25%) | 13.20% | 5.63% | 4.87% | (18.34%) | 7.52% | (2.16%) | 20.67% | (19.88%) | 6.68% |
| YoY% | | 14.60% | 8.69% | (.67%) | (4.69%) | 2.77% | (.64%) | 6.79% | 17.47% | 5.95% | 9.22% | 1.67% | (7.81%) | 8.79% | 6.87% | 10.08% | 20.90% | 22.20% | 32.67% | 16.71% | 6.29% | .18% | (4.54%) | (1.74%) | 4.41% | 8.18% | 10.44% | 13.19% | 15.12% | 13.30% | 4.47% | 16.73% | 13.96% | 9.04% | 13.07% | 10.74% | 8.01% | 12.13% | 14.23% | 10.04% | 2.41% | (2.72%) | (9.90%) | 3.68% | 1.72% | .92% | 18.85% | (3.26%) | 5.98% |
| Cost Of Revenue | | 1,034,000,000$ | 913,000,000$ | 791,000,000$ | 894,000,000$ | 854,000,000$ | 830,000,000$ | 791,000,000$ | 880,000,000$ | 845,000,000$ | 850,000,000$ | 721,000,000$ | 761,000,000$ | 799,000,000$ | 766,000,000$ | 697,000,000$ | 818,000,000$ | 752,000,000$ | 681,000,000$ | 623,000,000$ | 686,000,000$ | 606,000,000$ | 527,000,000$ | 535,000,000$ | 665,000,000$ | 639,000,000$ | 577,000,000$ | 559,000,000$ | 626,000,000$ | 583,000,000$ | 531,000,000$ | 488,000,000$ | 569,000,000$ | 501,000,000$ | 519,000,000$ | 415,000,000$ | 496,000,000$ | 436,000,000$ | 448,000,000$ | 374,000,000$ | 449,000,000$ | 375,000,000$ | 373,000,000$ | 318,000,000$ | 445,000,000$ | 393,000,000$ | 417,000,000$ | 319,000,000$ | 441,000,000$ |
| Gross Profit | | 834,000,000$ | 776,000,000$ | 693,000,000$ | 772,000,000$ | 776,000,000$ | 724,000,000$ | 703,000,000$ | 868,000,000$ | 741,000,000$ | 714,000,000$ | 678,000,000$ | 727,000,000$ | 698,000,000$ | 666,000,000$ | 679,000,000$ | 796,000,000$ | 624,000,000$ | 659,000,000$ | 627,000,000$ | 649,000,000$ | 520,000,000$ | 483,000,000$ | 536,000,000$ | 591,000,000$ | 485,000,000$ | 481,000,000$ | 531,000,000$ | 577,000,000$ | 456,000,000$ | 427,000,000$ | 475,000,000$ | 476,000,000$ | 416,000,000$ | 398,000,000$ | 410,000,000$ | 421,000,000$ | 405,000,000$ | 363,000,000$ | 371,000,000$ | 400,000,000$ | 375,000,000$ | 337,000,000$ | 359,000,000$ | 384,000,000$ | 378,000,000$ | 371,000,000$ | 334,000,000$ | 374,000,000$ |
| Gross Margin | | 44.65% | 45.94% | 46.70% | 46.34% | 47.61% | 46.59% | 47.06% | 49.66% | 46.72% | 45.65% | 48.46% | 48.86% | 46.63% | 46.51% | 49.35% | 49.32% | 45.35% | 49.18% | 50.16% | 48.61% | 46.18% | 47.82% | 50.05% | 47.05% | 43.15% | 45.46% | 48.72% | 47.96% | 43.89% | 44.57% | 49.33% | 45.55% | 45.37% | 43.40% | 49.70% | 45.91% | 48.16% | 44.76% | 49.80% | 47.11% | 50.00% | 47.47% | 53.03% | 46.32% | 49.03% | 47.08% | 51.15% | 45.89% |
| Operating Expenses | | 691,000,000$ | 607,000,000$ | 525,000,000$ | 558,000,000$ | 633,000,000$ | 517,000,000$ | 584,000,000$ | 514,000,000$ | 529,000,000$ | 525,000,000$ | 554,000,000$ | 462,000,000$ | 535,000,000$ | 520,000,000$ | 513,000,000$ | 557,000,000$ | 524,000,000$ | 497,000,000$ | 476,000,000$ | 453,000,000$ | 432,000,000$ | 916,000,000$ | 585,000,000$ | 426,000,000$ | 456,000,000$ | 423,000,000$ | 409,000,000$ | 430,000,000$ | 440,000,000$ | 399,000,000$ | 392,000,000$ | 386,000,000$ | 417,000,000$ | 347,000,000$ | 332,000,000$ | 327,000,000$ | 350,000,000$ | 318,000,000$ | 319,000,000$ | 338,000,000$ | 338,000,000$ | 314,000,000$ | 315,000,000$ | 361,000,000$ | 354,000,000$ | 386,000,000$ | 339,000,000$ | 359,000,000$ |
| Operating Income | | 143,000,000$ | 169,000,000$ | 168,000,000$ | 214,000,000$ | 143,000,000$ | 207,000,000$ | 119,000,000$ | 354,000,000$ | 212,000,000$ | 189,000,000$ | 124,000,000$ | 265,000,000$ | 163,000,000$ | 146,000,000$ | 166,000,000$ | 239,000,000$ | 100,000,000$ | 162,000,000$ | 151,000,000$ | 196,000,000$ | 88,000,000$ | (433,000,000$) | (49,000,000$) | 165,000,000$ | 29,000,000$ | 58,000,000$ | 122,000,000$ | 147,000,000$ | 16,000,000$ | 28,000,000$ | 83,000,000$ | 90,000,000$ | (1,000,000$) | 51,000,000$ | 78,000,000$ | 94,000,000$ | 55,000,000$ | 45,000,000$ | 52,000,000$ | 62,000,000$ | 37,000,000$ | 23,000,000$ | 44,000,000$ | 23,000,000$ | 24,000,000$ | (15,000,000$) | (5,000,000$) | 15,000,000$ |
| Operating Margin | | 7.66% | 10.01% | 11.32% | 12.85% | 8.77% | 13.32% | 7.97% | 20.25% | 13.37% | 12.08% | 8.86% | 17.81% | 10.89% | 10.20% | 12.06% | 14.81% | 7.27% | 12.09% | 12.08% | 14.68% | 7.82% | (42.87%) | (4.58%) | 13.14% | 2.58% | 5.48% | 11.19% | 12.22% | 1.54% | 2.92% | 8.62% | 8.61% | (.11%) | 5.56% | 9.46% | 10.25% | 6.54% | 5.55% | 6.98% | 7.30% | 4.93% | 3.24% | 6.50% | 2.77% | 3.11% | (1.90%) | (.77%) | 1.84% |
| Interest Income | | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ |
| Interest Expenses | | 43,000,000$ | 43,000,000$ | 39,000,000$ | 37,000,000$ | 40,000,000$ | 40,000,000$ | 42,000,000$ | 39,000,000$ | 36,000,000$ | 38,000,000$ | 35,000,000$ | 32,000,000$ | 31,000,000$ | 32,000,000$ | 32,000,000$ | 30,000,000$ | 29,000,000$ | 30,000,000$ | 32,000,000$ | 31,000,000$ | 29,000,000$ | 32,000,000$ | 33,000,000$ | 33,000,000$ | 34,000,000$ | 36,000,000$ | 36,000,000$ | 36,000,000$ | 33,000,000$ | 33,000,000$ | 36,000,000$ | 36,000,000$ | 37,000,000$ | 36,000,000$ | 36,000,000$ | 40,000,000$ | 42,000,000$ | 43,000,000$ | 43,000,000$ | 45,000,000$ | 45,000,000$ | 45,000,000$ | 45,000,000$ | 46,000,000$ | 46,000,000$ | 48,000,000$ | 54,000,000$ | 55,000,000$ |
| Income Before Tax | | 106,000,000$ | (11,000,000$) | 65,000,000$ | 330,000,000$ | 51,000,000$ | 171,000,000$ | 114,000,000$ | 265,000,000$ | 212,000,000$ | 167,000,000$ | 58,000,000$ | 172,000,000$ | 187,000,000$ | 164,000,000$ | 126,000,000$ | 263,000,000$ | 52,000,000$ | 102,000,000$ | 168,000,000$ | 134,000,000$ | (20,000,000$) | (468,000,000$) | (86,000,000$) | 127,000,000$ | 14,000,000$ | 2,000,000$ | 115,000,000$ | 136,000,000$ | (15,000,000$) | 382,000,000$ | 18,000,000$ | 57,000,000$ | (57,000,000$) | (9,000,000$) | 23,000,000$ | 41,000,000$ | (8,000,000$) | (3,000,000$) | 27,000,000$ | 25,000,000$ | (17,000,000$) | (39,000,000$) | 13,000,000$ | (32,000,000$) | (23,000,000$) | (200,000,000$) | (62,000,000$) | (44,000,000$) |
| Tax Expenses | | (3,000,000$) | 5,000,000$ | 29,000,000$ | 89,000,000$ | 3,000,000$ | 30,000,000$ | 18,000,000$ | 72,000,000$ | 58,000,000$ | 43,000,000$ | 21,000,000$ | 48,000,000$ | 37,000,000$ | 39,000,000$ | 34,000,000$ | 75,000,000$ | 22,000,000$ | 41,000,000$ | 51,000,000$ | 35,000,000$ | (21,000,000$) | 51,000,000$ | (12,000,000$) | 5,000,000$ | (77,000,000$) | (12,000,000$) | 48,000,000$ | 50,000,000$ | (2,000,000$) | 61,000,000$ | 19,000,000$ | 52,000,000$ | (19,000,000$) | (152,000,000$) | 3,000,000$ | 17,000,000$ | (5,000,000$) | 4,000,000$ | 15,000,000$ | (3,000,000$) | 6,000,000$ | 4,000,000$ | (6,000,000$) | 9,000,000$ | 1,000,000$ | (16,000,000$) | (3,000,000$) | (8,000,000$) |
| Net Income | | 109,000,000$ | (16,000,000$) | 36,000,000$ | 236,000,000$ | 41,000,000$ | 139,000,000$ | 96,000,000$ | 159,000,000$ | 152,000,000$ | 122,000,000$ | 34,000,000$ | 122,000,000$ | 148,000,000$ | 124,000,000$ | 92,000,000$ | 187,000,000$ | 28,000,000$ | 61,000,000$ | 117,000,000$ | 98,000,000$ | (1,000,000$) | (520,000,000$) | (74,000,000$) | 120,000,000$ | 90,000,000$ | 13,000,000$ | 67,000,000$ | 86,000,000$ | (13,000,000$) | 321,000,000$ | (1,000,000$) | 5,000,000$ | (38,000,000$) | 143,000,000$ | 20,000,000$ | 24,000,000$ | (3,000,000$) | (7,000,000$) | 12,000,000$ | 28,000,000$ | (23,000,000$) | (43,000,000$) | 19,000,000$ | (41,000,000$) | (24,000,000$) | (184,000,000$) | (59,000,000$) | (36,000,000$) |
| Profit Margin | | 5.84% | (.95%) | 2.43% | 14.17% | 2.52% | 8.95% | 6.43% | 9.10% | 9.58% | 7.80% | 2.43% | 8.20% | 9.89% | 8.66% | 6.69% | 11.59% | 2.04% | 4.55% | 9.36% | 7.34% | (.09%) | (51.49%) | (6.91%) | 9.55% | 8.01% | 1.23% | 6.15% | 7.15% | (1.25%) | 33.51% | (.10%) | .48% | (4.14%) | 15.59% | 2.42% | 2.62% | (.36%) | (.86%) | 1.61% | 3.30% | (3.07%) | (6.06%) | 2.81% | (4.95%) | (3.11%) | (23.35%) | (9.04%) | (4.42%) |
| TTM | | 5.44% | 4.59% | 7.14% | 8.07% | 6.77% | 8.56% | 8.28% | 7.42% | 7.12% | 7.16% | 7.36% | 8.39% | 9.31% | 7.43% | 6.45% | 7.04% | 5.74% | 5.44% | (6.48%) | (10.94%) | (10.64%) | (8.61%) | 3.31% | 6.41% | 5.72% | 3.49% | 10.75% | 9.44% | 7.79% | 7.39% | 2.84% | 3.51% | 4.17% | 5.26% | 1.00% | .79% | .92% | .32% | (.85%) | (.64%) | (2.97%) | (2.98%) | (7.50%) | (10.13%) | (10.01%) | (11.13%) | (7.39%) | (5.18%) |
| Earnings to Minority | | 0$ | 0$ | 0$ | 5,000,000$ | 7,000,000$ | 2,000,000$ | 0$ | 34,000,000$ | 2,000,000$ | 2,000,000$ | 3,000,000$ | 2,000,000$ | 2,000,000$ | 1,000,000$ | 0$ | 1,000,000$ | 2,000,000$ | 0$ | 0$ | 1,000,000$ | 2,000,000$ | 1,000,000$ | 0$ | 2,000,000$ | 1,000,000$ | 1,000,000$ | 0$ | 0$ | 1,000,000$ | 1,000,000$ | 2,000,000$ | 1,000,000$ | 1,000,000$ | 2,000,000$ | 1,000,000$ | 2,000,000$ | 1,000,000$ | 2,000,000$ | 1,000,000$ | 1,000,000$ | 0$ | 1,000,000$ | 1,000,000$ | 1,000,000$ | 2,000,000$ | 1,000,000$ | 1,000,000$ | 1,000,000$ |
| Earnings to Common Shareholders | | 109,000,000$ | (16,000,000$) | 36,000,000$ | 236,000,000$ | 41,000,000$ | 139,000,000$ | 96,000,000$ | 159,000,000$ | 152,000,000$ | 122,000,000$ | 34,000,000$ | 122,000,000$ | 148,000,000$ | 124,000,000$ | 92,000,000$ | 187,000,000$ | 28,000,000$ | 61,000,000$ | 117,000,000$ | 98,000,000$ | (1,000,000$) | (520,000,000$) | (74,000,000$) | 120,000,000$ | 90,000,000$ | 13,000,000$ | 67,000,000$ | 86,000,000$ | (14,000,000$) | 320,000,000$ | (3,000,000$) | 4,000,000$ | (39,000,000$) | 141,000,000$ | 19,000,000$ | 22,000,000$ | (4,000,000$) | (9,000,000$) | 11,000,000$ | 27,000,000$ | (23,000,000$) | (44,000,000$) | 18,000,000$ | (42,000,000$) | (26,000,000$) | (185,000,000$) | (60,000,000$) | (37,000,000$) |
| QoQ% | | 781.25% | (144.44%) | (84.75%) | 475.61% | (70.50%) | 44.79% | (39.62%) | 4.61% | 24.59% | 258.82% | (72.13%) | (17.57%) | 19.36% | 34.78% | (50.80%) | 567.86% | (54.10%) | (47.86%) | 19.39% | 9,900.00% | 99.81% | (602.70%) | (161.67%) | 33.33% | 592.31% | (80.60%) | (22.09%) | 714.29% | (104.38%) | 10,766.67% | (175.00%) | 110.26% | (127.66%) | 642.11% | (13.64%) | 650.00% | 55.56% | (181.82%) | (59.26%) | 217.39% | 47.73% | (344.44%) | 142.86% | (61.54%) | 85.95% | (208.33%) | (62.16%) | 35.09% |
| YoY% | | 165.85% | (111.51%) | (62.50%) | 48.43% | (73.03%) | 13.93% | 182.35% | 30.33% | 2.70% | (1.61%) | (63.04%) | (34.76%) | 428.57% | 103.28% | (21.37%) | 90.82% | 2,900.00% | 111.73% | 258.11% | (18.33%) | (101.11%) | (4,100.00%) | (210.45%) | 39.54% | 742.86% | (95.94%) | 2,333.33% | 2,050.00% | 64.10% | 126.95% | (115.79%) | (81.82%) | (875.00%) | 1,666.67% | 72.73% | (18.52%) | 82.61% | 79.55% | (38.89%) | 164.29% | 11.54% | 76.22% | 130.00% | (13.51%) | 54.39% | (193.65%) | (3,100.00%) | 53.75% |
| Earnings Per Share, Basic | | | | | | | | | | | | | | | | | | | | | | | | (0.15$) | | | | 0.13$ | | | | | | | | | | | | | | | | | | | | | |
| Earnings Per Share, Diluted | | | | | | | | | | | | | | | | | | | | | | | | (0.15$) | | | | 0.13$ | | | | | | | | | | | | | | | | | | | | | |
| Unlevered FCF Per Share, Basic | | | | | | | | | | | | | | | | | | | | | | | | 0.15$ | | | | 0.01$ | | | | | | | | | | | | | | | | | | | | | |
| Unlevered FCF Per Share, Diluted | | | | | | | | | | | | | | | | | | | | | | | | 0.15$ | | | | 0.01$ | | | | | | | | | | | | | | | | | | | | | |
| Average Shares, Basic | | | | | | | | | | | | | | | | | | | | | | | | 501,991,944 | | | | 501,991,944 | | | | | | | | | | | | | | | | | | | | | |
| Average Shares, Diluted | | | | | | | | | | | | | | | | | | | | | | | | 501,991,944 | | | | 501,991,944 | | | | | | | | | | | | | | | | | | | | | |
| EBIT | | 149,000,000$ | 32,000,000$ | 104,000,000$ | 367,000,000$ | 91,000,000$ | 211,000,000$ | 156,000,000$ | 304,000,000$ | 248,000,000$ | 205,000,000$ | 93,000,000$ | 204,000,000$ | 218,000,000$ | 196,000,000$ | 158,000,000$ | 293,000,000$ | 81,000,000$ | 132,000,000$ | 200,000,000$ | 165,000,000$ | 9,000,000$ | (436,000,000$) | (53,000,000$) | 160,000,000$ | 48,000,000$ | 38,000,000$ | 151,000,000$ | 172,000,000$ | 18,000,000$ | 415,000,000$ | 54,000,000$ | 93,000,000$ | (20,000,000$) | 27,000,000$ | 59,000,000$ | 81,000,000$ | 34,000,000$ | 40,000,000$ | 70,000,000$ | 70,000,000$ | 28,000,000$ | 6,000,000$ | 58,000,000$ | 14,000,000$ | 23,000,000$ | (152,000,000$) | (8,000,000$) | 11,000,000$ |
| EBITDA | | 253,000,000$ | 128,000,000$ | 194,000,000$ | 453,000,000$ | 174,000,000$ | 291,000,000$ | 239,000,000$ | 385,000,000$ | 327,000,000$ | 291,000,000$ | 176,000,000$ | 288,000,000$ | 300,000,000$ | 283,000,000$ | 247,000,000$ | 374,000,000$ | 160,000,000$ | 211,000,000$ | 277,000,000$ | 236,000,000$ | 76,000,000$ | (374,000,000$) | 8,000,000$ | 231,000,000$ | 114,000,000$ | 104,000,000$ | 220,000,000$ | 240,000,000$ | 74,000,000$ | 486,000,000$ | 123,000,000$ | 158,000,000$ | 41,000,000$ | 91,000,000$ | 122,000,000$ | 144,000,000$ | 102,000,000$ | 115,000,000$ | 145,000,000$ | 145,000,000$ | 104,000,000$ | 83,000,000$ | 135,000,000$ | 93,000,000$ | 106,000,000$ | (71,000,000$) | 71,000,000$ | 89,000,000$ |