| (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 | 38.2 | 131.0 | 104.9 | 24.9 | 27.5 | 134.3 | 98.0 | 24.4 | 22.8 | 127.9 | 79.6 | 45.4 | 23.1 | 114.1 | 72.5 | 35.0 | ||||||||||||||||||||||||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 6 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||
| Net Income | 299.0 | 291.6 | 273.1 | 262.2 | 258.4 | 236.7 | 227.6 | 199.3 | 258.4 | 177.0 | 73.0 | (32.1) | 130.9 | 115.0 | 81.5 | 49.7 | |||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 11 February 2026, reported in USD. Period end dates link to the filing on SEC EDGAR.
| 33.4 |
| 117.5 |
| 71.1 |
| 44.1 |
| 25.2 |
| 96.3 |
| 77.2 |
| 36.3 |
| 21.0 |
| 93.2 |
| 69.2 |
| 11.7 |
| 14.6 |
| 103.8 |
| 82.9 |
| 17.0 |
| 21.9 |
| 136.6 |
| 40.0 |
| 31.6 |
| 25.3 |
| 80.1 |
| 11.8 |
| 17.9 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 75.3 | 74.8 | 73.3 | 71.5 | 69.8 | 69.2 | 68.3 | 69.3 | 66.6 | 65.9 | 65.6 | 64.9 | 64.7 | 61.6 | 62.3 | 64.0 | 64.1 | 60.5 | 61.1 | 59.2 | 58.4 | 57.3 | 55.0 | 56.3 | 56.7 | 56.4 | 54.6 | 51.9 | 51.6 | 51.0 | 50.0 | 49.0 | 48.7 | 48.6 | 47.6 | 47.1 | 46.8 | 46.7 | 34.9 | 48.9 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | - | 3.2 | - | - | - | 2.6 | - | - | - | 2.4 | - | - | - | 1.8 | - | - | - | |||||||||||||||||||||||
| Deffered Income Tax | - | 31.8 | - | - | - | 33.2 | - | - | - | 16.7 | - | - | - | 14.9 | - | - | - | 14.5 | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | (24.5) | - | - | - | (25.3) | - | - | - | (30.4) | - | - | - | (76.1) | - | - | - | |||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | 3.3 | - | - | - | 0.8 | - | - | - | 2.9 | - | - | - | 1.8 | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | (1.4) | - | - | - | (3.3) | - | - | - | 0.3 | - | - | - | 2.9 | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | 176.2 | - | - | - | 227.8 | - | - | - | 233.4 | - | - | - | 328.7 | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | 267.4 | - | - | - | 152.9 | - | - | - | 176.2 | - | - | - | 119.1 | - | - | - | 136.8 | - | - | - | 146.3 | - | - | - | 171.9 | - | - | - | 144.1 | - | - | - | 70.0 | - | - | - | 66.5 | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | 2.6 | - | - | - | 2.3 | - | - | - | 0.7 | - | - | - | (17.6) | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | (270.0) | - | - | - | (155.2) | - | - | - | (176.9) | - | - | - | (101.5) | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 350.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - |
| Debt Repaid | - | 300.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | 0.0 | ||||||||||||||||||||||
| Common Stock Issuance | - | 40.7 | - | - | - | 45.6 | - | - | - | 31.2 | - | - | - | 27.4 | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | 53.1 | - | - | - | 48.6 | - | - | - | 44.4 | - | - | - | 41.4 | - | - | - | 38.5 | ||||||||||||||||||||||
| Other Financing Activities | - | (2.5) | - | - | - | (1.2) | - | - | - | (1.0) | - | - | - | (5.0) | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | (65.2) | - | - | - | (81.9) | - | - | - | (19.8) | - | - | - | (209.1) | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | (91.2) | - | - | - | 74.9 | - | - | - | 57.2 | - | - | - | 209.6 | - | - | - | 127.3 | - | - | - | (532.4) | - | - | - | 20.1 | - | - | - | 31.8 | - | - | - | 99.9 | - | - | - | 80.4 | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 68.7 |
| 81.6 |
| 105.2 |
| Cash From Operating Activities | |||||||||||||||||||
| Depreciation & Amortization | 294.9 | 283.8 | 270.1 | 256.8 | 250.9 | 236.0 | 224.5 | 209.1 | 196.3 | 188.2 | 175.5 | 126.5 | 144.7 | 137.3 | 145.9 | 135.6 | 126.6 | 120.9 | 107.3 |
| Amortization Of Intangibles | - | 1.2 | 1.1 | 1.2 | 1.2 | 1.1 | 1.3 | 1.1 | 0.8 | 0.8 | 0.5 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | ||
| Stock-Based Compensation | - | 11.8 | 10.6 | 7.0 | 8.6 | 9.7 | 5.4 | 12.1 | 12.4 | 7.6 | 10.9 | 4.1 | 9.3 | 12.6 | 8.3 | 5.6 | 5.6 | ||
| Deffered Income Tax | - | 54.3 | 52.0 | 25.4 | 25.6 | 7.3 | 38.1 | 38.0 | (24.2) | 81.0 | 82.7 | 74.7 | 70.2 | 65.2 | 51.5 | 33.6 | 17.4 | ||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | 107.0 | 249.6 | 0.0 | 0.0 | - | - | - | - | |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Change In Inventory | - | 17.8 | (13.2) | (51.4) | 75.4 | 35.7 | (2.8) | (2.1) | 2.9 | 10.1 | (1.2) | (7.2) | 4.6 | 5.8 | (6.3) | 21.4 | 0.3 | ||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Change In Other Working Capital | - | 18.8 | 21.2 | 27.9 | 15.1 | (0.1) | (4.7) | (6.0) | (6.7) | 8.4 | 0.7 | 9.0 | (0.7) | (0.3) | 6.7 | 13.7 | |||
| Other Operating Activities | - | (0.9) | 4.1 | (2.7) | 4.7 | (7.0) | (11.7) | (16.5) | (5.8) | 4.8 | 5.5 | 4.9 | (14.4) | (9.8) | (4.9) | 5.8 | 9.7 | ||
| Cash From Operating Activities | - | 673.4 | 719.3 | 944.4 | 584.8 | (64.6) | 541.9 | 505.5 | 488.8 | 428.3 | 320.5 | 424.4 | 315.3 | 324.6 | 317.0 | ||||
| Cash From Investing Activities | |||||||||||||||||||
| Capital Expenditures | - | 819.8 | 744.2 | 555.6 | 604.4 | 677.5 | 767.4 | 818.4 | 457.5 | 326.0 | 455.0 | 266.4 | 398.5 | 354.7 | 349.1 | 440.7 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | 22.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.3 | 0.0 | |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 107.5 | 0.0 | 0.0 | 0.0 | |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Other Investing Activities | - | 8.4 | 1.8 | (18.9) | (0.5) | (13.3) | (5.7) | (2.2) | 4.3 | (1.0) | 0.6 | 0.4 | 2.7 | (5.5) | 0.2 | 4.5 | (15.4) | ||
| Cash From Investing Activities | - | (828.2) | (746.0) | (536.7) | (603.9) | (664.2) | (761.7) | (816.2) | (465.8) | (317.1) | (1,588.2) | (476.4) | (401.1) | (349.3) | 11.2 | ||||
| Cash From Financing Activities | |||||||||||||||||||
| Debt Issued | - | 450.0 | 450.0 | 800.0 | 0.0 | 600.0 | 400.0 | 1,100.0 | 700.0 | 0.0 | 1,767.6 | 300.0 | 160.0 | 800.0 | 0.0 | 0.0 | 200.0 | 543.1 | 0.0 |
| Debt Repaid | - | 0.0 | 600.0 | 525.0 | 0.0 | 8.4 | 8.6 | 905.7 | 854.7 | 105.7 | 1,164.3 | 275.0 | 12.2 | 445.9 | 240.1 | 8.4 | 59.9 | 2.2 | |
| Common Stock Issuance | - | 219.2 | 181.4 | 118.3 | 90.1 | 119.0 | 99.3 | 101.4 | 300.8 | 4.4 | 121.6 | 248.8 | 3.3 | 4.4 | 4.7 | 123.0 | 3.2 | ||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Dividends Paid | - | 197.9 | 182.3 | 168.1 | 156.7 | 145.0 | 135.4 | 124.6 | 106.6 | 96.7 | 87.6 | 72.6 | 69.6 | 67.6 | 65.3 | 59.2 | 56.5 | 55.2 | |
| Other Financing Activities | - | (5.9) | (8.4) | (13.0) | 0.9 | (4.1) | (7.1) | (16.7) | (11.3) | (6.9) | (23.0) | (9.3) | 17.2 | (15.4) | (2.8) | (1.7) | |||
| Cash From Financing Activities | - | 321.8 | (42.9) | (341.7) | 32.3 | 731.9 | 216.9 | 300.2 | (17.1) | (108.7) | 841.0 | 483.7 | 91.1 | 17.0 | (371.4) | ||||
| Change In Cash & Equivalents | |||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | 1.9 | (427.3) | 431.7 | 5.2 | (7.6) | (43.3) | 26.3 | (80.5) | (55.6) | |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow | - | (146.4) | (24.9) | 388.8 | (19.6) | (742.1) | (225.5) | (312.9) | 31.3 | 102.3 | (134.5) | 158.0 | (83.2) | (30.1) | (32.2) | (217.0) | - | - | - |
| Free Cash Flow To Equity | - | 303.6 | (174.9) | 663.8 | (19.6) | (150.5) | 165.9 | (118.6) | (123.5) | (3.5) | 468.8 | 183.0 | 64.6 | 324.0 | (272.2) | (225.4) | - | ||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.6 |
| - |
| - |
| - |
| 3.3 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 3.3 |
| - |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 21.9 |
| - |
| - |
| - |
| 19.6 |
| - |
| - |
| - |
| (25.4) |
| - |
| - |
| - |
| 41.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 54.7 |
| 12.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (35.0) |
| - |
| - |
| - |
| (15.9) |
| - |
| - |
| - |
| (19.2) |
| - |
| - |
| - |
| (29.4) |
| - |
| - |
| - |
| (31.2) |
| - |
| - |
| - |
| (22.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.7) |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| (1.8) |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| (5.3) |
| - |
| - |
| - |
| (6.2) |
| - |
| - |
| - |
| (0.9) |
| - |
| - |
| - |
| (4.4) |
| - |
| - |
| - |
| (3.1) |
| - |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| - |
| 264.1 |
| - |
| - |
| - |
| (386.1) |
| - |
| - |
| - |
| 192.0 |
| - |
| - |
| - |
| 175.9 |
| - |
| - |
| - |
| 169.9 |
| - |
| - |
| - |
| 146.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| (137.8) |
| - |
| - |
| - |
| (146.2) |
| - |
| - |
| - |
| (173.1) |
| - |
| - |
| - |
| (145.0) |
| - |
| - |
| - |
| (73.6) |
| - |
| - |
| - |
| (69.4) |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 4.3 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| 3.8 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 99.3 |
| - |
| - |
| - |
| 19.9 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.5 |
| - |
| - |
| - |
| 32.9 |
| - |
| - |
| - |
| 30.3 |
| - |
| - |
| - |
| 25.4 |
| - |
| - |
| - |
| 23.8 |
| - |
| - |
| (0.9) |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| (1.4) |
| - |
| - |
| - |
| (1.7) |
| - |
| - |
| - |
| (1.4) |
| - |
| - |
| - |
| (6.6) |
| - |
| - |
| - |
| - |
| (118.7) |
| - |
| - |
| - |
| 539.5 |
| - |
| - |
| - |
| 25.6 |
| - |
| - |
| - |
| (39.3) |
| - |
| - |
| - |
| (80.7) |
| - |
| - |
| - |
| (79.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 127.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 78.9 |
| - |
| - |
| 0.2 |
| - |
| 3.9 |
| 2.7 |
| 45.6 |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| (36.8) |
| (14.5) |
| - |
| - |
| 1.0 |
| (7.1) |
| (4.4) |
| (4.5) |
| - |
| 223.7 |
| 147.8 |
| 270.5 |
| 145.6 |
| 938.4 |
| 835.6 |
| - |
| - |
| - |
| - |
| 15.5 |
| (4.5) |
| (447.0) |
| (389.2) |
| (269.8) |
| (457.1) |
| 130.3 |
| 4.8 |
| 2.7 |
| - |
| - |
| 53.7 |
| (8.4) |
| (5.5) |
| (12.9) |
| 249.6 |
| 161.0 |
| (56.3) |
| 398.7 |
| 87.3 |
| - |
| - |
| - |
| - |
| - |