| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 337.0 | 402.0 | 504.0 | 391.0 | 370.0 | 187.0 | 401.0 | 369.0 | 457.0 | 446.0 | 253.0 | 360.0 | 375.0 | 355.0 | (22.0) | 167.0 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||
| Net Income | 1,634.0 | 1,667.0 | 1,414.0 | 1,434.0 | 822.0 | 1,562.0 | (931.0) | 932.0 | 636.0 | 1,164.0 | 654.0 | 260.0 | 591.0 | 595.0 | 568.0 | 1,062.0 | 1,289.0 | 564.0 | ||
| Cash From Operating Activities | ||||||||||||||||||||
| Depreciation & Amortization | - | 607.0 | 580.0 | 534.0 | 509.0 | 503.0 | 673.0 | 898.0 | 880.0 | 854.0 | 841.0 | 955.0 | 861.0 | 774.0 | ||||||
| Cash From Investing Activities | ||||||||||||||||||||
| Capital Expenditures | - | 579.0 | 632.0 | 686.0 | 660.0 | 482.0 | 710.0 | 1,041.0 | 995.0 | 1,031.0 | 1,450.0 | 1,555.0 | 2,753.0 | 1,737.0 | 1,405.0 | |||||
| Cash From Financing Activities | ||||||||||||||||||||
| Debt Issued | - | 1,401.0 | 1,294.0 | 778.0 | 573.0 | 1,199.0 | 2,659.0 | 2,076.0 | 865.0 | 3,067.0 | 3,614.0 | 1,828.0 | 2,004.0 | 3,255.0 | 3,152.0 | |||||
| Change In Cash & Equivalents | ||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 16.0 | (10.0) | 5.0 | (19.0) | (4.0) | 9.0 | 5.0 | (10.0) | 9.0 | (13.0) | - | - | - | ||||||
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow | - | 2,700.0 | 2,393.0 | 3,221.0 | 2,654.0 | 2,141.0 | 1,035.0 | 700.0 | 3,227.0 | 1,559.0 | 803.0 | 1,992.0 | 237.0 | 360.0 | 1,449.0 | |||||
| 322.0 |
| 327.0 |
| 220.0 |
| 754.0 |
| 261.0 |
| 397.0 |
| 139.0 |
| (835.0) |
| (632.0) |
| 217.0 |
| 72.0 |
| 249.0 |
| 394.0 |
| (165.0) |
| 278.0 |
| 230.0 |
| 293.0 |
| 481.0 |
| 157.0 |
| 231.0 |
| 295.0 |
| 290.0 |
| 327.0 |
| (65.0) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | (18.0) | (19.0) | (7.0) | (46.0) | (9.0) | (39.0) | (10.0) | (10.0) | (22.0) | 6.0 | (38.0) | 14.0 | (35.0) | (33.0) | (96.0) | (59.0) | ||||||||||||||||||||||||
| Change In Accounts Receivable | (1.0) | - | - | - | 246.0 | - | - | - | 113.0 | - | - | - | (5.0) | - | - | - | 28.0 | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | (83.0) | - | - | - | 92.0 | - | - | - | 114.0 | - | - | - | 85.0 | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (333.0) | |||||||||||||||||||||||
| Cash From Operating Activities | 72.0 | - | - | - | 736.0 | - | - | - | 198.0 | - | - | - | 719.0 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 204.0 | - | - | - | 98.0 | - | - | - | 159.0 | - | - | - | 159.0 | - | - | - | 121.0 | - | - | - | 87.0 | - | - | - | 233.0 | - | - | - | 223.0 | - | - | - | 230.0 | - | - | - | 211.0 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | 813.0 | - | - | - | 814.0 | - | - | - | 507.0 | - | - | - | 317.0 | - | - | - | 916.0 | |||||||||||||||||||||||
| Other Investing Activities | (35.0) | - | - | - | 45.0 | - | - | - | 10.0 | - | - | - | 34.0 | - | - | - | (36.0) | |||||||||||||||||||||||
| Cash From Investing Activities | 994.0 | - | - | - | (204.0) | - | - | - | (1,026.0) | - | - | - | (134.0) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | 495.0 | - | - | - | - | - | - | - | 1,299.0 | - | - | - | 37.0 | - | - | - | 495.0 | - | - | - | 1,159.0 | - | - | - | 654.0 | - | - | - | 192.0 | - | - | - | 233.0 | - | - | - | 685.0 | - | - | - |
| Debt Repaid | 1,051.0 | - | - | - | 1.0 | - | - | - | 201.0 | - | - | - | 1.0 | - | - | - | 300.0 | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 31.0 | - | - | - | 394.0 | - | - | - | 24.0 | - | - | - | 462.0 | - | - | - | 132.0 | |||||||||||||||||||||||
| Dividends Paid | 13.0 | - | - | - | 13.0 | - | - | - | 14.0 | - | - | - | 15.0 | - | - | - | 16.0 | - | ||||||||||||||||||||||
| Other Financing Activities | (23.0) | - | - | - | (23.0) | - | - | - | (17.0) | - | - | - | (15.0) | - | - | - | (14.0) | |||||||||||||||||||||||
| Cash From Financing Activities | (714.0) | - | - | - | (520.0) | - | - | - | 987.0 | - | - | - | (524.0) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (4.0) | - | - | - | 7.0 | - | - | - | (2.0) | - | - | - | 1.0 | - | - | - | (3.0) | - | - | - | - | - | - | - | (9.0) | - | - | - | 2.0 | - | - | - | 1.0 | - | - | - | - | - | - | - |
| Net Change In Cash | 348.0 | - | - | - | 19.0 | - | - | - | 157.0 | - | - | - | 62.0 | - | - | - | 177.0 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (132.0) | - | - | - | 638.0 | - | - | - | 39.0 | - | - | - | 560.0 | - | - | - | 302.0 | - | - | - | 47.0 | - | - | - | 96.0 | - | - | - | (142.0) | - | - | - | 283.0 | - | - | - | (212.0) | - | - | - |
| Free Cash Flow To Equity | (688.0) | - | - | - | - | - | - | - | 1,137.0 | - | - | - | 596.0 | - | - | - | 497.0 | |||||||||||||||||||||||
| 4,530.0 |
| 2,488.0 |
| 758.0 |
| 833.0 |
| 816.0 |
| 784.0 |
| 692.0 |
| 471.0 |
| Amortization Of Intangibles | - | - | 4.0 | 3.0 | 3.0 | 3.0 | 61.0 | 45.0 | 32.0 | 20.0 | 3.0 | 3.0 | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | - | 41.0 | 39.0 | 36.0 | 34.0 | 33.0 | 37.0 | 37.0 | 35.0 | 33.0 | 32.0 | 14.0 | 6.0 | 7.0 | 8.0 | 10.0 | 11.0 | 13.0 | 11.0 | - |
| Deffered Income Tax | - | 112.0 | (45.0) | 127.0 | (50.0) | 209.0 | (235.0) | 70.0 | 86.0 | (47.0) | 102.0 | (225.0) | 11.0 | 6.0 | (22.0) | 268.0 | 470.0 | 139.0 | (378.0) | 18.0 |
| Asset Impairments | - | - | - | - | 33.0 | 10.0 | 810.0 | 99.0 | 44.0 | 106.0 | 697.0 | 865.0 | 228.0 | 325.0 | 742.0 | - | - | 0.0 | 482.0 | 0.0 |
| Gains & Losses On Investments | (90.0) | (81.0) | (81.0) | (53.0) | (199.0) | 660.0 | (1,246.0) | 49.0 | (57.0) | 122.0 | 50.0 | (71.0) | 47.0 | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 408.0 | 929.0 | 268.0 | 316.0 | 1,409.0 | 425.0 | (114.0) | 131.0 | (93.0) | (24.0) | (120.0) | (738.0) | (87.0) | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | (223.0) | (417.0) | 88.0 | 391.0 | 946.0 | 513.0 | 356.0 | 102.0 | 95.0 | 71.0 | 43.0 | 128.0 | 20.0 | (74.0) | (181.0) | 83.0 | (71.0) | (77.0) | 26.0 |
| Other Operating Activities | - | (122.0) | (98.0) | (109.0) | (90.0) | (81.0) | (61.0) | (87.0) | (72.0) | (164.0) | (73.0) | (105.0) | (134.0) | (49.0) | 7.0 | (52.0) | 53.0 | (39.0) | - | - |
| Cash From Operating Activities | - | 3,279.0 | 3,025.0 | 3,907.0 | 3,314.0 | 2,623.0 | 1,745.0 | 1,741.0 | 4,222.0 | 2,590.0 | 2,253.0 | 3,547.0 | 2,990.0 | 2,097.0 | 2,854.0 | 3,965.0 | (47.0) | 4,591.0 | 3,371.0 | 5,671.0 |
| 1,335.0 |
| 917.0 |
| 2,529.0 |
| 3,997.0 |
| 2,247.0 |
| Acquisitions | - | - | - | 401.0 | - | - | 58.0 | 257.0 | 37.0 | 1,218.0 | 79.0 | 157.0 | 448.0 | 235.0 | 987.0 | 548.0 | - | 0.0 | 0.0 | 4,029.0 |
| Divestitures | - | - | - | - | - | 417.0 | - | - | - | - | - | - | - | - | - | 165.0 | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 24,189.0 | 48,404.0 | 73,157.0 |
| Sales Of Investments | - | 3,357.0 | 2,396.0 | 1,334.0 | 2,358.0 | 4,464.0 | 3,760.0 | 2,997.0 | 2,370.0 | 3,641.0 | 3,219.0 | 4,095.0 | 3,983.0 | 3,271.0 | 3,699.0 | 3,055.0 | 3,340.0 | 19,245.0 | 41,749.0 | 69,012.0 |
| Other Investing Activities | - | 82.0 | (9.0) | 178.0 | 171.0 | (87.0) | 127.0 | 206.0 | 60.0 | 373.0 | (158.0) | 172.0 | 108.0 | 257.0 | 142.0 | 127.0 | 76.0 | 2.0 | 11.0 | 214.0 |
| Cash From Investing Activities | - | (2,828.0) | (1,975.0) | (2,745.0) | (2,347.0) | (1,187.0) | (1,414.0) | (671.0) | (1,444.0) | (2,655.0) | (2,187.0) | (1,935.0) | (1,470.0) | (3,298.0) | (3,095.0) | (1,903.0) | 664.0 | (4,863.0) | (3,214.0) | (6,815.0) |
| 2,321.0 |
| 645.0 |
| 2,128.0 |
| 2,285.0 |
| 2,142.0 |
| Debt Repaid | - | 869.0 | 1,366.0 | 878.0 | 640.0 | 1,193.0 | 1,726.0 | 1,956.0 | 1,043.0 | 2,411.0 | 3,418.0 | 1,929.0 | 2,269.0 | 1,494.0 | 2,910.0 | 2,832.0 | 659.0 | 902.0 | 1,282.0 | 5.0 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | 7.0 | 6.0 | 5.0 | 13.0 | 4.0 | 8.0 | 8.0 | 4.0 | 8.0 |
| Common Stock Repurchased | - | 806.0 | 608.0 | 849.0 | 729.0 | 1,136.0 | 923.0 | 1,051.0 | 1,026.0 | 216.0 | 134.0 | 1,265.0 | 622.0 | 228.0 | 212.0 | 732.0 | 405.0 | 334.0 | 33.0 | 672.0 |
| Dividends Paid | - | 52.0 | 55.0 | 57.0 | 61.0 | 65.0 | 70.0 | 76.0 | 80.0 | 84.0 | 84.0 | 90.0 | 95.0 | 97.0 | 99.0 | 101.0 | 105.0 | 108.0 | 219.0 | 331.0 |
| Other Financing Activities | - | (67.0) | (58.0) | (18.0) | (16.0) | (12.0) | (2.0) | (16.0) | 74.0 | (16.0) | (10.0) | 4.0 | 16.0 | (40.0) | (7.0) | (11.0) | (24.0) | (3.0) | 10.0 | 11.0 |
| Cash From Financing Activities | - | (513.0) | (898.0) | (1,300.0) | (1,037.0) | (1,289.0) | (198.0) | (1,144.0) | (2,835.0) | 201.0 | (166.0) | (1,525.0) | (1,442.0) | 1,271.0 | 336.0 | (2,053.0) | (688.0) | 321.0 | (173.0) | 1,125.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | (46.0) | 142.0 | (133.0) | (89.0) | 143.0 | 142.0 | (69.0) | (67.0) | 145.0 | (113.0) | 76.0 | 70.0 | 66.0 | 99.0 | 9.0 | (70.0) | 59.0 | (29.0) | (14.0) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 2,630.0 |
| (964.0) |
| 2,062.0 |
| (626.0) |
| 3,424.0 |
| Free Cash Flow To Equity | - | 3,232.0 | 2,321.0 | 3,121.0 | 2,587.0 | 2,147.0 | 1,968.0 | 820.0 | 3,049.0 | 2,215.0 | 999.0 | 1,891.0 | (28.0) | 2,121.0 | 1,691.0 | 2,119.0 | (978.0) | 3,288.0 | 377.0 | 5,561.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (11.0) |
| 3.0 |
| 22.0 |
| 578.0 |
| 57.0 |
| 66.0 |
| 46.0 |
| (1,142.0) |
| (216.0) |
| 8.0 |
| 8.0 |
| 2.0 |
| 31.0 |
| (78.0) |
| 15.0 |
| (3.0) |
| 9.0 |
| 29.0 |
| 16.0 |
| 43.0 |
| 34.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 736.0 |
| - |
| - |
| - |
| 266.0 |
| - |
| - |
| - |
| (15.0) |
| - |
| - |
| - |
| 147.0 |
| - |
| - |
| - |
| (51.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 134.0 |
| - |
| - |
| - |
| 250.0 |
| - |
| - |
| - |
| 116.0 |
| - |
| - |
| - |
| 143.0 |
| - |
| - |
| - |
| 56.0 |
| - |
| - |
| - |
| 40.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| (257.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 423.0 |
| - |
| - |
| - |
| 134.0 |
| - |
| - |
| - |
| 329.0 |
| - |
| - |
| - |
| 81.0 |
| - |
| - |
| - |
| 513.0 |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,084.0 |
| - |
| - |
| - |
| 799.0 |
| - |
| - |
| - |
| 576.0 |
| - |
| - |
| - |
| 531.0 |
| - |
| - |
| - |
| 823.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| (10.0) |
| - |
| - |
| - |
| 31.0 |
| - |
| - |
| - |
| 61.0 |
| - |
| - |
| - |
| 112.0 |
| - |
| - |
| - |
| 13.0 |
| - |
| - |
| - |
| - |
| (187.0) |
| - |
| - |
| - |
| 306.0 |
| - |
| - |
| - |
| 427.0 |
| - |
| - |
| - |
| 300.0 |
| - |
| - |
| - |
| 56.0 |
| - |
| - |
| - |
| 273.0 |
| - |
| - |
| - |
| - |
| - |
| 1,073.0 |
| - |
| - |
| - |
| 223.0 |
| - |
| - |
| - |
| 210.0 |
| - |
| - |
| - |
| 303.0 |
| - |
| - |
| - |
| 776.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 280.0 |
| - |
| - |
| - |
| 458.0 |
| - |
| - |
| - |
| 317.0 |
| - |
| - |
| - |
| 497.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.0 |
| - |
| - |
| - |
| 18.0 |
| - |
| - |
| - |
| 19.0 |
| - |
| - |
| - |
| 20.0 |
| - |
| - |
| - |
| 21.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| (12.0) |
| - |
| - |
| - |
| (12.0) |
| - |
| - |
| - |
| (13.0) |
| - |
| - |
| - |
| 74.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (56.0) |
| - |
| - |
| - |
| (258.0) |
| - |
| - |
| - |
| (144.0) |
| - |
| - |
| - |
| (449.0) |
| - |
| - |
| - |
| (591.0) |
| - |
| - |
| - |
| (188.0) |
| - |
| - |
| - |
| - |
| - |
| 182.0 |
| - |
| - |
| - |
| 603.0 |
| - |
| - |
| - |
| (66.0) |
| - |
| - |
| - |
| (21.0) |
| - |
| - |
| - |
| 85.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 133.0 |
| - |
| - |
| - |
| 527.0 |
| - |
| - |
| - |
| (160.0) |
| - |
| - |
| - |
| 213.0 |
| - |
| - |
| - |
| (303.0) |
| - |
| - |
| - |