| (USD in millions, except per-share data and share counts) | Q1 FY 2730 Jun 2026 | Q4 FY 2631 Mar 2026 | Q3 FY 2631 Dec 2025 | Q2 FY 2630 Sep 2025 | Q1 FY 2630 Jun 2025 | Q4 FY 2531 Mar 2025 | Q3 FY 2531 Dec 2024 | Q2 FY 2530 Sep 2024 | Q1 FY 2530 Jun 2024 | Q4 FY 2431 Mar 2024 | Q3 FY 2431 Dec 2023 | Q2 FY 2430 Sep 2023 | Q1 FY 2430 Jun 2023 | Q4 FY 2331 Mar 2023 | Q3 FY 2331 Dec 2022 | Q2 FY 2330 Sep 2022 | Q1 FY 2330 Jun 2022 | Q4 FY 2231 Mar 2022 | Q3 FY 2231 Dec 2021 | Q2 FY 2230 Sep 2021 | Q1 FY 2230 Jun 2021 | Q4 FY 2131 Mar 2021 | Q3 FY 2131 Dec 2020 | Q2 FY 2130 Sep 2020 | Q1 FY 2130 Jun 2020 | Q4 FY 2031 Mar 2020 | Q3 FY 2031 Dec 2019 | Q2 FY 2030 Sep 2019 | Q1 FY 2030 Jun 2019 | Q4 FY 1931 Mar 2019 | Q3 FY 1931 Dec 2018 | Q2 FY 1930 Sep 2018 | Q1 FY 1930 Jun 2018 | Q4 FY 1831 Mar 2018 | Q3 FY 1831 Dec 2017 | Q2 FY 1830 Sep 2017 | Q1 FY 1830 Jun 2017 | Q4 FY 1731 Mar 2017 | Q3 FY 1731 Dec 2016 | Q2 FY 1730 Sep 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 229.8 | 144.2 | 62.7 | 41.7 | (18.6) | (154.6) | (53.6) | 78.4 | 129.3 | 154.7 | 419.2 | 666.6 | 666.4 | 604.0 | 580.3 | 546.2 | ||||||||||||||||||||||||
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 | FY202631 Mar 2026 | FY202531 Mar 2025 | FY202431 Mar 2024 | FY202331 Mar 2023 | FY202231 Mar 2022 | FY202131 Mar 2021 | FY202031 Mar 2020 | FY201931 Mar 2019 | FY201831 Mar 2018 | FY201731 Mar 2017 | FY201631 Mar 2016 | FY201531 Mar 2015 | FY201431 Mar 2014 | FY201331 Mar 2013 | FY201231 Mar 2012 | FY201131 Mar 2011 | FY201031 Mar 2010 | FY200931 Mar 2009 | FY200831 Mar 2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||
| Net Income | 478.4 | 230.0 | (0.5) | 1,906.9 | 2,237.7 | 1,285.5 | 349.4 | 570.6 | 355.9 | 255.4 | 164.6 | 324.1 | 369.0 | 395.3 | 127.4 | 336.7 | ||||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 21 May 2026, reported in USD. Period end dates link to the filing on SEC EDGAR.
| 507.2 |
| 437.9 |
| 352.8 |
| 242.0 |
| 252.8 |
| 116.0 |
| 36.2 |
| 73.6 |
| 123.6 |
| 99.9 |
| 311.1 |
| 108.9 |
| 50.7 |
| 174.7 |
| 49.2 |
| 96.3 |
| 35.7 |
| 146.7 |
| (251.1) |
| 189.2 |
| 170.6 |
| 136.9 |
| 107.2 |
| 33.9 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 156.7 | 441.4 | 37.8 | 39.0 | 171.1 | 479.8 | 40.4 | 41.2 | 188.7 | 562.5 | 47.1 | 47.0 | 222.9 | 620.1 | 55.3 | 63.6 | 259.4 | 762.7 | 64.9 | 43.7 | 272.2 | 781.2 | 40.3 | 39.0 | 292.8 | 827.6 | 41.4 | 39.5 | 307.1 | 609.4 | 47.0 | 47.2 | 172.8 | 402.2 | 32.0 | 29.9 | 151.8 | 296.4 | 29.7 | 30.0 |
| Amortization Of Intangibles | 118.9 | 135.0 | 134.0 | 133.7 | 131.6 | 145.8 | 146.4 | 146.4 | 145.7 | 172.4 | 172.3 | 172.0 | 172.4 | 189.1 | 188.7 | 188.2 | ||||||||||||||||||||||||
| Stock-Based Compensation | 75.0 | 68.3 | 72.6 | 61.6 | 52.9 | 40.7 | 49.4 | 46.3 | 44.0 | 42.8 | 44.8 | 45.4 | 44.5 | 43.9 | 44.0 | 41.3 | 41.2 | |||||||||||||||||||||||
| Deffered Income Tax | 11.4 | - | - | - | (3.0) | - | - | - | (8.1) | - | - | - | 23.9 | - | - | - | 74.7 | |||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | 73.1 | - | - | - | 75.8 | - | - | - | (47.9) | - | - | - | 159.7 | - | - | - | 72.4 | |||||||||||||||||||||||
| Change In Inventory | 9.2 | - | - | - | (125.0) | - | - | - | (9.2) | - | - | - | 10.6 | - | - | - | 65.0 | |||||||||||||||||||||||
| Change In Accounts Payable | 116.9 | - | - | - | 27.6 | - | - | - | (41.2) | - | - | - | 34.9 | - | - | - | 152.4 | |||||||||||||||||||||||
| Change In Other Working Capital | 28.0 | - | - | - | 3.4 | - | - | - | 20.7 | - | - | - | (50.5) | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | (3.7) | - | - | - | (0.6) | - | - | - | (18.4) | - | - | - | (0.1) | - | - | - | 0.2 | |||||||||||||||||||||||
| Cash From Operating Activities | 511.5 | - | - | - | 275.6 | - | - | - | 377.1 | - | - | - | 993.2 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 13.9 | - | - | - | 17.9 | - | - | - | 72.9 | - | - | - | 111.1 | - | - | - | 121.9 | - | - | - | 86.3 | - | - | - | 9.5 | - | - | - | 23.9 | - | - | - | 1.6 | - | - | - | 2.0 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (52.0) | - | - | - | (36.9) | - | - | - | (125.5) | - | - | - | (140.9) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,000.0 | - | - | - | 0.0 | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | 13.0 | - | - | - | 12.4 | - | - | - | 13.1 | - | - | - | 15.3 | - | - | - | 13.4 | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | 0.0 | - | - | - | 72.7 | - | - | - | 140.3 | - | - | - | 195.2 | |||||||||||||||||||||||
| Dividends Paid | 246.9 | - | - | - | 245.5 | - | - | - | 242.6 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | (0.1) | - | - | - | (2.8) | - | - | - | 0.0 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (427.5) | - | - | - | (443.9) | - | - | - | (256.2) | - | - | - | (815.1) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - |
| Net Change In Cash | 32.0 | - | - | - | (205.2) | - | - | - | (4.6) | - | - | - | 37.2 | - | - | - | 59.7 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 497.6 | - | - | - | 257.7 | - | - | - | 304.2 | - | - | - | 882.1 | - | - | - | 718.5 | - | - | - | 543.6 | - | - | - | 492.3 | - | - | - | 356.7 | - | - | - | 300.8 | - | - | - | 343.0 | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 419.0 |
| 217.0 |
| 245.6 |
| 296.8 |
| Cash From Operating Activities | ||||||||||||||||||||
| Depreciation & Amortization | 674.9 | 689.3 | 750.1 | 879.5 | 998.4 | 1,143.5 | 1,153.3 | 1,215.6 | 876.4 | 615.9 | 469.2 | 283.2 | 278.3 | 189.1 | 204.1 | 99.4 | 106.6 | 90.1 | 96.0 | 100.1 |
| Amortization Of Intangibles | 521.6 | 534.3 | 584.3 | 689.1 | 753.7 | 934.4 | 992.7 | 1,046.7 | 695.8 | 492.2 | 346.3 | 179.3 | 181.0 | 99.4 | 115.8 | 13.0 | ||||
| Stock-Based Compensation | 277.5 | 255.4 | 180.4 | 177.5 | 170.4 | 210.2 | 198.3 | 170.2 | 166.4 | 93.2 | 128.1 | 71.4 | 58.6 | 53.8 | 52.1 | 38.3 | 36.8 | |||
| Deffered Income Tax | - | (64.6) | (143.3) | (27.2) | 205.5 | 7.9 | (138.9) | (490.3) | (62.2) | 51.2 | (126.9) | (60.4) | (32.8) | 5.3 | (28.4) | 13.7 | 8.3 | |||
| Asset Impairments | - | 0.4 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.7 | 3.6 | 0.0 | 12.6 | 0.0 | 0.0 | - | - | - | - | - | ||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.3 | 0.0 | |||
| Change In Accounts Receivable | - | 204.5 | (454.0) | (161.6) | 232.7 | 74.9 | 63.7 | 53.3 | (238.8) | 85.3 | 46.8 | 2.1 | 15.9 | 12.5 | (0.4) | (11.8) | ||||
| Change In Inventory | - | (264.3) | (31.6) | (12.8) | 483.2 | 177.8 | (18.4) | (28.8) | (341.6) | 59.2 | (223.7) | (48.2) | (25.5) | 18.5 | (65.9) | 35.2 | 22.1 | |||
| Change In Accounts Payable | - | 26.0 | (345.6) | (148.4) | 323.4 | 192.7 | 17.6 | 11.4 | (180.7) | (13.9) | (14.8) | (26.4) | (34.0) | (11.6) | (40.9) | (61.5) | (0.6) | |||
| Change In Other Working Capital | - | 105.8 | 38.1 | 64.2 | (404.5) | (79.4) | 16.7 | 13.1 | 24.2 | (14.0) | (25.7) | (0.1) | 2.9 | (48.7) | (33.0) | (8.0) | ||||
| Other Operating Activities | - | (17.5) | (63.0) | (26.1) | (1.8) | (11.4) | 6.4 | 2.0 | - | - | - | 0.8 | 0.0 | 0.5 | (4.4) | 1.0 | 0.0 | |||
| Cash From Operating Activities | - | 962.1 | 898.1 | 2,892.7 | 3,621.0 | 2,842.7 | 1,916.5 | 1,543.8 | 1,674.8 | 1,419.6 | 1,059.5 | 744.4 | 721.2 | 676.6 | 459.4 | |||||
| Cash From Investing Activities | ||||||||||||||||||||
| Capital Expenditures | - | 91.1 | 126.0 | 285.1 | 486.2 | 370.1 | 92.6 | 67.6 | 228.9 | 206.8 | 10.2 | 7.1 | 6.7 | 9.1 | 4.7 | 5.8 | 16.6 | 15.4 | 21.6 | 5.0 |
| Acquisitions | - | - | - | - | - | - | 0.0 | 0.0 | 7,850.6 | 0.0 | 0.0 | 343.9 | 0.0 | 0.0 | 0.0 | 38.6 | 13.0 | 0.0 | ||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 23.6 | - | ||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Sales Of Investments | - | - | - | - | - | - | 0.0 | 0.0 | 78.0 | 786.7 | 0.4 | 1,322.7 | - | - | - | - | - | |||
| Other Investing Activities | - | (1.3) | (2.4) | (0.4) | (0.9) | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash From Investing Activities | - | (195.5) | (287.8) | (392.1) | (599.5) | (477.7) | (173.3) | (133.2) | (6,811.0) | (1,011.7) | (2,838.0) | 800.4 | (678.3) | (503.3) | (949.9) | |||||
| Cash From Financing Activities | ||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 350.0 | 0.0 | 0.0 | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 350.0 | 0.0 | 0.0 | - | - | - | ||
| Common Stock Issuance | - | 61.7 | 65.4 | 82.1 | 82.3 | 70.5 | 60.3 | 58.8 | 42.6 | 42.0 | 42.2 | 28.7 | 34.4 | 60.1 | 51.4 | 57.5 | 71.9 | |||
| Common Stock Repurchased | - | 0.0 | 96.5 | 982.1 | 945.8 | 425.6 | 0.0 | 0.0 | - | 0.0 | 0.0 | 363.8 | 0.0 | 0.0 | - | - | 0.0 | |||
| Dividends Paid | - | 984.0 | 975.7 | 911.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Other Financing Activities | - | (3.3) | (5.6) | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash From Financing Activities | - | (1,298.0) | (158.3) | (2,414.9) | (3,104.9) | (2,327.6) | (1,864.2) | (1,438.2) | 4,663.5 | (415.3) | 595.5 | (59.9) | 98.5 | (235.0) | 382.2 | |||||
| Change In Cash & Equivalents | ||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (1.0) | 0.0 | (0.2) | 0.0 | 1.0 | 0.0 | 0.0 | - | - | - |
| Net Change In Cash | - | (531.4) | 452.0 | 85.7 | (83.4) | 37.4 | (121.0) | (27.6) | (472.7) | (7.4) | (1,184.0) | 1,484.9 | 141.2 | (61.7) | (107.4) | (68.2) | 211.8 | |||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow | - | 871.0 | 772.1 | 2,607.6 | 3,134.8 | 2,472.6 | 1,823.9 | 1,476.2 | 1,445.9 | 1,212.8 | 1,049.3 | 737.3 | 714.5 | 667.5 | 454.6 | 406.2 | 566.1 | 436.6 | 287.1 | 442.3 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | 737.3 | 364.5 | 1,017.5 | 454.6 | - | - | |||
| 187.7 |
| 233.9 |
| 235.7 |
| 233.8 |
| 231.0 |
| 247.6 |
| 246.6 |
| 246.8 |
| 251.7 |
| 269.1 |
| 258.6 |
| 258.1 |
| 260.9 |
| 190.3 |
| 196.9 |
| 173.8 |
| 134.8 |
| 124.1 |
| 122.6 |
| 122.7 |
| 122.8 |
| 95.8 |
| 85.2 |
| 82.8 |
| 47.0 |
| 50.9 |
| 55.7 |
| 56.6 |
| 55.0 |
| 51.2 |
| 49.7 |
| 42.4 |
| 40.7 |
| 43.5 |
| 45.3 |
| 40.7 |
| 38.9 |
| 39.6 |
| 42.6 |
| 45.3 |
| 23.2 |
| 24.0 |
| 23.6 |
| 22.4 |
| 22.0 |
| 22.1 |
| 24.4 |
| - |
| - |
| - |
| 20.1 |
| - |
| - |
| - |
| (49.4) |
| - |
| - |
| - |
| (16.8) |
| - |
| - |
| - |
| 87.2 |
| - |
| - |
| - |
| (21.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.5) |
| 2.7 |
| 0.0 |
| 0.5 |
| (0.1) |
| 0.2 |
| 1.5 |
| 2.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 2.6 |
| 8.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| (39.7) |
| - |
| - |
| - |
| 56.2 |
| - |
| - |
| - |
| 55.2 |
| - |
| - |
| - |
| 50.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.2 |
| - |
| - |
| - |
| (24.9) |
| - |
| - |
| - |
| 20.5 |
| - |
| - |
| - |
| (83.8) |
| - |
| - |
| - |
| 9.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.9) |
| - |
| - |
| - |
| (46.6) |
| - |
| - |
| - |
| 49.7 |
| - |
| - |
| - |
| (2.2) |
| - |
| - |
| - |
| 31.2 |
| - |
| - |
| - |
| 42.8 |
| - |
| - |
| - |
| (27.5) |
| - |
| - |
| - |
| (1.4) |
| - |
| - |
| - |
| (14.4) |
| - |
| - |
| - |
| 88.6 |
| - |
| - |
| - |
| 13.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.9) |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 840.4 |
| - |
| - |
| - |
| 629.9 |
| - |
| - |
| - |
| 501.8 |
| - |
| - |
| - |
| 380.6 |
| - |
| - |
| - |
| 302.4 |
| - |
| - |
| - |
| 345.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 7,851.2 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 66.7 |
| - |
| - |
| - |
| 110.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (153.8) |
| - |
| - |
| - |
| (112.7) |
| - |
| - |
| - |
| (16.9) |
| - |
| - |
| - |
| (26.3) |
| - |
| - |
| - |
| (6,666.5) |
| - |
| - |
| - |
| (391.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.2 |
| - |
| - |
| - |
| 11.0 |
| - |
| - |
| - |
| 7.3 |
| - |
| - |
| - |
| 6.4 |
| - |
| - |
| - |
| 4.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (626.9) |
| - |
| - |
| - |
| (519.5) |
| - |
| - |
| - |
| (507.7) |
| - |
| - |
| - |
| (348.9) |
| - |
| - |
| - |
| 6,098.0 |
| - |
| - |
| - |
| (89.3) |
| - |
| - |
| - |
| - |
| - |
| (2.3) |
| - |
| - |
| - |
| (22.8) |
| - |
| - |
| - |
| 5.4 |
| - |
| - |
| - |
| (266.1) |
| - |
| - |
| - |
| (135.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.9 |
| 3.7 |
| 2.7 |
| - |
| 36.8 |
| 32.5 |
| 32.8 |
| 18.6 |
| 20.5 |
| 9.0 |
| - |
| - |
| 87.0 |
| (73.5) |
| (12.1) |
| (6.3) |
| 49.1 |
| 50.8 |
| (13.8) |
| (15.2) |
| (4.1) |
| (2.9) |
| 29.6 |
| (25.1) |
| 12.1 |
| (35.6) |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| 412.0 |
| 582.7 |
| 452.0 |
| 308.7 |
| 447.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (272.0) |
| (187.9) |
| (195.3) |
| (19.8) |
| 55.7 |
| - |
| - |
| 36.5 |
| 33.6 |
| 59.1 |
| 0.0 |
| 123.9 |
| 1,138.0 |
| - |
| - |
| - |
| - |
| - |
| (208.1) |
| (183.0) |
| (211.0) |
| (330.2) |
| (182.7) |
| 45.8 |
| (41.4) |
| 320.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |