| (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 | 774.0 | 977.0 | 939.0 | 841.0 | 636.0 | 923.0 | 693.0 | 780.0 | 639.0 | 688.0 | 454.0 | 468.0 | 1,049.0 | 485.0 | 432.0 | 414.0 | ||||||||||||||||||||||||
| (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 | 3,531.0 | 3,393.0 | 3,035.0 | 2,659.0 | 1,722.0 | 1,500.0 | 612.8 | 1,278.6 | 1,151.7 | 387.8 | 352.0 | 245.0 | 314.1 | 266.5 | 360.6 | 360.6 | 334.6 | 305.5 | ||
| Cash From Operating Activities | ||||||||||||||||||||
| Depreciation & Amortization | 1,512.0 | 1,514.0 | 1,134.0 | 769.0 | 626.0 | 622.0 | 578.7 | 476.5 | 428.6 | 406.3 | 391.6 | 354.6 | 294.7 | 239.3 | ||||||
| Cash From Investing Activities | ||||||||||||||||||||
| Capital Expenditures | - | 3,152.0 | 2,021.0 | 1,595.0 | 1,202.0 | 697.0 | 2,195.4 | 3,848.3 | 2,141.5 | 512.4 | 624.6 | 1,188.3 | 1,779.2 | 2,256.6 | 1,866.2 | |||||
| Cash From Financing Activities | ||||||||||||||||||||
| Debt Issued | - | 2,989.0 | 7,094.0 | 5,298.0 | 869.0 | 0.0 | 3,244.8 | 4,185.4 | 1,795.8 | 1,190.5 | 1,000.0 | 1,291.5 | 0.0 | 1,247.8 | 1,994.7 | |||||
| Change In Cash & Equivalents | ||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow | - | 2,447.0 | 2,867.0 | 2,826.0 | 1,704.0 | 1,849.0 | (296.3) | (1,901.6) | 45.2 | 803.0 | 728.6 | (165.5) | (493.5) | (961.8) | (882.2) | |||||
| 391.0 |
| 379.7 |
| 392.0 |
| 342.1 |
| 386.2 |
| 308.0 |
| 312.3 |
| 134.3 |
| (141.9) |
| 320.3 |
| 309.2 |
| 312.0 |
| 337.2 |
| 292.9 |
| 313.3 |
| 281.0 |
| 264.5 |
| 63.0 |
| 165.7 |
| 71.7 |
| 87.4 |
| 90.5 |
| 92.1 |
| 85.9 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 378.0 | 388.0 | 378.0 | 368.0 | 380.0 | 344.0 | 274.0 | 262.0 | 254.0 | 260.0 | 177.0 | 170.0 | 162.0 | 157.0 | 157.0 | 158.0 | 154.0 | 153.4 | 154.5 | 156.9 | 157.1 | 152.6 | 153.2 | 140.4 | 132.4 | 126.0 | 121.4 | 115.0 | 114.2 | 110.6 | 107.4 | 106.3 | 104.2 | 103.8 | 102.3 | 100.8 | 99.4 | 99.3 | 98.6 | 99.2 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deffered Income Tax | 256.0 | - | - | - | 170.0 | - | - | - | 180.0 | - | - | - | 285.0 | - | - | - | 111.0 | |||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | 656.0 | - | - | - | 322.0 | - | - | - | (6.0) | - | - | - | (329.0) | - | - | - | 244.0 | |||||||||||||||||||||||
| Change In Inventory | 173.0 | - | - | - | 113.0 | - | - | - | 179.0 | - | - | - | (20.0) | - | - | - | 47.0 | |||||||||||||||||||||||
| Change In Accounts Payable | 810.0 | - | - | - | 281.0 | - | - | - | (29.0) | - | - | - | (237.0) | - | - | - | 385.0 | |||||||||||||||||||||||
| Change In Other Working Capital | 126.0 | - | - | - | 156.0 | - | - | - | 156.0 | - | - | - | 157.0 | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | 48.0 | - | - | - | 14.0 | - | - | - | 23.0 | - | - | - | 18.0 | - | - | - | 25.0 | |||||||||||||||||||||||
| Cash From Operating Activities | 934.0 | - | - | - | 904.0 | - | - | - | 596.0 | - | - | - | 1,221.0 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 864.0 | - | - | - | 629.0 | - | - | - | 512.0 | 603.0 | 398.0 | 305.0 | 289.0 | 316.0 | 327.0 | 302.0 | 257.0 | 206.7 | 166.2 | 147.4 | 176.7 | 271.4 | 380.0 | 594.3 | 949.7 | 1,109.0 | 1,019.2 | 830.5 | 889.7 | 831.8 | 694.3 | 350.9 | 264.5 | 182.0 | 135.2 | 82.5 | 112.7 | 133.1 | 158.3 | 136.8 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | (40.0) | - | - | - | (17.0) | - | - | - | (26.0) | - | - | - | (2.0) | - | - | - | (3.0) | |||||||||||||||||||||||
| Cash From Investing Activities | (1,007.0) | - | - | - | (694.0) | - | - | - | (578.0) | - | - | - | 47.0 | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 50.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 1,748.2 | - | - | - | 1,442.8 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - |
| Debt Repaid | 0.0 | - | - | - | 250.0 | - | - | - | 0.0 | - | - | - | 425.0 | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | 30.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | 674.0 | - | - | - | 643.0 | - | - | - | 578.0 | - | - | - | 427.0 | - | - | - | 417.0 | - | ||||||||||||||||||||||
| Other Financing Activities | 14.0 | - | - | - | (109.0) | - | - | - | (33.0) | - | - | - | (6.0) | - | - | - | (11.0) | |||||||||||||||||||||||
| Cash From Financing Activities | 167.0 | - | - | - | (802.0) | - | - | - | (291.0) | - | - | - | (808.0) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 94.0 | - | - | - | (592.0) | - | - | - | (273.0) | - | - | - | 460.0 | - | - | - | (131.0) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 70.0 | - | - | - | 275.0 | - | - | - | 84.0 | - | - | - | 932.0 | - | - | - | 206.0 | - | - | - | 356.6 | - | - | - | (527.0) | - | - | - | (536.1) | - | - | - | 230.9 | - | - | - | 156.4 | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | 84.0 | - | - | - | 557.0 | - | - | - | 206.0 | |||||||||||||||||||||||
| 311.9 |
| 304.9 |
| 205.3 |
| 312.2 |
| 307.2 |
| 288.9 |
| 243.9 |
| 228.0 |
| Amortization Of Intangibles | - | 138.0 | 62.0 | 33.0 | 10.0 | 10.0 | 10.8 | 11.9 | 11.9 | 11.9 | 11.9 | 11.9 | 11.8 | 8.7 | 7.7 | 7.7 | 7.7 | 7.7 | - | - |
| Stock-Based Compensation | - | 92.0 | 102.0 | 63.0 | 53.0 | 54.0 | 29.4 | 37.1 | 31.7 | 26.3 | 40.6 | 16.4 | 26.2 | 46.2 | 36.7 | 66.4 | 24.4 | 23.1 | 30.8 | 20.9 |
| Deffered Income Tax | - | 957.0 | 889.0 | 829.0 | 464.0 | 472.0 | 186.7 | 372.7 | 361.0 | 445.3 | 203.9 | 120.4 | 137.7 | 173.8 | 137.7 | 256.6 | 142.2 | 198.7 | 165.2 | 65.0 |
| Asset Impairments | - | - | - | - | 0.0 | 0.0 | 644.9 | 0.0 | 0.0 | 20.2 | 0.0 | 264.3 | 76.4 | 0.0 | 10.3 | 0.0 | 0.0 | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 683.0 | (49.0) | (107.0) | 148.0 | 611.0 | 1.3 | 19.7 | (384.0) | 330.5 | 285.8 | (157.1) | (381.5) | 189.8 | 14.8 | (55.9) | (92.5) | 181.4 | 433.9 | (378.9) |
| Change In Inventory | - | 263.0 | (17.0) | (118.0) | 62.0 | 105.0 | (172.3) | 10.2 | (38.5) | 202.3 | 12.0 | (6.1) | (160.9) | (99.9) | (33.3) | 65.8 | 164.7 | (266.7) | (370.7) | 88.9 |
| Change In Accounts Payable | - | 671.0 | 114.0 | (62.0) | (26.0) | 622.0 | (80.3) | (62.9) | (320.1) | 261.3 | 287.6 | (205.1) | (418.0) | 165.1 | (31.0) | 102.6 | (43.9) | - | - | - |
| Change In Other Working Capital | - | 105.0 | 223.0 | (195.0) | 19.0 | (45.0) | 63.8 | 15.2 | 4.6 | 25.2 | (18.0) | 40.3 | (22.6) | 53.5 | 162.3 | (37.4) | (31.6) | 86.3 | (178.6) | 15.5 |
| Other Operating Activities | - | 35.0 | 72.0 | 83.0 | 92.0 | 94.0 | 35.3 | (26.1) | 23.6 | 3.2 | - | 0.0 | 0.0 | (5.7) | 28.0 | (1.5) | 4.2 | 1.2 | - | - |
| Cash From Operating Activities | - | 5,599.0 | 4,888.0 | 4,421.0 | 2,906.0 | 2,546.0 | 1,899.1 | 1,946.8 | 2,186.7 | 1,315.4 | 1,353.2 | 1,022.8 | 1,285.6 | 1,294.8 | 984.0 | 1,356.2 | 834.0 | 1,452.7 | 475.7 | 1,029.7 |
| 1,336.1 |
| 582.7 |
| 791.2 |
| 1,473.1 |
| 883.7 |
| Acquisitions | - | 25.0 | 5,829.0 | 5,015.0 | 0.0 | 0.0 | - | - | - | - | 0.0 | 0.0 | 814.9 | 394.9 | 0.0 | - | - | 0.0 | (2.5) | 299.6 |
| Divestitures | - | 0.0 | 1,200.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | 22.5 | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | (48.0) | (149.0) | (85.0) | (7.0) | (14.0) | 107.0 | 14.6 | 0.2 | (3.9) | 0.0 | 12.6 | 0.0 | 0.0 | (2.2) | (4.0) | (3.0) | (4.5) | 12.2 | - |
| Cash From Investing Activities | - | (3,751.0) | (6,612.0) | (6,404.0) | (1,139.0) | (665.0) | (2,270.5) | (3,768.8) | (2,114.9) | (567.6) | (615.4) | (1,190.7) | (2,566.2) | (2,642.0) | (1,814.2) | (1,371.6) | (134.4) | (787.8) | (1,454.3) | (1,151.8) |
| 1,295.5 |
| 0.0 |
| 498.3 |
| 0.0 |
| 598.1 |
| Debt Repaid | - | 2,979.0 | 2,003.0 | 1,300.0 | 896.0 | 605.0 | 1,457.2 | 1,057.3 | 932.7 | 994.8 | 1,108.0 | 7.8 | 557.7 | 7.9 | 361.5 | 727.6 | 262.7 | 115.0 | 416.0 | 13.6 |
| Common Stock Issuance | - | - | - | - | 32.4 | 32.8 | 969.8 | 29.0 | 1,204.0 | 471.4 | 22.0 | 20.7 | 19.2 | 20.6 | 16.0 | 17.9 | 20.9 | 17.3 | 16.5 | 20.7 |
| Common Stock Repurchased | - | 75.0 | 159.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | 0.0 | 0.0 | 150.0 | 300.1 | 0.0 | 0.3 | 0.0 | 390.2 |
| Dividends Paid | - | 2,583.0 | 2,313.0 | 1,839.0 | 1,672.0 | 1,667.0 | 1,605.4 | 1,457.6 | 1,335.1 | 829.4 | 517.6 | 509.2 | 443.8 | 304.7 | 262.0 | 227.0 | 193.5 | 172.8 | 162.8 | 150.2 |
| Other Financing Activities | - | (93.0) | (68.0) | 13.0 | 14.0 | 13.0 | (56.9) | (88.5) | (2.5) | (13.8) | 5.4 | (15.8) | 0.0 | - | - | - | 0.0 | 0.0 | 19.2 | 0.2 |
| Cash From Financing Activities | - | (2,503.0) | 2,119.0 | 2,101.0 | (1,693.0) | (2,259.0) | 875.0 | 1,831.0 | (97.0) | (959.5) | (586.5) | 92.7 | 1,304.5 | 913.0 | 1,339.0 | 59.2 | (698.1) | (1,145.6) | 1,469.6 | 73.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | (655.0) | 395.0 | 118.0 | 74.0 | (378.0) | 503.5 | 9.0 | (25.2) | (211.7) | 151.3 | (75.2) | 23.9 | (434.3) | 508.8 | 43.8 | 1.6 | (480.7) | 491.0 | (49.2) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 20.1 |
| 251.3 |
| 661.4 |
| (997.5) |
| 146.0 |
| Free Cash Flow To Equity | - | 2,457.0 | 7,958.0 | 6,824.0 | 1,677.0 | 1,244.0 | 1,491.2 | 1,226.5 | 908.4 | 998.7 | 620.5 | 1,118.3 | (1,051.2) | 278.1 | 751.1 | 588.0 | (11.4) | 1,044.8 | (1,413.5) | 730.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.6 |
| - |
| - |
| - |
| 7.2 |
| - |
| - |
| - |
| 5.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| 119.2 |
| - |
| - |
| - |
| (55.9) |
| - |
| - |
| - |
| 76.0 |
| - |
| - |
| - |
| 74.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 3.2 |
| 0.0 |
| 0.0 |
| 641.8 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| 20.2 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 85.2 |
| - |
| - |
| - |
| (334.4) |
| - |
| - |
| - |
| (6.1) |
| - |
| - |
| - |
| (358.7) |
| - |
| - |
| - |
| (137.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| 123.4 |
| - |
| - |
| - |
| (173.9) |
| - |
| - |
| - |
| (53.4) |
| - |
| - |
| - |
| (149.8) |
| - |
| - |
| - |
| 53.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 251.3 |
| - |
| - |
| - |
| (350.7) |
| - |
| - |
| - |
| (62.5) |
| - |
| - |
| - |
| (361.0) |
| - |
| - |
| - |
| (122.8) |
| - |
| - |
| - |
| 94.0 |
| - |
| - |
| - |
| 57.0 |
| - |
| - |
| - |
| (92.0) |
| - |
| - |
| - |
| (113.7) |
| - |
| - |
| - |
| 53.7 |
| - |
| - |
| - |
| 53.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.7 |
| - |
| - |
| - |
| (30.4) |
| - |
| - |
| - |
| (16.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 463.0 |
| - |
| - |
| - |
| 533.3 |
| - |
| - |
| - |
| 422.7 |
| - |
| - |
| - |
| 353.6 |
| - |
| - |
| - |
| 495.3 |
| - |
| - |
| - |
| 269.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.1 |
| - |
| - |
| - |
| 22.1 |
| - |
| - |
| - |
| (11.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (244.0) |
| - |
| - |
| - |
| (170.7) |
| - |
| - |
| - |
| (964.8) |
| - |
| - |
| - |
| (864.8) |
| - |
| - |
| - |
| (255.7) |
| - |
| - |
| - |
| (109.5) |
| - |
| - |
| - |
| - |
| - |
| 56.5 |
| 1,277.6 |
| 25.4 |
| 101.8 |
| 52.4 |
| - |
| - |
| - |
| 501.9 |
| - |
| - |
| - |
| 501.9 |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.8 |
| - |
| - |
| - |
| 1,182.1 |
| - |
| - |
| - |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 416.2 |
| - |
| - |
| - |
| 386.7 |
| - |
| - |
| - |
| 354.2 |
| - |
| - |
| - |
| 316.4 |
| - |
| - |
| - |
| 129.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| (12.0) |
| - |
| - |
| - |
| (21.0) |
| - |
| - |
| - |
| (47.9) |
| - |
| - |
| - |
| (7.0) |
| - |
| - |
| - |
| (13.4) |
| - |
| - |
| - |
| - |
| (350.0) |
| - |
| - |
| - |
| (484.7) |
| - |
| - |
| - |
| 1,052.7 |
| - |
| - |
| - |
| 527.1 |
| - |
| - |
| - |
| (259.4) |
| - |
| - |
| - |
| (97.7) |
| - |
| - |
| - |
| - |
| - |
| (122.1) |
| - |
| - |
| - |
| 510.7 |
| - |
| - |
| - |
| 15.8 |
| - |
| - |
| - |
| (19.7) |
| - |
| - |
| - |
| 61.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 300.1 |
| - |
| - |
| - |
| 1,168.9 |
| - |
| - |
| - |
| 404.8 |
| - |
| - |
| - |
| (271.1) |
| - |
| - |
| - |
| 154.4 |
| - |
| - |
| - |