| (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 | 68.0 | 45.0 | 41.0 | 103.0 | 62.0 | 100.0 | 38.0 | 94.0 | 72.0 | 109.0 | 68.0 | 47.0 | 39.0 | 74.0 | 51.0 | 58.0 | ||||||||||||||||||||||||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 31 July 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 | 257.0 | 306.0 | 313.0 | 228.0 | 233.0 | 244.0 | 155.0 | 214.0 | 212.0 | 187.0 | 193.0 | 172.0 | 175.0 | 105.0 | 141.0 | 147.0 | |||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 17 February 2026, reported in USD. Period end dates link to the filing on SEC EDGAR.
| 64.0 |
| 60.0 |
| 66.0 |
| 50.0 |
| 32.0 |
| 96.0 |
| (61.0) |
| 96.0 |
| 39.0 |
| 81.0 |
| 61.0 |
| 55.0 |
| 25.0 |
| 73.0 |
| 49.0 |
| 53.0 |
| 46.0 |
| 64.0 |
| 42.0 |
| 40.0 |
| 32.0 |
| 73.0 |
| 61.0 |
| 34.0 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 143.0 | 144.0 | 151.0 | 148.0 | 139.0 | 140.0 | 127.0 | 126.0 | 122.0 | 121.0 | 118.0 | 116.0 | 113.0 | 111.0 | 107.0 | 108.0 | 103.0 | 99.0 | 99.0 | 101.0 | 101.0 | 103.0 | 134.0 | 108.0 | 104.0 | 108.0 | 104.0 | 103.0 | 101.0 | 101.0 | 101.0 | 96.0 | 93.0 | 92.0 | 88.0 | 87.0 | 86.0 | 84.0 | 77.0 | 79.0 |
| Amortization Of Intangibles | 21.0 | 21.0 | 19.0 | 19.0 | 19.0 | 19.0 | - | - | 18.0 | 18.0 | 16.0 | 16.0 | 15.0 | 14.0 | 14.0 | 15.0 | ||||||||||||||||||||||||
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deffered Income Tax | - | 14.0 | - | - | - | 20.0 | - | - | - | 37.0 | - | - | - | 4.0 | - | - | - | 4.0 | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 17.0 | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | 1.0 | - | - | - | 1.0 | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | (52.0) | - | - | - | 25.0 | - | - | - | 5.0 | - | - | - | (34.0) | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | 6.0 | - | - | - | (3.0) | - | - | - | 1.0 | - | - | - | 0.0 | - | - | - | (6.0) | ||||||||||||||||||||||
| Change In Accounts Payable | - | (48.0) | - | - | - | (37.0) | - | - | - | 24.0 | - | - | - | (174.0) | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | 3.0 | - | - | - | 28.0 | - | - | - | 16.0 | - | - | - | 27.0 | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | (43.0) | - | - | - | (32.0) | - | - | - | (22.0) | - | - | - | (10.0) | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | 268.0 | - | - | - | 231.0 | - | - | - | 175.0 | - | - | - | (39.0) | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | 259.0 | - | - | - | 359.0 | - | - | - | 325.0 | - | - | - | 274.0 | - | - | - | 167.0 | - | - | - | 153.0 | - | - | - | 162.0 | - | - | - | 150.0 | - | - | - | 131.0 | - | - | - | 114.0 | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | 2.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | 3.0 | - | - | - | 15.0 | - | - | - | 6.0 | - | - | - | 4.0 | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | (262.0) | - | - | - | (376.0) | - | - | - | (331.0) | - | - | - | (276.0) | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | 0.0 | - | - | - | 310.0 | - | - | - | 450.0 | - | - | - | 100.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 119.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.0 | - | - |
| Debt Repaid | - | 0.0 | - | - | - | 102.0 | - | - | - | 0.0 | - | - | - | 260.0 | - | - | - | 0.0 | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | 300.0 | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | 60.0 | - | - | - | 55.0 | - | - | - | 48.0 | - | - | - | 40.0 | - | - | - | 38.0 | ||||||||||||||||||||||
| Other Financing Activities | - | (23.0) | - | - | - | (9.0) | - | - | - | (7.0) | - | - | - | (6.0) | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | (74.0) | - | - | - | 144.0 | - | - | - | 327.0 | - | - | - | 162.0 | - | |||||||||||||||||||||||||
| 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 | - | 9.0 | - | - | - | (128.0) | - | - | - | (150.0) | - | - | - | (313.0) | - | - | - | 82.0 | - | - | - | 15.0 | - | - | - | (7.0) | - | - | - | 6.0 | - | - | - | 63.0 | - | - | - | 56.0 | - | - |
| Free Cash Flow To Equity | - | 9.0 | - | - | - | 80.0 | - | - | - | 300.0 | - | - | - | (473.0) | - | - | - | |||||||||||||||||||||||
| 125.0 |
| 95.0 |
| 87.0 |
| Cash From Operating Activities | |||||||||||||||||||
| Depreciation & Amortization | 586.0 | 578.0 | 496.0 | 458.0 | 417.0 | 404.0 | 454.0 | 409.0 | 382.0 | 345.0 | 321.0 | 305.0 | 301.0 | 248.0 | 248.0 | 227.0 | 238.0 | 211.0 | 208.0 |
| Amortization Of Intangibles | 80.0 | 76.0 | 72.0 | 61.0 | 58.0 | 58.0 | 64.0 | 64.0 | 59.0 | 46.0 | 44.0 | 38.0 | 25.0 | 22.0 | 22.0 | 19.0 | |||
| Stock-Based Compensation | - | 16.0 | 24.0 | 17.0 | 15.0 | 14.0 | 11.0 | 9.0 | 5.0 | 7.0 | 6.0 | 6.0 | 6.0 | 4.0 | 4.0 | 4.0 | 2.0 | ||
| Deffered Income Tax | - | 37.0 | 23.0 | 8.0 | 6.0 | 5.0 | (23.0) | 6.0 | (17.0) | 70.0 | 37.0 | 40.0 | 39.0 | 11.0 | 47.0 | 56.0 | 67.0 | ||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Change In Accounts Receivable | - | 16.0 | 66.0 | 29.0 | 66.0 | 64.0 | 24.0 | (30.0) | 29.0 | 3.0 | 9.0 | 11.0 | (8.0) | 0.0 | 4.0 | 15.0 | |||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Change In Accounts Payable | - | 44.0 | 47.0 | (166.0) | 157.0 | 61.0 | 26.0 | (16.0) | 51.0 | 5.0 | 15.0 | 6.0 | (13.0) | 14.0 | 1.0 | 5.0 | (11.0) | ||
| Change In Other Working Capital | - | 10.0 | 12.0 | 20.0 | 22.0 | 21.0 | (17.0) | 12.0 | 11.0 | (1.0) | 4.0 | 4.0 | 12.0 | (17.0) | (1.0) | 7.0 | |||
| Other Operating Activities | - | 179.0 | 112.0 | 24.0 | (40.0) | (23.0) | (23.0) | (34.0) | (16.0) | (24.0) | (12.0) | (22.0) | (14.0) | (18.0) | (17.0) | (16.0) | |||
| Cash From Operating Activities | - | 1,118.0 | 778.0 | 420.0 | 674.0 | 532.0 | 567.0 | 546.0 | 630.0 | 597.0 | 562.0 | 520.0 | 520.0 | 544.0 | 494.0 | ||||
| Cash From Investing Activities | |||||||||||||||||||
| Capital Expenditures | - | 1,189.0 | 1,268.0 | 1,358.0 | 766.0 | 636.0 | 784.0 | 606.0 | 595.0 | 514.0 | 584.0 | 598.0 | 1,007.0 | 656.0 | 303.0 | 300.0 | 450.0 | 696.0 | 383.0 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 46.0 | ||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Other Investing Activities | - | 2.0 | 23.0 | 0.0 | (8.0) | 22.0 | 6.0 | 3.0 | (1.0) | 3.0 | 3.0 | 0.0 | (13.0) | (3.0) | (2.0) | (5.0) | 3.0 | ||
| Cash From Investing Activities | - | (1,196.0) | (1,297.0) | (1,358.0) | (758.0) | (656.0) | (787.0) | (604.0) | (471.0) | (514.0) | (585.0) | (522.0) | (994.0) | (692.0) | (294.0) | ||||
| Cash From Financing Activities | |||||||||||||||||||
| Debt Issued | - | 310.0 | 670.0 | 600.0 | 360.0 | 400.0 | 549.0 | 470.0 | 75.0 | 225.0 | 290.0 | 145.0 | 585.0 | 380.0 | 0.0 | 0.0 | 249.0 | 580.0 | 50.0 |
| Debt Repaid | - | 170.0 | 130.0 | 260.0 | 0.0 | 160.0 | 98.0 | 350.0 | 24.0 | 150.0 | 133.0 | 442.0 | 0.0 | 100.0 | 100.0 | 73.0 | 186.0 | 142.0 | |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 271.0 | 0.0 | 67.0 | 0.0 | 0.0 | 0.0 | ||
| Common Stock Repurchased | - | - | 0.0 | 0.0 | 18.0 | 12.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | ||
| Dividends Paid | - | 225.0 | 200.0 | 179.0 | 158.0 | 150.0 | 140.0 | 134.0 | 125.0 | 118.0 | 110.0 | 97.0 | 87.0 | 84.0 | 81.0 | 79.0 | 78.0 | 72.0 | |
| Other Financing Activities | - | (23.0) | (14.0) | (14.0) | (12.0) | (9.0) | (14.0) | (8.0) | (5.0) | (7.0) | (16.0) | (4.0) | (4.0) | - | - | - | - | ||
| Cash From Financing Activities | - | 142.0 | 526.0 | 778.0 | 197.0 | (81.0) | 447.0 | (31.0) | (79.0) | (50.0) | 25.0 | (121.0) | 494.0 | 243.0 | (194.0) | ||||
| Change In Cash & Equivalents | |||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | - | (89.0) | 80.0 | 33.0 | 2.0 | (123.0) | 20.0 | 95.0 | 6.0 | 2.0 | (27.0) | 21.0 | |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow | - | (71.0) | (490.0) | (938.0) | (92.0) | (104.0) | (217.0) | (60.0) | 35.0 | 83.0 | (22.0) | (78.0) | (487.0) | (112.0) | 191.0 | 153.0 | (59.0) | (310.0) | (200.0) |
| Free Cash Flow To Equity | - | 69.0 | 50.0 | (598.0) | 268.0 | 136.0 | 234.0 | 60.0 | 86.0 | 158.0 | 135.0 | (375.0) | 98.0 | 168.0 | 91.0 | 80.0 | 4.0 | ||
| 14.0 |
| 15.0 |
| 14.0 |
| 14.0 |
| 15.0 |
| 15.0 |
| 17.0 |
| 16.0 |
| 16.0 |
| 15.0 |
| 15.0 |
| 16.0 |
| 17.0 |
| 16.0 |
| 16.0 |
| 16.0 |
| 14.0 |
| 13.0 |
| 12.0 |
| 11.0 |
| 12.0 |
| 11.0 |
| 12.0 |
| 11.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| 7.0 |
| - |
| - |
| - |
| 9.0 |
| - |
| - |
| - |
| 6.0 |
| - |
| - |
| - |
| 17.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (21.0) |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| (19.0) |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| (45.0) |
| - |
| - |
| - |
| (29.0) |
| - |
| - |
| - |
| - |
| - |
| (4.0) |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| (3.0) |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| (5.0) |
| - |
| - |
| (44.0) |
| - |
| - |
| - |
| 26.0 |
| - |
| - |
| - |
| (22.0) |
| - |
| - |
| - |
| (13.0) |
| - |
| - |
| - |
| (17.0) |
| - |
| - |
| - |
| (10.0) |
| - |
| - |
| - |
| 27.0 |
| - |
| - |
| - |
| 14.0 |
| - |
| - |
| - |
| 9.0 |
| - |
| - |
| - |
| 12.0 |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| 13.0 |
| - |
| - |
| (15.0) |
| - |
| - |
| - |
| (20.0) |
| - |
| - |
| - |
| (19.0) |
| - |
| - |
| - |
| (10.0) |
| - |
| - |
| - |
| (4.0) |
| - |
| - |
| - |
| (7.0) |
| - |
| - |
| - |
| - |
| 249.0 |
| - |
| - |
| - |
| 168.0 |
| - |
| - |
| - |
| 155.0 |
| - |
| - |
| - |
| 156.0 |
| - |
| - |
| - |
| 194.0 |
| - |
| - |
| - |
| 170.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| 9.0 |
| - |
| - |
| - |
| (4.0) |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| (154.0) |
| - |
| - |
| - |
| (162.0) |
| - |
| - |
| - |
| (157.0) |
| - |
| - |
| - |
| (151.0) |
| - |
| - |
| - |
| (130.0) |
| - |
| - |
| - |
| (113.0) |
| - |
| - |
| - |
| - |
| - |
| 140.0 |
| - |
| - |
| - |
| 98.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 50.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.0 |
| - |
| - |
| 12.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.0 |
| - |
| - |
| - |
| 34.0 |
| - |
| - |
| - |
| 32.0 |
| - |
| - |
| - |
| 30.0 |
| - |
| - |
| - |
| 28.0 |
| - |
| - |
| (6.0) |
| - |
| - |
| - |
| (2.0) |
| - |
| - |
| - |
| (5.0) |
| - |
| - |
| - |
| (3.0) |
| - |
| - |
| - |
| (3.0) |
| - |
| - |
| - |
| (4.0) |
| - |
| - |
| - |
| - |
| (37.0) |
| - |
| - |
| - |
| (128.0) |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| (35.0) |
| - |
| - |
| - |
| (33.0) |
| - |
| - |
| - |
| (32.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (30.0) |
| - |
| - |
| - |
| 31.0 |
| - |
| - |
| - |
| 25.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 82.0 |
| - |
| - |
| - |
| (125.0) |
| - |
| - |
| - |
| 14.0 |
| - |
| - |
| - |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 56.0 |
| - |
| - |
| 17.0 |
| 16.0 |
| - |
| 1.0 |
| - |
| 82.0 |
| 22.0 |
| - |
| - |
| - |
| (24.0) |
| (11.0) |
| (6.0) |
| - |
| (16.0) |
| (11.0) |
| 20.0 |
| (2.0) |
| 8.0 |
| (3.0) |
| (43.0) |
| - |
| 453.0 |
| 391.0 |
| 386.0 |
| 183.0 |
| - |
| - |
| 36.0 |
| 19.0 |
| - |
| - |
| 4.0 |
| 6.0 |
| (299.0) |
| (430.0) |
| (700.0) |
| (382.0) |
| 56.0 |
| 170.0 |
| 0.0 |
| - |
| - |
| 60.0 |
| - |
| - |
| (152.0) |
| 12.0 |
| 335.0 |
| 136.0 |
| (63.0) |
| - |
| - |
| - |
| 128.0 |
| (206.0) |