| (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 | (19.6) | (24.6) | (9.1) | (36.4) | (49.1) | 1.0 | (51.6) | (978.8) | 11.1 | 51.2 | 62.0 | 0.1 | 84.6 | 99.7 | 100.1 | 61.5 | ||||||||||||||||||||||||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 4 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 | FY200731 Dec 2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||
| Net Income | (89.7) | (93.6) | (968.0) | 246.3 | 154.7 | (654.5) | (803.7) | (425.7) | (321.4) | 5.9 | (318.6) | (294.5) | 162.7 | 188.0 | 299.5 | 322.4 | ||||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 10 February 2026, reported in USD. Period end dates link to the filing on SEC EDGAR.
| 21.9 |
| (28.8) |
| (361.8) |
| (83.0) |
| (103.3) |
| (106.4) |
| (106.5) |
| (112.1) |
| (150.3) |
| (434.7) |
| (85.9) |
| (261.7) |
| (49.4) |
| (28.6) |
| (201.2) |
| (75.0) |
| (10.7) |
| (34.4) |
| 195.4 |
| (33.8) |
| (92.2) |
| (63.5) |
| (78.1) |
| (84.1) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 183.3 | 185.3 | - | - | 197.6 | 197.5 | - | - | - | - | - | 188.0 | - | - | - | 121.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | 31.9 | 31.8 | 31.6 | 31.7 | 31.9 | 30.8 | 31.5 | 31.1 | 30.9 | 30.5 | 30.2 | 10.1 | 0.4 | 0.8 | 0.3 | 0.3 | ||||||||||||||||||||||||
| Stock-Based Compensation | 10.1 | 4.4 | 7.8 | 9.0 | 10.2 | 12.3 | 11.4 | 12.2 | 10.7 | 12.1 | - | - | - | (0.8) | - | - | - | |||||||||||||||||||||||
| Deffered Income Tax | - | (3.8) | - | - | - | 0.4 | - | - | - | 19.5 | - | - | - | 18.3 | - | - | - | 0.4 | ||||||||||||||||||||||
| Asset Impairments | 1.2 | 0.0 | (32.4) | 0.0 | 30.7 | 1.7 | - | 114.0 | - | 0.0 | - | 0.0 | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | 17.8 | - | - | - | 36.5 | - | - | - | (95.1) | - | - | - | (72.5) | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | 5.7 | - | - | - | (2.0) | - | - | - | 10.6 | - | - | - | 9.6 | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | (18.6) | - | - | - | 98.0 | - | - | - | 35.4 | - | - | - | 24.3 | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | 1.6 | - | - | - | 0.2 | - | - | - | (5.8) | - | - | - | 0.6 | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | 63.9 | - | - | - | 208.1 | - | - | - | 365.9 | - | - | - | 234.3 | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | 116.6 | - | - | - | 161.8 | - | - | - | 226.9 | 205.3 | 160.4 | 132.4 | 117.6 | 119.2 | 126.4 | 96.4 | 94.8 | 75.5 | 34.3 | 38.1 | 18.5 | 10.4 | 13.4 | 49.7 | 71.9 | 64.2 | 68.0 | 96.9 | 118.3 | 160.9 | 162.8 | 194.9 | 122.9 | 237.2 | 143.1 | 118.4 | 68.4 | 39.3 | 28.7 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | (106.0) | - | - | - | (164.5) | - | - | - | (227.5) | - | - | - | (116.3) | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 521.2 | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | 0.4 | - | - | - | 20.3 | - | - | - | 97.8 | - | - | - | 73.6 | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | 38.0 | - | - | - | 30.9 | - | - | - | 32.6 | - | - | - | 16.9 | - | - | - | 8.6 | ||||||||||||||||||||||
| Other Financing Activities | - | 0.0 | - | - | - | (5.1) | - | - | - | (4.0) | - | - | - | (7.8) | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | (40.3) | - | - | - | (58.9) | - | - | - | (161.6) | - | - | - | (98.3) | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.9) | - | - | - | 0.3 | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | (0.2) | - | - | - | 0.2 | - | - |
| Net Change In Cash | - | (83.4) | - | - | - | (16.1) | - | - | - | (22.4) | - | - | - | 19.7 | - | - | - | (69.3) | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | (52.8) | - | - | - | 46.3 | - | - | - | 139.0 | - | - | - | 116.7 | - | - | - | (61.2) | - | - | - | (9.9) | - | - | - | 1.4 | - | - | - | 65.5 | - | - | - | 27.0 | - | - | - | (62.9) | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 116.9 |
| (38.3) |
| 347.1 |
| 438.6 |
| Cash From Operating Activities | ||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | 127.0 | 126.0 | 124.0 | 41.5 | 1.3 | 24.0 | 19.3 | 17.9 | 18.3 | 24.3 | 3.6 | 3.6 | 3.6 | 4.0 | 4.1 | 4.1 | ||||
| Stock-Based Compensation | 31.3 | 39.3 | 46.4 | 46.8 | 21.1 | 21.6 | 26.6 | 39.3 | 37.9 | 44.5 | 28.3 | 28.5 | 27.0 | 25.9 | 23.2 | 20.9 | 16.8 | |||
| Deffered Income Tax | - | (21.7) | (1.8) | 51.9 | 7.0 | (63.0) | (125.3) | (103.2) | (41.2) | (330.3) | (152.2) | (99.9) | 43.7 | 50.6 | 160.4 | 159.0 | 147.5 | |||
| Asset Impairments | (31.2) | 0.0 | 114.0 | 0.0 | 0.0 | 0.0 | 395.1 | 17.8 | 211.1 | - | - | 124.6 | - | - | - | - | - | - | ||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Change In Accounts Receivable | - | (40.6) | (203.7) | (84.5) | 209.2 | 147.4 | (173.9) | (213.6) | (23.5) | 239.5 | (72.3) | (440.9) | 214.1 | (12.0) | (52.6) | 183.2 | ||||
| Change In Inventory | - | 1.8 | 11.5 | 30.8 | 23.2 | 2.6 | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Change In Accounts Payable | - | 71.3 | (112.9) | (69.7) | 39.0 | 50.9 | (46.6) | (77.3) | (69.5) | 104.1 | 12.0 | (131.6) | 86.6 | 11.3 | (25.2) | 42.0 | 49.6 | |||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Other Operating Activities | - | (0.7) | (7.9) | 1.1 | 1.5 | 0.5 | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash From Operating Activities | - | 961.2 | 1,175.5 | 1,005.9 | 566.2 | 95.5 | 278.9 | 696.2 | 730.7 | 300.7 | 305.0 | 999.4 | 728.7 | 888.9 | 1,005.3 | |||||
| Cash From Investing Activities | ||||||||||||||||||||
| Capital Expenditures | - | 589.0 | 678.4 | 615.7 | 436.8 | 166.3 | 145.5 | 347.5 | 641.5 | 567.1 | 119.8 | 743.8 | 1,052.3 | 662.5 | 974.0 | 1,011.6 | 738.1 | 452.6 | 445.4 | 604.6 |
| Acquisitions | - | 0.0 | 0.0 | 65.2 | 0.0 | 29.4 | 0.0 | 0.0 | 14.2 | 502.0 | (0.2) | - | 176.3 | - | - | - | 238.0 | 0.0 | ||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash From Investing Activities | - | (567.2) | (654.7) | (1,017.6) | (413.2) | (131.6) | (125.0) | (301.8) | (584.6) | (1,010.6) | (97.8) | (723.0) | (1,195.4) | (652.1) | (908.0) | |||||
| Cash From Financing Activities | ||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | 521.2 | - | - | 200.0 | - | - | 400.0 | - | 400.0 | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | 255.0 | 27.5 | 10.0 | 6.3 | 93.8 | 6.3 | 1.3 | - | ||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | 471.6 | - | - | - | - | - | - | - | |||
| Common Stock Repurchased | - | 69.6 | 290.4 | 200.7 | 70.1 | 6.3 | 21.2 | 255.5 | 161.7 | 6.8 | 3.6 | 8.0 | 13.6 | 73.5 | 170.3 | 4.3 | 1.9 | |||
| Dividends Paid | - | 122.5 | 126.8 | 100.0 | 43.1 | 15.6 | 18.9 | 32.4 | 30.6 | 16.3 | 23.6 | 58.8 | 58.3 | 29.1 | 30.3 | 31.0 | 30.8 | 30.7 | ||
| Other Financing Activities | - | (10.8) | (12.3) | (6.3) | (0.5) | 0.0 | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash From Financing Activities | - | (210.7) | (475.0) | 65.6 | (133.4) | (71.9) | (103.2) | (465.2) | 56.9 | 716.6 | (285.3) | (199.3) | 260.7 | (97.1) | (11.0) | |||||
| Change In Cash & Equivalents | ||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | 0.6 | (0.0) | (0.1) | (0.8) | 1.0 | (0.2) | (6.9) | (0.5) | (0.9) | 0.4 | (0.3) | 0.3 | 2.2 | (2.1) | 0.5 |
| Net Change In Cash | - | 179.3 | 48.6 | 55.1 | 20.0 | (107.4) | 50.7 | (70.8) | 202.2 | 7.7 | (78.2) | 70.3 | (206.5) | 138.8 | 86.8 | (3.7) | (22.3) | |||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow | - | 372.2 | 497.2 | 390.2 | 129.4 | (70.8) | 133.4 | 348.7 | 89.2 | (266.4) | 185.2 | 255.7 | (323.6) | 226.4 | 31.4 | (143.0) | (212.4) | 1.0 | 229.6 | 207.6 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | 428.2 | - | - | 337.6 | - | 186.4 | |||
| 0.4 |
| 0.3 |
| 14.7 |
| 3.1 |
| 3.1 |
| 3.1 |
| 3.4 |
| 5.3 |
| 5.3 |
| 5.3 |
| 5.2 |
| 5.3 |
| 3.7 |
| 3.7 |
| 3.8 |
| 4.2 |
| 4.9 |
| 5.4 |
| 8.1 |
| 6.6 |
| 8.7 |
| 0.9 |
| - |
| 0.9 |
| 4.6 |
| - |
| - |
| - |
| 5.9 |
| - |
| - |
| - |
| 9.2 |
| - |
| - |
| - |
| 9.3 |
| - |
| - |
| - |
| 9.4 |
| - |
| - |
| - |
| 7.1 |
| - |
| - |
| - |
| - |
| - |
| (21.0) |
| - |
| - |
| - |
| (68.2) |
| - |
| - |
| - |
| (6.6) |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| (36.9) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| 395.1 |
| - |
| 17.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.3 |
| - |
| - |
| - |
| 20.9 |
| - |
| - |
| - |
| (19.5) |
| - |
| - |
| - |
| (10.9) |
| - |
| - |
| - |
| 16.5 |
| - |
| - |
| - |
| 62.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.0 |
| - |
| - |
| - |
| 9.4 |
| - |
| - |
| - |
| (23.0) |
| - |
| - |
| - |
| (17.9) |
| - |
| - |
| - |
| (22.5) |
| - |
| - |
| - |
| 11.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.7 |
| - |
| - |
| - |
| 8.6 |
| - |
| - |
| - |
| 73.3 |
| - |
| - |
| - |
| 183.8 |
| - |
| - |
| - |
| 150.0 |
| - |
| - |
| - |
| 5.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 3.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (93.4) |
| - |
| - |
| - |
| (15.9) |
| - |
| - |
| - |
| (67.6) |
| - |
| - |
| - |
| (96.3) |
| - |
| - |
| - |
| (116.4) |
| - |
| - |
| - |
| (42.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.0 |
| - |
| - |
| - |
| 75.1 |
| - |
| - |
| - |
| 16.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.8 |
| - |
| - |
| - |
| 7.6 |
| - |
| - |
| - |
| 8.5 |
| - |
| - |
| - |
| 4.4 |
| - |
| - |
| - |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (8.6) |
| - |
| - |
| - |
| (3.8) |
| - |
| - |
| - |
| (27.7) |
| - |
| - |
| - |
| (83.6) |
| - |
| - |
| - |
| 228.1 |
| - |
| - |
| - |
| 468.2 |
| - |
| - |
| - |
| - |
| - |
| (10.8) |
| - |
| - |
| - |
| (22.0) |
| - |
| - |
| - |
| 3.9 |
| - |
| - |
| - |
| 261.4 |
| - |
| - |
| - |
| 431.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 18.2 |
| 19.7 |
| 18.9 |
| 101.4 |
| 65.4 |
| 38.3 |
| - |
| - |
| - |
| - |
| - |
| 178.4 |
| (213.8) |
| 30.8 |
| 100.4 |
| - |
| - |
| (52.7) |
| 6.5 |
| (37.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| 868.6 |
| 525.7 |
| 453.7 |
| 675.0 |
| 812.2 |
| 0.0 |
| 29.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (963.6) |
| (904.1) |
| (449.3) |
| (437.3) |
| (602.5) |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| 70.8 |
| 70.9 |
| 92.9 |
| 68.6 |
| - |
| - |
| - |
| 91.6 |
| 355.8 |
| (37.9) |
| (171.9) |
| (206.3) |
| (31.3) |
| 63.8 |
| 4.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |