| (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 | 584.4 | 591.3 | 847.6 | 874.8 | 604.9 | 604.3 | 772.0 | 755.3 | 436.3 | 504.3 | 626.3 | 586.2 | 307.1 | 439.1 | 547.9 | 509.3 | ||||||||||||||||||||||||
| (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 | 2,898.1 | 2,918.6 | 2,567.9 | 2,023.9 | 1,756.5 | 1,423.4 | 854.9 | 1,410.9 | 1,337.6 | 1,302.6 | 1,476.2 | 664.6 | 931.7 | 618.8 | 1,018.6 | 343.2 | 642.2 | 451.3 | ||
| Cash From Operating Activities | ||||||||||||||||||||
| Depreciation & Amortization | - | 207.4 | 194.0 | 178.3 | 176.5 | 170.5 | 172.8 | 397.4 | 361.5 | 353.3 | 352.2 | 364.1 | 332.4 | 333.7 | ||||||
| Cash From Investing Activities | ||||||||||||||||||||
| Capital Expenditures | - | 383.0 | 370.6 | 300.7 | 291.8 | 223.0 | 146.2 | 205.4 | 284.7 | 221.3 | 182.7 | 249.6 | 233.5 | 242.2 | 243.1 | |||||
| Cash From Financing Activities | ||||||||||||||||||||
| Debt Issued | - | 0.0 | 498.5 | 699.2 | 0.0 | 0.0 | 0.0 | 1,497.9 | 1,147.0 | 0.0 | 0.0 | 0.0 | 1,108.6 | 1,547.8 | 0.0 | 3.6 | ||||
| Change In Cash & Equivalents | ||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 114.5 | (67.3) | 7.7 | (50.1) | (45.7) | 68.2 | (9.8) | (45.6) | 118.4 | (57.2) | (136.3) | (148.7) | 6.1 | ||||||
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow | - | 2,811.5 | 2,775.0 | 2,088.9 | 1,212.2 | 1,365.3 | 1,288.8 | 1,714.1 | 1,123.1 | 1,302.2 | 1,339.2 | 638.8 | 739.7 | 849.3 | 952.3 | |||||
| 260.2 |
| 317.8 |
| 405.7 |
| 464.7 |
| 235.2 |
| 244.7 |
| 400.6 |
| 238.8 |
| (29.2) |
| 296.1 |
| 458.8 |
| 456.1 |
| 199.9 |
| 254.0 |
| 515.1 |
| 448.1 |
| 120.4 |
| 459.9 |
| 367.0 |
| 358.6 |
| 117.1 |
| 198.8 |
| 377.4 |
| 747.6 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 74.2 | 75.0 | - | - | 72.2 | 70.9 | - | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | 44.4 | 36.1 | 36.1 | 45.2 | 47.1 | 45.7 | 45.3 | 44.8 | 44.9 | 42.8 | 45.4 | 42.1 | 34.9 | 37.1 | 35.8 | 36.0 | ||||||||||||||||||||||||
| Stock-Based Compensation | 26.8 | 18.1 | 20.3 | 26.0 | 22.2 | 18.1 | 20.9 | 24.1 | 19.8 | 8.7 | 14.3 | 16.9 | 24.4 | 11.7 | 11.1 | 12.1 | 21.4 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | 92.5 | - | - | - | 331.2 | - | - | - | 329.6 | - | - | - | 414.4 | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | 3.5 | - | - | - | 67.5 | - | - | - | (17.5) | - | - | - | 3.1 | - | - | - | 13.0 | |||||||||||||||||||||||
| Cash From Operating Activities | 626.2 | - | - | - | 339.5 | - | - | - | 247.2 | - | - | - | 8.5 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 79.7 | - | - | - | 118.9 | - | - | - | 83.8 | - | - | - | 77.1 | - | - | - | 74.8 | - | - | - | 43.9 | - | - | - | 34.7 | - | - | - | 49.0 | - | - | - | 52.8 | - | - | - | 35.2 | - | - | - |
| Acquisitions | 668.2 | - | - | - | 265.3 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | 7.8 | - | - | - | 0.9 | - | - | - | (2.1) | - | - | - | 13.9 | - | - | - | 7.9 | |||||||||||||||||||||||
| Cash From Investing Activities | (755.7) | - | - | - | (385.1) | - | - | - | (81.7) | - | - | - | (91.0) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 699.1 | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.0 | - | - | 1,500.0 | 1,497.9 | - | - | - | 1,147.0 | - | - | - | 0.0 | - | - | - |
| Debt Repaid | 400.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 700.0 | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 287.3 | - | - | - | 477.5 | - | - | - | 300.3 | - | - | - | 300.0 | - | - | - | 350.0 | |||||||||||||||||||||||
| Dividends Paid | 231.5 | - | - | - | 209.9 | - | - | - | 189.5 | - | - | - | 170.3 | - | - | - | 155.9 | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | (2.0) | |||||||||||||||||||||||
| Cash From Financing Activities | (546.0) | - | - | - | (723.1) | - | - | - | (386.7) | - | - | - | (459.2) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (13.6) | - | - | - | 39.1 | - | - | - | (24.2) | - | - | - | 14.1 | - | - | - | (4.7) | - | - | - | (43.4) | - | - | - | (32.2) | - | - | - | 2.9 | - | - | - | 46.0 | - | - | - | 37.3 | - | - | - |
| Net Change In Cash | (689.1) | - | - | - | (729.6) | - | - | - | (245.4) | - | - | - | (527.6) | - | - | - | (810.8) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 546.5 | - | - | - | 220.6 | - | - | - | 163.4 | - | - | - | (68.6) | - | - | - | (263.0) | - | - | - | 216.2 | - | - | - | (362.3) | - | - | - | (101.6) | - | - | - | (119.0) | - | - | - | (78.6) | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | 163.4 | - | - | - | (69.5) | - | - | - | (263.0) | |||||||||||||||||||||||
| (2,624.8) |
| 3,966.7 |
| 333.8 |
| 358.5 |
| 436.8 |
| 421.5 |
| 449.0 |
| 138.8 |
| Amortization Of Intangibles | 161.8 | 164.5 | 180.7 | 165.2 | 142.7 | 123.6 | 115.7 | 116.7 | 116.8 | 132.0 | 132.0 | 150.2 | 128.3 | 128.9 | 129.2 | 129.2 | 153.2 | 156.1 | 226.3 | - |
| Stock-Based Compensation | 91.2 | 86.6 | 82.9 | 64.3 | 56.3 | 66.5 | 69.5 | 66.4 | 78.8 | 70.8 | 69.6 | 62.7 | 67.7 | 71.8 | 49.8 | 42.6 | 73.5 | 68.3 | 27.9 | 31.0 |
| Deffered Income Tax | - | 113.6 | (129.1) | (53.5) | 67.8 | (25.2) | 22.2 | (20.6) | (97.8) | (117.4) | (33.8) | 107.8 | (23.4) | 29.4 | (47.9) | (171.2) | 82.6 | (36.9) | (331.0) | 146.6 |
| Asset Impairments | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3,710.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | 84.8 | (162.5) | 96.4 | 466.7 | 348.8 | (109.0) | (3.9) | 186.9 | 112.4 | (26.8) | 6.3 | 230.0 | 39.4 | 25.3 | 6.4 | 213.0 | (392.2) | (118.7) | (75.4) |
| Change In Accounts Payable | - | (2.6) | 100.9 | (125.3) | 317.9 | 275.3 | 75.8 | 93.2 | 99.6 | 167.2 | 103.6 | (41.0) | 157.2 | 141.0 | (12.5) | (55.1) | 246.9 | 52.9 | (198.6) | (88.1) |
| Change In Other Working Capital | - | 304.8 | 162.4 | 152.3 | 116.8 | 153.8 | (29.7) | 245.8 | (55.3) | 206.8 | 24.5 | (248.8) | (83.0) | (68.3) | 68.7 | (22.5) | (159.8) | (362.1) | (118.9) | 32.3 |
| Other Operating Activities | - | 31.6 | (178.3) | (32.7) | 17.1 | (36.4) | (1.5) | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 3,194.5 | 3,145.6 | 2,389.6 | 1,504.0 | 1,588.3 | 1,435.0 | 1,919.5 | 1,407.8 | 1,523.5 | 1,521.9 | 888.4 | 973.2 | 1,091.5 | 1,195.4 | 1,186.8 | 695.4 | 1,756.9 | 423.5 | 826.3 |
| 217.1 |
| 179.5 |
| 204.1 |
| 305.0 |
| 119.7 |
| Acquisitions | - | 276.0 | 180.3 | 862.8 | 234.7 | 269.2 | 182.8 | 83.4 | 285.7 | 157.6 | 9.2 | 961.8 | 10.2 | 0.0 | 0.0 | 1.9 | 14.0 | 0.0 | 7,107.3 | 25.7 |
| Divestitures | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 422.5 | 0.0 | 2.0 | 4.7 | 52.7 | 400.3 | 0.0 | 0.0 | 52.9 | 6,154.3 |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 7.8 | 0.7 |
| Other Investing Activities | - | 1.6 | 16.7 | 17.9 | 23.0 | 68.6 | (1.2) | (4.8) | 1.2 | 2.7 | - | - | - | - | - | 0.0 | 0.0 | 0.6 | 31.2 | (28.6) |
| Cash From Investing Activities | - | (640.0) | (562.9) | (1,172.2) | (540.4) | (545.7) | (376.2) | (1,780.0) | (629.4) | (374.7) | 240.1 | (1,192.9) | (197.0) | (215.4) | (146.5) | 207.5 | (178.6) | (183.1) | (7,307.0) | 6,052.4 |
| 62.9 |
| 1,010.3 |
| 1,610.4 |
| 2.0 |
| Debt Repaid | - | 159.1 | 507.5 | 754.6 | 9.6 | 432.5 | 307.5 | 7.5 | 1,123.0 | 7.7 | 0.0 | 23.9 | 508.0 | 1,265.0 | 418.9 | 91.9 | 524.8 | 210.5 | 384.5 | 141.8 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 1,481.3 | 1,280.8 | 669.3 | 1,200.2 | 1,100.3 | 250.0 | 750.1 | 900.2 | 1,016.9 | 250.1 | 250.1 | 1,374.9 | 1,213.2 | 839.8 | 1,157.5 | 0.0 | 0.0 | (2.0) | 1,999.9 |
| Dividends Paid | - | 837.3 | 757.5 | 683.7 | 620.2 | 561.1 | 507.3 | 510.1 | 479.5 | 430.1 | 348.6 | 303.3 | 264.7 | 245.5 | 192.4 | 137.3 | 90.7 | 160.8 | 212.9 | 209.8 |
| Other Financing Activities | - | (2.0) | (2.3) | 0.0 | (2.0) | (44.9) | 6.5 | (1.8) | (3.5) | (27.7) | (24.2) | (32.6) | 0.0 | 0.0 | (6.2) | (1.4) | 0.0 | 0.0 | - | - |
| Cash From Financing Activities | - | (2,495.8) | (2,020.6) | (1,350.3) | (1,852.2) | (2,127.6) | 884.3 | 270.5 | (1,378.8) | (1,432.5) | (726.9) | (527.6) | (859.5) | 346.6 | (1,303.9) | (1,246.4) | (403.7) | (1,208.1) | 2,760.6 | (2,568.5) |
| (23.6) |
| (1.5) |
| 24.5 |
| (17.3) |
| 12.3 |
| 51.8 |
| Net Change In Cash | - | 173.2 | 494.8 | (125.2) | (938.7) | (1,130.7) | 2,011.3 | 400.2 | (646.0) | (165.3) | 977.9 | (968.4) | (232.0) | 1,228.8 | (278.6) | 146.4 | 137.6 | 326.5 | (4,185.1) | 4,379.5 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 969.7 |
| 515.9 |
| 1,552.8 |
| 118.5 |
| 706.6 |
| Free Cash Flow To Equity | - | 2,652.4 | 2,766.0 | 2,033.5 | 1,202.6 | 932.8 | 981.3 | 3,204.5 | 1,147.1 | 1,294.5 | 1,339.2 | 614.9 | 1,340.3 | 1,132.1 | 533.4 | 881.4 | 54.0 | 2,352.6 | 1,344.4 | 566.8 |
| 33.8 |
| 32.9 |
| 29.0 |
| 30.9 |
| 30.8 |
| 25.9 |
| 29.9 |
| 29.6 |
| 30.3 |
| 29.4 |
| 29.1 |
| 29.1 |
| 29.1 |
| 11.7 |
| 34.7 |
| 35.2 |
| 35.2 |
| - |
| - |
| - |
| 32.3 |
| 32.9 |
| 33.0 |
| 33.2 |
| 13.2 |
| 13.1 |
| 15.5 |
| 24.7 |
| 7.9 |
| 15.4 |
| 17.2 |
| 29.0 |
| 10.1 |
| 13.4 |
| 13.2 |
| 29.7 |
| 11.2 |
| 14.3 |
| 22.5 |
| 30.8 |
| 12.9 |
| 14.0 |
| 19.1 |
| 24.8 |
| 15.4 |
| 14.2 |
| 16.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 370.3 |
| - |
| - |
| - |
| 104.6 |
| - |
| - |
| - |
| 295.8 |
| - |
| - |
| - |
| 266.2 |
| - |
| - |
| - |
| 330.7 |
| - |
| - |
| - |
| 293.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| (12.5) |
| - |
| - |
| - |
| 7.4 |
| - |
| - |
| - |
| (4.9) |
| - |
| - |
| - |
| (58.0) |
| - |
| - |
| - |
| (37.0) |
| - |
| - |
| - |
| - |
| (188.2) |
| - |
| - |
| - |
| 260.1 |
| - |
| - |
| - |
| (327.6) |
| - |
| - |
| - |
| (52.6) |
| - |
| - |
| - |
| (66.2) |
| - |
| - |
| - |
| (43.4) |
| - |
| - |
| - |
| - |
| - |
| 12.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.0 |
| - |
| - |
| - |
| 201.6 |
| - |
| - |
| - |
| 9.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 57.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (83.3) |
| - |
| - |
| - |
| (113.7) |
| - |
| - |
| - |
| (40.5) |
| - |
| - |
| - |
| (76.4) |
| - |
| - |
| - |
| (257.7) |
| - |
| - |
| - |
| (44.6) |
| - |
| - |
| - |
| - |
| - |
| 300.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 1,115.4 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 104.2 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 250.0 |
| - |
| - |
| - |
| 250.0 |
| - |
| - |
| - |
| 250.1 |
| - |
| - |
| - |
| - |
| - |
| 140.2 |
| - |
| - |
| - |
| 125.9 |
| - |
| - |
| - |
| 127.7 |
| - |
| - |
| - |
| 111.6 |
| - |
| - |
| - |
| 102.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 7.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 5.2 |
| - |
| - |
| - |
| 18.4 |
| - |
| - |
| - |
| - |
| (534.6) |
| - |
| - |
| - |
| (554.9) |
| - |
| - |
| - |
| 1,769.4 |
| - |
| - |
| - |
| 1,130.1 |
| - |
| - |
| - |
| (96.4) |
| - |
| - |
| - |
| (341.5) |
| - |
| - |
| - |
| - |
| - |
| (451.9) |
| - |
| - |
| - |
| 1,369.1 |
| - |
| - |
| - |
| 1,004.0 |
| - |
| - |
| - |
| (374.3) |
| - |
| - |
| - |
| (392.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (362.3) |
| - |
| - |
| - |
| 1,396.3 |
| - |
| - |
| - |
| (87.4) |
| - |
| - |
| - |
| (78.6) |
| - |
| - |
| - |