Exhibit 99.1
![LOGO](https://capedge.com/proxy/8-K/0001193125-11-015633/g142224g56e68.jpg)
Date: January 27, 2011
Media Contact: William H. Galligan, (816) 983-1551
bgalligan@kcsouthern.com
Kansas City Southern Reports Fourth Quarter Revenues Up 18%; Record
Operating Ratio of 71.8%
Fourth Quarter 2010 Results
| • | | Revenues of $479 million, an increase of 18% over fourth quarter 2009 on a 12% increase in carloadings |
| • | | Operating income of $135 million, an increase of 47% over fourth quarter 2009 |
| • | | Operating ratio of 71.8%, a 5.5 point improvement from fourth quarter 2009 |
| • | | Adjusted diluted earnings per share of $0.62, excluding a $0.12 loss for debt retirement costs in the quarter, an 82% increase over the prior year’s results |
Kansas City, MO. Kansas City Southern (KCS) (NYSE:KSU) reported fourth quarter 2010 revenues of $479 million reflecting continued improvement in economic conditions in the markets served. Sequentially, revenues recovered from third quarter 2010 which were negatively impacted by service disruptions caused by Hurricane Alex.
Revenue growth was experienced across all commodity groups. Automotive revenues were up 41% over fourth quarter 2009 as a combination of strong pricing and new cross border vehicle routings benefitted the commodity group. Coal revenues increased 31% from a year ago on improved contract pricing which took effect at the beginning of 2010. Intermodal revenues were up 28% on a strong volume increase of 24%. Other period-over-period revenue improvements were 23% for Industrial & Consumer Products, 11% for Chemical & Petroleum, and 8% for Agriculture & Minerals.
Reported operating income for the fourth quarter was $135 million representing a 47% increase from a year ago. The Company reported a fourth quarter 2010 operating ratio of 71.8% compared with 77.3% in fourth quarter of 2009. Operating expenses in the fourth quarter increased 9% from a year ago on a revenue increase of 18%.
The Company has produced positive free cash flow of $174 million year to date, including $48 million in the fourth quarter.
Reported net income available to common stockholders in the fourth quarter totaled $52 million, or $0.50 per diluted share, compared to $32 million, or $0.34 per diluted share in fourth quarter 2009. Excluding debt retirement costs related to refinancing activity in the fourth quarter 2010, adjusted
diluted earnings per share was $0.62, an 82% increase over the fourth quarter 2009.
For the full year 2010, revenues were $1,815 million, up 23% over 2009 in spite of lost revenue from Hurricane Alex in the third quarter of 2010. Carloads for 2010 were up 15% over 2009 as the general economy improved and KCS continues to execute on its plan. Operating income increased 82% over the prior year and the Company’s 2010 operating ratio was 73.2%, an 8.8 point improvement from 2009. Diluted earnings per share for full year 2010 were $1.67 compared to $0.60 for 2009. Excluding debt retirement costs, adjusted diluted earnings per share were $2.11 and $0.64 for 2010 and 2009, respectively.
“A solid fourth quarter capped off a year in which KCS’s 2010 linehaul revenues exceeded 2008 levels,” stated executive chairman Michael R. Haverty. “The speed with which we recovered was truly impressive and speaks to the resiliency and vitality of the markets KCS serves and to the quality of our management who has been instrumental in the Company attaining record levels of operating efficiency and profitability. We believe that KCS will continue to deliver attractive volume and revenue growth as well as sustaining a high level of operating performance in 2011.”
David L. Starling, president and chief executive officer, stated, “KCS’s fourth quarter operating ratio of 71.8% improved 5.5 points from a year ago and marked the lowest quarterly operating ratio in the Company’s history. Our business strategy is targeted toward continuous improvement of our system operations and, given a stable economy, we expect KCS to improve its annual operating ratio in future years.
“Overall, we ended the year having made good progress in maximizing operational efficiency, improving our track and facilities infrastructure and strengthening our balance sheet and capital structure. KCS is well-positioned for continued improvement in these key areas again in 2011.”
GAAP RECONCILIATIONS
($ in millions, except per share amounts)
| | | | | | | | | | | | | | | |
Reconciliation of Diluted Earnings per Share to Adjusted Diluted Earnings per Share | | Three Months Ended December 31, |
| 2010 | | | | 2009 |
Diluted earnings per share | | | $ | 0.50 | | | | | | | | | $ | 0.34 | |
Adjustment for debt retirement costs | | | | 0.12 | | | | | | | | | | — | |
| | | | | | | | | | | | | | | |
Adjusted diluted earnings per share (a) | | | $ | 0.62 | | | | | | | | | $ | 0.34 | |
| | | | | | | | | | | | | | | |
| |
Reconciliation of Diluted Earnings per Share to Adjusted Diluted Earnings per Share | | Years Ended December 31, |
| | 2010 | | | | 2009 |
Diluted earnings per share | | | $ | 1.67 | | | | | | | | | $ | 0.60 | |
Adjustment for debt retirement costs | | | | 0.44 | | | | | | | | | | 0.04 | |
| | | | | | | | | | | | | | | |
Adjusted diluted earnings per share (a) | | | $ | 2.11 | | | | | | | | | $ | 0.64 | |
| | | | | | | | | | | | | | | |
| | | | | | | | |
Reconciliation of Free Cash Flow to Net Increases (Decreases) in Cash and Cash Equivalents: | | Three Months Ended December 31, 2010 | | | Year Ended December 31, 2010 | |
Net cash provided by operating activities | | $ | 136.4 | | | $ | 496.3 | |
Net cash used for investing activities | | | (85.8) | | | | (311.5) | |
Preferred stock dividends paid | | | (2.8) | | | | (11.0) | |
| | | | | | | | |
Free cash flow - see (b) below | | | 47.8 | | | | 173.8 | |
Proceeds from issuance of long-term debt | | | 180.0 | | | | 480.7 | |
Repayment of long-term debt | | | (177.7) | | | | (839.7) | |
Other financing activities | | | (33.5) | | | | 153.1 | |
| | | | | | | | |
GAAP net increases (decreases) in cash and cash equivalents | | $ | 16.6 | | | $ | (32.1) | |
| | | | | | | | |
(a) | The Company believes adjusted diluted earnings per share is meaningful as it allows investors to evaluate the Company’s performance for different periods on a more comparable basis by excluding items that do not relate to the ongoing operations of the Company. |
(b) | The Company believes this measure provides the amount of liquidity generated by operations that can be used for the combination or any one of the following: debt reduction, capital investment and other investments. |
CHANGE IN ACCOUNTING PRINCIPLE
Certain prior year amounts have been adjusted for the retrospective change in accounting principle for rail grinding costs.
Headquartered in Kansas City, MO, Kansas City Southern is a transportation holding company that has railroad investments in the U.S., Mexico and Panama. Its primary U.S. holding is The Kansas City Southern Railway Company, serving the central and south central U.S. Its international holdings include Kansas City Southern de Mexico, S.A. de C.V., serving northeastern and central Mexico and the port cities of Lázaro Cárdenas, Tampico and Veracruz, and a 50 percent interest in Panama Canal Railway Company, providing ocean-to-ocean freight and passenger service along the Panama Canal. Kansas City Southern’s North American rail holdings and strategic alliances are primary components of a NAFTA Railway system, linking the commercial and industrial centers of the U.S., Mexico and Canada.
This press release may include statements concerning potential future events involving KCS and its subsidiaries, which could materially differ from the events that actually occur. The differences could be caused by a number of factors including those factors identified in the “Risk Factors” and the “Cautionary Information” sections of KCS’s Form 10-K for the most recently ended fiscal year, filed by KCS with the Securities and Exchange Commission (SEC) (Commission file no. 1-04717). KCS will not update any forward-looking statements in this press release to reflect future events or developments.
Kansas City Southern
Statements of Income
(In millions, except share and per share amounts)
(Unaudited)
| | | | | | | | | | | | | | | | |
| | Three Months | | | Twelve Months | |
| | Ended December 31, | | | Ended December 31, | |
| | 2010 | | | 2009 | | | 2010 | | | 2009 | |
Revenues | | $ | 478.6 | | | $ | 406.8 | | | $ | 1,814.8 | | | $ | 1,480.2 | |
| | | | | | | | | | | | | | | | |
| | | | |
Operating expenses: | | | | | | | | | | | | | | | | |
Compensation and benefits | | | 97.6 | | | | 88.3 | | | | 369.3 | | | | 328.7 | |
Purchased services | | | 48.2 | | | | 44.4 | | | | 189.1 | | | | 173.7 | |
Fuel | | | 71.9 | | | | 56.2 | | | | 263.6 | | | | 189.4 | |
Equipment costs | | | 39.9 | | | | 42.0 | | | | 157.4 | | | | 164.1 | |
Depreciation and amortization | | | 46.1 | | | | 42.7 | | | | 184.9 | | | | 181.6 | |
Materials and other | | | 39.8 | | | | 41.0 | | | | 164.0 | | | | 175.9 | |
| | | | | | | | | | | | | | | | |
| | | | |
Total operating expenses | | | 343.5 | | | | 314.6 | | | | 1,328.3 | | | | 1,213.4 | |
| | | | | | | | | | | | | | | | |
| | | | |
Operating income | | | 135.1 | | | | 92.2 | | | | 486.5 | | | | 266.8 | |
| | | | |
Equity in net earnings of unconsolidated affiliates | | | 3.5 | | | | 2.8 | | | | 19.7 | | | | 7.7 | |
Interest expense | | | (35.6 | ) | | | (45.3 | ) | | | (158.1 | ) | | | (173.7 | ) |
Debt retirement costs | | | (19.0 | ) | | | — | | | | (68.3 | ) | | | (5.9 | ) |
Foreign exchange gain | | | 1.5 | | | | 2.7 | | | | 4.7 | | | | 2.1 | |
Other income, net | | | 0.8 | | | | 0.5 | | | | 4.7 | | | | 5.2 | |
| | | | | | | | | | | | | | | | |
| | | | |
Income before income taxes and noncontrolling interest | | | 86.3 | | | | 52.9 | | | | 289.2 | | | | 102.2 | |
Income tax expense | | | 30.7 | | | | 17.7 | | | | 109.2 | | | | 34.1 | |
| | | | | | | | | | | | | | | | |
| | | | |
Net income | | | 55.6 | | | | 35.2 | | | | 180.0 | | | | 68.1 | |
Noncontrolling interest | | | 1.0 | | | | 0.2 | | | | (0.2 | ) | | | 1.0 | |
| | | | | | | | | | | | | | | | |
| | | | |
Net income attributable to Kansas City Southern and subsidiaries | | | 54.6 | | | | 35.0 | | | | 180.2 | | | | 67.1 | |
Preferred stock dividends | | | 2.8 | | | | 2.7 | | | | 11.0 | | | | 11.0 | |
| | | | | | | | | | | | | | | | |
| | | | |
Net income available to common stockholders | | $ | 51.8 | | | $ | 32.3 | | | $ | 169.2 | | | $ | 56.1 | |
| | | | | | | | | | | | | | | | |
| | | | |
Earnings per share: | | | | | | | | | | | | | | | | |
Basic earnings per share | | $ | 0.51 | | | $ | 0.34 | | | $ | 1.69 | | | $ | 0.60 | |
| | | | | | | | | | | | | | | | |
| | | | |
Diluted earnings per share | | $ | 0.50 | | | $ | 0.34 | | | $ | 1.67 | | | $ | 0.60 | |
| | | | | | | | | | | | | | | | |
| | | | |
Average shares outstanding (in thousands): | | | | | | | | | | | | | | | | |
Basic | | | 102,175 | | | | 95,387 | | | | 100,054 | | | | 93,145 | |
Potentially dilutive common shares | | | 7,463 | | | | 527 | | | | 7,480 | | | | 504 | |
| | | | | | | | | | | | | | | | |
Diluted | | | 109,638 | | | | 95,914 | | | | 107,534 | | | | 93,649 | |
| | | | | | | | | | | | | | | | |
Kansas City Southern
Revenues & Carloads/Units By Commodity – Fourth Quarter 2010 and 2009
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Revenues | | | | | | Carloads and Units | | | | | | Revenue per | | | | |
| | (in millions) | | | | | | (in thousands) | | | | | | Carload/Unit | | | | |
| | Fourth Quarter | | | % | | | Fourth Quarter | | | % | | | Fourth Quarter | | | % | |
| | 2010 | | | 2009 | | | Change | | | 2010 | | | 2009 | | | Change | | | 2010 | | | 2009 | | | Change | |
| | | | | | | | | |
Chemical & Petroleum | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Agri Chemicals | | $ | 6.1 | | | $ | 5.8 | | | | 5% | | | | 3.8 | | | | 4.0 | | | | (5%) | | | $ | 1,605 | | | $ | 1,450 | | | | 11% | |
Other Chemicals | | | 38.0 | | | | 35.9 | | | | 6% | | | | 25.1 | | | | 23.8 | | | | 5% | | | | 1,514 | | | | 1,508 | | | | — | |
Petroleum | | | 27.3 | | | | 22.5 | | | | 21% | | | | 17.8 | | | | 18.0 | | | | (1%) | | | | 1,534 | | | | 1,250 | | | | 23% | |
Plastics | | | 22.0 | | | | 19.9 | | | | 11% | | | | 15.2 | | | | 13.6 | | | | 12% | | | | 1,447 | | | | 1,463 | | | | (1%) | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total | | | 93.4 | | | | 84.1 | | | | 11% | | | | 61.9 | | | | 59.4 | | | | 4% | | | | 1,509 | | | | 1,416 | | | | 7% | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | |
Industrial & Consumer Products | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Forest Products | | | 54.2 | | | | 44.7 | | | | 21% | | | | 33.3 | | | | 30.6 | | | | 9% | | | | 1,628 | | | | 1,461 | | | | 11% | |
Metals & Scrap | | | 43.3 | | | | 31.6 | | | | 37% | | | | 29.4 | | | | 20.6 | | | | 43% | | | | 1,473 | | | | 1,534 | | | | (4%) | |
Other | | | 16.3 | | | | 16.4 | | | | (1%) | | | | 20.5 | | | | 18.3 | | | | 12% | | | | 795 | | | | 896 | | | | (11%) | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total | | | 113.8 | | | | 92.7 | | | | 23% | | | | 83.2 | | | | 69.5 | | | | 20% | | | | 1,368 | | | | 1,334 | | | | 3% | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | |
Agriculture & Minerals | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Grain | | | 54.7 | | | | 55.2 | | | | (1%) | | | | 34.1 | | | | 34.1 | | | | — | | | | 1,604 | | | | 1,619 | | | | (1%) | |
Food Products | | | 36.0 | | | | 31.0 | | | | 16% | | | | 18.5 | | | | 16.6 | | | | 11% | | | | 1,946 | | | | 1,867 | | | | 4% | |
Ores & Minerals | | | 13.9 | | | | 10.9 | | | | 28% | | | | 11.6 | | | | 10.1 | | | | 15% | | | | 1,198 | | | | 1,079 | | | | 11% | |
Stone, Clay & Glass | | | 5.4 | | | | 5.1 | | | | 6% | | | | 3.0 | | | | 3.3 | | | | (9%) | | | | 1,800 | | | | 1,545 | | | | 17% | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total | | | 110.0 | | | | 102.2 | | | | 8% | | | | 67.2 | | | | 64.1 | | | | 5% | | | | 1,637 | | | | 1,594 | | | | 3% | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | |
Coal | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Unit Coal | | | 55.2 | | | | 41.6 | | | | 33% | | | | 60.9 | | | | 65.4 | | | | (7%) | | | | 906 | | | | 636 | | | | 42% | |
Other Coal | | | 7.5 | | | | 6.3 | | | | 19% | | | | 10.3 | | | | 9.2 | | | | 12% | | | | 728 | | | | 685 | | | | 6% | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total | | | 62.7 | | | | 47.9 | | | | 31% | | | | 71.2 | | | | 74.6 | | | | (5%) | | | | 881 | | | | 642 | | | | 37% | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | |
Intermodal | | | 54.3 | | | | 42.3 | | | | 28% | | | | 186.0 | | | | 149.7 | | | | 24% | | | | 292 | | | | 283 | | | | 3% | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | |
Automotive | | | 28.4 | | | | 20.2 | | | | 41% | | | | 19.3 | | | | 19.2 | | | | 1% | | | | 1,472 | | | | 1,052 | | | | 40% | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | |
TOTAL FOR COMMODITY GROUPS | | | 462.6 | | | | 389.4 | | | | 19% | | | | 488.8 | | | | 436.5 | | | | 12% | | | $ | 946 | | | $ | 892 | | | | 6% | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other Revenue | | | 16.0 | | | | 17.4 | | | | (8%) | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | |
TOTAL | | $ | 478.6 | | | $ | 406.8 | | | | 18% | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Kansas City Southern
Revenues & Carloads/Units By Commodity – Year to Date December 31, 2010 and 2009
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Revenues | | | | | | Carloads and Units | | | | | | Revenue per | | | | |
| | (in millions) | | | | | | (in thousands) | | | | | | Carload/Unit | | | | |
| | Year to Date | | | % | | | Year to Date | | | % | | | Year to Date | | | % | |
| | 2010 | | | 2009 | | | Change | | | 2010 | | | 2009 | | | Change | | | 2010 | | | 2009 | | | Change | |
| | | | | | | | | |
Chemical & Petroleum | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Agri Chemicals | | $ | 23.5 | | | $ | 22.1 | | | | 6% | | | | 14.9 | | | | 16.9 | | | | (12%) | | | $ | 1,577 | | | $ | 1,308 | | | | 21% | |
Other Chemicals | | | 152.2 | | | | 140.1 | | | | 9% | | | | 100.6 | | | | 93.7 | | | | 7% | | | | 1,513 | | | | 1,495 | | | | 1% | |
Petroleum | | | 102.9 | | | | 83.2 | | | | 24% | | | | 72.8 | | | | 67.9 | | | | 7% | | | | 1,413 | | | | 1,225 | | | | 15% | |
Plastics | | | 84.6 | | | | 78.0 | | | | 8% | | | | 61.1 | | | | 59.8 | | | | 2% | | | | 1,385 | | | | 1,304 | | | | 6% | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total | | | 363.2 | | | | 323.4 | | | | 12% | | | | 249.4 | | | | 238.3 | | | | 5% | | | | 1,456 | | | | 1,357 | | | | 7% | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | |
Industrial & Consumer Products | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Forest Products | | | 202.6 | | | | 168.7 | | | | 20% | | | | 129.1 | | | | 118.5 | | | | 9% | | | | 1,569 | | | | 1,424 | | | | 10% | |
Metals & Scrap | | | 158.3 | | | | 102.1 | | | | 55% | | | | 106.1 | | | | 71.8 | | | | 48% | | | | 1,492 | | | | 1,422 | | | | 5% | |
Other | | | 65.8 | | | | 73.6 | | | | (11%) | | | | 74.7 | | | | 76.7 | | | | (3%) | | | | 881 | | | | 960 | | | | (8%) | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total | | | 426.7 | | | | 344.4 | | | | 24% | | | | 309.9 | | | | 267.0 | | | | 16% | | | | 1,377 | | | | 1,290 | | | | 7% | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | |
Agriculture & Minerals | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Grain | | | 219.6 | | | | 195.1 | | | | 13% | | | | 136.6 | | | | 129.9 | | | | 5% | | | | 1,608 | | | | 1,502 | | | | 7% | |
Food Products | | | 134.7 | | | | 103.5 | | | | 30% | | | | 71.0 | | | | 58.8 | | | | 21% | | | | 1,897 | | | | 1,760 | | | | 8% | |
Ores & Minerals | | | 53.6 | | | | 41.3 | | | | 30% | | | | 47.7 | | | | 43.7 | | | | 9% | | | | 1,124 | | | | 945 | | | | 19% | |
Stone, Clay & Glass | | | 21.2 | | | | 20.1 | | | | 5% | | | | 12.8 | | | | 13.9 | | | | (8%) | | | | 1,656 | | | | 1,446 | | | | 15% | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total | | | 429.1 | | | | 360.0 | | | | 19% | | | | 268.1 | | | | 246.3 | | | | 9% | | | | 1,601 | | | | 1,462 | | | | 10% | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | |
Coal | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Unit Coal | | | 207.8 | | | | 160.2 | | | | 30% | | | | 241.5 | | | | 262.3 | | | | (8%) | | | | 860 | | | | 611 | | | | 41% | |
Other Coal | | | 30.8 | | | | 27.0 | | | | 14% | | | | 41.0 | | | | 38.9 | | | | 5% | | | | 751 | | | | 694 | | | | 8% | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total | | | 238.6 | | | | 187.2 | | | | 27% | | | | 282.5 | | | | 301.2 | | | | (6%) | | | | 845 | | | | 622 | | | | 36% | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | |
Intermodal | | | 194.2 | | | | 143.4 | | | | 35% | | | | 678.4 | | | | 516.4 | | | | 31% | | | | 286 | | | | 278 | | | | 3% | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | |
Automotive | | | 97.7 | | | | 52.9 | | | | 85% | | | | 71.1 | | | | 51.7 | | | | 38% | | | | 1,374 | | | | 1,023 | | | | 34% | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | |
TOTAL FOR COMMODITY GROUPS | | | 1,749.5 | | | | 1,411.3 | | | | 24% | | | | 1,859.4 | | | | 1,620.9 | | | | 15% | | | $ | 941 | | | $ | 871 | | | | 8% | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other Revenue | | | 65.3 | | | | 68.9 | | | | (5%) | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | |
TOTAL | | $ | 1,814.8 | | | $ | 1,480.2 | | | | 23% | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |