Autodesk, Inc. logo ADSK - Autodesk, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY 0
BUY 38
HOLD 9
SELL 4
STRONG
SELL 0
| PRICE TARGET: $310.20 DETAILS
HIGH: $369.00
LOW: $262.00
MEDIAN: $302.50
CONSENSUS: $310.20
UPSIDE: 48.72%
Annual Quarterly
Metric 2027 Q1 2026 Q4 2026 Q3 2026 Q2 2026 Q1 2025 Q4 2025 Q3 2025 Q2 2025 Q1 2024 Q4 2024 Q3 2024 Q2 2024 Q1 2023 Q4 2023 Q3 2023 Q2 2023 Q1 2022 Q4 2022 Q3 2022 Q2 2022 Q1 2021 Q4 2021 Q3 2021 Q2 2021 Q1 2020 Q4 2020 Q3 2020 Q2 2020 Q1 2019 Q4 2019 Q3 2019 Q2 2019 Q1 2018 Q4 2018 Q3 2018 Q2 2018 Q1 2017 Q4 2017 Q3 2017 Q2 2017 Q1 2016 Q4 2016 Q3 2016 Q2 2016 Q1 2015 Q4 2015 Q3 2015 Q2 2015 Q1 2014 Q4 2014 Q3 2014 Q2 2014 Q1 2013 Q4 2013 Q3 2013 Q2 2013 Q1 2012 Q4 2012 Q3 2012 Q2 2012 Q1 2011 Q4 2011 Q3 2011 Q2 2011 Q1 2010 Q4 2010 Q3 2010 Q2 2010 Q1 2009 Q4 2009 Q3 2009 Q2 2009 Q1 2008 Q4 2008 Q3 2008 Q2 2008 Q1 2007 Q4 2007 Q3 2007 Q2 2007 Q1 2006 Q4 2006 Q3 2006 Q2 2006 Q1 2005 Q4 2005 Q3 2005 Q2 2005 Q1 2004 Q4 2004 Q3 2004 Q2 2004 Q1 2003 Q4 2003 Q3 2003 Q2 2003 Q1 2002 Q4 2002 Q3 2002 Q2 2002 Q1 2001 Q4 2001 Q3 2001 Q2 2001 Q1 2000 Q4 2000 Q3 2000 Q2 2000 Q1 1999 Q4 1999 Q3 1999 Q2 1999 Q1 1998 Q4 1998 Q3 1998 Q2 1998 Q1 1997 Q4 1997 Q3 1997 Q2 1997 Q1 1996 Q4 1996 Q3 1996 Q2 1996 Q1 1995 Q4 1995 Q3 1995 Q2 1995 Q1 1994 Q4 1994 Q3 1994 Q2 1994 Q1 1993 Q4 1993 Q3 1993 Q2 1993 Q1 1992 Q4 1992 Q3 1992 Q2 1992 Q1 1991 Q4 1991 Q3 1991 Q2 1991 Q1 1990 Q4 1990 Q3 1990 Q2 1990 Q1 1989 Q4 1989 Q3 1989 Q2 1989 Q1 1988 Q4 1988 Q3 1988 Q2 1988 Q1 1987 Q4 1987 Q3 1987 Q2
Revenue
Revenue 1,934 1,957 1,853 1,763 1,633 1,639 1,570 1,505 1,417 1,469 1,414 1,345 1,269 1,318 1,280 1,237 1,170 1,211.6 1,126 1,060 989 1,039.2 952.4 913.1 885.7 899.3 842.7 796.8 735.5 737.3 660.9 611.7 559.9 553.8 515.3 501.8 485.7 478.8 489.6 550.7 511.9 648.3 599.8 609.5 646.5 664.6 618 637.1 592.5 586.6 555.2 561.7 570.4 606.9 548 568.7 588.6 592.4 548.6 546.3 528.3 527.7 476.7 472.8 474.6 456.1 416.9 414.9 425.8 489.8 607.1 619.5 598.8 599.1 538.4 525.9 508.6 497.4 456.8 449.6 436 416.8 381.5 376.8 355.1 356.2 300.2 279.6 297.9 295.3 233.9 211.7 210.8 195.5 188.7 211.4 229.3 254.0 216.4 231.4 245.7 264.9 221.8 226.2 231.3 220.2 202.1 202.9 194.9 189.2 204.6 226.8 222.9 181.8 162.2 154.1 119 115 116.6 128.7 136.3 126.3 128.5 140.7 138.7 129.6 108.2 110.3 106.6 102.1 98.2 103.6 101.7 98.6 93.8 85.5 75.4 58.1 73.6 72.8 69.5 62.3 62.4 58 55.2 50 46.4 43.4 38.8 34 30.3 27.3 25.8 23 20.2 18.8 17.3 15.5 13.7 12.2
Cost of Revenue 175 166 165 159 160 154 147 140 137 130 127 127 127 124 120 119 117 113.2 108 106 92 90.6 83.7 80.9 81.9 83.2 79.5 79.5 82.7 77 72.3 69.8 66.8 73.1 77.5 74.6 78.2 82.9 81.5 85.1 92.4 94.9 91 93 91.8 89.5 86 87.9 78.7 71.9 67.1 67.8 67.5 62 57.9 59.8 58.8 57.5 59.6 57.4 54.6 48.4 48.5 48.4 51.3 44.4 45 50.1 52.3 49.1 52.9 59.7 58 50.8 51.6 51.9 52.7 54.6 56.3 55.8 49.9 40.5 42.5 44.5 43.5 44.0 43.4 40.2 41.9 40.9 36.6 36.0 37.0 33.4 31.8 34.2 40.7 41.5 37.8 35.2 36.7 26.9 27.5 28.6 36.7 25.8 24.9 21.1 22.8 (9.7) 29.4 31.2 22 6.2 6.1 6.7 7.9 5.4 6.2 8.1 9.8 11 9.5 10.5 10.6 11.6 7.7 8 9.4 10.4 9.4 11.4 11.6 16.1 14.3 9.3 7.6 6.3 6.4 5.9 5.8 3.6 3 3.2 4.2 3.6 3.9 0 0 0 0 0 0 0 0 0 0 0 0 0
Gross Profit 1,759 1,791 1,688 1,604 1,473 1,485 1,423 1,365 1,280 1,339 1,287 1,218 1,142 1,194 1,160 1,118 1,053 1,098.4 1,018 954 897 948.6 868.7 832.2 803.8 816.1 763.2 717.3 652.8 660.3 588.6 541.9 493.1 480.7 437.8 427.2 407.5 395.9 408.1 465.6 419.5 553.4 508.8 516.5 554.7 575.1 532 549.2 513.8 514.7 488.1 493.9 502.9 544.9 490.1 508.9 529.8 534.9 489 488.9 473.7 479.3 428.2 424.4 423.3 411.7 371.9 364.8 373.5 440.7 554.2 559.8 540.8 548.3 486.8 474 455.9 442.8 400.5 393.8 386.1 376.3 339 332.3 311.6 312.2 256.8 239.4 256.0 254.4 197.3 175.7 173.8 162.1 156.9 177.2 188.6 212.5 178.6 196.2 209.0 238.0 194.3 197.7 194.5 194.3 177.2 181.8 172.1 198.9 175.2 195.6 200.9 175.6 156.1 147.4 111.1 109.6 110.4 120.6 126.5 115.3 119 130.2 128.1 118 100.5 102.3 97.2 91.7 88.8 92.2 90.1 82.5 79.5 76.2 67.8 51.8 67.2 66.9 63.7 58.7 59.4 54.8 51 46.4 42.5 43.4 38.8 34 30.3 27.3 25.8 23 20.2 18.8 17.3 15.5 13.7 12.2
Operating Expenses
R&D Expenses 421 420 416 413 394 393 378 368 346 352 339 355 327 313 311 306 289 290.3 282 277 266 249.6 233 232.5 217.4 217.1 213 215.4 205.6 190.4 181 180.8 172.8 182.2 191.8 193.8 187.7 187 192.6 193 193.5 204.5 197.9 193.1 194.5 191.5 183.9 179.3 170.5 162.4 149 148.9 150.8 149.4 153 144.9 152.7 149.5 141.2 139.2 136.6 126.9 122.8 119.3 127.2 116.8 109.3 109.8 121.5 144 137 154.8 145.6 132.4 123.2 114.9 114.7 100 108.9 98 99.4 88.7 74.3 73.5 65.9 63.2 59.9 58.3 57.9 67.6 53.0 49.7 47.4 40.0 41.2 46.6 45.2 39.2 39.6 43.6 46.2 45.3 42.7 42.3 40.3 39.6 41.2 44.7 38.6 35 40.9 38.4 39.3 31.3 33.1 30.4 27.6 24.2 23.7 22.9 22.9 20.5 19.6 19.5 19.2 16.7 16 16.9 15.6 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
SG&A Expenses 755 827 784 727 728 699 686 641 624 661 604 590 588 594 583 561 539 655.4 532 518 489 505.9 458.1 444.1 446.1 455.5 429.8 418.2 412.4 421.5 385 368.2 349.3 381.6 341.3 335.6 334 357.7 325.4 311.7 315.5 350.6 317.6 310.9 329.8 360.3 324 309.1 287.9 294.3 259.2 250.4 270.3 303.7 266 271.1 283.1 293.6 257.6 256 258.5 279 236.2 223.4 238.2 238.4 231.4 225.9 233.9 261.4 277.6 286.2 275.3 291.8 258 244.6 239.8 223.1 223 193.7 227.4 190.3 169.5 167.4 155.1 159.0 140.0 128.0 136.4 125.3 116.3 112.1 119.8 113.6 110.2 116.4 120.5 122.2 113.6 118.2 120.9 137.9 106.4 104.1 109.3 107.4 107.6 116.1 115.2 105.3 100.1 103 100.8 88.3 81.5 79.5 71 68.6 68.7 72.1 68 66.2 64.7 64.9 63.8 60.2 54.7 53.9 51.6 8.4 62.2 62.9 62.8 63.9 57.8 57.5 52.1 36.2 41.1 39.5 37.8 37.7 32.6 30.3 28.6 25.8 23.2 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Expenses 42 13 13 14 13 12 13 13 11 11 10 11 10 10 10 9 11 10.3 11 11 8 8.7 9.6 9.5 9.7 9.7 9.8 9.9 10 8.1 7.9 17.6 26.3 98.8 4.7 5.4 5.4 18.3 10 23.8 60.2 8 8.1 8.2 8.9 9.3 9.5 10.9 13.2 6.3 11.8 11 0.4 7.2 36.7 0 188 0 0 (1.3) 0 1.8 0 1.9 7.1 0.4 4.9 26.4 37.5 169.1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 11.8 2.9 3.7 8.2 3.7 0 0 0 7.3 13.3 3.8 1.7 21.8 12.5 14.9 5.3 16.3 16.2 17.3 7.0 18.5 18.1 26.3 16.8 30 9 11.9 18.5 12.4 11.4 12 8.1 9.8 9 8.5 7.5 5 6.6 6.9 6.7 5.7 6.5 7.1 5.7 60.8 5.3 5.3 5.4 3.2 4.3 4.7 4.2 3.7 3.7 4 3.5 3.9 4.1 3 2.5 2.4 1.7 0 0 70.4 0 0 0 48 0 0 0 30.8 0 0
Operating Expenses 1,218 1,260 1,213 1,154 1,135 1,104 1,077 1,022 981 1,024 953 956 925 917 904 876 839 956 825 806 763 764.2 700.7 686.1 673.2 682.3 652.6 643.5 628 620 573.9 566.6 548.4 662.6 537.8 534.8 527.1 563 528 528.5 569.2 563.1 523.6 512.2 533.2 561.1 517.4 499.3 471.6 463 420 410.3 421.5 460.3 455.7 416 623.8 443.1 398.8 393.9 395.1 407.7 359 344.6 372.5 355.6 345.6 362.1 392.9 574.5 414.6 441 420.9 424.2 381.2 359.5 354.5 323.1 331.9 291.7 326.8 279.1 243.8 240.9 221.0 234.0 202.9 190.0 202.5 196.6 169.3 161.7 167.2 160.9 164.7 166.8 167.4 183.2 165.7 176.8 172.4 199.5 165.2 163.7 156.6 165.5 166.9 187.1 170.6 170.3 150 153.3 158.6 132 126 121.9 106.7 102.6 101.4 103.5 98.4 91.7 90.9 91.3 89.7 82.6 77.2 77.9 72.9 69.2 67.5 68.2 68.2 67.1 62.1 62.2 56.3 39.9 44.8 43.5 41.3 41.6 36.7 33.3 31.1 28.2 24.9 0 0 70.4 0 0 0 48 0 0 0 30.8 0 0
Operating Income
Operating Income 541 531 475 450 338 381 346 343 299 315 334 262 217 277 256 242 214 142.4 193 148 134 184.4 168 146.1 130.6 133.8 110.6 73.8 24.8 40.3 14.7 (24.7) (55.3) (181.9) (100) (107.6) (119.6) (167.1) (119.9) (62.9) (149.7) (9.7) (14.8) 4.3 21.5 14 14.6 49.9 42.2 51.7 68.1 83.6 81.4 84.6 34.4 92.9 (94) 91.8 90.2 95 78.6 71.6 69.2 79.8 50.8 56.1 26.3 2.7 (19.4) (133.8) 139.6 118.8 119.9 124.1 105.6 114.5 101.4 119.7 68.6 102.1 59.3 97.2 95.2 91.4 90.6 78.2 53.9 49.3 53.5 57.7 27.9 13.9 6.6 1.2 (7.8) 10.4 21.2 29.4 12.8 19.4 36.6 38.5 29.1 34 38.0 28.8 10.3 (5.3) 1.5 28.6 25.2 42.3 42.3 43.6 30.1 25.5 4.4 7 9 17.1 28.1 23.6 28.1 38.9 38.4 35.4 23.3 24.4 24.3 22.5 21.3 24 21.9 15.4 17.4 14 11.5 11.9 22.4 23.4 22.4 17.1 22.7 21.5 19.9 18.2 17.6 43.4 38.8 (36.4) 30.3 27.3 25.8 (25) 20.2 18.8 17.3 (15.3) 13.7 12.2
Interest Expense 0 0 2 0 2 0 0 0 0 (1) 1 0 0 2 24 26 53 25.9 21.7 11.1 10.6 11.6 13.8 3.6 21.3 11.7 16.9 10.5 20.9 14.3 15.6 8.7 13 8.4 9.2 3.6 4.9 7.2 9.7 6.2 6.5 12.9 11 8 2 4.7 2.8 3.3 2.4 3 1.8 1.9 3.1 0.9 0 0 1.1 0 1.1 0 5.9 0.8 2.5 0.1 0 13.4 5.7 0 0 3.4 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 17.6 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Interest Income 0 14 0 12 0 3 6 11 8 15 0 9 2 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2.3 0.8 0 2.1 0 0 0 0 0 0 3.5 0 0 3.6 1.9 0 2.8 3.6 6.8 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Profitability
EBITDA 650 495 520 503 284 418 399 398 349 364 358 291 254 316 303 290 262 167.1 246 191 174 208.9 202.9 167 142.8 165.9 141.9 114 54.3 73.9 49.7 7.5 (26.5) (163) (77.3) (88) (86.1) (126.3) (85.5) (33.8) (109.4) 28.5 24.2 45.1 61.6 61.2 51 83.4 74.1 91.2 101.6 115.7 108.8 126.5 106.1 121.8 123.2 122.1 121.2 123.4 103.1 99.2 95.8 108 84.6 83.6 60.1 57.6 45.1 (66.3) 165 141 136.8 141.3 121.1 128.9 115.6 134 81.8 115.6 71.8 107.1 104.7 103.1 103.2 103.3 70.0 65.9 74.3 75.3 39.8 25.8 18.9 20.7 17.4 26.2 35.4 61.6 35.7 45.0 52.5 54.9 45.3 51.3 57.0 47.4 28.4 21 18.3 58.6 41 61.3 60.8 56 41.5 37.5 12.5 16.8 18 25.6 35.6 28.6 34.7 45.8 45.1 41.1 29.8 31.5 30 27.1 26.6 29.3 27.3 18.6 21.7 18.7 15.7 15.6 26.1 27.4 25.9 21 26.8 24.5 22.4 20.6 19.3 43.4 38.8 (36.4) 30.3 27.3 25.8 (25) 20.2 18.8 17.3 (15.3) 13.7 12.2
EBIT 599 445 470 456 236 372 351 352 309 327 322 258 221 279 266 252 224 132.9 204 152 141 177.3 170.7 137 112.8 135 110.3 81.9 21.6 48.5 26.2 (14.7) (50.6) (189.9) (102) (116.4) (114.5) (161) (119.6) (66.8) (146.8) (7.6) (11.5) 8.9 23.8 25.2 14.4 46.2 38 58 71 83.7 75.7 91.8 71.1 92.9 94 91.8 90.2 93.7 78.6 73.4 69.2 81.7 57.9 56.5 31.2 29.1 18.1 (93.6) 139.6 118.8 119.9 124.1 105.6 114.5 101.4 119.7 68.6 102.1 59.3 97.2 95.2 91.4 90.6 90.0 56.8 53.1 61.8 60.9 27.9 13.9 6.6 8.6 5.4 14.1 22.7 45.9 20.1 29.2 36.6 38.5 29.1 34 38.0 28.8 10.3 (5.3) 1.5 28.6 25.2 42.3 42.3 43.6 30.1 25.5 4.4 7 9 17.1 28.1 23.6 28.1 38.9 38.4 35.4 23.3 24.4 24.3 22.5 21.3 24 21.9 15.4 17.4 14 11.5 11.9 22.4 23.4 22.4 17.1 22.7 21.5 19.9 18.2 17.6 43.4 38.8 (36.4) 30.3 27.3 25.8 (25) 20.2 18.8 17.3 (15.3) 13.7 12.2
Income Before Tax 599 445 468 456 234 372 351 352 309 337 320 258 221 277 242 232 195 107.1 188 139 131 171.1 156.1 129 90.5 123.3 96.4 66.5 8.6 33 11.5 (23.4) (63.8) (198.3) (111.2) (126.4) (121.4) (168.2) (129.3) (73) (153.3) (20.5) (22.5) 0.9 21.8 (7.1) 11.6 42.9 35.6 56.3 69.2 81.8 72.6 86.1 34.3 92.1 97.5 92.9 91.3 94.2 84.5 73 71.7 79.9 47.4 58.7 32 13.4 (19.4) (129.7) 136.2 125.1 126.8 130.9 110 117.9 111.2 124.2 74.6 104.9 62.8 101.4 98.4 94.2 93.6 82.2 56.7 51.5 55.9 66.6 29.7 17.0 9.9 3.5 (5.4) 16.1 24.2 31.1 26.6 27.4 41.6 43.1 30.0 33.0 41.0 37.0 2.1 0.6 (15.7) 46.7 29.1 48.9 44.7 45.9 32.8 27.8 (51.4) 9.3 9.1 18.5 29.6 25.7 30.2 41.4 40.9 12.1 25 26.1 25.9 24 23.3 25.6 23.9 17.8 20.3 16.9 14.8 15.2 25.9 26.2 25 20.1 25.8 24 22 20.7 19.5 0 0 0 0 0 0 0 0 0 0 0 0 0
Income Tax Expense 108 129 125 143 82 69 76 70 57 55 79 36 60 (16) 44 46 49 18 51 24 (25) (740.2) 23.9 30.8 24 (8.5) 29.7 26.3 32.8 (31.7) 35.2 16 18.6 (24.8) 8.6 17.6 8.2 5.2 13.5 25.2 14.4 16.7 21.3 269.5 2.7 (18.6) 0.9 11.6 7.3 2.4 11.6 20.1 17 11.6 4.9 27.5 18.6 20.9 18.5 23 15.2 11.4 18.1 20 10.5 8.6 2.5 2.9 12.7 (30.3) 31.7 35.3 32.2 34.4 25.2 26.3 27.9 27.8 16.6 18.1 14.3 18.4 2.7 17.5 17.6 16.4 (17.4) 12.4 13.4 9.0 7.1 (15.6) 2.4 (2.9) (1.4) 4.3 6.5 9.3 5.1 8.2 12.5 14.7 11.5 12.2 13.1 11.8 0.7 0.2 1.4 13.6 11.5 21.4 16 16.5 11.8 10 1.3 3.3 3.2 7.9 10.5 9.4 11 15.1 14.9 4.4 9.1 9.5 9.5 8.6 8.4 9.1 8.5 6.6 7.5 6.3 5.5 5.7 9.7 9.8 9.3 6.9 10.2 9.5 8.6 8.2 7.6 0 0 0 0 0 0 0 0 0 0 0 0 0
Net Income 491 316 343 313 152 303 275 282 252 282 241 222 161 293 198 186 146 89.1 137 115 156 911.3 132.2 98.2 66.5 131.8 66.7 40.2 (24.2) 64.7 (23.7) (39.4) (82.4) (173.5) (119.8) (144) (129.6) (173.4) (142.8) (98.2) (167.7) (37.2) (43.8) (268.6) 19.1 11.5 10.7 31.3 28.3 53.9 57.6 61.7 55.6 74.5 29.4 64.6 78.9 72 72.8 71.2 69.3 61.6 53.6 59.9 36.9 50.1 29.5 10.5 (32.1) (105.4) 104.5 89.8 94.6 96.5 84.8 91.6 83.3 96.4 58 86.8 48.5 83.0 95.7 76.7 76.1 65.8 74.1 39.2 42.5 57.6 22.6 32.6 7.5 6.4 (3.9) 11.8 17.6 21.8 21.5 19.2 27.9 28.4 18.5 20.8 25.6 25.2 1.4 0.4 (17.1) 33.1 17.6 27.5 28.7 29.4 21 17.8 (52.7) 6 5.9 10.6 19.1 16.3 19.2 26.3 26 7.7 15.9 16.6 16.4 15.4 14.9 16.5 15.4 11.2 12.8 10.6 9.3 9.5 16.2 16.4 15.7 13.2 15.6 14.5 13.4 12.5 11.9 0 0 0 0 0 0 0 0 0 0 0 0 0
Per Share Data
EPS (Basic) 2.33 1.49 1.61 1.47 0.71 1.41 1.28 1.31 1.17 1.27 1.13 1.04 0.75 1.36 0.92 0.86 0.67 0.41 0.62 0.52 0.71 4.15 0.60 0.45 0.30 0.60 0.30 0.18 -0.11 0.30 -0.11 -0.18 -0.38 -0.79 -0.55 -0.66 -0.59 -0.77 -0.64 -0.44 -0.77 -0.15 -0.19 -1.04 0.08 0.05 0.05 0.14 0.12 0.24 0.26 0.28 0.25 0.33 0.13 0.28 0.35 0.32 0.32 0.31 0.30 0.27 0.24 0.26 0.16 0.22 0.13 0.05 -0.14 -0.47 0.46 0.40 0.42 0.43 0.37 0.40 0.36 0.42 0.25 0.38 0.21 0.36 0.42 0.34 0.33 0.29 0.33 0.17 0.19 0.26 0.10 0.14 0.04 0.03 -0.02 0.05 0.08 0.10 0.10 0.09 0.13 0.13 0.08 0.09 0.11 0.11 0.00 0.00 -0.07 0.14 0.02 0.03 0.03 0.16 0.03 0.02 -0.28 0.03 0.01 0.01 0.02 0.09 0.02 0.03 0.03 0.04 0.02 0.01 0.01 0.08 0.01 0.01 0.01 0.06 0.01 0.01 0.01 0.05 0.01 0.01 0.01 0.07 0.01 0.01 0.01 0.07 0.01 0.01 0.01 0.05 0.01 0.01 0.00 0.04 0.00 0.00 0.00 0.02 0.00 0.00
EPS (Diluted) 2.32 1.48 1.60 1.46 0.70 1.40 1.27 1.30 1.16 1.29 1.12 1.03 0.75 1.35 0.91 0.85 0.67 0.40 0.62 0.52 0.70 4.10 0.59 0.44 0.30 0.59 0.30 0.18 -0.11 0.29 -0.11 -0.18 -0.38 -0.79 -0.55 -0.66 -0.59 -0.77 -0.64 -0.44 -0.77 -0.15 -0.19 -1.04 0.08 0.05 0.05 0.13 0.12 0.23 0.25 0.27 0.24 0.32 0.13 0.28 0.34 0.31 0.32 0.30 0.29 0.26 0.23 0.25 0.16 0.21 0.13 0.05 -0.14 -0.46 0.45 0.39 0.41 0.41 0.35 0.38 0.34 0.40 0.24 0.36 0.20 0.34 0.38 0.31 0.31 0.26 0.31 0.16 0.18 0.24 0.10 0.14 0.04 0.03 -0.02 0.05 0.07 0.09 0.10 0.09 0.13 0.13 0.08 0.09 0.11 0.10 0.00 0.00 -0.07 0.14 0.02 0.03 0.03 0.15 0.03 0.02 -0.28 0.03 0.01 0.01 0.02 0.08 0.02 0.03 0.03 0.04 0.02 0.01 0.01 0.08 0.01 0.01 0.01 0.06 0.01 0.01 0.01 0.05 0.01 0.01 0.01 0.07 0.01 0.01 0.01 0.07 0.01 0.01 0.01 0.05 0.01 0.01 0.00 0.04 0.00 0.00 0.00 0.02 0.00 0.00
Shares Outstanding 211 212 213 213 214 215 215 216 215 216 214 214 215 216 216 217 217 219.2 220 220 220 219.7 219.6 219.2 219.2 220 219.7 219.6 219.6 219.2 215.5 218.9 216.8 218.9 217.8 218.2 219.7 220.9 222.3 223.2 223.6 224.5 225.3 227 227.2 227.2 226.9 227.3 227 225.5 223.1 223.1 223.8 224.1 225.5 227.8 228.1 228.1 227.1 229.4 228.2 228.2 226.5 228 229 229 229.6 228.9 227.1 226.4 225.3 224.2 226.2 226.2 229.4 230.3 231.2 231.2 230.9 230.5 230.3 230.3 229.6 228.7 227.7 227.7 226.0 226.0 224.1 224.1 223.0 223.0 223.6 223.6 226.4 226.7 226.5 226.5 217.5 216.0 216.1 216.1 226.7 231.0 233.5 236.0 246.4 244.0 239.9 235.9 187.6 185.5 188.1 184 186.5 193.4 191.6 183.3 192.4 192.4 184.3 186.3 185.4 188.1 188.1 203.9 188.2 187.8 188.7 189.9 189.8 191.6 192.8 192.1 192.1 191.7 191.1 186 198.3 197.4 196.0 195.3 194.7 194.5 194.4 191.4 193.9 193.4 193.4 192.0 191.8 190.6 190.6 190.6 190.1 177.6 163.5 163.5 163.7 162.4
Metric 2027 Q1 2026 Q4 2026 Q3 2026 Q2 2026 Q1 2025 Q4 2025 Q3 2025 Q2 2025 Q1 2024 Q4 2024 Q3 2024 Q2 2024 Q1 2023 Q4 2023 Q3 2023 Q2 2023 Q1 2022 Q4 2022 Q3 2022 Q2 2022 Q1 2021 Q4 2021 Q3 2021 Q2 2021 Q1 2020 Q4 2020 Q3 2020 Q2 2020 Q1 2019 Q4 2019 Q3 2019 Q2 2019 Q1 2018 Q4 2018 Q3 2018 Q2 2018 Q1 2017 Q4 2017 Q3 2017 Q2 2017 Q1 2016 Q4 2016 Q3 2016 Q2 2016 Q1 2015 Q4 2015 Q3 2015 Q2 2015 Q1 2014 Q4 2014 Q3 2014 Q2 2014 Q1 2013 Q4 2013 Q3 2013 Q2 2013 Q1 2012 Q4 2012 Q3 2012 Q2 2012 Q1 2011 Q4 2011 Q3 2011 Q2 2011 Q1 2010 Q4 2010 Q3 2010 Q2 2010 Q1 2009 Q4 2009 Q3 2009 Q2 2009 Q1 2008 Q4 2008 Q3 2008 Q2 2008 Q1 2007 Q4 2007 Q3 2007 Q2 2007 Q1 2006 Q4 2006 Q3 2006 Q2 2006 Q1 2005 Q4 2005 Q3 2005 Q2 2005 Q1 2004 Q4 2004 Q3 2004 Q2 2004 Q1 2003 Q4 2003 Q3 2003 Q2 2003 Q1 2002 Q4 2002 Q3 2002 Q2 2002 Q1 2001 Q4 2001 Q3 2001 Q2 2001 Q1 2000 Q4 2000 Q3 2000 Q2 2000 Q1 1999 Q4 1999 Q3 1999 Q2 1999 Q1 1998 Q4 1998 Q3 1998 Q2 1998 Q1 1997 Q4 1997 Q3 1997 Q2 1997 Q1 1996 Q4 1996 Q3 1996 Q2 1996 Q1 1995 Q4 1995 Q3 1995 Q2 1995 Q1 1994 Q4 1994 Q3 1994 Q2 1994 Q1 1993 Q4 1993 Q3 1993 Q2 1993 Q1 1992 Q4 1992 Q3 1992 Q2 1992 Q1 1991 Q4 1991 Q3 1991 Q2 1991 Q1 1990 Q4 1990 Q3 1989 Q4 1988 Q4 1987 Q4
Current Assets
Cash & Cash Equivalents 2,671 2,249 1,989 2,003 1,816 1,599 1,437 1,513 1,681 1,892 1,526 1,714 1,909 1,947 1,665 1,440 1,518 1,528 1,748.9 923.5 923.2 1,772.2 1,537 1,439.8 1,389.7 1,774.7 956.2 923.9 883.2 886 875.7 895.4 1,093 1,078 1,025.2 1,174.1 1,340.2 1,213.1 1,436.5 1,467.3 1,223.4 1,353 1,337.5 1,473.1 1,182.7 1,410.6 1,345 1,323.1 1,609.6 1,853 1,473.4 1,401 1,655.8 1,612.2 827 930.2 1,074.5 1,156.9 1,103.3 1,131.5 1,091.4 1,075.1 904.3 850 938.1 838.7 698.5 668.5 880.5 917.6 796.4 929.6 909.1 917.9 828.3 774.9 762.3 665.9 514.9 439.1 257.3 287.2 390.9 478.7 518.1 517.7 377.1 346.0 304.1 282.2 234.7 219.4 179.4 186.4 134.6 136.8 122.2 136.8 110.6 119.0 123.0 116.4 95.9 89.6 105.4 108.6 183.2 172.5 193.3 209.2 76.6 43.4 124.8 96.1 43 37.2 49.2 64.8 87.8 116.8 102.9 129.3 172.3 177.2 167.5 195 175.4 124 109.5 85.6 88.9 84.2 46.6 73.1 74.2 90.3 64.2 73.1 70.1 63.6 50.1 52.2 56 59.6 70.5 59.5 45.8 107.8 96.6 24.3
Short-Term Investments 253 348 300 233 224 287 276 365 308 354 428 359 222 125 139 85 67 236 43.2 1.4 0 85 78.5 79.7 77.2 69 68.3 67.4 88.9 67.6 202.5 274.4 199.9 245.2 428.7 533.6 471.1 686.8 532.4 597.6 1,043.9 897.9 946.8 916.8 648.2 615.8 556.4 583.3 510.1 414.1 587.1 596.9 432.1 342.1 502.1 500.5 437.5 254.4 240.3 241.8 258.4 199.2 232.5 236.6 121.7 161.9 263.1 267.9 78.4 63.5 136.8 32.6 32.9 31.4 44.3 52 201.7 112 82.4 29.1 128.5 82.2 157.1 42.8 19.7 15.0 56.9 76.4 49.8 81.3 66.1 42.9 59.0 60.6 95.0 121.3 135.7 201.0 141.9 155.8 102.4 143.0 147.0 159.4 139.0 250.3 210.5 263.8 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Net Receivables 579 1,439 806 532 494 1,008 702 402 353 876 579 402 331 961 642 434 384 716 580.3 357.8 326.1 643.1 540.4 490.1 356.5 652.3 520.3 347.4 268.1 474.3 309 234.4 206.7 438.2 307.8 265.6 231.5 452.3 259.8 306.9 256.4 653.6 362.3 394.1 316 458.9 375.7 365.3 323.3 423.7 304.1 303.9 285.8 495.1 293.3 361.4 300.6 395.1 259.2 297 271 318.4 240.1 231 218.1 277.4 215.7 223.9 228.6 316.5 291.4 325.2 333.5 386.5 299.2 278.4 260.4 301.3 256 258.7 276.4 261.4 201.8 202.4 190.2 196.8 168.0 156.3 142.6 166.8 155.8 162.1 133.6 132.8 129.0 129.0 125.7 140.5 141.4 159.4 150.5 157.4 150.5 154.8 120.5 110.8 123.4 133.1 127.5 91.8 89.6 84.1 64.6 60.9 78.3 85.9 73.4 68.6 86.4 87.9 107 93.9 98.7 104.9 95.6 86.3 79.4 78.7 76 71.2 72.5 71.5 72.6 62.7 75.2 60.7 55.7 50.5 61.5 54.4 52.3 40.4 40.5 32.7 30.2 26.4 25.5 16.4 11.4 8.1
Inventory 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 10.2 10 81.2 85.1 80.7 76.3 54.5 56.8 53.5 51.6 56 42.2 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 5.5 7.5 7 13.2 14.2 15.1 14.3 14.7 12.5 12.5 16.3 16.7 17.4 11.8 11.6 8.8 12.3 15.5 17.6 17.0 18.0 20.8 20.6 17.1 17.3 18.1 15.3 16.4 19.3 23.1 23.5 22.6 7.6 6.7 6.4 5.4 7.4 6.4 6.5 7.2 7.3 9 11 9.9 9.7 9.1 8.4 7.6 5.8 3.7 3.7 5.5 8.8 12.8 13.8 14.7 16.8 15.9 13.8 11.2 11.2 11.3 9.8 10.3 10.6 7.8 5.7 4.3 4 3.2 2.4 1.7 1.1
Other Current Assets 871 906 800 721 681 588 484 478 468 457 406 346 371 308 0 0 0 0.4 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 10.2 10 81.2 85.1 80.7 76.3 54.5 56.8 53.5 51.6 56 42.2 48.4 44.8 38.7 30.1 34.2 35.3 39.1 56.8 44.7 43.6 43.8 44.2 49.8 48.3 47 31.1 34.6 58.2 96.7 98.1 99.8 112.6 116.8 72.6 80.3 76.8 85.9 64.4 68.9 43.3 25.6 14.2 57.0 21.5 24.2 25.4 28.6 28.3 26.6 28.9 33.0 31.4 30.1 31.5 29.7 29.1 26.6 57.3 53.1 54.4 53.4 56.2 53.7 50 281.3 147.4 306.2 295.5 201.8 143.3 224 242.3 195.4 157 115.7 124.9 122.3 114.9 75.3 83.8 91.6 86 71.4 83.2 83.6 114 88.3 100.9 114 96.7 103.2 91.8 92.7 112.7 84.9 108.8 101.8 84.4 73.4 63.5 47.4 55.1 61.7 6.5 3.9 2
Total Current Assets 4,374 4,942 3,895 3,489 3,215 3,482 2,899 2,758 2,810 3,579 2,939 2,821 2,833 3,341 2,788 2,329 2,358 2,764 2,654.8 1,546 1,505.4 2,699.2 2,339.8 2,203.9 2,024.3 2,659.3 1,706.8 1,515.5 1,422.3 1,620 1,590 1,598.8 1,698 1,877.9 1,871.9 2,083.3 2,139.7 2,461.8 2,332.1 2,486.5 2,629 2,993.1 2,747.5 2,899.8 2,341 2,671.3 2,458.7 2,450 2,590.3 2,835 2,517.9 2,436.5 2,511.1 2,552.4 1,724.6 1,902.7 1,912.1 1,895.9 1,698.6 1,778.8 1,732.4 1,714.3 1,470.8 1,417.4 1,394 1,379.6 1,287.1 1,267.3 1,302.2 1,388 1,310.4 1,402.5 1,423.4 1,481.8 1,320.3 1,264.9 1,384.5 1,189.7 968.6 835.9 786.9 738.7 859.8 806.0 796.7 781.8 697.5 642.4 565.2 597.3 525.2 495.1 435.8 449.6 436.7 468.4 461.6 563.9 483.6 519.7 455.1 491.3 464.5 473.5 434.6 545.3 593.9 642.9 624.7 450.5 479.1 429.4 396.6 307.7 351.7 371.9 325.2 310.5 298.9 340.6 342.1 347.8 355.4 374.3 362.3 373.1 329.9 289.6 274.6 279.6 262.5 270.4 247.9 249.3 268.5 256.6 223.8 247.5 227.8 236.6 214.5 187.6 177.7 161.5 152.4 145 136.2 133.1 113.6 35.5
Non-Current Assets
Property, Plant & Equipment 152 157 152 149 258 286 300 321 331 345 365 384 407 389 420 446 465 467 555.4 582.6 598.8 609.5 617.9 594 588.9 600.5 433.2 450.2 462.5 149.7 144.7 146.8 158.2 145 148.1 153 150.4 158.6 168.3 173 174.9 169.3 155.3 158.2 156.9 159.2 160.4 146.9 142.1 130.3 134.1 133.4 129 114.9 114.6 109 104 104.5 102.1 105.2 99.8 84.5 84.8 88.5 95.5 101.6 111.9 118.3 120.7 120.6 116.6 109.2 84.3 80.2 68.7 66.5 63.9 65.6 64.1 64.8 65.9 61.4 60.1 61.1 65.6 69.6 67.9 64.4 63.6 66.5 69.3 73.0 71.6 76.1 77.8 79.6 75.4 72.8 69.7 66.5 60.4 54.0 47.3 46.8 45.0 41.9 43.3 45.1 46.9 39.7 39.2 39.3 39 39.1 41.6 43.5 45.2 44.1 48.4 48.7 48.4 49 49.9 49.6 50.3 46.5 44.4 43.6 42 41.9 34.3 32.6 33.3 32.1 32.5 34 32.4 32.2 31.7 30.9 30.6 33.2 31.8 29.4 25.2 22 19.3 13.4 7.5 3.5
Goodwill 4,337 4,295 4,278 4,275 4,275 4,242 4,256 4,253 4,133 3,653 3,604 3,637 3,624 3,625 3,577 3,612 3,642 3,603.8 3,579.2 3,562.2 3,484 2,706.5 2,484.2 2,459.1 2,430.2 2,445 2,443.6 2,431.8 2,446.2 2,450.8 1,645.3 1,658.7 1,604.9 1,620.2 1,588.7 1,588.6 1,570.7 1,561.1 1,557.3 1,597.4 1,580.5 1,535 1,515 1,473.8 1,476.1 1,456.2 1,474.1 1,447.6 1,263 1,009.9 922.3 903.2 895.7 871.5 824.6 739.2 682.9 682.4 653.9 607.4 605.7 554.1 549.7 545.7 540.3 542.9 530.5 525.5 520.7 542.5 632.3 626.9 447.6 443.4 390.8 365.7 356.1 355.3 364 366.5 354.3 318.2 0 0 0 166.6 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Intangible Assets 453 467 493 521 549 574 594 609 572 406 411 410 426 407 423 451 479 493.8 498.2 511.3 173.9 88.6 65.4 61 67 70.9 79.2 87.6 96.3 105.6 19.8 23.7 23.1 27.1 29.9 34 41.1 45.7 53.9 66.6 70 70.8 76.1 73.2 84.8 86.5 97.2 100.7 89.4 63.1 54.3 63.1 69.2 76 75.9 71.4 74.8 84.6 90.4 69.4 62.8 57.2 65.3 73.6 80.1 88 88.9 96.7 105 113.3 107.7 106.2 60.6 64.4 60 51.2 47.9 51.3 54.8 48.8 51.9 49.8 210.9 204.9 182.7 9.3 166.7 183.7 182.4 179.5 160.2 160.2 187.9 155.9 170.2 162.7 162.7 40.0 47.6 44.7 49.4 54.3 56.1 61.3 68.4 75.5 81.5 88.6 91.6 70.3 35.1 36.8 29.4 17 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 10.6 0 0 0
Long-Term Investments 385 376 302 282 261 267 264 231 238 234 219 219 185 102 37 46 39 45.4 19.7 0 0 0 0 0 0 0 0 0 0 4.4 114.8 128.1 171.5 190.8 264.3 236 264.4 306.2 455 505.6 538.9 532.3 540.1 562.5 440.3 273 255.5 262.1 268.2 277.3 418.5 410.1 392 411.1 408.3 286.1 284.1 192.8 190.6 179.2 175.9 192.6 199.8 184.1 179.5 125.6 92 92.3 7.6 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (21.5) 0 (25.4) (28.6) 0 0 (28.9) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Non-Current Assets 1,418 1,388 1,142 1,087 899 777 670 659 620 602 566 558 552 560 554 553 519 492.3 483.3 478.9 792.5 412.9 392.9 377.8 382.7 347.2 334.2 341.3 325.3 333.4 188.1 195.4 188.7 170.9 184.4 192.9 201.1 202 213 208.5 202.5 205.6 181.6 170.1 170 167.6 193.2 209.3 202 148.3 156.1 151.7 158.4 159.7 152.9 130.7 129.8 131.8 130.7 114.9 122.9 94.2 103 102.6 99.9 107.6 112.3 118.3 125 130.6 120.5 131.2 84.3 87.8 81.9 78 75.1 75.8 78.8 80 81.6 63.5 18.4 16.9 15.8 9.8 106.0 158.9 175.3 174.0 180.2 181.0 171.1 202.0 206.0 191.4 211.5 196.3 205.2 180.2 194.3 208.2 262.0 262.7 265.4 244.7 226.2 151.7 167.1 133.4 71.3 60.2 130.4 169.9 175.7 162.5 172.9 137.6 129.9 121.5 129.7 121.1 124.3 105.4 100.1 62.5 67.1 80.9 89.6 83.4 85.5 72.6 73.3 76.9 70.1 60.3 57.2 48.3 68 31.5 32.3 44.4 47.2 41.6 28.7 27.3 12.1 23.4 4.4 1.3
Total Non-Current Assets 7,558 7,525 7,303 7,367 7,370 7,351 7,234 7,202 7,020 6,333 6,287 6,286 6,236 6,097 5,847 5,898 5,903 5,843 5,876.2 5,874.6 5,792.9 4,580.6 3,604.7 3,543.4 3,519.6 3,520 3,329.8 3,357.2 3,386.2 3,109.2 2,184.4 2,234.2 2,213.4 2,235.7 2,280.1 2,270.7 2,291.7 2,336 2,497.1 2,560.9 2,576.6 2,522.2 2,472.5 2,442 2,434.9 2,242.5 2,278.1 2,253.4 2,058.3 1,760 1,803.6 1,786.8 1,778.6 1,756 1,704.6 1,473.2 1,404.9 1,331.9 1,306.4 1,194.9 1,169.8 1,073.3 1,110.3 1,107.6 1,107.7 1,067.6 1,028.3 1,043.8 967.3 1,032.7 1,063.3 1,041 716.6 727.1 670.7 613.2 604.9 607.8 631.7 639.6 652.7 622.1 430.8 375.9 380.9 360.4 384.6 407.0 425.1 419.9 409.7 421.1 436.6 434.0 463.8 449.6 468.1 338.6 369.6 310.7 322.0 316.4 365.4 370.7 378.8 362.1 351 285.4 305.6 243.4 145.6 136.3 198.8 226 217.3 206 218.1 181.7 178.3 170.2 178.1 170.1 174.2 155 150.4 109 111.5 124.5 131.6 125.3 119.8 105.2 106.6 109 102.6 94.3 89.6 80.5 99.7 62.4 62.9 77.6 79 71 53.9 49.3 42 36.8 11.9 4.8
Total Assets 11,932 12,467 11,198 10,856 10,585 10,833 10,133 9,960 9,830 9,912 9,226 9,107 9,069 9,438 8,635 8,227 8,261 8,606.8 8,531 7,420.6 7,298.3 7,279.8 5,944.5 5,747.3 5,543.9 6,179.3 5,036.6 4,872.7 4,808.5 4,729.2 3,774.4 3,833 3,911.4 4,113.6 4,152 4,354 4,431.4 4,797.8 4,829.2 5,047.4 5,205.6 5,515.3 5,220 5,341.8 4,775.9 4,913.8 4,736.8 4,703.4 4,648.6 4,595 4,321.5 4,223.3 4,289.7 4,308.4 3,429.2 3,375.9 3,317 3,227.8 3,005 2,973.7 2,902.2 2,787.6 2,581.1 2,525 2,501.7 2,447.2 2,315.4 2,311.1 2,269.5 2,420.7 2,373.7 2,443.5 2,140 2,208.9 1,991 1,878.1 1,989.4 1,797.5 1,600.3 1,475.5 1,439.6 1,360.8 1,290.6 1,181.9 1,177.6 1,142.2 1,082.1 1,049.4 990.3 1,017.2 934.8 916.1 872.5 883.6 900.5 918.0 929.6 902.4 853.2 830.4 777.1 807.8 829.9 844.2 813.4 907.3 944.9 928.3 930.3 693.9 624.7 565.7 595.4 533.7 569 577.9 543.3 492.2 477.2 510.8 520.2 517.9 529.6 529.3 512.7 482.1 441.4 414.1 406.2 404.9 382.3 375.6 354.5 358.3 371.1 350.9 313.4 328 327.5 299 277.4 265.2 256.7 232.5 206.3 194.3 178.2 169.9 125.5 40.3
Current Liabilities
Account Payables 403 422 384 324 277 242 217 174 163 100 127 124 127 102 134 109 135 121 133.6 108.4 124 122.5 121.3 99.2 85.2 83.7 106.1 93 98 101.6 88.6 82.2 103.5 94.7 93.3 93 93.4 93.5 102.8 110.3 107.2 119.9 104.6 90.8 93.1 100.5 99.1 92.4 90.3 84.5 75.3 74.4 86.1 94.2 75.9 82.9 88.9 89.3 81.9 89.8 101.7 76.8 86.1 79 90.4 67.8 60 56.7 65 62.4 76 78.1 73.7 79.3 77.2 77.1 76.8 61 70.9 47.8 59.8 56.4 62.5 62.7 61.2 46.2 50.9 44.3 46.6 52.3 50.8 47.2 44.0 45.1 46.1 46.1 47.4 53.8 48.7 54.2 52.2 48.0 47.8 49.6 38.8 45.3 40.7 47 42 49.1 29.7 27.5 23.7 26.4 28 27.2 32.2 24.6 22.5 25 24 24.5 28.6 24.4 19.6 21.5 18.6 16.6 15.5 17.2 16 15.1 12.1 18.9 17.4 13.7 8.7 8.3 9 6.2 6.9 8.4 7.4 6.4 3.9 6.6 4.3 0 0 0
Short-Term Debt 0 0 0 0 300 300 300 300 0 0 0 0 0 0 350 350 350 350 0 0 0 0 0 0 0 449.7 449.4 449.2 0 0 0 0 0 0 0 0 399.1 398.7 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 110 0 0 0 0 0 0 0 0 0 0 0 0 0 2.1 52.1 3.9 120 40 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1.5
Deferred Revenue 4,210 4,406 3,577 3,550 3,620 3,787 3,277 3,228 3,362 3,500 3,120 3,131 3,189 3,203 2,731 2,709 2,809 2,863 2,563 2,521 2,540.7 2,500.9 2,161.5 2,102.1 2,163.9 2,176.1 1,822 1,772.1 1,777.5 1,763.3 1,517.6 1,491.5 1,469.2 1,551.6 1,333.1 1,308.5 1,291.5 1,282.8 1,099.1 1,107.1 1,091.8 1,068.9 877 881.6 893.4 900.8 775.1 763 749.7 696.2 610.8 636.9 663.7 647 558.1 590.9 584.7 582.3 499.9 525.3 518.9 496.2 430 454.2 470.6 444.6 401.2 424.4 453.1 438.8 387.5 440.7 431.3 400.7 343.9 335.5 327.7 311.4 264.8 264.5 285.9 249.8 210.7 206.3 202.1 178.7 157.1 149.4 137.2 127.3 107.2 104.4 96.2 93.2 76.7 74.2 68.0 65.5 59.9 59 49.7 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Current Liabilities 360 659 442 188 399 506 394 361 326 476 378 279 284 358 293 223 220 341 284.3 216.5 202.8 322.6 272.4 193.6 158.1 272.1 257.9 213.8 161.8 142.3 126.4 139.4 127.8 250.9 106 117.2 132.8 134.9 122.2 214.1 132.8 36.6 193.8 172.2 163.6 253.3 195.3 165.7 156.6 181.2 154.7 125.7 123.2 189.6 155.6 136.6 127.8 183.9 154.3 121.5 0 0 0 0 0 0 0 0 0 0 0 0 0 104.1 0 0 0 81.1 0 0 0 19.1 0 0 0 108.4 0 0 0 0 0 0 170.1 0 83.1 0 0 0 0 0 0 286.0 275.3 270.5 240.1 254.1 247.6 233.5 239.7 182.5 197.8 186.5 199.1 173.1 169.8 162.4 139.7 125.6 115.1 125.3 119.3 119.8 107 105.5 128.8 133.5 92.9 87.1 77.8 85.1 71 70.9 70.1 65.2 60.1 63.6 50.6 48.7 52.4 46.5 40.4 35.4 40.3 34.2 27 24.5 23 18.6 8.9 4
Total Current Liabilities 5,240 5,808 4,735 4,566 4,919 5,151 4,468 4,337 4,097 4,351 3,912 3,875 3,926 4,000 3,811 3,642 3,801 4,009 3,281.5 3,087.4 3,130.1 3,254.7 2,811.6 2,619.6 2,578.3 3,219.2 2,840.2 2,707.3 2,220.7 2,301.2 1,985.5 1,915.1 1,852.6 2,123.2 1,750 1,701.7 2,049.6 2,194.9 1,597.6 1,559.6 1,474.5 1,591 1,311.2 1,313.8 1,270.3 1,400.1 1,193.3 1,157.3 1,118.7 1,071.5 948.1 955.9 979.8 1,043.7 985.4 901.4 875.5 954.1 813.6 827.1 819.5 869.8 734.7 723.1 711 704 627.3 661.7 681.8 800.1 664.3 869 734.5 746.5 608.1 597.5 585 574.2 512.2 496.8 520 506.9 463.4 435.1 436.9 477.5 407.6 385.3 350.3 384.9 335.2 332.4 310.3 310.0 312.3 326.0 325.1 370.7 360.9 358.8 326.3 333.9 323.1 320.1 278.9 299.4 288.3 280.5 281.7 231.6 227.5 214 222.8 199.5 197.8 189.6 171.9 150.2 137.6 150.3 143.3 144.3 135.6 129.9 148.4 155 111.5 103.7 93.3 102.3 87 86 82.2 84.1 77.5 77.3 59.3 57 61.4 52.7 47.3 43.8 47.7 40.6 30.9 31.1 27.3 18.6 8.9 5.5
Non-Current Liabilities
Long-Term Debt 2,484 2,483 2,482 2,481 1,988 1,987 1,986 1,986 2,285 2,284 2,283 2,282 2,282 2,281 2,280 2,279 2,279 2,277.9 2,626.8 1,638.4 1,637.9 1,637.2 1,636.6 1,636.1 1,635.6 1,635.1 1,290.3 1,389.8 1,963.3 2,087.7 1,587.8 1,587.2 1,586.6 1,586 1,585.4 1,584.9 1,092.4 1,092 1,489.9 1,489.2 1,488.4 1,487.7 1,486.9 1,486.2 747.4 747.2 747 746.8 746.6 746.4 746.2 746 745.8 745.6 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.1
Deferred Tax Liabilities 45 40 27 30 31 32 35 36 42 25 31 35 33 32 44 37 34 29.4 52 60.4 55.4 11.4 85.1 89.9 81 82.5 103.8 98.9 93.9 79.8 96.5 88.2 84.8 66.6 97.9 100.9 91.7 91.5 75.9 66.6 78.1 63.2 54.9 28.9 139.6 158.8 182 186.8 170.5 211.8 209 203.4 193.3 194.2 0 0 0 0 0 0 0 0 0 0 0 0 92.7 92.7 88.3 22.7 27.7 29.2 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2.1 0 7.8 1.5 0 0 1.7 0 0 0 0 0 0 0 0 4.0 4.1 4.1 4.4 1.1 1.6 2.6 0.4 0.5 0.5 0.5 0.5 1.9 3.5 4.9 3 0.3 1.7 3.6 1.9 1.3 1.3 1.9 2.6 3.3 3 3.1 5.1 5.8 4 4.6 5.6 7.6 3.7 3.3 3.5 2.2 2.1 2.4 2.8 3.7 3.6 3.8 3.6 3.2 3.1 1.5 0
Other Non-Current Liabilities 540 605 597 573 522 487 415 413 382 358 321 296 309 303 219 199 179 168.7 177.9 168.3 164.9 155.7 172.4 164.3 144.9 138.9 136 135.5 134.3 143.3 168.4 176.1 178.8 190.3 180.6 183.5 179.6 177.7 171.3 187.4 296.8 299 298.6 256.1 273.5 291 296.9 298.1 280.8 311.2 310.4 301.7 291.9 288.3 270.4 262.1 254 253.9 243.9 240.4 228 216.8 213.2 204.2 203.5 197.8 188.1 186.8 178.3 173.9 281.6 285.4 151.7 126.5 124.1 91.5 88 72.5 51.7 36 32.1 26.8 17.7 9.3 9.9 1.1 1.3 1.0 2.8 2.7 1.7 2.9 2.9 2.7 2.6 2.7 2.6 2.5 0.7 0.7 1.2 1.2 1.3 1.2 1.4 1.3 1.5 1.9 1.4 1.7 2.2 2 2 30.6 31.1 95.6 95.5 95.4 95.4 30.4 29.9 29.4 30 28.7 1.2 1 0.9 0.7 0.7 0.6 0.6 0.5 0.5 0.8 0.8 0.4 0.2 0.2 0.3 0.3 0.5 0.3 0.5 0.5 0.6 0.5 0.9 0.5 0.3 0.7
Total Non-Current Liabilities 3,503 3,614 3,570 3,575 3,049 3,061 3,049 3,149 3,572 3,706 3,832 4,026 4,246 4,293 3,918 3,845 3,779 3,748.3 3,969.6 3,005.4 3,039.8 3,059.6 3,063.6 3,060.4 3,104.7 3,099.2 2,367.9 2,359.7 2,833.1 2,638.9 2,127.2 2,159.5 2,187.4 2,246.4 2,294.7 2,336.8 1,873.7 1,866.4 2,171 2,156.1 2,295.2 2,300.2 2,175.7 2,125.9 1,281.2 1,294.5 1,275 1,262.7 1,241.2 1,262 1,211.5 1,216.3 1,225.4 1,221.5 426 423.2 396.2 390.8 363.9 357.5 331.5 308.5 290.3 276.1 276.6 269.7 256.4 264.3 259.2 309.9 309.3 314.6 270.1 231.9 204.1 167.9 160.2 108.3 87.5 83.7 73.3 62.6 50.1 34.5 29.9 16.7 1.3 3.1 2.8 10.6 3.1 2.9 2.9 4.4 2.6 2.7 2.6 2.5 0.7 0.7 1.2 1.2 5.3 5.3 5.4 5.6 2.6 3.5 4 2.1 2.7 2.5 2.5 31.1 33 99.1 100.4 98.4 95.7 32.1 33.5 31.3 31.3 30 3.1 3.6 4.2 3.7 3.8 5.7 6.4 4.5 5.1 6.4 8.4 4.1 3.5 3.7 2.5 2.4 2.9 3.1 4.2 4.1 4.4 4.1 4.1 3.6 1.8 0.8
Total Liabilities 8,743 9,422 8,305 8,141 7,968 8,212 7,517 7,486 7,669 8,057 7,744 7,901 8,172 8,293 7,729 7,487 7,580 7,757.7 7,251.1 6,092.8 6,169.9 6,314.3 5,875.2 5,680 5,683 6,318.4 5,208.1 5,067 5,053.8 4,940.1 4,112.7 4,074.6 4,040 4,369.6 4,044.7 4,038.5 3,923.3 4,061.3 3,768.6 3,715.7 3,769.7 3,891.2 3,486.9 3,439.7 2,551.5 2,694.6 2,468.3 2,420 2,359.9 2,333.5 2,159.6 2,172.2 2,205.2 2,265.2 1,411.4 1,324.6 1,271.7 1,344.9 1,177.5 1,184.6 1,151 1,178.3 1,025 999.2 987.6 973.7 883.7 926 941 1,110 973.6 1,183.6 1,004.6 978.4 812.2 765.4 745.2 682.5 599.7 580.5 593.3 569.5 513.5 469.6 466.8 494.1 408.8 388.3 353.1 395.5 338.3 335.3 313.1 314.4 315.0 328.7 327.7 373.1 361.6 359.5 327.5 335.1 328.4 325.5 284.3 305.0 290.9 284 285.7 233.7 230.2 216.5 225.3 230.6 230.8 288.7 272.3 248.6 233.3 182.4 176.8 175.6 166.9 159.9 151.5 158.6 115.7 107.4 97.1 108 93.4 90.5 87.3 90.5 85.9 81.4 62.8 60.7 63.9 55.1 50.2 46.9 51.9 44.7 35.3 35.2 31.4 22.2 10.7 6.3
Stockholders' Equity
Common Stock 4,726 4,709 4,588 4,456 4,324 4,239 4,100 4,009 3,894 3,802 3,678 3,531 3,368 3,325 3,213 3,089 2,972 2,923.1 2,821.4 2,780.7 2,639.4 2,578.9 2,507.1 2,492.7 2,401.3 2,317 2,225.1 2,200.7 2,123.1 2,071.5 2,009.1 2,012.5 2,001 1,952.7 1,930.8 1,934.8 1,899 1,876.3 1,882.8 1,857.1 1,865.6 1,821.5 1,809.9 1,808 1,816.2 1,773.1 1,731.2 1,697.1 1,683.1 1,637.3 1,535.1 1,455.8 1,499.5 1,449.8 1,438.9 1,457.3 1,496.2 1,365.4 1,359.9 1,356.5 1,363.5 1,267.2 1,242.1 1,225.1 1,237.6 1,204.3 1,194.2 1,166.6 1,128.8 1,080.4 1,059.2 997.6 962.7 998.3 987.9 927.5 921.8 908.3 890 842.1 809.1 737.7 752.7 689.9 664.7 625.2 600.9 531.0 519.3 473.7 468.9 463.1 470.0 479.9 501.1 497.7 522.7 458.1 433.8 417.8 407.8 424.7 473.0 515.0 545.4 561.8 620.1 611.4 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Retained Earnings (1,303) (1,432) (1,432) (1,487) (1,459) (1,333) (1,224) (1,286) (1,470) (1,713) (1,939) (2,127) (2,271) (1,995) (2,100) (2,180) (2,143) (1,950) (1,439.1) (1,339.5) (1,409.3) (1,487.5) (2,281.4) (2,270.9) (2,361.3) (2,295.8) (2,240.3) (2,224.3) (2,226.8) (2,147.4) (2,189.9) (2,103.2) (1,995.8) (2,084.9) (1,668) (1,466.4) (1,224.6) (961.3) (634.7) (395.6) (308.2) (76.3) 9.7 164.4 464.2 499.4 538.6 584 600 624.8 630.9 602.8 587 599.1 585.3 593.4 545.4 511.6 464.2 418.3 382.9 342.7 318 303.6 277.6 272.7 233.8 219.9 209.4 241.5 346.9 242.4 152.6 218.4 179.1 180.7 320 210.3 113.9 55.9 42.9 31.1 32.3 31.3 49.5 26.0 77.2 140.1 127.1 153.2 136.1 128.7 102.1 103.1 103.9 111.3 102.9 91.9 76.5 62.3 49.4 52.3 34.5 20.8 1.4 56.6 49.8 52.4 55.5 108 49.4 30.6 44.9 20.5 42.6 33 39.2 106.6 103.6 176.8 187 191.1 201.7 215.9 217.4 215.1 231.6 234.1 240.9 257.1 244.5 232.4 218.9 206.3 198 188.1 180.4 173.9 167.4 154.1 140.7 127.5 116.7 103.6 91.5 80.5 70.4 72.8 40.1 19.9
Accumulated Other Comprehensive Income (234) (232) (263) (254) (248) (285) (260) (249) (263) (234) (257) (198) (200) (185) (207) (169) (148) (124) (102.4) (113.4) (101.7) (125.9) (156.4) (154.5) (179.1) (160.3) (156.3) (170.7) (141.6) (135) (157.5) (150.9) (133.8) (123.8) (155.5) (152.9) (166.3) (178.5) (187.5) (129.8) (121.5) (121.1) (86.5) (70.3) (56) (53.3) (1.3) 2.3 5.6 (0.6) (4.1) (7.5) (2) (5.7) (6.4) 0.6 3.7 5.9 3.4 14.3 4.8 (0.6) (4) (2.9) (1.1) (3.5) 3.7 (1.4) (9.7) (11.2) (6) 19.9 20.1 13.8 11.8 4.5 2.4 (3.6) (3.3) (3) (5.7) (13.5) (8.0) (8.9) (3.4) (3.1) (4.8) (10.0) (9.2) (5.2) (8.5) (11.1) (12.8) (13.8) (19.5) (19.7) (23.6) (20.7) (18.8) (20.7) (19.8) (17.3) (19.7) (17.0) (17.8) (16.2) (15.9) (19.5) (121.1) (99.7) (108.8) (108.4) (104.2) (98.8) (94) (87.3) (81.9) (77.7) (75.8) (83.7) (93) (78.8) (75.4) (74) (70.2) (65.1) (64.9) (59.8) (54.9) (51) (49) (45.7) (43.2) (39.2) (39.2) (38.4) (34) (31.2) (28.9) (26) (23.9) (22.4) (19.6) (16.7) (14.2) (12.6) (10.8) (7.2) (3.9) (1.4)
Total Stockholders' Equity 3,189 3,045 2,893 2,715 2,617 2,621 2,616 2,474 2,161 1,855 1,482 1,206 897 1,145 906 740 681 849.1 1,279.9 1,327.8 1,128.4 965.5 69.3 67.3 (139.1) (139.1) (171.5) (194.3) (245.3) (210.9) (338.3) (241.6) (128.6) (256) 107.3 315.5 508.1 736.5 1,060.6 1,331.7 1,435.9 1,624.1 1,733.1 1,902.1 2,224.4 2,219.2 2,268.5 2,283.4 2,288.7 2,261.5 2,161.9 2,051.1 2,084.5 2,043.2 2,017.8 2,051.3 2,045.3 1,882.9 1,827.5 1,789.1 1,751.2 1,609.3 1,556.1 1,525.8 1,514.1 1,473.5 1,431.7 1,385.1 1,328.5 1,310.7 1,400.1 1,259.9 1,135.4 1,230.5 1,178.8 1,112.7 1,244.2 1,115 1,000.6 895 846.3 791.3 777.1 712.3 710.8 648.1 673.3 661.1 637.2 621.6 596.5 580.8 559.3 569.2 585.5 589.3 601.9 529.3 491.6 459.4 437.4 459.7 487.8 518.8 529.1 602.3 654 644.3 644.6 460.2 394.5 349.2 370.1 303.1 338.2 289.2 271 243.6 243.9 328.4 343.4 342.3 362.7 369.4 361.2 323.5 325.7 306.7 309.1 296.9 288.9 285.1 267.2 267.8 285.2 269.5 250.6 267.3 263.6 243.9 227.2 218.3 204.8 187.8 171 159.1 146.8 147.7 114.8 34
Total Liabilities & Equity 11,932 12,467 11,198 10,856 10,585 10,833 10,133 9,960 9,830 9,912 9,226 9,107 9,069 9,438 8,635 8,227 8,261 8,606.8 8,531 7,420.6 7,298.3 7,279.8 5,944.5 5,747.3 5,543.9 6,179.3 5,036.6 4,872.7 4,808.5 4,729.2 3,774.4 3,833 3,911.4 4,113.6 4,152 4,354 4,431.4 4,797.8 4,829.2 5,047.4 5,205.6 5,515.3 5,220 5,341.8 4,775.9 4,913.8 4,736.8 4,703.4 4,648.6 4,595 4,321.5 4,223.3 4,289.7 4,308.4 3,429.2 3,375.9 3,317 3,227.8 3,005 2,973.7 2,902.2 2,787.6 2,581.1 2,525 2,501.7 2,447.2 2,315.4 2,311.1 2,269.5 2,420.7 2,373.7 2,443.5 2,140 2,208.9 1,991 1,878.1 1,989.4 1,797.5 1,600.3 1,475.5 1,439.6 1,360.8 1,290.6 1,181.9 1,177.6 1,142.2 1,082.1 1,049.4 990.3 1,017.2 934.8 916.1 872.5 883.6 900.5 918.0 929.6 902.4 853.2 830.4 777.1 807.8 829.9 844.2 813.4 907.3 944.9 928.3 930.3 693.9 624.7 565.7 595.4 533.7 569 577.9 543.3 492.2 477.2 510.8 520.2 517.9 529.6 529.3 512.7 482.1 441.4 414.1 406.2 404.9 382.3 375.6 354.5 358.3 371.1 350.9 313.4 328 327.5 299 277.4 265.2 256.7 232.5 206.3 194.3 178.2 169.9 125.5 40.3
Debt Metrics
Total Debt 2,724 2,734 2,734 2,734 2,544 2,559 2,578 2,603 2,614 2,626 2,648 2,665 2,684 2,666 3,035 3,045 3,053 3,060 3,049.5 2,085 2,091.2 2,104.6 2,098.9 2,083.2 2,083.6 2,544.6 2,043.5 2,156 2,288.1 2,087.7 1,587.8 1,587.2 1,586.6 1,586 1,585.4 1,584.9 1,491.5 1,490.7 1,489.9 1,489.2 1,488.4 1,487.7 1,486.9 1,486.2 747.4 747.2 747 746.8 746.6 746.4 746.2 746 745.8 745.6 110 0 0 0 0 0 0 0 0 0 0 0 123.2 122.5 2.1 52.1 3.9 120 40 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1.6
Net Debt 53 485 745 731 728 960 1,141 1,090 933 734 1,122 951 775 719 1,370 1,605 1,535 1,531.6 1,300.6 1,161.5 1,168 332.4 561.9 643.4 693.9 769.9 1,087.3 1,232.1 1,404.9 1,201.7 712.1 691.8 493.6 508 560.2 410.8 151.3 277.6 53.4 21.9 265 134.7 149.4 13.1 (435.3) (663.4) (598) (576.3) (863) (1,106.6) (727.2) (655) (910) (866.6) (717) (930.2) (1,074.5) (1,156.9) (1,103.3) (1,131.5) (1,091.4) (1,075.1) (904.3) (850) (938.1) (838.7) (575.3) (546) (878.4) (865.5) (792.5) (809.6) (869.1) (917.9) (828.3) (774.9) (762.3) (665.9) (514.9) (439.1) (257.3) (287.2) (390.9) (478.7) (518.1) (517.7) (377.1) (346.0) (304.1) (282.2) (234.7) (219.4) (179.4) (186.4) (134.6) (136.8) (122.2) (136.8) (110.6) (119.0) (123.0) (116.4) (95.9) (89.6) (105.4) (108.6) (183.2) (172.5) (193.3) (209.2) (76.6) (43.4) (124.8) (96.1) (43) (37.2) (49.2) (64.8) (87.8) (116.8) (102.9) (129.3) (172.3) (177.2) (167.5) (195) (175.4) (124) (109.5) (85.6) (88.9) (84.2) (46.6) (73.1) (74.2) (90.3) (64.2) (73.1) (70.1) (63.6) (50.1) (52.2) (56) (59.6) (70.5) (59.5) (45.8) (107.8) (96.6) (22.7)
Metric 2027 Q1 2026 Q4 2026 Q3 2026 Q2 2026 Q1 2025 Q4 2025 Q3 2025 Q2 2025 Q1 2024 Q4 2024 Q3 2024 Q2 2024 Q1 2023 Q4 2023 Q3 2023 Q2 2023 Q1 2022 Q4 2022 Q3 2022 Q2 2022 Q1 2021 Q4 2021 Q3 2021 Q2 2021 Q1 2020 Q4 2020 Q3 2020 Q2 2020 Q1 2019 Q4 2019 Q3 2019 Q2 2019 Q1 2018 Q4 2018 Q3 2018 Q2 2018 Q1 2017 Q4 2017 Q3 2017 Q2 2017 Q1 2016 Q4 2016 Q3 2016 Q2 2016 Q1 2015 Q4 2015 Q3 2015 Q2 2015 Q1 2014 Q4 2014 Q3 2014 Q2 2014 Q1 2013 Q4 2013 Q3 2013 Q2 2013 Q1 2012 Q4 2012 Q3 2012 Q2 2012 Q1 2011 Q4 2011 Q3 2011 Q2 2011 Q1 2010 Q4 2010 Q3 2010 Q2 2010 Q1 2009 Q4 2009 Q3 2009 Q2 2009 Q1 2008 Q4 2008 Q3 2008 Q2 2008 Q1 2007 Q4 2007 Q3 2007 Q2 2007 Q1 2006 Q4 2006 Q3 2006 Q2 2006 Q1 2005 Q4 2005 Q3 2005 Q2 2005 Q1 2004 Q4 2004 Q3 2004 Q2 2004 Q1 2003 Q4 2003 Q3 2003 Q2 2003 Q1 2002 Q4 2002 Q3 2002 Q2 2002 Q1 2001 Q4 2001 Q3 2001 Q2 2001 Q1 2000 Q4 2000 Q3 2000 Q2 2000 Q1 1999 Q4 1999 Q3 1999 Q2 1999 Q1 1998 Q4 1998 Q3 1998 Q2 1998 Q1 1997 Q4 1997 Q3 1997 Q2 1997 Q1 1996 Q4 1996 Q3 1996 Q2 1996 Q1 1995 Q4 1995 Q3 1995 Q2 1995 Q1 1994 Q4 1994 Q3 1994 Q2 1994 Q1 1993 Q4 1993 Q3 1993 Q2 1993 Q1 1992 Q4 1992 Q3 1992 Q2 1992 Q1 1991 Q4 1991 Q3 1991 Q2 1991 Q1 1990 Q4
Operating Activities
Net Income 491 316 343 313 152 303 275 282 252 282 241 222 161 293 198 186 146 89.1 136.7 115.6 155.6 911.3 132.2 98.2 66.5 131.8 66.7 40.2 (24.2) 64.7 (23.7) (39.4) (82.4) (173.5) (119.8) (144) (129.6) (170.5) (142.8) (92.9) (173) (32.7) (76.9) (235.5) 19.1 11.5 10.7 31.3 28.3 53.9 57.6 61.7 55.6 74.6 29.3 64.6 78.9 72 72.8 71.2 69.3 61.6 53.6 59.9 36.9 50.1 29.6 10.4 (32.1) (105.4) 104.6 89.8 94.6 96.5 84.8 91.6 83.3 96.4 58 86.8 48.5 83.0 94.5 75.3 76.1 65.8 74.1 39.2 42.5 57.6 22.6 32.6 7.5 6.4 (3.9) 11.8 17.6 21.8 21.5 19.2 27.9 28.4 18.5 20.8 25.6 25.2 1.4 0.3 (17.1) 33.1 20.7 9.2 27.6 29.4 20.9 17.8 (52.7) 6 5.9 10.6 19.1 16.3 19.2 26.3 26 7.7 15.9 16.6 16.4 15.4 14.9 16.5 15.4 11.2 12.8 10.6 9.3 9.5 16.3 16.3 15.7 13.2 15.6 14.6 13.4 12.5
Depreciation & Amortization 51 50 50 47 48 46 48 46 40 37 36 33 33 37 37 38 38 34.2 41.5 39.4 33 31.6 32.2 30 30 30.9 31.6 32.1 32.7 25.4 23.5 22.2 24.1 26.9 24.7 28.4 28.4 34.7 34.1 33 37.4 36.1 35.7 36.2 37.8 36 36.6 37.2 36.1 33.2 30.6 32 33.1 34.7 35 28.9 29.2 30.3 31 29.7 24.5 25.8 26.6 26.3 26.7 27.1 28.9 28.5 27 27.3 25.4 22.2 16.9 17.2 15.5 14.4 14.2 14.3 13.2 13.5 12.5 9.9 9.5 11.7 12.6 13.4 13.2 12.9 12.5 14.3 11.8 11.8 12.3 12.1 12.0 12.1 12.6 15.7 15.5 15.8 15.9 16.3 16.2 17.3 19.0 18.5 18.1 26.3 16.8 30 9 11.9 12.3 12.4 11.4 12 8.1 9.8 9 8.5 7.5 5 6.6 6.9 6.7 5.7 6.5 7.1 5.7 4.6 5.3 5.3 5.4 3.2 4.3 4.7 4.2 3.7 3.7 3.9 3.5 3.9 4.1 3 2.5 2.4
Stock-Based Compensation 155 181 186 191 230 186 181 167 149 159 182 197 165 164 171 170 152 145.6 143.8 150.2 115.8 106.9 97.4 95.9 98.2 105 94 88.2 75.2 74 64.2 56.9 54.4 61.9 65.1 67.6 66.8 59.3 56.6 49 56.9 56.1 50.2 40.7 50.2 49.1 43.1 39.8 33.6 36.1 31.5 31.1 33.5 37.5 51.9 33.5 33.4 30 25.6 27.3 25.9 18.4 17 21 24.3 18.9 30.3 21.4 23 27 37.3 23.2 25.2 99.3 34.3 0 14.8 72.6 0 0 21.7 0.3 0 0 0.1 1.5 2.0 0.1 0.2 0 0 0 0 0 0 0 0 (115.8) 0 0 115.8 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Change in Working Capital 441 (403) (432) (249) (77) 136 270 (289) 19 (41) (408) (267) 405 604 82 (85) 91 368.9 (46.5) (99.4) (5.7) 409.2 88.2 (147.2) 96.4 490.8 56.9 66.7 97.6 186.1 (55.6) 14.9 (59.3) 127.3 (33) (31.6) 73 91.9 77.4 6.8 176.3 115.3 42.7 44.4 (11.8) 154.4 41.6 (10.1) 110.1 76.9 (32.4) (62.3) 103.8 (16.7) 4.5 (5.6) 7.7 41.4 27.8 18.8 8.7 68.3 17.1 2.4 44.1 26.8 (47) (36) (29.3) (17) (46.5) 63 48.6 20.7 21.2 8.5 79.3 21.1 22.9 41.3 7.5 (7.3) (32.1) (2.2) (49.4) 135.2 (65.2) 29.9 (29.0) 32.4 18.6 (14.2) (2.6) (36.2) (2.3) (2.1) (23.2) (0.2) 1.1 15.5 (6.1) (1.0) (4.5) 9.7 (9.1) 47.5 3.8 19.4 124.1 (32.7) 36.2 41.6 65.6 (45.7) (28.4) 29 (7) (1) (29) (8.5) (4.7) (16.3) (24.6) 30.5 (17) 40.5 6.9 2.4 (8.7) 18.2 1.5 4.7 (9.3) 19 (15.8) 9.5 (1.3) 12.9 (3.2) 2.1 (11) (9.6) (3.7) 4.4 (2.7) 1.4
Other Non-Cash Items (274) 815 174 83 133 82 (545) 21 59 (30) 18 (15) (11) (8) 36 (31) 29 108.2 5.2 (10.7) 18.6 (9.8) 12.6 3.3 32.7 (22.7) 15.1 (19.3) 15.5 (15.4) 14 2.3 33 83.1 10.4 0.9 7 (2.1) 12.8 1.5 60.6 (14.4) 4.7 (11.8) (3.5) 6.7 4 (2) 10.6 (6.7) (0.7) (3) 7.1 53.8 37.9 (14.3) 78.9 35.3 72.8 (14.8) 0 1.8 0 1.9 7.1 0.4 5 22.9 38.6 181.5 5.7 16.8 25.2 (71.2) 39.8 22.1 14.8 59 38.8 21.1 21.7 28.4 52.9 28.2 24.0 (70.6) 68.7 1.6 29.1 15.2 0.0 0 0.0 60.7 0.2 0.3 8.1 43.4 (5.0) 2.8 (129.2) 23.8 6.1 6.0 3.0 (14.2) 2.4 (33.4) (135.5) 28.5 (35.8) (35.7) (74.8) 60.5 43.2 (23.9) 71.6 27.1 25.8 36.4 (8.3) 19.6 33.9 (32.5) 0 (18.4) 0.1 0 0 (9.1) 0 0.1 0 (3.1) 0 0 0 (0.4) (0.2) 0.1 0 (0.3) 0 (0.1) 0.1 0
Operating Cash Flow 893 989 439 460 564 692 209 212 494 437 18 135 723 911 469 257 434 722.8 270.4 202 336.1 657.6 361.1 91.2 327.3 698.2 276.4 219.3 221.2 311.5 39.2 43.3 (16.9) 79.3 (51.1) (72.5) 45.2 15.6 7.7 (18) 164.4 169.9 80.4 77.2 86.5 257.2 136 96.2 218.7 183.5 90.6 65.3 224.1 155.6 157.1 107.1 139.3 175.2 137.7 132.2 128.4 175.9 114.3 111.5 139.1 125.6 46.7 47.3 27.2 86.4 107.2 215 185.3 219 161.3 136.6 191.6 190.8 132.9 162.7 90.2 114.0 124.9 113.0 63.3 143.7 90.8 83.5 55.2 119.5 53.0 30.3 17.3 43.0 6.0 22.0 15.2 80.7 33.2 53.2 43.1 67.6 36.3 53.7 38.5 77.0 25.7 12.6 (11.7) 58.9 30.1 27 30.7 56.6 47.1 34.9 20 41.9 11.7 47 13.6 24.6 35.1 31.2 15.7 35.5 29.4 26.1 13.4 29.1 21.7 26.6 11.5 30.3 1.3 24.8 12.2 25.7 16.6 22.4 8.2 7.2 16 21.9 13.3 16.1
Investing Activities
Capital Expenditure (17) (24) (9) (2) (15) (14) (10) (14) (41) (15) (20) (11) (15) (8) (10) (12) (16) (7.4) (15.3) (22.6) (21.2) (23.5) (20.9) (28) (23.5) (14) (9.7) (14.8) (14.7) (17.6) (12.7) (20) (16.7) (11.4) (12.9) (17.8) (8.6) (10.9) (22.5) (20.3) (22.3) (30.6) (12) (17.3) (12.5) (15.5) (28.4) (17.1) (14.5) (9.2) (12.4) (16.8) (25.8) (11.7) (16.5) (16.7) (11.5) 88.8 (35.8) (29.6) (23.4) (10.2) (7) (5.3) (5.8) (8.8) (5.9) (10.7) (13.6) (19.3) (19.2) (25.5) (14.4) (14.2) (10.9) (11.4) (6.8) (9.9) (7) (7) (11.4) (5.2) (5.4) (4.4) (5.5) (11.5) (13.5) (9.9) (5.9) (12.3) (4.9) (9.8) (4.1) (7.3) (6.5) (12.5) (9.9) (8.4) (10.4) (13.1) (13.2) (7.5) (6.6) (7.8) (10.5) 27.1 (2.6) (10.2) (29.2) (25.2) (70.8) (5) (4.9) (4.5) (2.6) (5.3) (2.6) (2.1) (6.5) (5) (3.8) (2.3) (4.4) (3.3) (6.3) (6.8) (4.3) (5.7) (3.2) (8.9) (5) (3.2) (4.4) (1.1) (2.8) (3.6) (3.5) (2.3) (2.9) (3.2) (1.5) 11.9 (21.4) (6.8) (4.8) (4.3)
Acquisitions (55) 0 0 0 0 (24) 0 (164) (637) (26) (18) 11 (26) 0 0 0 (96) (65.2) (30.5) (123) (1,031.6) (201.4) 20.9 28 0 (14.8) 0 14.8 0 (1,006.1) 12.7 20 0 11.4 12.9 17.8 0 10.9 22.5 (25.6) (59.6) (43.9) (67.1) (3) (34.5) (26.2) (55.5) (226) (322.3) (108.1) (20.8) (12.5) (34.7) (59.5) (135) (69.2) 0 (79.1) (61.4) (5) (76.2) (5) 7 5.3 5.8 (15.2) (3.6) 10.7 13.6 (67.2) (33.4) (264.1) 0.2 (48.5) (44.7) 0 6.8 0 (9) 12.5 (56) (189.4) (9.4) (28.7) (14.6) 0 0 (5.2) (6.5) 5.2 0 0 (5.2) (1.7) (10) 0 (133.5) 997.3 0 0 (1,031.6) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Purchases of Investments (153) (539) (313) (208) (101) (183) (201) (211) (220) (166) (257) (345) (342) (198) (102) (68) (29) (254.6) (56.5) 0 (0.9) 0 (4) (6) (11) 0 0 (0.1) (19.8) (2.9) (25.2) (100.2) (9.9) (94.4) (119.9) (180.3) (119.4) (761.5) (295.5) (233.4) (577.5) (422.2) (513.7) (829) (485.2) (456.1) (214.8) (377.8) (306.4) (244.4) (272.5) (432.7) (264.6) (294.6) (377.8) (277.5) (447.8) (158.2) (148.2) (138.1) (169.7) (81.9) (110.6) (184.2) (134.5) (160.4) (111.7) (271.6) (36.6) (7.4) (105.6) (3.5) (2.1) 0.9 (22.2) (258) (447.7) (29.5) (105.7) (33.1) (189.2) (129.3) (114.2) (23.1) (4.7) (259.6) 0 0 0 0 0 0 0 (837.6) 0 0 0 (1,793.0) (2.1) 0 1,031.6 0 0 0 0 (3,593.9) (19.3) (28.1) (150.3) (782.8) (11) (7.2) (37.6) (1,056.4) 15.4 (39.9) (21.1) (660.6) (9.3) 2.3 (16) (169.6) (5.9) (1.4) (47.8) 0 0 0 0 0 0 15 (16.1) 0 0 0 0 (119.7) (9.6) (5.6) (3.7) (87.4) 4 0 0 0
Sales/Maturities of Investments 239 202 230 178 175 171 260 168 262 235 190 176 163 148 57 43 202 33.8 0 0 4 0 6 11 0 0 0 22.8 4.6 274.8 109.6 71.8 74.8 354 198.2 148.5 382.6 757.6 411.3 715.8 430.2 472.3 505.7 438.1 289.9 375.1 249.5 312.1 222.3 554.1 278 250 197 454.1 254.2 212.1 177.3 141.3 135.5 151.2 131.1 123.5 98.6 64.8 123.8 220.5 118.9 4 11.7 78.2 0.5 3.9 0.8 3.6 29.8 407.7 358 0 52.3 120.1 152.8 204 0 0 0 385.1 85.1 (10.6) 30.8 392.6 (25.9) 29.0 1.9 854.2 8.1 31.5 66.8 1,708.4 0 0 33.5 2,612.2 15.4 (22.9) 103.7 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 72.3 32.8 16.6 24.1 425.5 0 0 0 229.1 (3.7) (4.2) 9.4 0 0 0 0 0 0 0 6.3 61.1
Other Investing Activities 15 11 (17) (18) (1) (12) (3) (5) (2) (6) (1) (19) (10) (1) (6) (17) (30) (2.2) (10.3) (0.4) 9.3 (2.3) (66.9) (38.8) (43.5) 14.2 (0.5) (26) 0.7 1.7 (4.4) (59.5) (0.6) (12.1) (20.1) (26) 3.9 (9.9) (30.6) (5.7) (1) (29) (2.4) (2.5) (10.6) (5.2) 1.9 0.1 (0.8) (2.9) (10.3) (1.8) (3.6) (5) (4.1) (13) (5) (70) (8.4) (0.6) (14.5) 0.5 (7) (14.3) (5.8) 24.3 0 (10.7) (13.6) (78.4) 0 0 (14.4) (22) 0 (21.3) (6.8) (47.8) 2.6 (0.3) (23.9) 6.4 0.0 0.0 0.0 (260.6) 0.0 (0.6) (0.8) (420.3) (1.5) 1.4 0.1 (4.6) 1.0 (2.4) (0.6) 1,737.1 (34.9) (44.2) (2.0) (2,590.4) 2.2 (2.2) (16.9) 3,496.8 2.6 3.6 (0.9) 874.3 65.1 (67.8) 0.3 1,113.1 (18.4) 5.5 (4.4) 595.2 (1.4) (11) (5.6) 131.7 (3.7) 0.8 12.6 (74.3) (2.8) (4.6) 2.2 (443.1) 0.5 (4.6) 3 (240.4) (21) 11.1 (4) 107.2 1.1 (2.4) (5.5) 64.9 (0.7) (23.9) (2.6) (57.3)
Investing Cash Flow 29 (350) (109) (50) 58 (67) 28 (226) (638) 22 (106) (188) (230) (59) (61) (54) 31 (295.6) (112.6) (146) (1,040.4) (227.2) (64.9) (33.8) (78) (14.6) (10.2) (3.3) (29.2) (750.1) 80 (87.9) 47.6 247.5 58.2 (57.8) 258.5 (13.8) 85.2 430.8 (230.2) (53.4) (89.5) (413.7) (252.9) (127.9) (47.3) (308.7) (421.7) 189.5 (38) (213.8) (131.7) 83.3 (279.2) (164.3) (287) (77.2) (118.3) (22.1) (152.7) 26.9 (19) (133.7) (16.5) 36.1 (2.3) (278.3) (38.5) (15.7) (157.7) (289.2) (15.5) (58.2) (48) 117 (96.5) (39.4) (66.8) 92.2 (103.8) (128.1) (129.0) (56.1) (24.8) 112.9 71.6 (26.4) 17.6 (40.0) (32.3) 20.6 (7.3) 3.0 (7.4) 16.7 (77.3) (64.2) (47.4) (57.3) 18.4 14.3 10.9 (33.0) 76.3 (70.0) (19.3) (34.7) (180.4) 66.3 (16.7) (80) (42.2) 52.2 (5.6) (39.7) (28.1) (67.5) (17.2) (13.7) (25.4) (40.2) (14) (3.9) (41.5) (8.8) 25.7 6.3 23.1 (26.5) (4.5) 7.2 (17.5) (12.4) (27.5) 3.3 1.9 (14.8) (11.4) (11.2) (10.7) (10.6) (18.1) (30.7) (1.1) (0.5)
Financing Activities
Net Debt Issuance 0 0 0 199 0 0 0 0 0 0 0 0 0 (350) 0 0 0 0 997 0 0 0 0 0 (450) (150) (100) (125) (125) 500 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 635.6 0 0 0 0 0 0 0 0 0 0 0 0 0 (2.1) (50) 48.1 (116) 80 40 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (0.2) 0 (0.3) (0.0) (0.2) (92.3) 92.0 (0.0) (2.0) 0 1 (1.6) 0 2.2 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Stock Repurchased (448) (916) (359) (358) (354) (409) (323) (111) (9) (65) (114) (104) (512) (207) (186) (251) (457) (595.8) (284) (47.3) (151.4) (152.3) (190.4) (7) (202) (180.6) (127.3) (46.1) (88.5) (32.2) (106.6) (132.7) (22) (261.1) (122.7) (119.3) (195.9) (224.1) (127.6) (169.9) (100.1) (100.3) (150) (112.3) (95.4) (64.8) (103.3) (101.8) (102.5) (105.1) (78.9) (110.6) (129.2) (90.7) (130.2) (111.1) (99.2) (63.7) (94.3) (100.8) (68.6) (76.2) (74.9) (70.4) (58.8) (23.8) (39.4) 0 0 0 0 0 (256.6) (99.5) (138.4) 0 0 0 0 0 0 (107.1) (137.7) (128.4) (73.7) (146.3) (183.7) (67.4) (149.0) (97.4) (35.4) (15.8) (29.9) (19.4) (8.6) (26.8) (10.0) (10.0) (12.3) (6.7) (68.3) (66.5) (59.2) (40.6) (193.0) 0 0 0 0 0 0 0 0 (58.8) (77.9) (25.5) (12.7) (0.3) (25.5) (19.5) (22) (26.7) (32.5) (27.4) (21.4) (21.7) (16) (21.5) (30.7) (14.8) (14.8) (18.5) (23.5) (21.8) 0 0 (21.3) 0 0 0 0 0 0 0 0 0
Dividends Paid 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (65.8) 0 0 (65.8) (0.0) 0 0 (3.4) (3.4) (3.4) (3.4) (3.3) (3.3) (3.4) (3.3) (3.3) (3.3) (3.4) (3.4) (3.4) (3.3) (3.3) (3.2) (3.2) (3.2) (3.4) (3.5) (3.5) (3.6) (3.9) (3.5) (3.6) (3.3) (2.8) (2.8) (2.8) (2.7) (2.9) (2.8) (2.9) (2.8) (2.5) (2.7) (2.9) (2.7) (2.8) (2.8) (2.9) (2.8) (2.8) (2.8) (2.9) (2.7) (2.9) (3) (2.8) (2.9) (2.9) (2.8) (2.9) (2.9) (3) (3) (2.4) (2.4) (2.4) (2.5) (2.4) (2.4)
Other Financing Activities (4) 534 (48) (60) (136) (48) (36) (49) (123) 153 (33) (38) (82) 127 (35) (22) (70) 0.1 (92.4) (61.9) 0 (51.7) 54.4 (7.1) (35) 494.5 0 (5.4) (25.8) (1.3) (67.7) (14.2) (38.8) (22.5) (70.8) 74.3 (33) (17.3) (39) (1.6) (18.3) (51.6) 37.4 746.7 57.2 (1.2) 38.3 (1.7) 62.2 9.9 (4) (5.8) 9 (20.6) 109.3 18.2 9.9 (1.5) 19.5 13.5 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (241.3) 0 65.8 0 65.8 0 0.0 0 0.1 0 0 0 0 0 6.7 0.3 0 0 (0.5) 0 (0.2) 0 0 (1.2) (0.7) (0.8) 0 14.0 0 0 0 0 (0.3) 0.3 0 (0.1) 2.8 (14) 0 0.1 (0.1) 0 0.1 0 (0.1) 0.1 0.1 0 0 0 0.1 0 0 0 0 (0.1) 0.1 0 0.7 (0.8) 0 0 (0.2) 0.1 0.1 (0.1) 0 0 0 0 0
Financing Cash Flow (498) (382) (345) (219) (415) (457) (309) (160) (61) (99) (88) (142) (523) (590) (164) (273) (460) (641.9) 669.2 (53.8) (142.1) (202.8) (201.4) (12.4) (630.2) 133.2 (233.9) (173.7) (192.4) 443.8 (134.6) (145.6) (11.7) (282.4) (156.2) (39.2) (178.8) (224) (118.6) (168.5) (67.2) (98.1) (126.2) 628.8 (61.3) (60.2) (65) (74.4) (40.3) 9.6 20.7 (106.6) (50.2) 544.9 19.9 (87.1) 63.7 (45.4) (48.1) (69) 42.7 (31.7) (38.6) (66.5) (22.6) (21.3) (16) 16.6 (24.6) 49.1 (77) 94.8 (181.3) (72.9) (61.5) (241.3) 0 0.1 9.9 (73.6) (16.6) (89.6) (83.4) (95.6) (36.9) (119.0) (136.5) (14.9) (47.4) (36.1) (9.5) (12.9) (18.0) (20.0) (0.5) (28.8) 44.7 13.3 4.8 0.7 (51.9) (63.0) (33.9) (35.6) (112.8) (79.8) 5.1 3.5 129.1 12.6 5.6 (28.4) 40.2 (55.7) (35.7) (7.2) (7.5) 2.7 (23.5) (19.4) (14.6) (27.3) (26) (17.7) (1.7) (7.1) (3.6) (17.9) (12.6) (5.8) (12.7) 3.9 (20.5) (19.1) 10.1 (2) (22.9) (7.9) 1.3 2.3 0.4 (0.4) (1.4) (2.2) (1.2) (1.8)
Cash Position
Net Change in Cash 422 260 (14) 187 217 162 (76) (168) (211) 366 (188) (195) (38) 282 225 (78) (10) (220.5) 825.4 0.3 (849) 235.2 97.2 50.1 (385) 818.5 32.3 40.7 (2.8) 10.3 (19.7) (197.6) 15 52.8 (148.9) (166.1) 127.1 (223.4) (30.8) 243.9 (129.6) 15.5 (135.6) 290.4 (227.9) 65.6 21.9 (286.5) (243.4) 379.6 72.4 (254.8) 43.6 785.2 (103.2) (144.3) (82.4) 53.6 (28.2) 40.1 16.3 170.8 54.3 (88.1) 99.4 140.2 30 (212) (37.1) 121.2 (133.2) 20.5 (8.8) 89.6 53.4 12.6 96.4 151 75.8 181.8 (29.9) (103.7) (87.8) (39.4) 0.4 140.5 31.2 41.8 21.9 47.5 15.3 40.0 (6.9) 51.7 (2.1) 14.6 (14.6) 26.2 (8.4) (4.0) 6.6 20.5 6.3 (15.8) (3.3) (74.6) 10.7 (20.9) (65.6) 132.4 19 (81.4) 28.7 53.1 5.8 (12) (15.6) (22.9) (29) 13.9 (26.4) (42.9) (4.9) 9.6 (27.5) 19.6 51.5 14.5 23.9 (3.2) 4.5 37.7 (26.5) (1.2) (16.1) 26.1 (8.8) 3 6.5 13.5 (2.1) (3.8) (3.5) (11) 11 13.8
Cash at Beginning 2,249 1,989 2,003 1,816 1,599 1,437 1,513 1,681 1,892 1,526 1,714 1,909 1,947 1,665 1,440 1,518 1,528 1,748.9 923.5 923.2 1,772.2 1,537 1,439.8 1,389.7 1,774.7 956.2 923.9 883.2 886 875.7 895.4 1,093 1,078 1,025.2 1,174.1 1,340.2 1,213.1 1,436.5 1,467.3 1,223.4 1,353 1,337.5 1,473.1 1,182.7 1,410.6 1,345 1,323.1 1,609.6 1,853 1,473.4 1,401 1,655.8 1,612.2 827 930.2 1,074.5 1,156.9 1,103.3 1,131.5 1,091.4 1,075.1 904.3 850 938.1 838.7 698.5 668.5 880.5 917.6 796.4 929.6 909.1 917.9 828.3 774.9 762.3 665.9 514.9 439.1 257.3 287.2 390.9 478.7 518.1 517.7 377.1 346.0 304.1 282.2 234.7 219.4 179.4 186.4 134.6 136.8 122.2 136.8 110.6 119.0 123.0 116.4 95.9 89.6 105.4 108.6 183.2 172.5 193.4 258.9 0 0 0 96.1 0 0 0 64.8 0 0 0 129.3 0 0 0 195 0 0 0 85.6 0 0 0 73.1 0 0 0 73.1 0 0 0 52.2 0 0 0 59.5 0
Cash at End 2,671 2,249 1,989 2,003 1,816 1,599 1,437 1,513 1,681 1,892 1,526 1,714 1,909 1,947 1,665 1,440 1,518 1,528.4 1,748.9 923.5 923.2 1,772.2 1,537 1,439.8 1,389.7 1,774.7 956.2 923.9 883.2 886 875.7 895.4 1,093 1,078 1,025.2 1,174.1 1,340.2 1,213.1 1,436.5 1,467.3 1,223.4 1,353 1,337.5 1,473.1 1,182.7 1,410.6 1,345 1,323.1 1,609.6 1,853 1,473.4 1,401 1,655.8 1,612.2 827 930.2 1,074.5 1,156.9 1,103.3 1,131.5 1,091.4 1,075.1 904.3 850 938.1 838.7 698.5 668.5 880.5 917.6 796.4 929.6 909.1 917.9 828.3 774.9 762.3 665.9 514.9 439.1 257.3 287.2 390.9 478.7 518.1 517.7 377.1 346.0 304.1 282.2 234.7 219.4 179.4 186.4 134.6 136.8 122.2 136.8 110.6 119.0 123.0 116.4 95.9 89.6 105.4 108.6 183.2 172.5 193.3 132.4 19 (81.4) 124.8 53.1 5.8 (12) 49.2 (22.9) (29) 13.9 102.9 (42.9) (4.9) 9.6 167.5 19.6 51.5 14.5 109.5 (3.2) 4.5 37.7 46.6 (1.2) (16.1) 26.1 64.3 3 6.5 13.5 50.1 (3.8) (3.5) (11) 70.5 13.8
Free Cash Flow 876 965 430 458 549 678 199 198 453 422 (2) 124 708 903 459 245 418 715.4 255.1 179.4 314.9 634.1 340.2 63.2 303.8 684.2 266.7 204.5 206.5 293.9 26.5 23.3 (33.6) 67.9 (64) (90.3) 36.6 4.7 (14.8) (38.3) 142.1 139.3 68.4 59.9 74 241.7 107.6 79.1 204.2 174.3 78.2 48.5 198.3 143.9 140.6 90.4 127.8 264 101.9 102.6 105 165.7 107.3 106.2 133.3 116.8 40.8 36.6 13.6 67.1 88 189.5 170.9 204.8 150.4 125.2 184.8 180.9 125.9 155.7 78.8 108.9 119.5 108.6 57.8 132.2 77.3 73.6 49.3 107.2 48.2 20.5 13.2 35.8 (0.5) 9.6 5.3 72.3 22.8 40.1 29.9 60.1 29.7 45.9 28.0 104.1 23.1 2.4 (40.9) 33.7 (40.7) 22 25.8 52.1 44.5 29.6 17.4 39.8 5.2 42 9.8 22.3 30.7 27.9 9.4 28.7 25.1 20.4 10.2 20.2 16.7 23.4 7.1 29.2 (1.5) 21.2 8.7 23.4 13.7 19.2 6.7 19.1 (5.4) 15.1 8.5 11.8
Key Metrics 2027 Q1 2026 Q4 2026 Q3 2026 Q2 2026 Q1 2025 Q4 2025 Q3 2025 Q2 2025 Q1 2024 Q4 2024 Q3 2024 Q2 2024 Q1 2023 Q4 2023 Q3 2023 Q2 2023 Q1 2022 Q4 2022 Q3 2022 Q2 2022 Q1 2021 Q4 2021 Q3 2021 Q2 2021 Q1 2020 Q4 2020 Q3 2020 Q2 2020 Q1 2019 Q4 2019 Q3 2019 Q2 2019 Q1 2018 Q4 2018 Q3 2018 Q2 2018 Q1 2017 Q4 2017 Q3 2017 Q2 2017 Q1 2016 Q4 2016 Q3 2016 Q2 2016 Q1 2015 Q4 2015 Q3 2015 Q2 2015 Q1 2014 Q4 2014 Q3 2014 Q2 2014 Q1 2013 Q4 2013 Q3 2013 Q2 2013 Q1 2012 Q4 2012 Q3 2012 Q2 2012 Q1 2011 Q4 2011 Q3 2011 Q2 2011 Q1 2010 Q4 2010 Q3 2010 Q2 2010 Q1 2009 Q4 2009 Q3 2009 Q2 2009 Q1 2008 Q4 2008 Q3 2008 Q2 2008 Q1 2007 Q4 2007 Q3 2007 Q2 2007 Q1 2006 Q4 2006 Q3 2006 Q2 2006 Q1 2005 Q4 2005 Q3 2005 Q2 2005 Q1 2004 Q4 2004 Q3 2004 Q2 2004 Q1 2003 Q4 2003 Q3 2003 Q2 2003 Q1 2002 Q4 2002 Q3 2002 Q2 2002 Q1 2001 Q4 2001 Q3 2001 Q2 2001 Q1 2000 Q4 2000 Q3 2000 Q2 2000 Q1 1999 Q4 1999 Q3 1999 Q2 1999 Q1 1998 Q4 1998 Q3 1998 Q2 1998 Q1 1997 Q4 1997 Q3 1997 Q2 1997 Q1 1996 Q4 1996 Q3 1996 Q2 1996 Q1 1995 Q4 1995 Q3 1995 Q2 1995 Q1 1994 Q4 1994 Q3 1994 Q2 1994 Q1 1993 Q4 1993 Q3 1993 Q2 1993 Q1 1992 Q4 1992 Q3 1992 Q2 1992 Q1 1991 Q4 1991 Q3 1991 Q2 1991 Q1 1990 Q4 1990 Q3 1990 Q2 1990 Q1 1989 Q4 1989 Q3 1989 Q2 1989 Q1 1988 Q4 1988 Q3 1988 Q2 1988 Q1 1987 Q4 1987 Q3 1987 Q2
Income Statement
Revenue 1,934 1,957 1,853 1,763 1,633 1,639 1,570 1,505 1,417 1,469 1,414 1,345 1,269 1,318 1,280 1,237 1,170 1,211.6 1,126 1,060 989 1,039.2 952.4 913.1 885.7 899.3 842.7 796.8 735.5 737.3 660.9 611.7 559.9 553.8 515.3 501.8 485.7 478.8 489.6 550.7 511.9 648.3 599.8 609.5 646.5 664.6 618 637.1 592.5 586.6 555.2 561.7 570.4 606.9 548 568.7 588.6 592.4 548.6 546.3 528.3 527.7 476.7 472.8 474.6 456.1 416.9 414.9 425.8 489.8 607.1 619.5 598.8 599.1 538.4 525.9 508.6 497.4 456.8 449.6 436 416.8 381.5 376.8 355.1 356.2 300.2 279.6 297.9 295.3 233.9 211.7 210.8 195.5 188.7 211.4 229.3 254.0 216.4 231.4 245.7 264.9 221.8 226.2 231.3 220.2 202.1 202.9 194.9 189.2 204.6 226.8 222.9 181.8 162.2 154.1 119 115 116.6 128.7 136.3 126.3 128.5 140.7 138.7 129.6 108.2 110.3 106.6 102.1 98.2 103.6 101.7 98.6 93.8 85.5 75.4 58.1 73.6 72.8 69.5 62.3 62.4 58 55.2 50 46.4 43.4 38.8 34 30.3 27.3 25.8 23 20.2 18.8 17.3 15.5 13.7 12.2
Gross Profit 1,759 1,791 1,688 1,604 1,473 1,485 1,423 1,365 1,280 1,339 1,287 1,218 1,142 1,194 1,160 1,118 1,053 1,098.4 1,018 954 897 948.6 868.7 832.2 803.8 816.1 763.2 717.3 652.8 660.3 588.6 541.9 493.1 480.7 437.8 427.2 407.5 395.9 408.1 465.6 419.5 553.4 508.8 516.5 554.7 575.1 532 549.2 513.8 514.7 488.1 493.9 502.9 544.9 490.1 508.9 529.8 534.9 489 488.9 473.7 479.3 428.2 424.4 423.3 411.7 371.9 364.8 373.5 440.7 554.2 559.8 540.8 548.3 486.8 474 455.9 442.8 400.5 393.8 386.1 376.3 339 332.3 311.6 312.2 256.8 239.4 256.0 254.4 197.3 175.7 173.8 162.1 156.9 177.2 188.6 212.5 178.6 196.2 209.0 238.0 194.3 197.7 194.5 194.3 177.2 181.8 172.1 198.9 175.2 195.6 200.9 175.6 156.1 147.4 111.1 109.6 110.4 120.6 126.5 115.3 119 130.2 128.1 118 100.5 102.3 97.2 91.7 88.8 92.2 90.1 82.5 79.5 76.2 67.8 51.8 67.2 66.9 63.7 58.7 59.4 54.8 51 46.4 42.5 43.4 38.8 34 30.3 27.3 25.8 23 20.2 18.8 17.3 15.5 13.7 12.2
Operating Income 541 531 475 450 338 381 346 343 299 315 334 262 217 277 256 242 214 142.4 193 148 134 184.4 168 146.1 130.6 133.8 110.6 73.8 24.8 40.3 14.7 (24.7) (55.3) (181.9) (100) (107.6) (119.6) (167.1) (119.9) (62.9) (149.7) (9.7) (14.8) 4.3 21.5 14 14.6 49.9 42.2 51.7 68.1 83.6 81.4 84.6 34.4 92.9 (94) 91.8 90.2 95 78.6 71.6 69.2 79.8 50.8 56.1 26.3 2.7 (19.4) (133.8) 139.6 118.8 119.9 124.1 105.6 114.5 101.4 119.7 68.6 102.1 59.3 97.2 95.2 91.4 90.6 78.2 53.9 49.3 53.5 57.7 27.9 13.9 6.6 1.2 (7.8) 10.4 21.2 29.4 12.8 19.4 36.6 38.5 29.1 34 38.0 28.8 10.3 (5.3) 1.5 28.6 25.2 42.3 42.3 43.6 30.1 25.5 4.4 7 9 17.1 28.1 23.6 28.1 38.9 38.4 35.4 23.3 24.4 24.3 22.5 21.3 24 21.9 15.4 17.4 14 11.5 11.9 22.4 23.4 22.4 17.1 22.7 21.5 19.9 18.2 17.6 43.4 38.8 (36.4) 30.3 27.3 25.8 (25) 20.2 18.8 17.3 (15.3) 13.7 12.2
Net Income 491 316 343 313 152 303 275 282 252 282 241 222 161 293 198 186 146 89.1 137 115 156 911.3 132.2 98.2 66.5 131.8 66.7 40.2 (24.2) 64.7 (23.7) (39.4) (82.4) (173.5) (119.8) (144) (129.6) (173.4) (142.8) (98.2) (167.7) (37.2) (43.8) (268.6) 19.1 11.5 10.7 31.3 28.3 53.9 57.6 61.7 55.6 74.5 29.4 64.6 78.9 72 72.8 71.2 69.3 61.6 53.6 59.9 36.9 50.1 29.5 10.5 (32.1) (105.4) 104.5 89.8 94.6 96.5 84.8 91.6 83.3 96.4 58 86.8 48.5 83.0 95.7 76.7 76.1 65.8 74.1 39.2 42.5 57.6 22.6 32.6 7.5 6.4 (3.9) 11.8 17.6 21.8 21.5 19.2 27.9 28.4 18.5 20.8 25.6 25.2 1.4 0.4 (17.1) 33.1 17.6 27.5 28.7 29.4 21 17.8 (52.7) 6 5.9 10.6 19.1 16.3 19.2 26.3 26 7.7 15.9 16.6 16.4 15.4 14.9 16.5 15.4 11.2 12.8 10.6 9.3 9.5 16.2 16.4 15.7 13.2 15.6 14.5 13.4 12.5 11.9 0 0 0 0 0 0 0 0 0 0 0 0 0
EPS (Diluted) 2.32 1.48 1.60 1.46 0.70 1.40 1.27 1.30 1.16 1.29 1.12 1.03 0.75 1.35 0.91 0.85 0.67 0.40 0.62 0.52 0.70 4.10 0.59 0.44 0.30 0.59 0.30 0.18 -0.11 0.29 -0.11 -0.18 -0.38 -0.79 -0.55 -0.66 -0.59 -0.77 -0.64 -0.44 -0.77 -0.15 -0.19 -1.04 0.08 0.05 0.05 0.13 0.12 0.23 0.25 0.27 0.24 0.32 0.13 0.28 0.34 0.31 0.32 0.30 0.29 0.26 0.23 0.25 0.16 0.21 0.13 0.05 -0.14 -0.46 0.45 0.39 0.41 0.41 0.35 0.38 0.34 0.40 0.24 0.36 0.20 0.34 0.38 0.31 0.31 0.26 0.31 0.16 0.18 0.24 0.10 0.14 0.04 0.03 -0.02 0.05 0.07 0.09 0.10 0.09 0.13 0.13 0.08 0.09 0.11 0.10 0.00 0.00 -0.07 0.14 0.02 0.03 0.03 0.15 0.03 0.02 -0.28 0.03 0.01 0.01 0.02 0.08 0.02 0.03 0.03 0.04 0.02 0.01 0.01 0.08 0.01 0.01 0.01 0.06 0.01 0.01 0.01 0.05 0.01 0.01 0.01 0.07 0.01 0.01 0.01 0.07 0.01 0.01 0.01 0.05 0.01 0.01 0.00 0.04 0.00 0.00 0.00 0.02 0.00 0.00
Balance Sheet
Cash & Equivalents 2,671 2,249 1,989 2,003 1,816 1,599 1,437 1,513 1,681 1,892 1,526 1,714 1,909 1,947 1,665 1,440 1,518 1,528 1,748.9 923.5 923.2 1,772.2 1,537 1,439.8 1,389.7 1,774.7 956.2 923.9 883.2 886 875.7 895.4 1,093 1,078 1,025.2 1,174.1 1,340.2 1,213.1 1,436.5 1,467.3 1,223.4 1,353 1,337.5 1,473.1 1,182.7 1,410.6 1,345 1,323.1 1,609.6 1,853 1,473.4 1,401 1,655.8 1,612.2 827 930.2 1,074.5 1,156.9 1,103.3 1,131.5 1,091.4 1,075.1 904.3 850 938.1 838.7 698.5 668.5 880.5 917.6 796.4 929.6 909.1 917.9 828.3 774.9 762.3 665.9 514.9 439.1 257.3 287.2 390.9 478.7 518.1 517.7 377.1 346.0 304.1 282.2 234.7 219.4 179.4 186.4 134.6 136.8 122.2 136.8 110.6 119.0 123.0 116.4 95.9 89.6 105.4 108.6 183.2 172.5 193.3 209.2 76.6 43.4 124.8 96.1 43 37.2 49.2 64.8 87.8 116.8 102.9 129.3 172.3 177.2 167.5 195 175.4 124 109.5 85.6 88.9 84.2 46.6 73.1 74.2 90.3 64.2 73.1 70.1 63.6 50.1 52.2 56 59.6 70.5 59.5 45.8 107.8 96.6 24.3
Total Assets 11,932 12,467 11,198 10,856 10,585 10,833 10,133 9,960 9,830 9,912 9,226 9,107 9,069 9,438 8,635 8,227 8,261 8,606.8 8,531 7,420.6 7,298.3 7,279.8 5,944.5 5,747.3 5,543.9 6,179.3 5,036.6 4,872.7 4,808.5 4,729.2 3,774.4 3,833 3,911.4 4,113.6 4,152 4,354 4,431.4 4,797.8 4,829.2 5,047.4 5,205.6 5,515.3 5,220 5,341.8 4,775.9 4,913.8 4,736.8 4,703.4 4,648.6 4,595 4,321.5 4,223.3 4,289.7 4,308.4 3,429.2 3,375.9 3,317 3,227.8 3,005 2,973.7 2,902.2 2,787.6 2,581.1 2,525 2,501.7 2,447.2 2,315.4 2,311.1 2,269.5 2,420.7 2,373.7 2,443.5 2,140 2,208.9 1,991 1,878.1 1,989.4 1,797.5 1,600.3 1,475.5 1,439.6 1,360.8 1,290.6 1,181.9 1,177.6 1,142.2 1,082.1 1,049.4 990.3 1,017.2 934.8 916.1 872.5 883.6 900.5 918.0 929.6 902.4 853.2 830.4 777.1 807.8 829.9 844.2 813.4 907.3 944.9 928.3 930.3 693.9 624.7 565.7 595.4 533.7 569 577.9 543.3 492.2 477.2 510.8 520.2 517.9 529.6 529.3 512.7 482.1 441.4 414.1 406.2 404.9 382.3 375.6 354.5 358.3 371.1 350.9 313.4 328 327.5 299 277.4 265.2 256.7 232.5 206.3 194.3 178.2 169.9 125.5 40.3
Total Debt 2,724 2,734 2,734 2,734 2,544 2,559 2,578 2,603 2,614 2,626 2,648 2,665 2,684 2,666 3,035 3,045 3,053 3,060 3,049.5 2,085 2,091.2 2,104.6 2,098.9 2,083.2 2,083.6 2,544.6 2,043.5 2,156 2,288.1 2,087.7 1,587.8 1,587.2 1,586.6 1,586 1,585.4 1,584.9 1,491.5 1,490.7 1,489.9 1,489.2 1,488.4 1,487.7 1,486.9 1,486.2 747.4 747.2 747 746.8 746.6 746.4 746.2 746 745.8 745.6 110 0 0 0 0 0 0 0 0 0 0 0 123.2 122.5 2.1 52.1 3.9 120 40 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1.6
Stockholders' Equity 3,189 3,045 2,893 2,715 2,617 2,621 2,616 2,474 2,161 1,855 1,482 1,206 897 1,145 906 740 681 849.1 1,279.9 1,327.8 1,128.4 965.5 69.3 67.3 (139.1) (139.1) (171.5) (194.3) (245.3) (210.9) (338.3) (241.6) (128.6) (256) 107.3 315.5 508.1 736.5 1,060.6 1,331.7 1,435.9 1,624.1 1,733.1 1,902.1 2,224.4 2,219.2 2,268.5 2,283.4 2,288.7 2,261.5 2,161.9 2,051.1 2,084.5 2,043.2 2,017.8 2,051.3 2,045.3 1,882.9 1,827.5 1,789.1 1,751.2 1,609.3 1,556.1 1,525.8 1,514.1 1,473.5 1,431.7 1,385.1 1,328.5 1,310.7 1,400.1 1,259.9 1,135.4 1,230.5 1,178.8 1,112.7 1,244.2 1,115 1,000.6 895 846.3 791.3 777.1 712.3 710.8 648.1 673.3 661.1 637.2 621.6 596.5 580.8 559.3 569.2 585.5 589.3 601.9 529.3 491.6 459.4 437.4 459.7 487.8 518.8 529.1 602.3 654 644.3 644.6 460.2 394.5 349.2 370.1 303.1 338.2 289.2 271 243.6 243.9 328.4 343.4 342.3 362.7 369.4 361.2 323.5 325.7 306.7 309.1 296.9 288.9 285.1 267.2 267.8 285.2 269.5 250.6 267.3 263.6 243.9 227.2 218.3 204.8 187.8 171 159.1 146.8 147.7 114.8 34
Cash Flow
Operating Cash Flow 893 989 439 460 564 692 209 212 494 437 18 135 723 911 469 257 434 722.8 270.4 202 336.1 657.6 361.1 91.2 327.3 698.2 276.4 219.3 221.2 311.5 39.2 43.3 (16.9) 79.3 (51.1) (72.5) 45.2 15.6 7.7 (18) 164.4 169.9 80.4 77.2 86.5 257.2 136 96.2 218.7 183.5 90.6 65.3 224.1 155.6 157.1 107.1 139.3 175.2 137.7 132.2 128.4 175.9 114.3 111.5 139.1 125.6 46.7 47.3 27.2 86.4 107.2 215 185.3 219 161.3 136.6 191.6 190.8 132.9 162.7 90.2 114.0 124.9 113.0 63.3 143.7 90.8 83.5 55.2 119.5 53.0 30.3 17.3 43.0 6.0 22.0 15.2 80.7 33.2 53.2 43.1 67.6 36.3 53.7 38.5 77.0 25.7 12.6 (11.7) 58.9 30.1 27 30.7 56.6 47.1 34.9 20 41.9 11.7 47 13.6 24.6 35.1 31.2 15.7 35.5 29.4 26.1 13.4 29.1 21.7 26.6 11.5 30.3 1.3 24.8 12.2 25.7 16.6 22.4 8.2 7.2 16 21.9 13.3 16.1
Capital Expenditure (17) (24) (9) (2) (15) (14) (10) (14) (41) (15) (20) (11) (15) (8) (10) (12) (16) (7.4) (15.3) (22.6) (21.2) (23.5) (20.9) (28) (23.5) (14) (9.7) (14.8) (14.7) (17.6) (12.7) (20) (16.7) (11.4) (12.9) (17.8) (8.6) (10.9) (22.5) (20.3) (22.3) (30.6) (12) (17.3) (12.5) (15.5) (28.4) (17.1) (14.5) (9.2) (12.4) (16.8) (25.8) (11.7) (16.5) (16.7) (11.5) 88.8 (35.8) (29.6) (23.4) (10.2) (7) (5.3) (5.8) (8.8) (5.9) (10.7) (13.6) (19.3) (19.2) (25.5) (14.4) (14.2) (10.9) (11.4) (6.8) (9.9) (7) (7) (11.4) (5.2) (5.4) (4.4) (5.5) (11.5) (13.5) (9.9) (5.9) (12.3) (4.9) (9.8) (4.1) (7.3) (6.5) (12.5) (9.9) (8.4) (10.4) (13.1) (13.2) (7.5) (6.6) (7.8) (10.5) 27.1 (2.6) (10.2) (29.2) (25.2) (70.8) (5) (4.9) (4.5) (2.6) (5.3) (2.6) (2.1) (6.5) (5) (3.8) (2.3) (4.4) (3.3) (6.3) (6.8) (4.3) (5.7) (3.2) (8.9) (5) (3.2) (4.4) (1.1) (2.8) (3.6) (3.5) (2.3) (2.9) (3.2) (1.5) 11.9 (21.4) (6.8) (4.8) (4.3)
Free Cash Flow 876 965 430 458 549 678 199 198 453 422 (2) 124 708 903 459 245 418 715.4 255.1 179.4 314.9 634.1 340.2 63.2 303.8 684.2 266.7 204.5 206.5 293.9 26.5 23.3 (33.6) 67.9 (64) (90.3) 36.6 4.7 (14.8) (38.3) 142.1 139.3 68.4 59.9 74 241.7 107.6 79.1 204.2 174.3 78.2 48.5 198.3 143.9 140.6 90.4 127.8 264 101.9 102.6 105 165.7 107.3 106.2 133.3 116.8 40.8 36.6 13.6 67.1 88 189.5 170.9 204.8 150.4 125.2 184.8 180.9 125.9 155.7 78.8 108.9 119.5 108.6 57.8 132.2 77.3 73.6 49.3 107.2 48.2 20.5 13.2 35.8 (0.5) 9.6 5.3 72.3 22.8 40.1 29.9 60.1 29.7 45.9 28.0 104.1 23.1 2.4 (40.9) 33.7 (40.7) 22 25.8 52.1 44.5 29.6 17.4 39.8 5.2 42 9.8 22.3 30.7 27.9 9.4 28.7 25.1 20.4 10.2 20.2 16.7 23.4 7.1 29.2 (1.5) 21.2 8.7 23.4 13.7 19.2 6.7 19.1 (5.4) 15.1 8.5 11.8