ALV - Autoliv, Inc.
Price:
--
--
|
CONSENSUS:
Hold
DETAILS
|
PRICE TARGET:
$127.00
DETAILS
HIGH:
$147.00
LOW:
$116.00
MEDIAN:
$122.00
CONSENSUS:
$127.00
UPSIDE:
1.44%
| Metric | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | 2,803 | 2,753 | 2,817 | 2,706 | 2,714 | 2,578 | 2,616 | 2,555 | 2,605 | 2,615 | 2,751 | 2,596 | 2,635 | 2,493 | 2,335 | 2,302 | 2,081 | 2,125 | 2,119 | 1,847 | 2,022 | 2,242 | 2,516.8 | 2,037.2 | 1,047.6 | 1,845.8 | 2,191.2 | 2,027.7 | 2,154.7 | 2,174 | 2,192.8 | 2,033 | 2,211.5 | 2,812.8 | 2,729.2 | 2,500.4 | 2,544.9 | 2,608.1 | 2,603.8 | 2,461.3 | 2,578.5 | 2,430 | 2,519.5 | 2,184.5 | 2,291.5 | 2,174.1 | 2,353.7 | 2,208 | 2,383 | 2,295.8 | 2,351.9 | 2,119 | 2,197.5 | 2,135 | 2,051.9 | 1,947.1 | 2,088.8 | 2,178.9 | 2,044.7 | 2,017.6 | 2,061.5 | 2,108.6 | 1,907.4 | 1,740.9 | 1,801.5 | 1,720.8 | 1,674.7 | 1,325.9 | 1,193.4 | 926.7 | 1,193.1 | 1,544.7 | 1,907.7 | 1,827.7 | 1,784.3 | 1,557.2 | 1,728.3 | 1,699.2 | 1,601.6 | 1,410.6 | 1,607.9 | 1,567.9 | 1,465 | 1,391.7 | 1,654.6 | 1,693.6 | 1,694.8 | 1,382.7 | 1,578.6 | 1,487.8 | 1,476.1 | 1,212.5 | 1,366.5 | 1,245.7 | 1,178.8 | 1,066.5 | 1,169.1 | 1,029 | 969.8 | 907.7 | 1,032.9 | 1,081 | 1,003.1 | 954.8 | 1,074.2 | 1,084 | 1,026 | 873.8 | 977 | 935.4 | 968.6 | 804.4 | 877.9 | 837.9 | 856.3 | 716.8 | 720.8 | 446 |
| Cost of Revenue | 2,294 | 2,227 | 2,245 | 2,184 | 2,213 | 2,100 | 2,065 | 2,095 | 2,130 | 2,172 | 2,222 | 2,131 | 2,188 | 2,113 | 1,936 | 1,918 | 1,755 | 1,836 | 1,751 | 1,546 | 1,638 | 1,784 | 2,015 | 1,638 | 1,033 | 1,515 | 1,764.4 | 1,648.6 | 1,755 | 1,795.2 | 1,767.6 | 1,646.9 | 1,771.8 | 1,780.6 | 2,162.5 | 1,557.7 | 1,568.6 | 2,065.6 | 2,069.6 | 1,966 | 2,052 | 1,929 | 1,998.8 | 1,744.4 | 1,831.5 | 1,750.8 | 1,885.8 | 1,781.6 | 1,918.8 | 1,850.5 | 1,897 | 1,714.1 | 1,767 | 1,720.7 | 1,656.5 | 1,559.5 | 1,666.7 | 1,737.8 | 1,615.6 | 1,606.4 | 1,639.9 | 1,642.6 | 1,484.6 | 1,367.1 | 1,389.5 | 1,337.3 | 1,332.3 | 1,087.1 | 1,007 | 846.4 | 1,051.2 | 1,283.7 | 1,536 | 1,478.1 | 1,437.1 | 1,254.9 | 1,384.6 | 1,361.8 | 1,287.9 | 1,132.4 | 1,264.6 | 1,237.9 | 1,164.8 | 1,110.5 | 1,306.6 | 1,355 | 1,360.1 | 1,119.1 | 1,253.3 | 1,190.2 | 1,188.7 | 990.2 | 1,101.9 | 1,016.4 | 964.6 | 874 | 954 | 840 | 799.3 | 791.6 | 850.3 | 895 | 794 | 726.4 | 801 | 806.2 | 755.2 | 647.5 | 719.6 | 693.8 | 715.3 | 599.1 | 644.5 | 616 | 632.8 | 531.2 | 544.3 | 354 |
| Gross Profit | 509 | 526 | 572 | 522 | 501 | 478 | 550 | 459 | 475 | 443 | 531 | 465 | 447 | 379 | 398 | 383 | 326 | 288 | 368 | 301 | 384 | 458 | 501.8 | 400 | 15 | 331 | 426.8 | 379.1 | 399.7 | 378.8 | 425.2 | 386.1 | 439.7 | 460.3 | 566.7 | 394.9 | 415.3 | 542.5 | 534.2 | 495.3 | 526.5 | 501 | 520.7 | 440.1 | 460 | 423.3 | 467.9 | 426.4 | 464.2 | 445.3 | 454.9 | 404.9 | 430.5 | 414.3 | 395.4 | 387.6 | 422.1 | 441.1 | 429.1 | 411.2 | 421.6 | 466 | 422.8 | 373.8 | 412 | 383.5 | 342.4 | 238.8 | 186.4 | 80.3 | 141.9 | 261 | 371.7 | 349.6 | 347.2 | 302.3 | 343.7 | 337.4 | 313.7 | 278.2 | 343.3 | 330 | 300.2 | 281.2 | 348 | 338.6 | 334.7 | 263.6 | 325.3 | 297.6 | 287.4 | 222.3 | 264.6 | 229.3 | 214.2 | 192.5 | 215.1 | 189 | 170.5 | 116.1 | 182.6 | 186 | 209.1 | 228.4 | 273.2 | 277.8 | 270.8 | 226.3 | 257.4 | 241.6 | 253.3 | 205.3 | 233.4 | 221.9 | 223.5 | 185.6 | 176.5 | 92 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| R&D Expenses | 122 | 120 | 94 | 117 | 107 | 95 | 73 | 96 | 116 | 113 | 81 | 107 | 120 | 116 | 65 | 106 | 112 | 107 | 80 | 98 | 107 | 107 | 83.3 | 101.6 | 88 | 102.6 | 82 | 99.1 | 117 | 107.4 | 84.7 | 101.9 | 117.5 | 213.7 | 170.2 | 182.5 | 195.5 | 192.7 | 150.3 | 165.5 | 176.4 | 158.8 | 126.6 | 130.4 | 140.3 | 126.5 | 122.9 | 135.7 | 134.8 | 142.2 | 109.6 | 120.2 | 130.4 | 129.1 | 105.4 | 96.8 | 126.9 | 126.3 | 105.8 | 103.7 | 117.5 | 114.5 | 87.4 | 88.6 | 93.7 | 91.6 | 80.5 | 82.7 | 84 | 75.2 | 63.8 | 80.9 | 109.6 | 112.9 | 81.4 | 93 | 109.7 | 111.6 | 89.8 | 94.6 | 110.3 | 102.9 | 75.6 | 88.8 | 110.5 | 110.9 | 88.4 | 80 | 100 | 100 | 81.4 | 69.9 | 80.5 | 73.6 | 55.7 | 55.5 | 59.3 | 59.3 | 42.7 | 47.4 | 51.6 | 59 | 45.2 | 42 | 49.6 | 58.9 | 52.4 | 45.7 | 50.3 | 48.9 | 44.3 | 40.2 | 45.5 | 46.1 | 37.3 | 36.2 | 34.9 | 28 |
| SG&A Expenses | 138 | 161 | 144 | 137 | 145 | 145 | 131 | 129 | 138 | 132 | 119 | 119 | 130 | 132 | 104 | 105 | 112 | 115 | 113 | 101 | 111 | 108 | 105.5 | 92 | 98 | 93 | 98.7 | 97.7 | 101.1 | 101.4 | 99.4 | 90 | 99.8 | 101.1 | 125.6 | 96.8 | 105 | 120.3 | 126.2 | 116.5 | 120.3 | 113.1 | 108.4 | 101.3 | 101.2 | 100.6 | 106.8 | 101 | 104.6 | 102.5 | 103.2 | 93.8 | 97 | 95.9 | 90.4 | 88.8 | 93.9 | 93.6 | 91.2 | 91.5 | 95.1 | 93 | 88.3 | 76 | 81.8 | 81.1 | 77.7 | 76.5 | 73.6 | 72 | 63.6 | 85.8 | 102 | 102.9 | 89.2 | 84.7 | 93.6 | 92.3 | 82.7 | 79.3 | 81.8 | 81.7 | 104.9 | 78.2 | 84.5 | 86.4 | 89.5 | 72.7 | 74.4 | 70.8 | 78.9 | 63.4 | 68.1 | 62.8 | 57.4 | 54.8 | 56.2 | 50.6 | 51.1 | 46.7 | 49 | 50 | 46.7 | 43.1 | 51 | 49.2 | 48.1 | 41 | 44.8 | 42.9 | 43.8 | 36.1 | 39.1 | 39.4 | 41.6 | 37.1 | 32.9 | 22 |
| Other Expenses | 57 | 9 | 0 | 1 | 2 | (16) | (6) | 9 | 15 | 4 | 91 | 7 | 103 | 5 | 0 | 2 | (22) | (67) | 0 | 3 | 2 | 6 | 6.2 | 30 | 63 | 1 | 16.8 | 28.5 | 12.1 | (3.2) | 220.1 | 1.7 | (6.7) | 7.3 | 258.3 | 37.8 | (5.2) | 11.9 | 19 | 22.2 | 17.1 | 23.9 | 4.4 | 50.6 | 9.8 | 116.2 | 21.5 | 14.9 | 85.4 | 8.9 | 39.4 | 8.6 | 9.1 | 6.9 | 25.3 | 14.6 | 10.9 | 67.9 | 8 | 11.1 | 3.6 | 3.7 | 4.5 | 7.1 | 7.4 | 15.4 | 74.3 | 19.6 | 41.1 | 21.8 | 41.8 | 36 | 11.9 | 6.5 | 12.5 | 14.6 | 38.5 | 7.5 | 5 | 2.4 | 9.8 | 4.9 | (16.1) | 9.9 | 9.4 | 12.3 | 10.5 | 6.6 | 8.8 | 6.4 | (12.6) | 2.6 | 4.6 | 2.7 | 12.3 | 5.4 | 6.1 | 7.4 | 15.6 | 36.5 | 14.4 | 17 | 69.3 | 66.9 | 67.3 | 65.6 | 64 | 58.4 | 64.3 | 66.7 | 60.4 | 57.6 | 55.7 | 54.3 | 55 | 44.2 | 31.7 | 0 |
| Operating Expenses | 317 | 290 | 238 | 255 | 254 | 224 | 198 | 234 | 269 | 249 | 292 | 233 | 353 | 253 | 169 | 213 | 202 | 155 | 193 | 202 | 220 | 221 | 195 | 224 | 249 | 197 | 197.5 | 225.3 | 230.2 | 205.6 | 404.2 | 193.6 | 210.6 | 216.9 | 554.1 | 227.7 | 195.5 | 324.9 | 295.5 | 304.2 | 313.8 | 295.8 | 239.4 | 282.3 | 251.3 | 343.3 | 251.2 | 251.6 | 324.8 | 253.6 | 252.2 | 222.6 | 236.5 | 231.9 | 221.1 | 200.2 | 231.7 | 287.8 | 205 | 206.3 | 216.2 | 211.2 | 180.2 | 171.7 | 182.9 | 188.1 | 232.5 | 178.8 | 198.7 | 169 | 169.2 | 202.7 | 223.5 | 222.3 | 183.1 | 192.3 | 241.8 | 211.4 | 177.5 | 176.3 | 201.9 | 189.5 | 164.4 | 176.9 | 204.4 | 209.6 | 188.4 | 159.3 | 183.2 | 177.2 | 147.7 | 135.9 | 153.2 | 139.1 | 125.4 | 115.7 | 121.6 | 117.3 | 109.4 | 130.6 | 115 | 126 | 161.2 | 152 | 167.9 | 173.7 | 164.5 | 145.1 | 159.4 | 158.5 | 148.5 | 133.9 | 140.3 | 139.8 | 133.9 | 117.5 | 99.5 | 50 |
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Income | 192 | 237 | 334 | 267 | 247 | 254 | 353 | 226 | 206 | 194 | 237 | 232 | 94 | 127 | 230 | 171 | 124 | 134 | 175 | 99 | 164 | 237 | 306.8 | 175 | (234) | 134 | 229.3 | 153.8 | 169.5 | 173.2 | 21 | 192.5 | 229.1 | 243.4 | 12.6 | 167.2 | 219.8 | 217.6 | 238.7 | 191.1 | 212.7 | 205.2 | 281.3 | 157.8 | 208.7 | 80 | 216.7 | 174.8 | 139.4 | 191.7 | 202.7 | 182.3 | 194 | 182.4 | 174.3 | 187.4 | 190.4 | 153.3 | 224.1 | 204.9 | 205.4 | 254.8 | 242.6 | 202.1 | 229.1 | 195.4 | 109.9 | 60 | (12.3) | (88.7) | (27.3) | 58.3 | 148.2 | 127.3 | 164.1 | 110 | 101.9 | 126 | 136.2 | 101.9 | 141.4 | 140.5 | 135.8 | 104.3 | 143.6 | 129 | 146.3 | 104.3 | 142.1 | 120.4 | 139.7 | 86.4 | 111.4 | 90.2 | 88.8 | 76.8 | 93.5 | 71.7 | 61.1 | (14.5) | 67.6 | 60 | 47.9 | 76.4 | 105.3 | 104.1 | 106.3 | 81.2 | 98 | 83.1 | 104.8 | 71.4 | 93.1 | 82.1 | 89.6 | 68.1 | 77 | 41 |
| Interest Expense | 26 | 26 | 29 | 25 | 24 | 25 | 27 | 27 | 28 | 26 | 25 | 24 | 25 | 19 | 19 | 15 | 13 | 13 | 14 | 14 | 16 | 16 | 19.7 | 21.2 | 16 | 16 | 16.9 | 17.1 | 17.5 | 18 | 19.9 | 18.9 | 13.7 | 13.7 | 14.6 | 15.3 | 15.1 | 16.2 | 15.7 | 15.6 | 15.6 | 15.5 | 15.5 | 15.6 | 16.9 | 17.1 | 18.2 | 19.4 | 17.8 | 8 | 8.6 | 8.1 | 8.3 | 7.9 | 9.1 | 10.9 | 9.2 | 12.5 | 14.9 | 16.2 | 15.5 | 15.4 | 13 | 13.5 | 13.3 | 14.5 | 13.9 | 18.3 | 17.6 | 18.4 | 0 | 13.9 | 15.8 | 15.8 | 16.3 | 17 | 15 | 15.5 | 18 | 15.1 | 14.7 | 11 | 12.4 | 11.5 | 13.3 | 9.7 | 11.4 | 8.3 | 10.3 | 7.8 | 10.3 | 10.5 | 5.5 | 11.9 | 15.9 | 14.4 | 13.8 | 11.6 | 14.2 | 28.9 | 14.3 | 18 | 11.3 | 11.5 | 12.6 | 10 | 6.5 | 9.4 | 11.2 | 9.6 | 11.4 | 7.4 | 9 | 11.4 | 13 | 6.5 | 738.5 | (2) |
| Interest Income | 2 | 3 | 3 | 3 | 2 | 2 | 3 | 3 | 3 | 5 | 3 | 3 | 6 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 1 | 0.9 | 1.1 | 1 | 1 | 0.9 | 0.7 | 1 | 1 | 2.8 | 1.3 | 1.1 | 1.7 | 1.8 | 1.8 | 1.8 | 2 | 1.4 | 1 | 0.9 | 1.2 | 0.9 | 0.8 | 0.6 | 0.4 | 0.7 | 1.6 | 1.3 | 1.2 | 1.4 | 0.9 | 0.7 | 0.9 | 1 | 0.9 | 0.7 | 0.8 | 1.5 | 1.4 | 1.1 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 1.4 | 0.7 | 0.9 | 2.9 | 0 | 0 | 1.8 | 1.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.3 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 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 | 180 | 335 | 494 | 305 | 348 | 353 | 446 | 321 | 307 | 296 | 341 | 320 | 202 | 220 | 323 | 255 | 221 | 227 | 269 | 199 | 268 | 332 | 400.4 | 263 | (145) | 216 | 317 | 235.6 | 254.2 | 261.7 | 110.7 | 275.3 | 337.3 | 352.3 | 111.2 | 270.3 | 315.8 | 325.4 | 347.3 | 298.3 | 312.7 | 290.9 | 369.9 | 247.5 | 287.2 | 155.3 | 298.9 | 253.3 | 217.5 | 266.1 | 278.6 | 255.9 | 270.8 | 247.6 | 248.3 | 254.3 | 260.6 | 220.3 | 296.2 | 275.3 | 266.5 | 320.6 | 311.8 | 272.1 | 290.5 | 267.1 | 198.1 | 135.5 | 68.5 | (14.1) | 78.2 | 144.4 | 236.5 | 214.2 | 248.6 | 187.4 | 180.8 | 206 | 216 | 176 | 217.1 | 213.5 | 210 | 177 | 222.5 | 212.1 | 226.6 | 175.9 | 215.7 | 193.2 | 214.7 | 153.9 | 180.8 | 157.1 | 156.9 | 139.1 | 154.6 | 128.7 | 128.7 | 150.7 | 84.6 | 133 | 117.2 | 143.3 | 172.6 | 169.7 | 170.3 | 139.6 | 162.3 | 149.8 | 165.2 | 129 | 148.8 | 136.4 | 144.6 | 112.3 | 108.7 | 65 |
| EBIT | 180 | 228 | 322 | 265 | 248 | 258 | 348 | 224 | 211 | 200 | 244 | 225 | 108 | 128 | 233 | 168 | 130 | 132 | 172 | 101 | 168 | 233 | 297.6 | 170 | (231) | 127 | 226.5 | 151.5 | 168.3 | 171.6 | 22 | 190.2 | 223.8 | 242.5 | 4 | 166.1 | 216.2 | 210.6 | 243.7 | 200.7 | 216 | 205.8 | 280.4 | 167.4 | 211.4 | 81.6 | 221.5 | 175.9 | 140.7 | 192.3 | 203.2 | 184.7 | 201 | 178 | 179.1 | 186 | 191.6 | 153.6 | 225.8 | 208.8 | 200.5 | 255.2 | 243.8 | 203.1 | 219.2 | 193.7 | 111.6 | 57.5 | (10.3) | (85.1) | (12.2) | 58.3 | 150.5 | 129.8 | 164.1 | 110 | 101.9 | 126 | 136.2 | 101.9 | 141.4 | 140.5 | 135.8 | 104.3 | 143.6 | 129 | 146.3 | 104.3 | 142.1 | 120.4 | 139.7 | 86.4 | 111.4 | 90.2 | 88.8 | 76.8 | 93.5 | 71.7 | 61.1 | (14.5) | 67.6 | 60 | 47.9 | 76.4 | 105.3 | 104.1 | 106.3 | 81.2 | 98 | 83.1 | 104.8 | 71.4 | 93.1 | 82.1 | 89.6 | 68.1 | 77 | 41 |
| Income Before Tax | 154 | 202 | 293 | 240 | 221 | 233 | 321 | 197 | 183 | 174 | 219 | 201 | 83 | 109 | 214 | 153 | 117 | 119 | 158 | 87 | 152 | 217 | 277.9 | 148.5 | (246.6) | 111.3 | 209.7 | 134.4 | 150.8 | 153.6 | 2.1 | 171.3 | 210.1 | 196.9 | (10.6) | 132.5 | 190.2 | 194.4 | 228 | 185.1 | 200.4 | 190.3 | 264.9 | 151.8 | 194.5 | 64.5 | 203.3 | 156.5 | 122.9 | 184.3 | 194.6 | 176.6 | 192.7 | 170.1 | 170 | 175.1 | 182.4 | 141.1 | 210.9 | 192.6 | 185 | 239.8 | 230.8 | 189.6 | 205.9 | 179.2 | 97.7 | 39.2 | (27.9) | (103.5) | (46.6) | 47.2 | 134.6 | 113.5 | 149.2 | 95 | 88.8 | 113.2 | 124.1 | 91.8 | 132.4 | 133.1 | 130.7 | 95.1 | 133.4 | 122.8 | 137.8 | 96.6 | 135.3 | 114.8 | 129.4 | 75.5 | 105.9 | 77.8 | 72.9 | 62.4 | 79.7 | 60.1 | 46 | (29.2) | 55.6 | 40 | 34.3 | 64.9 | 92.7 | 94.1 | 99.8 | 71.8 | 86.8 | 73.5 | 93.4 | 64 | 84.1 | 70.7 | 76.6 | 61.6 | (661.5) | 43 |
| Income Tax Expense | 53 | 60 | 68 | 65 | 53 | 66 | 78 | 58 | 44 | 47 | (8) | 67 | 30 | 34 | 57 | 47 | 38 | 36 | 42 | 27 | 47 | 60 | 89 | 49.5 | (72.6) | 36.3 | 53.7 | 48.4 | 41.4 | 42.1 | 94.9 | 53.3 | 16.9 | 69.8 | 45 | 44.5 | 65.1 | 52.3 | 83.8 | 49.6 | 52 | 56.8 | 79 | 52.7 | 57.7 | 28.8 | 55.3 | 49.8 | 39.7 | 53.2 | 94.1 | 51.7 | 53.3 | 45 | 30 | 57.1 | 56.2 | 39.7 | 51.2 | 53.5 | 39.3 | 57.3 | 52 | 48.5 | 58.5 | 51 | 34.2 | 5.5 | (7.4) | (39.4) | (8.9) | 13.2 | 42 | 30 | 53.8 | 29.8 | 29.4 | 37.3 | 15 | (34.9) | 43.9 | 34.9 | 53.4 | 33.7 | 44.7 | 41.4 | 41.5 | 28.7 | 42.6 | 36.2 | 35.3 | 24 | 34.7 | 26.5 | 25.3 | 21 | 27.2 | 21.1 | 19.5 | 0.3 | 23.3 | 17 | 14.8 | 26 | 37.6 | 38.7 | 38.4 | 28.6 | 35.6 | 29.4 | 36 | 26.2 | 33.5 | 28.3 | 30.1 | 26.7 | 27.8 | 14 |
| Net Income | 100 | 142 | 226 | 175 | 167 | 167 | 243 | 138 | 138 | 126 | 227 | 134 | 53 | 74 | 156 | 105 | 79 | 83 | 115 | 60 | 104 | 157 | 188.5 | 98.3 | (174.7) | 74.8 | 155.6 | 85.4 | 109.1 | 111.4 | (91) | 117.5 | 37.2 | 126.7 | 62.6 | 90.8 | 129.8 | 143.9 | 147.7 | 137.8 | 148.4 | 133.2 | 185.5 | 98.9 | 136.7 | 35.7 | 148.2 | 106.5 | 82.8 | 130.3 | 99.7 | 123.9 | 138.7 | 123.5 | 138.7 | 117.5 | 126.4 | 100.5 | 158.5 | 138.4 | 145 | 181.5 | 177.5 | 140.1 | 146.5 | 126.5 | 61.3 | 32.8 | (20.7) | (63.4) | (38.4) | 31.2 | 90.4 | 81.5 | 94 | 63.2 | 57.5 | 73.2 | 103.2 | 121.7 | 82.8 | 94.6 | 70 | 59.1 | 85.6 | 77.9 | 93.4 | 67.3 | 89.2 | 76.4 | 94.1 | 51.6 | 71.2 | 51.5 | 47.6 | 41.4 | 52.5 | 39 | 26.5 | (29.5) | 30 | 21 | 19.5 | 38.9 | 55.1 | 55.4 | 61.4 | 43.2 | 51.2 | 44.1 | 57.4 | 37.8 | 50.6 | 42.4 | 46.5 | 34.9 | (689.3) | 29 |
| Per Share Data | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| EPS (Basic) | 1.35 | 1.89 | 3.00 | 2.29 | 2.17 | 2.15 | 3.10 | 1.75 | 1.71 | 1.53 | 2.72 | 1.58 | 0.62 | 0.86 | 1.80 | 1.21 | 0.91 | 0.95 | 1.32 | 0.68 | 1.19 | 1.79 | 2.16 | 1.13 | -2.00 | 0.86 | 1.78 | 0.98 | 1.25 | 1.28 | -1.04 | 1.35 | 0.43 | 1.46 | 0.72 | 1.05 | 1.47 | 1.63 | 1.67 | 1.56 | 1.68 | 1.51 | 2.11 | 1.12 | 1.55 | 0.40 | 1.65 | 1.16 | 0.89 | 1.39 | 1.05 | 1.29 | 1.45 | 1.29 | 1.45 | 1.23 | 1.35 | 1.12 | 1.77 | 1.55 | 1.62 | 2.04 | 1.99 | 1.58 | 1.69 | 1.48 | 0.72 | 0.39 | -0.24 | -0.90 | -0.54 | 0.44 | 1.25 | 1.11 | 1.29 | 0.82 | 0.73 | 0.91 | 1.30 | 1.49 | 1.00 | 1.13 | 0.84 | 0.67 | 0.94 | 0.84 | 1.02 | 0.72 | 0.94 | 0.80 | 1.02 | 0.55 | 0.75 | 0.54 | 0.50 | 0.42 | 0.53 | 0.40 | 0.27 | -0.30 | 0.31 | 0.21 | 0.19 | 0.39 | 0.54 | 0.54 | 0.60 | 0.42 | 0.50 | 0.43 | 0.56 | 0.37 | 0.50 | 0.41 | 0.44 | 0.34 | -7.94 | 0.53 |
| EPS (Diluted) | 1.35 | 1.88 | 2.99 | 2.28 | 2.16 | 2.14 | 3.10 | 1.74 | 1.71 | 1.52 | 2.71 | 1.57 | 0.62 | 0.86 | 1.80 | 1.20 | 0.91 | 0.95 | 1.31 | 0.68 | 1.19 | 1.79 | 2.15 | 1.12 | -2.00 | 0.86 | 1.78 | 0.98 | 1.25 | 1.27 | -1.04 | 1.34 | 0.43 | 1.45 | 0.72 | 1.04 | 1.47 | 1.62 | 1.67 | 1.56 | 1.68 | 1.51 | 2.10 | 1.12 | 1.55 | 0.40 | 1.65 | 1.16 | 0.89 | 1.38 | 1.04 | 1.29 | 1.44 | 1.29 | 1.45 | 1.23 | 1.33 | 1.07 | 1.69 | 1.48 | 1.54 | 1.93 | 1.89 | 1.51 | 1.60 | 1.39 | 0.67 | 0.37 | -0.24 | -0.90 | -0.54 | 0.44 | 1.24 | 1.11 | 1.28 | 0.81 | 0.72 | 0.91 | 1.29 | 1.48 | 1.00 | 1.13 | 0.83 | 0.66 | 0.94 | 0.84 | 1.01 | 0.72 | 0.94 | 0.80 | 1.02 | 0.55 | 0.75 | 0.54 | 0.50 | 0.42 | 0.53 | 0.40 | 0.27 | -0.30 | 0.31 | 0.21 | 0.19 | 0.39 | 0.54 | 0.54 | 0.60 | 0.42 | 0.50 | 0.43 | 0.56 | 0.37 | 0.50 | 0.41 | 0.44 | 0.34 | -7.94 | 0.53 |
| Shares Outstanding | 74.1 | 74.8 | 75.4 | 76.4 | 77.1 | 77.6 | 80.2 | 79.2 | 80.9 | 82.3 | 83.5 | 84.9 | 85.6 | 86.1 | 86.5 | 87 | 87.2 | 87.5 | 87.4 | 87.4 | 87.4 | 87.4 | 87.4 | 87.3 | 87.3 | 87.3 | 87.2 | 87.2 | 87.2 | 87.2 | 87.1 | 87.1 | 87.1 | 87 | 86.9 | 86.9 | 87.9 | 88.3 | 88.4 | 88.2 | 88.2 | 88.1 | 87.9 | 88.1 | 88 | 88.4 | 89.8 | 91.6 | 93.2 | 94 | 95.0 | 95.8 | 95.7 | 95.6 | 95.7 | 95.4 | 93.5 | 89.4 | 89.4 | 89.3 | 89.2 | 89.1 | 89.1 | 88.6 | 86.6 | 85.2 | 85.5 | 85.1 | 85.1 | 70.5 | 70.5 | 71.3 | 72.4 | 73.4 | 72.7 | 75.9 | 78.7 | 79.6 | 79.6 | 82.1 | 82.1 | 82.9 | 82.9 | 89.3 | 90 | 91.4 | 91.4 | 92.2 | 94.9 | 94.8 | 93.1 | 94.4 | 94.9 | 95.9 | 95.4 | 98.6 | 99.1 | 97.5 | 97.5 | 98 | 97.9 | 97.8 | 97.8 | 100.9 | 102.3 | 102.3 | 102.3 | 102.9 | 102.4 | 102.6 | 102.4 | 102.2 | 101.2 | 103.4 | 101.1 | 102.6 | 86.8 | 54.9 |
| Metric | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents | 377 | 342 | 604 | 225 | 237 | 322 | 330 | 415 | 408 | 569 | 498 | 475 | 475 | 713 | 594 | 483 | 327 | 938 | 969 | 903 | 893 | 1,254 | 1,178 | 1,476.5 | 1,223.2 | 907.2 | 444.7 | 334.4 | 406.4 | 436.6 | 615.8 | 533.7 | 507.5 | 793.9 | 959.5 | 958.3 | 922.5 | 1,235.2 | 1,226.7 | 1,182.6 | 1,113.1 | 1,161.6 | 1,333.5 | 1,181.1 | 1,323.3 | 1,364.1 | 1,529 | 1,846.7 | 2,060.2 | 1,096.8 | 1,118.3 | 1,134.7 | 1,042.4 | 990.5 | 977.7 | 908.2 | 917.3 | 732 | 739.2 | 630.7 | 559.7 | 605.2 | 587.7 | 487.2 | 459.4 | 302.3 | 472.7 | 429.6 | 311.1 | 935.4 | 488.6 | 213.6 | 127.1 | 226.4 | 153.8 | 160.1 | 136.1 | 141.3 | 168.1 | 131.9 | 125.8 | 315.9 | 295.9 | 106.9 | 107 | 116 | 229.2 | 106.8 | 112.7 | 127.5 | 93.7 | 104.4 | 129.8 | 133.4 | 101.5 | 149.6 | 115.8 | 83.9 | 84.2 | 68.8 | 66.4 | 110 | 82.2 | 111.5 | 95.9 | 101.9 | 119.2 | 119.9 | 106.2 | 89.4 | 118.5 | 139.4 | 239.7 | 250.1 | 152 | 153.4 | 141.3 |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2,387 | 2,628 | 2,260 | 2,583 | 2,590 | 2,205 | 1,993 | 2,192 | 2,090 | 2,194 | 2,198 | 2,179 | 2,189 | 2,106 | 1,907 | 1,893 | 1,779 | 1,823 | 1,699 | 1,574 | 1,718 | 1,845 | 1,820 | 1,614.6 | 1,178.5 | 1,428.1 | 1,623.9 | 1,653.5 | 1,683.1 | 1,746.7 | 1,652.1 | 1,803.8 | 1,881.8 | 2,431.7 | 1,696.7 | 2,080.3 | 2,106.1 | 2,152.2 | 1,960.1 | 1,991.4 | 2,092 | 2,000.2 | 1,787.6 | 1,688.8 | 1,795.7 | 1,783.3 | 1,706.3 | 1,712.7 | 1,843.1 | 1,826.1 | 1,688 | 1,710.8 | 1,716.5 | 1,674.5 | 1,509.3 | 1,577.4 | 1,570 | 1,660.8 | 1,483.3 | 1,527.8 | 1,610.1 | 1,625.2 | 1,394 | 1,453.1 | 1,358.9 | 1,315.4 | 1,083.1 | 1,035.3 | 928.7 | 771.7 | 884.8 | 1,226.5 | 1,408.2 | 1,370.9 | 1,230.7 | 1,297.3 | 1,296.9 | 1,379.7 | 1,266.7 | 1,245.3 | 1,278.3 | 1,271.8 | 1,160 | 1,255 | 1,343.4 | 1,352 | 1,288.8 | 1,228.9 | 1,262.4 | 1,281.8 | 1,227.2 | 1,116.3 | 1,162.6 | 1,086.9 | 1,026.3 | 970.9 | 1,059.6 | 932.3 | 837.2 | 893 | 928.7 | 886 | 835 | 808.8 | 869.3 | 839.8 | 709.6 | 717.9 | 716.4 | 704.3 | 664.2 | 668.3 | 631.9 | 629.3 | 569.2 | 581 | 612.1 |
| Inventory | 945 | 947 | 992 | 1,036 | 957 | 913 | 921 | 997 | 936 | 997 | 1,012 | 982 | 947 | 986 | 969 | 924 | 903 | 913 | 777 | 922 | 901 | 856 | 798 | 713.8 | 757.8 | 771.6 | 740.9 | 731.8 | 736.1 | 741.1 | 757.9 | 758.7 | 709.7 | 865 | 704.3 | 831.7 | 798.5 | 758.6 | 773.4 | 799.2 | 750.4 | 766.7 | 711.4 | 692.8 | 684.1 | 652.7 | 675.5 | 686.5 | 683.2 | 663.6 | 661.8 | 642.4 | 617.1 | 613.5 | 611 | 623.4 | 595.7 | 620.8 | 623.3 | 619.4 | 626.8 | 609.1 | 561.7 | 564.3 | 505.7 | 510 | 489 | 461.4 | 427.7 | 456.2 | 592.4 | 653.8 | 649.5 | 607 | 561.3 | 565.2 | 537.7 | 540.4 | 545.4 | 513.4 | 491.3 | 475.9 | 485.4 | 489.1 | 462.3 | 493.8 | 509.2 | 454.8 | 415.6 | 423.8 | 452 | 437.2 | 430 | 376 | 381.5 | 362.3 | 337.5 | 315.7 | 329.5 | 335.5 | 322.5 | 322 | 333.5 | 321.5 | 299.6 | 272.5 | 274 | 271 | 252.3 | 245.1 | 264.9 | 247.8 | 229.7 | 201.9 | 197.8 | 166.1 | 153.3 |
| Other Current Assets | 76 | 70 | 33 | 102 | 145 | 75 | 72 | 89 | 76 | 71 | 93 | 63 | 121 | 90 | 84 | 69 | 81 | 79 | 66 | 69 | 62 | 261 | 309 | 231.6 | 223.4 | 200.1 | 58 | 189.1 | 226.6 | 186.7 | 51 | 251.9 | 274.8 | 251.3 | 691.2 | 252.1 | 220.4 | 183 | 44.7 | 172.1 | 167 | 131.6 | 106.2 | 250.5 | 241 | 217.3 | 130 | 243.9 | 265 | 214.4 | 232.3 | 221.0 | 219.1 | 170.6 | 191.2 | 193.3 | 199.6 | 182.1 | 98.1 | 165.4 | 183 | 185.1 | 97.5 | 166.9 | 131.5 | 161.3 | 89.9 | 189 | 164.1 | 207.8 | 70.4 | 155.7 | 165.8 | 174.3 | 91.9 | 160.8 | 150.2 | 173.7 | 62.9 | 174.8 | 163.9 | 245.8 | 165.2 | 261.4 | 246.7 | 159.5 | 102.1 | 77.8 | 76.9 | 90.3 | 83.8 | 131 | 84.3 | 81.4 | 0 | 73.5 | 68.5 | 98.9 | 46.8 | 108.7 | 94.4 | 88 | 98 | 139.9 | 149.1 | 92.2 | 78.7 | 83 | 80.7 | 94.3 | 84.2 | 77.8 | 63.8 | 74 | 55.2 | 74.6 | 65.8 |
| Total Current Assets | 4,009 | 3,987 | 4,101 | 3,946 | 3,929 | 3,699 | 3,483 | 3,865 | 3,703 | 4,011 | 3,974 | 3,879 | 3,898 | 4,061 | 3,714 | 3,587 | 3,285 | 3,923 | 3,675 | 3,710 | 3,804 | 4,399 | 4,269 | 4,036.5 | 3,382.9 | 3,307 | 3,002.1 | 2,908.8 | 3,052.2 | 3,111.1 | 3,285.4 | 3,348.1 | 3,373.8 | 4,341.9 | 4,204.7 | 4,122.4 | 4,047.5 | 4,329 | 4,140.9 | 4,145.3 | 4,122.5 | 4,060.1 | 4,038.3 | 3,813.2 | 4,044.1 | 4,017.4 | 4,136.2 | 4,489.8 | 4,851.5 | 3,800.9 | 3,700.4 | 3,708.9 | 3,595.1 | 3,449.1 | 3,289.2 | 3,302.3 | 3,282.6 | 3,195.7 | 3,000.3 | 2,943.3 | 2,979.6 | 3,024.6 | 2,688.6 | 2,671.5 | 2,455.5 | 2,289 | 2,179.6 | 2,115.3 | 1,831.6 | 2,371.1 | 2,086.3 | 2,249.6 | 2,350.6 | 2,378.6 | 2,095.2 | 2,183.4 | 2,120.9 | 2,235.1 | 2,098.4 | 2,065.4 | 2,059.3 | 2,309.4 | 2,162.5 | 2,112.4 | 2,159.4 | 2,121.3 | 2,190.8 | 1,868.3 | 1,867.6 | 1,923.4 | 1,839.4 | 1,788.9 | 1,806.7 | 1,677.7 | 1,553.8 | 1,556.3 | 1,581.4 | 1,430.8 | 1,365.6 | 1,406 | 1,412 | 1,406 | 1,349 | 1,381.7 | 1,413.9 | 1,306.4 | 1,181.5 | 1,191.8 | 1,155.6 | 1,133.1 | 1,131.8 | 1,133.3 | 1,165.1 | 1,155.3 | 974.2 | 975.1 | 972.5 |
| Non-Current Assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment | 2,497 | 2,565 | 2,633 | 2,613 | 2,570 | 2,454 | 2,396 | 2,490 | 2,364 | 2,369 | 2,368 | 2,229 | 2,196 | 2,214 | 2,119 | 1,911 | 1,926 | 1,979 | 1,987 | 1,936 | 1,966 | 1,947 | 2,010 | 1,916.4 | 1,903.1 | 1,898 | 1,972.5 | 1,902 | 1,930 | 1,858.2 | 1,690.1 | 1,654.8 | 1,633.4 | 2,074.5 | 1,608.9 | 1,886.5 | 1,812.4 | 1,724.3 | 1,658.1 | 1,675.8 | 1,616.3 | 1,638.6 | 1,437.1 | 1,422.3 | 1,434.1 | 1,384.7 | 1,390.2 | 1,396.1 | 1,396.1 | 1,354.4 | 1,336.2 | 1,291.8 | 1,244.6 | 1,230.9 | 1,232.8 | 1,194.9 | 1,133.4 | 1,156.4 | 1,121.2 | 1,102.7 | 1,124.9 | 1,075.6 | 1,025.8 | 1,016.8 | 962.1 | 1,012.2 | 1,041.8 | 1,067.5 | 1,081.9 | 1,092.9 | 1,158.2 | 1,222.4 | 1,291 | 1,297.5 | 1,259.8 | 1,222.8 | 1,182.5 | 1,167.7 | 1,160.4 | 1,127.7 | 1,120.9 | 1,092 | 1,080.7 | 1,088 | 1,091.8 | 1,125.6 | 1,159.7 | 1,065.2 | 1,057.3 | 1,045.3 | 1,052.2 | 1,010.1 | 995.3 | 925.7 | 916.9 | 873 | 890.2 | 829.5 | 845 | 846.5 | 837.6 | 853 | 867.2 | 900.4 | 927.6 | 839 | 834.6 | 859.7 | 850.7 | 846.5 | 868.6 | 831.5 | 776.8 | 740.3 | 727.2 | 689.9 | 680.1 |
| Goodwill | 0 | 1,392 | 1,386 | 1,387 | 1,389 | 1,380 | 1,368 | 1,386 | 1,379 | 1,381 | 1,378 | 1,372 | 1,375 | 1,376 | 1,375 | 1,364 | 1,373 | 1,384 | 1,387 | 1,389 | 1,393 | 1,392 | 1,398 | 1,389.6 | 1,385 | 1,382.4 | 1,387.9 | 1,383.3 | 1,388.8 | 1,388.3 | 1,389.9 | 1,391 | 1,391.9 | 1,691.5 | 1,397 | 1,904.9 | 1,901.1 | 1,895.4 | 1,870.7 | 1,891.5 | 1,894.2 | 1,838.7 | 1,666.3 | 1,668 | 1,586.7 | 1,583.6 | 1,594 | 1,602.6 | 1,612.1 | 1,610.6 | 1,610.1 | 1,608.5 | 1,602.7 | 1,604.3 | 1,610.8 | 1,610.3 | 1,604.1 | 1,611.5 | 1,607 | 1,612.1 | 1,624.2 | 1,620.7 | 1,612.3 | 1,615.1 | 1,601.2 | 1,610.1 | 1,614.4 | 1,616.6 | 1,609 | 1,600.5 | 1,607.8 | 1,623 | 1,613.1 | 1,617.5 | 1,613.4 | 1,585.6 | 1,578.9 | 1,570.6 | 1,537.1 | 1,532.3 | 1,532.4 | 1,526.8 | 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 |
| Intangible Assets | 1,394 | 0 | 0 | 0 | 0 | 0 | 7 | 0 | 0 | 0 | 7 | 6 | 6 | 7 | 7 | 5 | 6 | 7 | 8 | 9 | 11 | 14 | 14 | 15.3 | 17.2 | 19.4 | 22.3 | 24.3 | 27.8 | 30.7 | 32.7 | 35.3 | 38.3 | 161.8 | 42.6 | 169.6 | 176 | 180.5 | 212.5 | 243.5 | 257.1 | 256.6 | 128 | 133.6 | 70.4 | 72.6 | 67.2 | 65.4 | 68.9 | 73.2 | 77.3 | 82.7 | 87.1 | 92.2 | 96.2 | 101.7 | 105.2 | 105.5 | 109.2 | 114.3 | 112.6 | 106.8 | 109.7 | 114 | 117.3 | 122.2 | 114.3 | 125.5 | 130.9 | 134 | 137.4 | 138.9 | 136.4 | 142.8 | 146.1 | 139.4 | 143.8 | 154.8 | 139.2 | 144.9 | 147 | 150.6 | 1,679.1 | 1,683.4 | 1,688 | 1,700.2 | 1,709.3 | 1,691.6 | 1,696.2 | 1,701.9 | 1,710.3 | 1,704.9 | 1,707.4 | 1,690.9 | 1,690.3 | 1,690.3 | 1,697.4 | 1,679.9 | 1,685.4 | 1,685.9 | 1,703 | 1,724 | 1,739.3 | 1,700.3 | 1,726.9 | 1,584.3 | 1,595.7 | 1,617.6 | 1,630.7 | 1,650.2 | 1,649.1 | 1,648.1 | 1,662.5 | 1,674.5 | 1,694.5 | 1,559.8 | 1,572.9 |
| Long-Term Investments | 0 | 567 | 568 | 0 | 0 | 0 | 13 | 0 | 0 | 0 | 11 | 500 | 0 | 0 | 12 | 0 | 0 | 0 | 11 | 0 | 0 | 0 | 9 | 475.6 | 486.3 | 367.1 | 8.6 | 371.1 | 386.7 | 384.3 | 12.5 | 331.3 | 352.4 | 608.4 | 12.9 | 501.8 | 506.7 | 388.3 | 18.5 | 345.1 | 354.2 | 350.3 | 22.9 | 256.3 | 270.1 | 268.2 | 26.8 | 238.9 | 268.9 | 271.2 | 26.6 | 328.3 | 321.1 | 337.8 | 25.4 | 293 | 281.9 | 289.4 | 21 | 256.9 | 243.4 | 231.6 | 228.1 | 226.2 | 227.6 | 228.9 | 235.5 | 235.7 | 216.9 | 220.7 | 215.9 | 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 |
| Other Non-Current Assets | 597 | (43) | (44) | 517 | 588 | 581 | 124 | 565 | 564 | 564 | 161 | 0 | 484 | 528 | 201 | 467 | 439 | 476 | 198 | 467 | 462 | 457 | 177 | 0 | 0 | 0 | 133.2 | 0 | 0 | 0 | 75.4 | 0 | 0 | 0 | 1,034.9 | 0 | 0 | 0 | 99.6 | 0 | 0 | 0 | 91.9 | 0 | 0 | 0 | 89.5 | 0 | 0 | 0 | 110 | 0 | 0 | 0 | 115.3 | 0 | 0 | 0 | 96.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 192 | 197.8 | 203.1 | 90.9 | 192.8 | 188.6 | 179 | 74.8 | 157.7 | 158.2 | 151.1 | 142.9 | 132.6 | 141.3 | 275.8 | 294.3 | 287.1 | 287.9 | 285 | 253.1 | 230.5 | 139.4 | 134 | 153.8 | 114.2 | 120.7 | 112 | 108.3 | 110.2 | 111.4 | 113 | 112 | 84.2 | 86.3 | 40 | 34.7 | 14.9 | 16.3 | 18.6 | 18.6 | 22.2 | 27.4 | 29.4 | 34.6 | 32.5 | 31.5 |
| Total Non-Current Assets | 4,488 | 4,481 | 4,543 | 4,517 | 4,547 | 4,415 | 4,320 | 4,441 | 4,307 | 4,313 | 4,358 | 4,107 | 4,061 | 4,125 | 4,004 | 3,747 | 3,744 | 3,846 | 3,862 | 3,801 | 3,832 | 3,810 | 3,889 | 3,796.9 | 3,791.6 | 3,666.9 | 3,769.1 | 3,680.7 | 3,733.3 | 3,661.5 | 3,436.2 | 3,412.4 | 3,416 | 4,536.2 | 4,345.2 | 4,462.8 | 4,396.2 | 4,188.5 | 4,093.5 | 4,155.9 | 4,121.8 | 4,084.2 | 3,487.2 | 3,480.2 | 3,361.3 | 3,309.1 | 3,306.7 | 3,303 | 3,346 | 3,309.4 | 3,282.6 | 3,311.3 | 3,255.5 | 3,265.2 | 3,281.1 | 3,199.9 | 3,124.6 | 3,162.8 | 3,117 | 3,086 | 3,105.1 | 3,034.7 | 2,975.9 | 2,972.1 | 2,908.2 | 2,973.4 | 3,006 | 3,045.3 | 3,038.7 | 3,048.1 | 3,119.3 | 3,176.3 | 3,238.3 | 3,260.9 | 3,210.2 | 3,140.6 | 3,093.8 | 3,072.1 | 3,012.4 | 2,962.6 | 2,958.5 | 2,920.5 | 2,902.7 | 2,904 | 2,921.1 | 3,101.6 | 3,163.3 | 3,043.9 | 3,041.4 | 3,032.2 | 3,054.9 | 2,945.5 | 2,842.1 | 2,750.6 | 2,741 | 2,677.5 | 2,708.3 | 2,621.4 | 2,638.7 | 2,642.6 | 2,652 | 2,690 | 2,718.8 | 2,684.9 | 2,740.8 | 2,463.3 | 2,465 | 2,492.2 | 2,497.7 | 2,515.3 | 2,536.3 | 2,501.8 | 2,466.7 | 2,444.2 | 2,456.3 | 2,282.2 | 2,284.5 |
| Total Assets | 8,497 | 8,468 | 8,644 | 8,463 | 8,476 | 8,114 | 7,804 | 8,306 | 8,010 | 8,324 | 8,332 | 7,987 | 7,959 | 8,185 | 7,717 | 7,334 | 7,030 | 7,769 | 7,537 | 7,511 | 7,636 | 8,210 | 8,156.8 | 7,833.4 | 7,174.5 | 6,973.9 | 6,771.2 | 6,589.5 | 6,785.5 | 6,772.6 | 6,721.6 | 6,760.5 | 6,789.8 | 8,878.1 | 8,549.9 | 8,585.2 | 8,443.7 | 8,517.5 | 8,234.4 | 8,301.2 | 8,244.3 | 8,144.3 | 7,525.5 | 7,293.4 | 7,405.4 | 7,326.5 | 7,442.9 | 7,792.8 | 8,197.5 | 7,110.3 | 6,983 | 7,020.2 | 6,850.6 | 6,714.3 | 6,570.3 | 6,502.2 | 6,407.2 | 6,358.5 | 6,117.3 | 6,029.3 | 6,084.7 | 6,059.3 | 5,664.5 | 5,643.6 | 5,363.7 | 5,262.4 | 5,185.6 | 5,160.6 | 4,870.3 | 5,419.2 | 5,205.6 | 5,425.9 | 5,588.9 | 5,639.5 | 5,305.4 | 5,324 | 5,214.7 | 5,307.2 | 5,110.8 | 5,028 | 5,017.8 | 5,229.9 | 5,065.2 | 5,016.4 | 5,080.5 | 5,222.9 | 5,354.1 | 4,912.2 | 4,909 | 4,955.6 | 4,894.3 | 4,734.4 | 4,648.8 | 4,428.3 | 4,294.8 | 4,233.8 | 4,289.7 | 4,052.2 | 4,004.3 | 4,048.6 | 4,064 | 4,096 | 4,067.8 | 4,066.6 | 4,154.7 | 3,769.7 | 3,646.5 | 3,684 | 3,653.3 | 3,648.4 | 3,668.1 | 3,635.1 | 3,631.8 | 3,599.5 | 3,430.5 | 3,257.3 | 3,257 |
| Current Liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables | 1,982 | 1,862 | 2,007 | 1,889 | 1,945 | 1,839 | 1,799 | 1,881 | 1,858 | 1,855 | 1,978 | 1,858 | 1,844 | 1,683 | 1,693 | 1,503 | 1,303 | 1,385 | 1,129 | 1,076 | 1,125 | 1,215 | 1,227 | 912.4 | 615.7 | 862.5 | 941 | 890.4 | 946.9 | 947.2 | 978.3 | 992.4 | 966.4 | 1,305.2 | 957.3 | 1,149.3 | 1,193.4 | 1,217.6 | 1,196.5 | 1,191.5 | 1,281.9 | 1,240.3 | 1,169.6 | 1,032.3 | 1,127.3 | 1,093.1 | 1,091.5 | 1,053.5 | 1,167.7 | 1,166.8 | 1,199.9 | 1,114.1 | 1,128.5 | 1,076.9 | 1,055.9 | 1,055.2 | 1,074.8 | 1,092.8 | 1,083.9 | 1,058.1 | 1,123 | 1,130.9 | 1,003.1 | 981.1 | 948.4 | 873 | 771.7 | 655.4 | 557.9 | 438.1 | 613.4 | 777.2 | 936.8 | 914.6 | 834 | 787.6 | 813.6 | 792.4 | 762.5 | 697.5 | 743.4 | 702 | 682.6 | 692.4 | 743.3 | 782 | 798.9 | 702.5 | 723 | 698.1 | 720.5 | 620.9 | 677.6 | 612.2 | 619.3 | 567.1 | 604.5 | 507.2 | 481.3 | 484 | 518.2 | 530 | 540 | 507.3 | 544.1 | 509.3 | 453.4 | 426.3 | 441.3 | 439.6 | 457.1 | 390.6 | 421.1 | 397.4 | 385.3 | 374.4 | 386.4 |
| Short-Term Debt | 350 | 393 | 419 | 654 | 679 | 540 | 387 | 624 | 456 | 310 | 538 | 590 | 481 | 578 | 711 | 693 | 559 | 347 | 346 | 364 | 363 | 291 | 302 | 1,025.5 | 492.9 | 318.8 | 368.1 | 289.9 | 366.8 | 437.6 | 620.7 | 573 | 605.6 | 84 | 19.7 | 182.4 | 189.1 | 225.2 | 219.8 | 73 | 95.4 | 28.8 | 39.6 | 53.5 | 93.2 | 124.3 | 79.6 | 250.4 | 246.4 | 360.6 | 339.4 | 216.4 | 183.8 | 72.1 | 69.8 | 158.1 | 171.3 | 209.3 | 302.8 | 221.8 | 205.9 | 107.1 | 87.1 | 156.2 | 169.6 | 134.5 | 318.6 | 145.3 | 150.9 | 207.8 | 270 | 377.3 | 583.6 | 569.2 | 311.9 | 330.4 | 312.4 | 325.9 | 294.1 | 118.8 | 82 | 499.3 | 508.4 | 547.3 | 527.5 | 288 | 313.8 | 176.1 | 121.4 | 114.5 | 149.4 | 164.6 | 108.9 | 107.6 | 122.9 | 92.2 | 35 | 40.4 | 70.2 | 158.4 | 131.6 | 387 | 354 | 279.5 | 243.8 | 297.1 | 244.5 | 265.9 | 247.1 | 206.4 | 192.6 | 184.6 | 225.1 | 229.2 | 186.2 | 98.5 | 65.8 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 386 | 271 | 382 | 429 | 326 | 230 | 296 | 310 | 323 | 223 | 273 | 274 | 258 | 209 | 262 | 218 | 253 | 216 | 237 | 259 | 321 | 185.9 | 236.5 | 158.7 | 201.8 | 190.2 | 228.3 | 251.4 | 253.3 | 202.5 | 194.2 | 261.1 | 343.5 | 766.2 | 271.5 | 288.6 | 272.3 | 178.7 | 198.2 | 213.7 | 250.2 | 190.5 | 201.8 | 211.5 | 241.2 | 178.3 | 220.9 | 222.8 | 279 | 180.5 | 215.6 | 217.8 | 212.5 | 173.1 | 196.9 | 214.8 | 222.7 | 169.5 | 204.2 | 246.3 | 275.9 | 168 | 243.6 | 218.8 | 188.8 | 112.6 | 133.8 | 134.8 | 146.1 | 134.6 | 222 | 238.8 | 212 | 202 | 226.3 | 220.8 | 210.3 | 204.4 | 284.6 | 326.3 | 329 | 268.2 | 279 | 284.5 | 303.2 | 340.6 | 548.2 | 543.4 | 559 | 169.7 | 532.8 | 531.3 | 523.2 | 153.7 | 442.7 | 443.5 | 416.7 | 106.7 | 393.3 | 373.7 | 395 | 362.1 | 386.2 | 440.2 | 423.6 | 406.7 | 415.1 | 424.8 | 441.8 | 413 | 480.9 | 452.1 | 462.3 | 428 | 333.1 | 339.7 |
| Total Current Liabilities | 3,897 | 3,708 | 3,923 | 4,141 | 4,235 | 3,800 | 3,633 | 4,034 | 3,785 | 3,658 | 4,035 | 3,851 | 3,756 | 3,529 | 3,642 | 3,458 | 3,061 | 3,073 | 2,821 | 2,811 | 2,852 | 3,188 | 3,146.9 | 3,221.3 | 2,152 | 2,226.2 | 2,410.2 | 2,304.8 | 2,418.4 | 2,738.5 | 2,865.5 | 2,683.8 | 2,753.3 | 2,809.5 | 2,654.6 | 2,666 | 2,622.6 | 2,701.3 | 2,597.6 | 2,426 | 2,467.8 | 2,416.5 | 2,226.4 | 2,112 | 2,225.3 | 2,256.2 | 2,138.6 | 2,325 | 2,447.7 | 2,555.7 | 2,428.5 | 2,168 | 2,117.2 | 1,944 | 1,849.8 | 1,972 | 2,033.4 | 2,128.4 | 2,085.9 | 1,983.5 | 2,074.7 | 2,047.8 | 1,834.5 | 1,911.4 | 1,793.7 | 1,698.5 | 1,693.5 | 1,368.5 | 1,224.5 | 1,144.8 | 1,380.7 | 1,794.1 | 2,165.9 | 2,092.1 | 1,663.3 | 1,716.5 | 1,682 | 1,631.7 | 1,531.6 | 1,414.3 | 1,475.8 | 1,866.9 | 1,764.3 | 1,864.5 | 1,902.3 | 1,761.9 | 1,799.3 | 1,426.8 | 1,387.8 | 1,371.6 | 1,366.9 | 1,318.3 | 1,317.8 | 1,243 | 1,189.8 | 1,102 | 1,083 | 964.3 | 914.4 | 1,035.7 | 1,023.5 | 1,312 | 1,255.9 | 1,173 | 1,228.1 | 1,230 | 1,104.6 | 1,107.3 | 1,113.2 | 1,087.8 | 1,062.7 | 1,056.1 | 1,098.3 | 1,088.9 | 999.5 | 806 | 791.9 |
| Non-Current Liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long-Term Debt | 1,688 | 1,699 | 1,856 | 1,374 | 1,372 | 1,565 | 1,522 | 1,586 | 1,540 | 1,830 | 1,324 | 1,277 | 1,290 | 1,601 | 1,054 | 1,037 | 1,060 | 1,647 | 1,662 | 1,687 | 1,712 | 2,039 | 2,110 | 2,007.1 | 2,567 | 2,209.4 | 1,726.1 | 1,815.1 | 1,850.2 | 1,598.1 | 1,609 | 1,677.5 | 1,678 | 1,325.2 | 1,310.7 | 1,322.6 | 1,323.1 | 1,323.7 | 1,323.6 | 1,471.8 | 1,460 | 1,499.4 | 1,499.4 | 1,499.5 | 1,505.6 | 1,511 | 1,521.2 | 1,520.5 | 1,528.3 | 277.7 | 279.1 | 423.5 | 440.2 | 561 | 562.9 | 497.4 | 472.9 | 468.7 | 363.5 | 480.2 | 487.9 | 639.9 | 637.7 | 680 | 708.8 | 792.5 | 820.7 | 1,187.8 | 1,088.3 | 1,748.1 | 1,401.1 | 1,121.7 | 752.4 | 891.4 | 1,040.3 | 975.7 | 822.3 | 953.1 | 887.7 | 982.8 | 959.2 | 812.3 | 757.1 | 472.2 | 415.7 | 608.1 | 667.1 | 754 | 780.3 | 868.8 | 846.2 | 959.2 | 923.6 | 905.5 | 842.7 | 953.1 | 1,033.4 | 1,006.1 | 1,037.1 | 990.4 | 981 | 724 | 737 | 845 | 792.6 | 423.7 | 470.4 | 537.1 | 561.7 | 596.8 | 628.6 | 671.5 | 664.7 | 676.6 | 611.8 | 672.8 | 700.5 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Liabilities | 302 | 299 | 160 | 271 | 268 | 268 | 246 | 258 | 247 | 260 | 268 | 248 | 243 | 287 | 276 | 267 | 268 | 288 | 312 | 355 | 363 | 362 | 374 | 389.7 | 386.1 | 380.8 | 393.1 | 353.3 | 353.3 | 351.5 | 350.3 | 345.8 | 350.9 | 401.4 | 415.2 | 387.2 | 385.7 | 385.6 | 386.8 | 366.4 | 364.1 | 363.2 | 331.6 | 362.9 | 333.5 | 333.7 | 341 | 271.6 | 278.1 | 277 | 275 | 396.4 | 387.4 | 386.3 | 381.5 | 331.2 | 320 | 324.1 | 318.9 | 263.5 | 261.3 | 258 | 253.1 | 245.1 | 239.7 | 237.9 | 235.4 | 239.4 | 234.4 | 240.1 | 250 | 188.4 | 198.1 | 202 | 200.5 | 229 | 229.1 | 229.3 | 203.5 | 169 | 167.5 | 166.4 | 162 | 192 | 189.6 | 188.5 | 192.5 | 232.1 | 236.3 | 241 | 206.2 | 184.7 | 189.1 | 178 | 181.2 | 151.8 | 159.2 | 153.1 | 150.7 | 127.1 | 138.2 | 139 | 142 | 135.9 | 133.9 | 134.1 | 131.5 | 124.5 | 110.7 | 103.9 | 116.2 | 84.9 | 93.7 | 97.9 | 100.8 | 75.9 | 82.4 |
| Total Non-Current Liabilities | 2,100 | 2,115 | 2,138 | 1,763 | 1,761 | 1,953 | 1,886 | 1,974 | 1,914 | 2,224 | 1,727 | 1,650 | 1,646 | 2,015 | 1,449 | 1,385 | 1,411 | 2,022 | 2,068 | 2,127 | 2,169 | 2,501 | 2,587 | 2,498.8 | 3,067.5 | 2,703.6 | 2,238.6 | 2,285.4 | 2,329.4 | 2,060.1 | 1,959.3 | 2,023.3 | 2,028.9 | 1,726.6 | 1,725.9 | 1,709.8 | 1,708.8 | 1,709.3 | 1,710.4 | 1,838.2 | 1,824.1 | 1,862.6 | 1,831 | 1,862.4 | 1,839.1 | 1,844.7 | 1,862.2 | 1,792.1 | 1,806.4 | 554.7 | 554.1 | 819.9 | 827.6 | 947.3 | 944.4 | 828.6 | 792.9 | 792.8 | 682.4 | 743.7 | 749.2 | 897.9 | 890.8 | 925.1 | 948.5 | 1,030.4 | 1,056.1 | 1,427.2 | 1,322.7 | 1,988.2 | 1,651.1 | 1,310.1 | 950.5 | 1,093.4 | 1,240.8 | 1,204.7 | 1,051.4 | 1,182.4 | 1,091.2 | 1,151.8 | 1,126.7 | 978.7 | 919.1 | 664.2 | 605.3 | 796.6 | 859.6 | 986.1 | 1,016.6 | 1,109.8 | 1,052.4 | 1,143.9 | 1,112.7 | 1,083.5 | 1,023.9 | 1,104.9 | 1,192.6 | 1,159.2 | 1,187.8 | 1,117.5 | 1,119.2 | 863 | 879 | 980.9 | 926.5 | 557.8 | 601.9 | 661.6 | 672.4 | 700.7 | 744.8 | 756.4 | 758.4 | 774.5 | 712.6 | 748.7 | 782.9 |
| Total Liabilities | 5,997 | 5,824 | 6,062 | 5,904 | 5,996 | 5,753 | 5,519 | 6,008 | 5,699 | 5,882 | 5,762 | 5,501 | 5,402 | 5,544 | 5,091 | 4,843 | 4,472 | 5,095 | 4,889 | 4,938 | 5,021 | 5,689 | 5,733.7 | 5,720.1 | 5,219.5 | 4,929.8 | 4,648.8 | 4,590.2 | 4,747.8 | 4,798.6 | 4,824.8 | 4,707.1 | 4,782.2 | 4,536.1 | 4,380.5 | 4,375.8 | 4,331.4 | 4,410.6 | 4,308 | 4,264.2 | 4,291.9 | 4,279.1 | 4,057.4 | 3,974.4 | 4,064.4 | 4,100.9 | 4,000.8 | 4,117.1 | 4,254.1 | 3,110.4 | 2,982.6 | 2,987.9 | 2,944.8 | 2,891.3 | 2,794.2 | 2,800.6 | 2,826.3 | 2,921.2 | 2,768.3 | 2,727.2 | 2,823.9 | 2,945.7 | 2,725.3 | 2,836.5 | 2,742.2 | 2,728.9 | 2,749.6 | 2,795.7 | 2,547.2 | 3,133 | 3,031.8 | 3,104.2 | 3,116.4 | 3,185.5 | 2,904.1 | 2,921.2 | 2,733.4 | 2,814.1 | 2,622.8 | 2,566.1 | 2,602.5 | 2,845.6 | 2,683.4 | 2,528.7 | 2,507.6 | 2,558.5 | 2,658.9 | 2,412.9 | 2,404.4 | 2,481.4 | 2,451.4 | 2,462.2 | 2,430.5 | 2,326.5 | 2,207 | 2,206.9 | 2,275.6 | 2,123.5 | 2,102.2 | 2,153.2 | 2,142.7 | 2,175 | 2,135.7 | 2,153.9 | 2,154.6 | 1,787.8 | 1,706.5 | 1,768.9 | 1,785.6 | 1,788.5 | 1,807.5 | 1,812.5 | 1,856.7 | 1,863.4 | 1,712.1 | 1,554.7 | 1,574.8 |
| Stockholders' Equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Common Stock | 76 | 77 | 77 | 79 | 79 | 80 | 80 | 84 | 85 | 86 | 88 | 89 | 90 | 91 | 91 | 102 | 102 | 103 | 103 | 103 | 103 | 103 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 0 | 0 | 0 | 102.8 | 0 | 0 | 0 | 102.8 | 0 | 0 | 102.8 | 102.8 | 0 | 0 | 102.8 | 102.8 | 0 | 0 | 0 | 102.8 | 0 | 0 | 0 | 102.8 | 0 | 0 | 0 | 102.8 | 0 | 0 | 0 | 102.8 | 0 | 0 | 0 | 102.8 | 0 | 0 | 0 | 102.4 | 0 | 0 | 0 | 102.4 | 0 | 0 | 0 | 102.3 | 102.3 | 102.3 | 102.3 | 102.3 | 102.3 | 102 | 102 | 102 | 102 | 102 | 102 | 102 | 102 | 102 |
| Retained Earnings | 2,251 | 2,384 | 2,308 | 2,275 | 2,183 | 2,176 | 2,105 | 2,154 | 2,174 | 2,226 | 2,289 | 2,242 | 2,260 | 2,295 | 2,310 | 2,797 | 2,762 | 2,755 | 2,742 | 2,683 | 2,678 | 2,628 | 2,471.1 | 2,282.8 | 2,184.2 | 2,304.7 | 2,283.5 | 2,182.3 | 2,151.1 | 2,096.4 | 2,041.8 | 2,189.7 | 2,118.4 | 4,165.2 | 4,079.2 | 4,068.9 | 4,029.9 | 3,952.7 | 3,861.8 | 3,765.3 | 3,678.7 | 3,581.4 | 3,499.4 | 3,363.3 | 3,314 | 3,226.3 | 3,240 | 3,138.9 | 3,080.9 | 3,047.5 | 2,965.9 | 2,914.9 | 2,839 | 2,748.2 | 2,672.5 | 0 | 0 | 0 | 2,374.6 | 0 | 0 | 0 | 1,910.1 | 0 | 0 | 1,539.3 | 1,412.8 | 0 | 0 | 1,345.9 | 1,402.8 | 0 | 0 | 0 | 1,339.3 | 0 | 0 | 0 | 1,161.4 | 0 | 0 | 0 | 900.9 | 0 | 0 | 0 | 887.5 | 0 | 0 | 599.1 | 522.7 | 271.8 | 232.5 | 173.6 | 134.6 | 34 | 0 | (38.4) | (66.6) | 0 | 0 | 0 | (30.8) | (59.1) | (49.2) | (81.7) | (112.8) | (131.3) | (178.4) | (201) | (196.3) | (231.7) | (277.7) | (318.1) | (336.7) | (315.5) | (336.5) |
| Accumulated Other Comprehensive Income | (521) | (541) | (518) | (530) | (534) | (652) | (659) | (559) | (593) | (537) | (496) | (560) | (527) | (487) | (522) | (610) | (512) | (393) | (408) | (421) | (372) | (410) | (346.9) | (464.4) | (521.1) | (549.9) | (448.9) | (467.4) | (396.3) | (402.6) | (423.2) | (411.6) | (383.1) | (211) | (287.5) | (347.8) | (402.3) | (484.3) | (565.5) | (378.8) | (375.5) | (349.2) | (408.5) | (413.2) | (341.2) | (362.3) | (253) | (90.9) | (1.4) | (0.9) | 0.5 | (51.3) | (92.1) | (74.8) | (40.5) | 7,371 | 7,131.2 | 6,841.4 | (42.3) | 6,575.6 | 6,494.6 | 6,201.2 | 36.4 | 5,596 | 5,235.2 | 48.9 | 74.3 | 67 | 63 | 7 | 54.3 | 2,265.3 | 2,416 | 2,396.2 | 187.5 | 2,343.5 | 2,426.2 | 2,437.6 | 57.9 | 2,384.8 | 2,343.1 | 2,313.8 | 37.7 | 2,429.5 | 2,516.8 | 2,603.5 | 0 | 2,450.7 | 2,454.6 | 1,829.2 | 4,804 | 1,964.1 | 1,949.4 | 1,894.9 | 0 | 3,984 | 1,980.3 | 1,938.6 | 0 | 1,870.7 | 1,900.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 2,490 | 2,634 | 2,572 | 2,549 | 2,469 | 2,351 | 2,276 | 2,288 | 2,298 | 2,428 | 2,557 | 2,473 | 2,545 | 2,627 | 2,613 | 2,478 | 2,544 | 2,659 | 2,633 | 2,558 | 2,600 | 2,507 | 2,408.9 | 2,099.8 | 1,941.5 | 2,031 | 2,109.2 | 1,986.7 | 2,024.1 | 1,960.5 | 1,883.7 | 2,040.4 | 1,994.5 | 4,206.2 | 4,035.1 | 3,958.6 | 3,859.7 | 3,853.7 | 3,677.2 | 3,762.7 | 3,676.8 | 3,600.2 | 3,455.6 | 3,306.7 | 3,325.9 | 3,210.6 | 3,427.1 | 3,660.3 | 3,926.9 | 3,983.5 | 3,981.3 | 4,011.6 | 3,886.1 | 3,803.9 | 3,758.6 | 3,685.5 | 3,565.6 | 3,420.7 | 3,333.4 | 3,287.8 | 3,247.3 | 3,100.6 | 2,927.3 | 2,798 | 2,617.6 | 2,494 | 2,388.2 | 2,318.5 | 2,279.6 | 2,241.5 | 2,116.5 | 2,265.3 | 2,416 | 2,396.2 | 2,349.1 | 2,343.5 | 2,426.2 | 2,437.6 | 2,402.9 | 2,384.8 | 2,343.1 | 2,313.8 | 2,316.1 | 2,429.5 | 2,516.8 | 2,603.5 | 2,636.4 | 2,450.7 | 2,454.6 | 2,428.3 | 2,402 | 2,235.9 | 2,181.9 | 2,068.5 | 2,046.7 | 1,992.2 | 1,980.3 | 1,900.2 | 1,875.3 | 1,870.7 | 1,900.7 | 1,899 | 1,910.1 | 1,895.2 | 1,982.8 | 1,962.1 | 1,931 | 1,912.5 | 1,865.4 | 1,842.8 | 1,846 | 1,809 | 1,763 | 1,722.6 | 1,704 | 1,686.2 | 1,665.2 |
| Total Liabilities & Equity | 8,498 | 8,468 | 8,644 | 8,463 | 8,476 | 8,114 | 7,795 | 8,306 | 8,010 | 8,310 | 8,332 | 7,987 | 7,959 | 8,185 | 7,717 | 7,334 | 7,030 | 7,769 | 7,537 | 7,511 | 7,636 | 8,210 | 8,157 | 7,833.4 | 7,174.5 | 6,973.9 | 6,771.2 | 6,589.5 | 6,785.5 | 6,772.6 | 6,721.6 | 6,760.5 | 6,789.8 | 8,878.1 | 8,549.9 | 8,585.2 | 8,443.7 | 8,517.5 | 8,234.4 | 8,301.2 | 8,244.3 | 8,144.3 | 7,525.5 | 7,293.4 | 7,405.4 | 7,326.5 | 7,442.9 | 7,792.8 | 8,197.5 | 7,110.3 | 6,983 | 7,020.2 | 6,850.6 | 6,714.3 | 6,570.3 | 6,502.2 | 6,407.2 | 6,358.5 | 6,117.3 | 6,029.3 | 6,084.7 | 6,059.3 | 5,664.5 | 5,643.6 | 5,363.7 | 5,262.4 | 5,185.6 | 5,160.6 | 4,870.3 | 5,419.2 | 5,205.6 | 5,425.9 | 5,588.9 | 5,639.5 | 5,305.4 | 5,324 | 5,214.7 | 5,307.2 | 5,110.8 | 5,028 | 5,017.8 | 5,229.9 | 5,065.2 | 5,016.4 | 5,080.5 | 5,222.9 | 5,354.1 | 4,912.2 | 4,909 | 4,955.6 | 4,931.2 | 4,734.4 | 4,648.8 | 4,428.3 | 4,314.8 | 4,233.8 | 4,289.7 | 4,052.2 | 4,004.3 | 4,048.6 | 4,064 | 4,096 | 4,067 | 4,066.6 | 4,154.7 | 3,769.7 | 3,646.5 | 3,684 | 3,653.3 | 3,648.4 | 3,668.1 | 3,635.1 | 3,631.8 | 3,599.5 | 3,430.5 | 3,257.3 | 3,257 |
| Debt Metrics | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,189 | 2,252 | 2,440 | 2,190 | 2,216 | 2,267 | 2,068 | 2,384 | 2,164 | 2,315 | 2,036 | 2,029 | 1,919 | 2,346 | 1,923 | 1,845 | 1,739 | 2,119 | 2,140 | 2,174 | 2,208 | 2,468 | 2,552 | 3,170.5 | 3,211 | 2,677.5 | 2,251.4 | 2,259.7 | 2,382.5 | 2,183.2 | 2,229.7 | 2,250.5 | 2,283.6 | 1,409.2 | 1,330.4 | 1,505 | 1,512.2 | 1,548.9 | 1,543.4 | 1,544.8 | 1,555.4 | 1,528.2 | 1,539 | 1,553 | 1,598.8 | 1,635.3 | 1,600.8 | 1,770.9 | 1,774.7 | 638.3 | 618.5 | 639.9 | 624 | 633.1 | 632.7 | 655.5 | 644.2 | 678 | 666.3 | 702 | 693.8 | 747 | 724.8 | 836.2 | 878.4 | 927 | 1,139.3 | 1,333.1 | 1,239.2 | 1,955.9 | 1,671.1 | 1,499 | 1,336 | 1,460.6 | 1,352.2 | 1,306.1 | 1,134.7 | 1,279 | 1,181.8 | 1,101.6 | 1,041.2 | 1,311.6 | 1,265.5 | 1,019.5 | 943.2 | 896.1 | 980.9 | 930.1 | 901.7 | 983.3 | 995.6 | 1,123.8 | 1,032.5 | 1,013.1 | 965.6 | 1,045.3 | 1,068.4 | 1,046.5 | 1,107.3 | 1,148.8 | 1,112.6 | 1,111 | 1,091 | 1,124.5 | 1,036.4 | 720.8 | 714.9 | 803 | 808.8 | 803.2 | 821.2 | 856.1 | 889.8 | 905.8 | 798 | 771.3 | 766.3 |
| Net Debt | 1,812 | 1,910 | 1,836 | 1,965 | 1,979 | 1,945 | 1,738 | 1,969 | 1,756 | 1,746 | 1,538 | 1,554 | 1,444 | 1,633 | 1,329 | 1,362 | 1,412 | 1,181 | 1,171 | 1,271 | 1,315 | 1,214 | 1,374 | 1,694 | 1,987.8 | 1,770.3 | 1,806.7 | 1,925.3 | 1,976.1 | 1,746.6 | 1,613.9 | 1,716.8 | 1,776.1 | 615.3 | 370.9 | 546.7 | 589.7 | 313.7 | 316.7 | 362.2 | 442.3 | 366.6 | 205.5 | 371.9 | 275.5 | 271.2 | 71.8 | (75.8) | (285.5) | (458.5) | (499.8) | (494.8) | (418.4) | (357.4) | (345) | (252.7) | (273.1) | (54) | (72.9) | 71.3 | 134.1 | 141.8 | 137.1 | 349 | 419 | 624.7 | 666.6 | 903.5 | 928.1 | 1,020.5 | 1,182.5 | 1,285.4 | 1,208.9 | 1,234.2 | 1,198.4 | 1,146 | 998.6 | 1,137.7 | 1,013.7 | 969.7 | 915.4 | 995.7 | 969.6 | 912.6 | 836.2 | 780.1 | 751.7 | 823.3 | 789 | 855.8 | 901.9 | 1,019.4 | 902.7 | 879.7 | 864.1 | 895.7 | 952.6 | 962.6 | 1,023.1 | 1,080 | 1,046.2 | 1,001 | 1,009 | 1,013 | 940.5 | 618.9 | 595.7 | 683.1 | 702.6 | 713.8 | 702.7 | 716.7 | 650.1 | 655.7 | 646 | 617.9 | 625 |
| Metric | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income | 100 | 142 | 226 | 175 | 168 | 167 | 246 | 138 | 138 | 126 | 227 | 134 | 53 | 74 | 156 | 105 | 79 | 83 | 115 | 60 | 104 | 157 | 188.9 | 98 | (174.3) | 74.9 | 155.9 | 85.4 | 109.4 | 111.5 | (90.8) | 118 | 37.2 | 126.7 | 196.7 | 88.2 | 135.7 | 143.9 | 147.7 | 135.5 | 148.4 | 133.5 | 185.9 | 99.1 | 136.8 | 35.7 | 148 | 106.7 | 83.2 | 131.1 | 99.7 | 124.9 | 139.4 | 125.1 | 138.7 | 118 | 126.2 | 101.4 | 159.7 | 139.1 | 145.7 | 182.5 | 178.8 | 141.1 | 147.4 | 128.2 | 63.5 | 33.7 | (20.5) | (64.1) | (38.4) | 31.2 | 90.4 | 81.5 | 94 | 63.2 | 57.5 | 73.2 | 103.2 | 121.7 | 82.8 | 94.6 | 70 | 59.1 | 85.6 | 77.9 | 93.4 | 67.3 | 89.2 | 76.4 | 94.1 | 51.6 | 71.2 | 51.5 | 47.6 | 41.4 | 52.5 | 39 | 26.5 | (8.6) | 9 | 21 | 19.5 | 38.9 | 54.9 | 55.4 | 61.4 | 43.2 | 51.2 | 44.1 | 57.4 | 37.8 | 50.7 | 42.4 | 46.5 | 34.8 | (689) | 29 |
| Depreciation & Amortization | 115 | 107 | 108 | 103 | 100 | 95 | 98 | 97 | 96 | 96 | 97 | 95 | 94 | 92 | 90 | 87 | 91 | 95 | 97 | 98 | 100 | 99 | 102.8 | 92.8 | 86 | 88.8 | 90.5 | 84.1 | 85.9 | 90.1 | 88.7 | 85.1 | 113.5 | 109.8 | 107.2 | 104.2 | 99.6 | 102.8 | 103.6 | 97.6 | 96.7 | 85.1 | 89.5 | 80.1 | 75.8 | 73.7 | 77.4 | 77.4 | 76.8 | 73.8 | 75.4 | 71.2 | 69.8 | 69.6 | 69.2 | 68.3 | 69 | 66.7 | 70.4 | 66.5 | 66 | 65.4 | 68 | 69 | 71.3 | 73.4 | 86.5 | 78 | 78.8 | 71 | 90.4 | 86.1 | 86 | 84.4 | 84.5 | 77.4 | 78.9 | 80 | 79.8 | 74.1 | 75.7 | 73 | 74.2 | 72.7 | 78.9 | 83.1 | 80.3 | 71.6 | 73.6 | 72.8 | 75 | 67.5 | 69.4 | 66.9 | 68.1 | 62.3 | 61.1 | 57 | 67.6 | 165.2 | (1.6) | 73 | 69.3 | 66.9 | 67.3 | 65.6 | 64 | 58.4 | 64.3 | 66.7 | 60.4 | 57.6 | 55.7 | 54.3 | 55 | 44.2 | 39 | 24 |
| Stock-Based Compensation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 5 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 4 | 5 | 3 | 2 | 0 | 2.8 | 2 | 2.6 | 0 | 0 | 2.3 | 2.4 | 2.3 | (1.3) | 0 | 2.6 | 0 | 0 | 0 | 0 | 0 | 8.2 | 0 | 0 | 0 | 8.1 | 0 | 0 | 0 | 8.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 238 | (306) | 204 | (53) | 14 | (178) | 107 | (68) | 128 | (114) | 243 | (36) | 230 | (202) | 226 | 89 | (239) | (18) | 117 | 35 | (125) | (89) | 117.7 | 137.8 | 44 | (7.9) | 37.8 | 16.4 | (222.7) | (37.1) | 312.9 | 16.5 | (133.5) | (222.7) | 107.7 | 31.8 | (58) | (81.8) | 87.6 | 24.1 | (142.7) | (21.4) | (206.6) | 10.3 | (63.2) | (6.2) | (126.7) | 6.9 | (79.1) | (14) | (209.4) | (3.8) | (28.3) | (67.6) | (41.5) | (44.6) | 4.6 | (75.7) | 61.7 | (33.9) | (94.1) | (108.9) | 60.5 | (16.8) | 22.8 | (77) | 144.9 | 16.8 | 72 | (26.5) | 96 | (7) | (14.1) | (1.6) | 61.9 | 13.9 | 156.5 | (63.2) | (39.4) | (91) | 2.6 | (28.8) | 40.2 | (20.8) | (70.5) | (77.9) | 64.9 | (9.7) | 40.2 | (27.4) | 45.6 | (52.1) | (15.8) | (17.4) | 21 | (3) | 13.8 | 22.7 | 30.6 | (47.1) | (58.8) | (24) | (39.1) | (61.9) | (41.8) | (48.9) | 19.2 | (47.4) | (21) | (19.1) | (27.4) | (70.3) | (6.5) | (39.4) | 45 | (9.4) | (194) | (24) |
| Other Non-Cash Items | 13 | (18) | 5 | 11 | 11 | 2 | (31) | 10 | 1 | 15 | (12) | 6 | 2 | (7) | 1 | (51) | (1) | (92) | 13 | (7) | (11) | 7 | (4) | 1.6 | 15.6 | 0 | 41.3 | 1.2 | 4.2 | (10.8) | (21.4) | 16.3 | 27.8 | (0.5) | (20.9) | (6.3) | (0.5) | (15.7) | (19.9) | 13.9 | 0.2 | 3.3 | 244.3 | 1.8 | 4.3 | (19) | 122.5 | 21.4 | 4.8 | (5.6) | 325.2 | 13.8 | 10.9 | 13.7 | 74.8 | (11) | 18.8 | 5.6 | 1.3 | 20.1 | 14.3 | 2.4 | 19 | 5 | 9.4 | 24.3 | (45.9) | (3.4) | (3) | 10.8 | 39.9 | (8.1) | (3.7) | 0.6 | 4 | 0 | 0 | 0 | (4.4) | 0 | 0 | 0 | (7.1) | 0 | 0 | 0 | (9.6) | 0 | 0 | 0 | (10.1) | 0 | 0 | 0 | (4.1) | 0 | 0 | 0 | (1.4) | (2.2) | (1.1) | (1) | (7.3) | 1.6 | 0.7 | 0.7 | (0.1) | 3 | (0.4) | 2.1 | 5.1 | (0.2) | 0.1 | (1.7) | (2.1) | (2.5) | 948 | (3) |
| Operating Cash Flow | 435 | (76) | 543 | 258 | 278 | 77 | 420 | 177 | 339 | 123 | 446 | 202 | 379 | (46) | 462 | 230 | (51) | 69 | 317 | 188 | 63 | 186 | 468.9 | 352.2 | (128) | 155.8 | 312.3 | 195.3 | (20.6) | 153.7 | 289.4 | 238.2 | 47.4 | 15.6 | 389.4 | 217.9 | 179.4 | 149.2 | 294.2 | 271.1 | 102.6 | 200.5 | 321.3 | 191.3 | 153.7 | 84.2 | 229.3 | 212.4 | 85.7 | 185.3 | 299.2 | 206.1 | 191.8 | 140.8 | 241.2 | 130.7 | 218.6 | 98 | 293.1 | 191.8 | 131.9 | 141.4 | 326.3 | 198.3 | 250.9 | 148.9 | 249 | 125.1 | 127.3 | (8.8) | 187.9 | 102.2 | 158.6 | 164.9 | 231.6 | 148.1 | 311.3 | 89.8 | 157.1 | 102 | 162.2 | 138.5 | 154.8 | 123.9 | 110.6 | 89.6 | 225.7 | 129.1 | 205.8 | 119.6 | 236.6 | 67.5 | 118.3 | 107.7 | 150.3 | 114.4 | 131.6 | 112.7 | 144.7 | 99.5 | (44) | 66 | 68.6 | 46.5 | 80.5 | 70.2 | 155.5 | 75.9 | 107.3 | 97.4 | 133.9 | 24 | 96.5 | 59.9 | 149.5 | 62.9 | 105 | 26 |
| Investing Activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditure | (95) | (85) | (118) | (106) | (115) | (102) | (139) | (146) | (154) | (140) | (153) | (152) | (125) | (144) | (168) | (164) | (142) | (112) | (154) | (112) | (97) | (94) | (111.1) | (76.4) | (64.6) | (89.1) | (118) | (123.2) | (127.8) | (108) | (133.4) | (118.8) | (165.4) | (139.3) | (167.8) | (143.8) | (141.1) | (129.5) | (159.1) | (120.1) | (131.7) | (91.8) | (115.9) | (97.7) | (115.2) | (134.8) | (127.9) | (118.4) | (115.1) | (93.3) | (111.9) | (94.5) | (88.7) | (88) | (99.1) | (98.2) | (86.5) | (79.5) | (104.3) | (87.5) | (93.3) | (82.2) | (90.6) | (59.6) | (48.1) | (36.1) | (43.7) | (23.7) | (32.2) | (35.4) | (81.4) | (73.9) | (75.9) | (62.8) | (90.3) | (75.4) | (84.9) | (75.3) | (83.1) | (87.6) | (76.2) | (83.9) | (80.1) | (66) | (88.7) | (79.8) | (96.4) | (71) | (84.6) | (72.2) | (73) | (66.8) | (57.9) | (60.3) | (83.3) | (49.3) | (50.5) | (45.3) | (62.4) | (129.9) | 12.9 | (69) | (73.5) | (64.4) | (50.9) | (56) | (91) | (40.3) | (81.6) | (91.7) | (99) | (79.8) | (76.5) | (59) | (117.9) | (43.7) | (41) | (25) |
| Acquisitions | (2) | 0 | 8 | 1 | 0 | 0 | (8) | 0 | 8 | 0 | 3 | 0 | 1 | 0 | 3 | 0 | 3 | 95 | 1 | 0 | 0 | 0 | 0.9 | 1.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0.9 | 1.4 | 0.7 | (72.9) | (14.6) | 1.4 | (111.5) | 0 | 1.1 | 0.4 | (0.4) | (227.4) | 35.1 | (129.2) | (5.8) | (3.2) | 2.1 | 0 | (0.3) | (1.4) | 2.9 | (0.6) | (0.3) | (0.1) | (1.3) | 0 | 4.6 | 0 | 1.4 | 0 | 0 | 1.9 | (3.9) | (5.3) | (8.6) | (59.6) | (38.6) | (5.4) | 1 | 1.9 | (1.7) | (42.5) | 1.1 | (6.2) | (44.3) | 1.8 | (0.1) | (78) | 0 | 6.4 | 1.8 | (1.4) | 0 | 0.6 | 1 | 0.6 | 0 | 4.4 | 0 | 1.7 | (0.5) | (0.9) | (14.1) | (13.7) | 2.2 | 1.4 | 0 | 0 | 2.1 | (14.9) | 14.7 | (15) | 9.2 | 0.1 | (215.6) | (4.7) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sales/Maturities of Investments | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Investing Activities | (1) | 1 | 0 | 0 | 0 | 9 | 15 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0.7 | 0.9 | 0 | 0.9 | 0 | 0 | (0.9) | 0 | 0 | 0 | 0 | (1.2) | 2.7 | 8.1 | (1.1) | 1.7 | 1.8 | 0.6 | (36.2) | 1.3 | 5.9 | 6.8 | 0 | 0.3 | 0.4 | 0.6 | 0 | 1.3 | 0.5 | 2 | 0 | (0.2) | 1.3 | 0.7 | (379.1) | (0.4) | 1.4 | 2.1 | 12.9 | 0.5 | 1.2 | 0 | 12.3 | 0 | 0 | 1.7 | 4.7 | 2.8 | 3.5 | 3.9 | 7.6 | 3.2 | 3.8 | 0.8 | 2.7 | 3.5 | 6.6 | 22.8 | 7.6 | 0.4 | 0.4 | 1.4 | 7.2 | 5.9 | 2.1 | 0 | 10.5 | 0 | 0 | 0 | 10.5 | 0 | (26.9) | 1 | (13.9) | 2.6 | 0.2 | 3 | 8.5 | 4.4 | 7.3 | 7.7 | 24.6 | 11.3 | 8.8 | 4.5 | 0.5 | 1.2 | 1.9 | 2 | 7.4 | 0.4 | (4) | 0 |
| Investing Cash Flow | (97) | (84) | (110) | (105) | (115) | (93) | (132) | (145) | (146) | (140) | (150) | (152) | (124) | (143) | (165) | (163) | (139) | (17) | (153) | (112) | (96) | (93) | (111.1) | (76.4) | (63.9) | (88.2) | (118) | (122.3) | (127.8) | (108) | (133.4) | (117.4) | (164.7) | (212.2) | (182.4) | (143.6) | (249.9) | (121.4) | (159.1) | (118) | (130.3) | (318.6) | (119.2) | (225.6) | (115.1) | (131.2) | (125.8) | (118.1) | (115) | (94.1) | (109) | (93.8) | (88.5) | (86.1) | (100.4) | (98.4) | (80.6) | (78.8) | (114.7) | (87.9) | (91.9) | (78.2) | (81.6) | (64.4) | (55.5) | (95.7) | (70) | (29.1) | (31.2) | (31.8) | (77.8) | (113.6) | (71.3) | (65.1) | (127) | (70.4) | (81.2) | (152.5) | (80.4) | (77.7) | (67.8) | (62.5) | (72.5) | (65) | (87.3) | (77.8) | (89.2) | (60.7) | (82.5) | (70.5) | (63) | (67.7) | (72) | (74) | (70.6) | (47.9) | (77.4) | (44.3) | (74.2) | (142.2) | 27.8 | (81) | (55.8) | (59.9) | (259.2) | (53) | (66.4) | (29) | (72.8) | (87.2) | (98.5) | (78.6) | (74.6) | (57) | (110.5) | (43.3) | (45) | (25) |
| Financing Activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Debt Issuance | (50) | (28) | 163 | 19 | (123) | 162 | (266) | 199 | (146) | 307 | (52) | 111 | (370) | 398 | (29) | 149 | (309) | (1) | (27) | (2) | (298) | 21 | (678.2) | (55.7) | 475.5 | 473 | (54.7) | (60.3) | 167.2 | (173.1) | (19.5) | (35.1) | 926.8 | 65.4 | (162.5) | (9.4) | (41.3) | 4.6 | 2 | (21.1) | 31 | (14.6) | (10.4) | (44) | (42.1) | 55.3 | (155.9) | 9.5 | 1,138.5 | 17 | (17.3) | 11.3 | (0.8) | 2.3 | (27.7) | 5.7 | (23.3) | 14.6 | (18.5) | (14.5) | (52.6) | 9.8 | (141.6) | (124.2) | 30.8 | (211.2) | (132.6) | (14.2) | (714.5) | 270 | 244.6 | 204.3 | (113.3) | 56.8 | 37.3 | 133.6 | (154.1) | 98.9 | 43.9 | 58.8 | (223.9) | 11.7 | 283.6 | 101.7 | 73.5 | (61.5) | (2.6) | 17.6 | (79.9) | 7.3 | (180.7) | (4.9) | (35.1) | 41.4 | (89.4) | (12.8) | (18.8) | (62.6) | (40.9) | 92.2 | (53.3) | 54 | (19.7) | 112.8 | 198.9 | (32) | (176.9) | 9.4 | 40.7 | 13.7 | 22.2 | (40.4) | (4.2) | 41.1 | (7.8) | 8.8 | 0 | 0 |
| Stock Repurchased | (200) | 0 | (150) | (100) | (51) | (50) | (102) | (130) | (160) | (160) | (150) | (120) | (40) | (42) | (55) | (20) | (22) | (18) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (157) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (104.4) | (186) | (238.5) | (97.2) | (94.3) | (147.9) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (65.2) | (45.1) | (63.2) | (123) | (160.4) | (56.4) | (40.2) | (66.4) | (52.4) | (46.8) | (55.9) | (144.5) | (132.6) | (65.7) | (35) | (14.4) | (70.6) | (41.3) | (17.6) | 0 | 0 | (9.3) | (33.7) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (13.5) | (77.7) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | (65) | (65) | (65) | (65) | (54) | (54) | (55) | (53) | (55) | (56) | (56) | (56) | (56) | (57) | (57) | (55) | (56) | (56) | (56) | (55) | (54) | 0 | 0 | 0 | 0 | (54.1) | (54.3) | (54.2) | (54.2) | (54.3) | (53.6) | (54.1) | (54.2) | (52.4) | (52.3) | (52.2) | (53) | (51.2) | (51.1) | (51.2) | (51.2) | (49.3) | (49.3) | (49.3) | (49.3) | (47.8) | (48.3) | (49.4) | (48.4) | (48.8) | (47.5) | (47.9) | (47.8) | (47.8) | (47.7) | (44.9) | (44.8) | (40.2) | (40.6) | (40.1) | (38.4) | (35.6) | (31.1) | (26.6) | 0 | 0 | (3.1) | 0 | 0 | (14.8) | (32.1) | (29.3) | (28.4) | (28.7) | (29.4) | (30.6) | (31) | (29.6) | (30) | (28.7) | (26.6) | (26.8) | (32.3) | (26.8) | (27.4) | (23) | (18.4) | (18.7) | (18.9) | (14.3) | (14.2) | (12.3) | (11.1) | (13.7) | (10.6) | (10.8) | (10.7) | (10.8) | (10.7) | (21.6) | (0.3) | (11) | (10.7) | (11.2) | (11.3) | (11.3) | (11.2) | (11.3) | (11.2) | (11.3) | (11.3) | (11.2) | (11.3) | (11.2) | (11.2) | (11.2) | 0 | 0 |
| Other Financing Activities | 0 | 0 | (1) | 0 | 1 | (1) | 2 | (6) | 0 | 1 | 0 | 1 | (2) | 1 | (1) | (1) | (1) | 1 | (1) | 0 | (1) | 0 | (0.3) | (1) | 0 | 0.1 | 0 | (1.1) | 0 | 0 | (0.1) | 7.9 | (984.3) | 0 | 0.2 | 0 | 0 | 1.8 | 1.1 | 0.8 | 4.2 | (0.8) | 3.2 | 3.5 | 4.7 | 11 | 9.2 | 0 | 6.1 | 12.8 | 8.6 | 7 | 7 | 2.5 | 0.4 | 2.2 | 109.1 | 5.3 | 1.2 | (0.5) | (0.2) | 7.1 | 25.5 | 6.8 | (47.5) | (9.8) | 3.1 | (7.2) | 0.4 | (4.7) | 8.5 | (6.8) | 3.2 | 0 | 0.1 | (2.8) | 0 | 1.5 | 0.6 | (3.1) | (0.1) | (0.2) | 4.9 | 0.2 | (5.5) | 0.3 | 0.2 | (5.6) | 0.5 | 5.8 | 2.5 | (10.1) | (1.6) | 2.9 | 6.9 | (8.6) | (1.6) | 2.7 | (1.7) | 4.2 | (3.6) | 3 | (5.6) | 13 | (13) | 12.1 | 101.9 | (33.7) | (45) | (37.1) | (74.1) | 5.4 | (16.9) | 67.3 | (19.4) | 2.5 | (92) | 3 |
| Financing Cash Flow | (315) | (93) | (53) | (146) | (227) | 57 | (421) | 10 | (361) | 92 | (258) | (64) | (468) | 300 | (142) | 73 | (388) | (74) | (83) | (57) | (352) | 22 | (677.9) | (56.7) | 475.5 | 419.2 | (108.4) | (115.5) | 113.1 | (227.3) | (73.2) | (80.7) | (109) | 17.9 | (211.9) | (59) | (250.5) | (44.8) | (48) | (71.5) | (16) | (64.7) | (56.5) | (89.8) | (86.7) | (85.9) | (381) | (278.4) | 999 | (113.3) | (204.1) | (29.6) | (41.6) | (43) | (75) | (37) | 41 | (20.3) | (57.9) | (55.1) | (91.2) | (18.7) | (147.2) | (144) | (16.7) | (221) | (132.5) | (21.4) | (715.9) | 489.1 | 216.3 | 107.7 | (183.6) | (35.1) | (112.1) | (59.3) | (237.7) | 34.4 | (50.3) | (24.8) | (296) | (67.1) | 112 | (56.8) | (24.3) | (116.4) | (33.2) | (76.5) | (138.7) | (12.3) | (188.8) | (24.8) | (56.2) | (3) | (123.6) | (31.6) | (31.1) | (70.7) | (53.3) | 74.8 | (57.2) | 46 | (49.4) | 36.9 | 174.6 | (31.2) | (86.2) | (35.6) | (15.5) | (34.7) | (63.2) | (46.2) | (32.4) | 97.2 | (38.4) | 0.1 | (92) | 3 |
| Cash Position | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash | 35 | (263) | 379 | (12) | (85) | (8) | (85) | 7 | (161) | 71 | 23 | 0 | (238) | 119 | 111 | 156 | (611) | (31) | 66 | 10 | (361) | 76 | (298.3) | 253.3 | 316 | 462.5 | 110.3 | (72) | (30.2) | (179.2) | 82.1 | 26.2 | (286.4) | (165.6) | 1.2 | 35.8 | (312.7) | 8.5 | 44.1 | 69.5 | (48.5) | (171.9) | 152.4 | (142.2) | (40.8) | (164.9) | (317.7) | (213.5) | 963.4 | (21.5) | (16.4) | 92.3 | 51.9 | 12.8 | 69.5 | (9.1) | 185.3 | (7.2) | 108.5 | 71 | (45.5) | 17.5 | 100.5 | 27.8 | 157.1 | (170.4) | 43.1 | 118.5 | (624.3) | 446.8 | 275 | 86.5 | (99.3) | 72.6 | (6.3) | 24 | (5.2) | (26.8) | 36.2 | 6.1 | (190.1) | 20 | 189 | (0.1) | (9) | (113.2) | 122.4 | (5.9) | (14.8) | 33.8 | (10.7) | (25.4) | (3.6) | 31.9 | (48.1) | 33.8 | 31.9 | (0.3) | 15.4 | 2.4 | (43.6) | 27 | (29.3) | 15.5 | (5.9) | (17.3) | (0.7) | 13.7 | 16.9 | (29.1) | (20.9) | (100.2) | (10.5) | 98.1 | (1.4) | 12.1 | (32) | (2) |
| Cash at Beginning | 342 | 604 | 225 | 237 | 322 | 330 | 415 | 408 | 569 | 498 | 475 | 475 | 713 | 594 | 483 | 327 | 938 | 969 | 904 | 893 | 1,254 | 1,178 | 1,476.5 | 1,223.2 | 907.2 | 444.7 | 334.4 | 406.4 | 436.6 | 615.8 | 533.7 | 507.5 | 793.9 | 959.5 | 958.3 | 922.5 | 1,235.2 | 1,226.7 | 1,182.6 | 1,113.1 | 1,161.6 | 1,333.5 | 1,181.1 | 1,323.3 | 1,364.1 | 1,529 | 1,846.7 | 2,060.2 | 1,096.8 | 1,118.3 | 1,134.7 | 1,042.4 | 990.5 | 977.7 | 908.2 | 917.3 | 732 | 739.2 | 630.7 | 559.7 | 605.2 | 587.7 | 487.2 | 459.4 | 302.3 | 472.7 | 429.6 | 311.1 | 935.4 | 488.6 | 213.6 | 127.1 | 226.4 | 153.8 | 160.1 | 136.1 | 141.3 | 168.1 | 131.9 | 125.8 | 315.9 | 295.9 | 106.9 | 107 | 116 | 229.2 | 106.8 | 112.7 | 127.5 | 93.7 | 104.4 | 129.8 | 133.4 | 101.5 | 149.6 | 115.8 | 83.9 | 84.2 | 68.8 | 66.4 | 110 | 82 | 111.5 | 96 | 101.9 | 119.2 | 119.9 | 106.2 | 0 | 118.5 | 0 | 0 | 250.1 | 152 | 153.4 | 141.3 | (2) | 907.2 |
| Cash at End | 377 | 342 | 604 | 225 | 237 | 322 | 330 | 415 | 408 | 569 | 498 | 475 | 475 | 713 | 594 | 483 | 327 | 938 | 969 | 903 | 893 | 1,254 | 1,178.2 | 1,476.5 | 1,223.2 | 907.2 | 444.7 | 334.4 | 406.4 | 436.6 | 615.8 | 533.7 | 507.5 | 793.9 | 959.5 | 958.3 | 922.5 | 1,235.2 | 1,226.7 | 1,182.6 | 1,113.1 | 1,161.6 | 1,333.5 | 1,181.1 | 1,323.3 | 1,364.1 | 1,529 | 1,846.7 | 2,060.2 | 1,096.8 | 1,118.3 | 1,134.7 | 1,042.4 | 990.5 | 977.7 | 908.2 | 917.3 | 732 | 739.2 | 630.7 | 559.7 | 605.2 | 587.7 | 487.2 | 459.4 | 302.3 | 472.7 | 429.6 | 311.1 | 935.4 | 488.6 | 213.6 | 127.1 | 226.4 | 153.8 | 160.1 | 136.1 | 141.3 | 168.1 | 131.9 | 125.8 | 315.9 | 295.9 | 106.9 | 107 | 116 | 229.2 | 106.8 | 112.7 | 127.5 | 93.7 | 104.4 | 129.8 | 133.4 | 101.5 | 149.6 | 115.8 | 83.9 | 84.2 | 68.8 | 66.4 | 110 | 82.2 | 111.5 | 96 | 101.9 | 119.2 | 119.9 | 16.9 | 89.4 | (20.9) | (100.2) | (10.5) | 250.1 | 152 | 153.4 | (34) | 905.2 |
| Free Cash Flow | 340 | (161) | 425 | 152 | 163 | (25) | 281 | 31 | 185 | (17) | 293 | 50 | 254 | (190) | 294 | 66 | (193) | (43) | 163 | 76 | (34) | 92 | 357.8 | 275.8 | (192.6) | 66.7 | 194.3 | 72.1 | (148.4) | 45.7 | 156 | 119.4 | (118) | (123.7) | 221.6 | 74.1 | 38.3 | 19.7 | 135.1 | 151 | (29.1) | 108.7 | 205.4 | 93.6 | 38.5 | (50.6) | 101.4 | 94 | (29.4) | 92 | 187.3 | 111.6 | 103.1 | 52.8 | 142.1 | 32.5 | 132.1 | 18.5 | 188.8 | 104.3 | 38.6 | 59.2 | 235.7 | 138.7 | 202.8 | 112.8 | 205.3 | 101.4 | 95.1 | (44.2) | 106.5 | 28.3 | 82.7 | 102.1 | 141.3 | 72.7 | 226.4 | 14.5 | 74 | 14.4 | 86 | 54.6 | 74.7 | 57.9 | 21.9 | 9.8 | 129.3 | 58.1 | 121.2 | 47.4 | 163.6 | 0.7 | 60.4 | 47.4 | 67 | 65.1 | 81.1 | 67.4 | 82.3 | (30.4) | (31.1) | (3) | (4.9) | (17.9) | 29.6 | 14.2 | 64.5 | 35.6 | 25.7 | 5.7 | 34.9 | (55.8) | 20 | 0.9 | 31.6 | 19.2 | 64 | 1 |
| Key Metrics | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | 2,803 | 2,753 | 2,817 | 2,706 | 2,714 | 2,578 | 2,616 | 2,555 | 2,605 | 2,615 | 2,751 | 2,596 | 2,635 | 2,493 | 2,335 | 2,302 | 2,081 | 2,125 | 2,119 | 1,847 | 2,022 | 2,242 | 2,516.8 | 2,037.2 | 1,047.6 | 1,845.8 | 2,191.2 | 2,027.7 | 2,154.7 | 2,174 | 2,192.8 | 2,033 | 2,211.5 | 2,812.8 | 2,729.2 | 2,500.4 | 2,544.9 | 2,608.1 | 2,603.8 | 2,461.3 | 2,578.5 | 2,430 | 2,519.5 | 2,184.5 | 2,291.5 | 2,174.1 | 2,353.7 | 2,208 | 2,383 | 2,295.8 | 2,351.9 | 2,119 | 2,197.5 | 2,135 | 2,051.9 | 1,947.1 | 2,088.8 | 2,178.9 | 2,044.7 | 2,017.6 | 2,061.5 | 2,108.6 | 1,907.4 | 1,740.9 | 1,801.5 | 1,720.8 | 1,674.7 | 1,325.9 | 1,193.4 | 926.7 | 1,193.1 | 1,544.7 | 1,907.7 | 1,827.7 | 1,784.3 | 1,557.2 | 1,728.3 | 1,699.2 | 1,601.6 | 1,410.6 | 1,607.9 | 1,567.9 | 1,465 | 1,391.7 | 1,654.6 | 1,693.6 | 1,694.8 | 1,382.7 | 1,578.6 | 1,487.8 | 1,476.1 | 1,212.5 | 1,366.5 | 1,245.7 | 1,178.8 | 1,066.5 | 1,169.1 | 1,029 | 969.8 | 907.7 | 1,032.9 | 1,081 | 1,003.1 | 954.8 | 1,074.2 | 1,084 | 1,026 | 873.8 | 977 | 935.4 | 968.6 | 804.4 | 877.9 | 837.9 | 856.3 | 716.8 | 720.8 | 446 |
| Gross Profit | 509 | 526 | 572 | 522 | 501 | 478 | 550 | 459 | 475 | 443 | 531 | 465 | 447 | 379 | 398 | 383 | 326 | 288 | 368 | 301 | 384 | 458 | 501.8 | 400 | 15 | 331 | 426.8 | 379.1 | 399.7 | 378.8 | 425.2 | 386.1 | 439.7 | 460.3 | 566.7 | 394.9 | 415.3 | 542.5 | 534.2 | 495.3 | 526.5 | 501 | 520.7 | 440.1 | 460 | 423.3 | 467.9 | 426.4 | 464.2 | 445.3 | 454.9 | 404.9 | 430.5 | 414.3 | 395.4 | 387.6 | 422.1 | 441.1 | 429.1 | 411.2 | 421.6 | 466 | 422.8 | 373.8 | 412 | 383.5 | 342.4 | 238.8 | 186.4 | 80.3 | 141.9 | 261 | 371.7 | 349.6 | 347.2 | 302.3 | 343.7 | 337.4 | 313.7 | 278.2 | 343.3 | 330 | 300.2 | 281.2 | 348 | 338.6 | 334.7 | 263.6 | 325.3 | 297.6 | 287.4 | 222.3 | 264.6 | 229.3 | 214.2 | 192.5 | 215.1 | 189 | 170.5 | 116.1 | 182.6 | 186 | 209.1 | 228.4 | 273.2 | 277.8 | 270.8 | 226.3 | 257.4 | 241.6 | 253.3 | 205.3 | 233.4 | 221.9 | 223.5 | 185.6 | 176.5 | 92 |
| Operating Income | 192 | 237 | 334 | 267 | 247 | 254 | 353 | 226 | 206 | 194 | 237 | 232 | 94 | 127 | 230 | 171 | 124 | 134 | 175 | 99 | 164 | 237 | 306.8 | 175 | (234) | 134 | 229.3 | 153.8 | 169.5 | 173.2 | 21 | 192.5 | 229.1 | 243.4 | 12.6 | 167.2 | 219.8 | 217.6 | 238.7 | 191.1 | 212.7 | 205.2 | 281.3 | 157.8 | 208.7 | 80 | 216.7 | 174.8 | 139.4 | 191.7 | 202.7 | 182.3 | 194 | 182.4 | 174.3 | 187.4 | 190.4 | 153.3 | 224.1 | 204.9 | 205.4 | 254.8 | 242.6 | 202.1 | 229.1 | 195.4 | 109.9 | 60 | (12.3) | (88.7) | (27.3) | 58.3 | 148.2 | 127.3 | 164.1 | 110 | 101.9 | 126 | 136.2 | 101.9 | 141.4 | 140.5 | 135.8 | 104.3 | 143.6 | 129 | 146.3 | 104.3 | 142.1 | 120.4 | 139.7 | 86.4 | 111.4 | 90.2 | 88.8 | 76.8 | 93.5 | 71.7 | 61.1 | (14.5) | 67.6 | 60 | 47.9 | 76.4 | 105.3 | 104.1 | 106.3 | 81.2 | 98 | 83.1 | 104.8 | 71.4 | 93.1 | 82.1 | 89.6 | 68.1 | 77 | 41 |
| Net Income | 100 | 142 | 226 | 175 | 167 | 167 | 243 | 138 | 138 | 126 | 227 | 134 | 53 | 74 | 156 | 105 | 79 | 83 | 115 | 60 | 104 | 157 | 188.5 | 98.3 | (174.7) | 74.8 | 155.6 | 85.4 | 109.1 | 111.4 | (91) | 117.5 | 37.2 | 126.7 | 62.6 | 90.8 | 129.8 | 143.9 | 147.7 | 137.8 | 148.4 | 133.2 | 185.5 | 98.9 | 136.7 | 35.7 | 148.2 | 106.5 | 82.8 | 130.3 | 99.7 | 123.9 | 138.7 | 123.5 | 138.7 | 117.5 | 126.4 | 100.5 | 158.5 | 138.4 | 145 | 181.5 | 177.5 | 140.1 | 146.5 | 126.5 | 61.3 | 32.8 | (20.7) | (63.4) | (38.4) | 31.2 | 90.4 | 81.5 | 94 | 63.2 | 57.5 | 73.2 | 103.2 | 121.7 | 82.8 | 94.6 | 70 | 59.1 | 85.6 | 77.9 | 93.4 | 67.3 | 89.2 | 76.4 | 94.1 | 51.6 | 71.2 | 51.5 | 47.6 | 41.4 | 52.5 | 39 | 26.5 | (29.5) | 30 | 21 | 19.5 | 38.9 | 55.1 | 55.4 | 61.4 | 43.2 | 51.2 | 44.1 | 57.4 | 37.8 | 50.6 | 42.4 | 46.5 | 34.9 | (689.3) | 29 |
| EPS (Diluted) | 1.35 | 1.88 | 2.99 | 2.28 | 2.16 | 2.14 | 3.10 | 1.74 | 1.71 | 1.52 | 2.71 | 1.57 | 0.62 | 0.86 | 1.80 | 1.20 | 0.91 | 0.95 | 1.31 | 0.68 | 1.19 | 1.79 | 2.15 | 1.12 | -2.00 | 0.86 | 1.78 | 0.98 | 1.25 | 1.27 | -1.04 | 1.34 | 0.43 | 1.45 | 0.72 | 1.04 | 1.47 | 1.62 | 1.67 | 1.56 | 1.68 | 1.51 | 2.10 | 1.12 | 1.55 | 0.40 | 1.65 | 1.16 | 0.89 | 1.38 | 1.04 | 1.29 | 1.44 | 1.29 | 1.45 | 1.23 | 1.33 | 1.07 | 1.69 | 1.48 | 1.54 | 1.93 | 1.89 | 1.51 | 1.60 | 1.39 | 0.67 | 0.37 | -0.24 | -0.90 | -0.54 | 0.44 | 1.24 | 1.11 | 1.28 | 0.81 | 0.72 | 0.91 | 1.29 | 1.48 | 1.00 | 1.13 | 0.83 | 0.66 | 0.94 | 0.84 | 1.01 | 0.72 | 0.94 | 0.80 | 1.02 | 0.55 | 0.75 | 0.54 | 0.50 | 0.42 | 0.53 | 0.40 | 0.27 | -0.30 | 0.31 | 0.21 | 0.19 | 0.39 | 0.54 | 0.54 | 0.60 | 0.42 | 0.50 | 0.43 | 0.56 | 0.37 | 0.50 | 0.41 | 0.44 | 0.34 | -7.94 | 0.53 |
| Balance Sheet | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Equivalents | 377 | 342 | 604 | 225 | 237 | 322 | 330 | 415 | 408 | 569 | 498 | 475 | 475 | 713 | 594 | 483 | 327 | 938 | 969 | 903 | 893 | 1,254 | 1,178 | 1,476.5 | 1,223.2 | 907.2 | 444.7 | 334.4 | 406.4 | 436.6 | 615.8 | 533.7 | 507.5 | 793.9 | 959.5 | 958.3 | 922.5 | 1,235.2 | 1,226.7 | 1,182.6 | 1,113.1 | 1,161.6 | 1,333.5 | 1,181.1 | 1,323.3 | 1,364.1 | 1,529 | 1,846.7 | 2,060.2 | 1,096.8 | 1,118.3 | 1,134.7 | 1,042.4 | 990.5 | 977.7 | 908.2 | 917.3 | 732 | 739.2 | 630.7 | 559.7 | 605.2 | 587.7 | 487.2 | 459.4 | 302.3 | 472.7 | 429.6 | 311.1 | 935.4 | 488.6 | 213.6 | 127.1 | 226.4 | 153.8 | 160.1 | 136.1 | 141.3 | 168.1 | 131.9 | 125.8 | 315.9 | 295.9 | 106.9 | 107 | 116 | 229.2 | 106.8 | 112.7 | 127.5 | 93.7 | 104.4 | 129.8 | 133.4 | 101.5 | 149.6 | 115.8 | 83.9 | 84.2 | 68.8 | 66.4 | 110 | 82.2 | 111.5 | 95.9 | 101.9 | 119.2 | 119.9 | 106.2 | 89.4 | 118.5 | 139.4 | 239.7 | 250.1 | 152 | 153.4 | 141.3 | |
| Total Assets | 8,497 | 8,468 | 8,644 | 8,463 | 8,476 | 8,114 | 7,804 | 8,306 | 8,010 | 8,324 | 8,332 | 7,987 | 7,959 | 8,185 | 7,717 | 7,334 | 7,030 | 7,769 | 7,537 | 7,511 | 7,636 | 8,210 | 8,156.8 | 7,833.4 | 7,174.5 | 6,973.9 | 6,771.2 | 6,589.5 | 6,785.5 | 6,772.6 | 6,721.6 | 6,760.5 | 6,789.8 | 8,878.1 | 8,549.9 | 8,585.2 | 8,443.7 | 8,517.5 | 8,234.4 | 8,301.2 | 8,244.3 | 8,144.3 | 7,525.5 | 7,293.4 | 7,405.4 | 7,326.5 | 7,442.9 | 7,792.8 | 8,197.5 | 7,110.3 | 6,983 | 7,020.2 | 6,850.6 | 6,714.3 | 6,570.3 | 6,502.2 | 6,407.2 | 6,358.5 | 6,117.3 | 6,029.3 | 6,084.7 | 6,059.3 | 5,664.5 | 5,643.6 | 5,363.7 | 5,262.4 | 5,185.6 | 5,160.6 | 4,870.3 | 5,419.2 | 5,205.6 | 5,425.9 | 5,588.9 | 5,639.5 | 5,305.4 | 5,324 | 5,214.7 | 5,307.2 | 5,110.8 | 5,028 | 5,017.8 | 5,229.9 | 5,065.2 | 5,016.4 | 5,080.5 | 5,222.9 | 5,354.1 | 4,912.2 | 4,909 | 4,955.6 | 4,894.3 | 4,734.4 | 4,648.8 | 4,428.3 | 4,294.8 | 4,233.8 | 4,289.7 | 4,052.2 | 4,004.3 | 4,048.6 | 4,064 | 4,096 | 4,067.8 | 4,066.6 | 4,154.7 | 3,769.7 | 3,646.5 | 3,684 | 3,653.3 | 3,648.4 | 3,668.1 | 3,635.1 | 3,631.8 | 3,599.5 | 3,430.5 | 3,257.3 | 3,257 | |
| Total Debt | 2,189 | 2,252 | 2,440 | 2,190 | 2,216 | 2,267 | 2,068 | 2,384 | 2,164 | 2,315 | 2,036 | 2,029 | 1,919 | 2,346 | 1,923 | 1,845 | 1,739 | 2,119 | 2,140 | 2,174 | 2,208 | 2,468 | 2,552 | 3,170.5 | 3,211 | 2,677.5 | 2,251.4 | 2,259.7 | 2,382.5 | 2,183.2 | 2,229.7 | 2,250.5 | 2,283.6 | 1,409.2 | 1,330.4 | 1,505 | 1,512.2 | 1,548.9 | 1,543.4 | 1,544.8 | 1,555.4 | 1,528.2 | 1,539 | 1,553 | 1,598.8 | 1,635.3 | 1,600.8 | 1,770.9 | 1,774.7 | 638.3 | 618.5 | 639.9 | 624 | 633.1 | 632.7 | 655.5 | 644.2 | 678 | 666.3 | 702 | 693.8 | 747 | 724.8 | 836.2 | 878.4 | 927 | 1,139.3 | 1,333.1 | 1,239.2 | 1,955.9 | 1,671.1 | 1,499 | 1,336 | 1,460.6 | 1,352.2 | 1,306.1 | 1,134.7 | 1,279 | 1,181.8 | 1,101.6 | 1,041.2 | 1,311.6 | 1,265.5 | 1,019.5 | 943.2 | 896.1 | 980.9 | 930.1 | 901.7 | 983.3 | 995.6 | 1,123.8 | 1,032.5 | 1,013.1 | 965.6 | 1,045.3 | 1,068.4 | 1,046.5 | 1,107.3 | 1,148.8 | 1,112.6 | 1,111 | 1,091 | 1,124.5 | 1,036.4 | 720.8 | 714.9 | 803 | 808.8 | 803.2 | 821.2 | 856.1 | 889.8 | 905.8 | 798 | 771.3 | 766.3 | |
| Stockholders' Equity | 2,490 | 2,634 | 2,572 | 2,549 | 2,469 | 2,351 | 2,276 | 2,288 | 2,298 | 2,428 | 2,557 | 2,473 | 2,545 | 2,627 | 2,613 | 2,478 | 2,544 | 2,659 | 2,633 | 2,558 | 2,600 | 2,507 | 2,408.9 | 2,099.8 | 1,941.5 | 2,031 | 2,109.2 | 1,986.7 | 2,024.1 | 1,960.5 | 1,883.7 | 2,040.4 | 1,994.5 | 4,206.2 | 4,035.1 | 3,958.6 | 3,859.7 | 3,853.7 | 3,677.2 | 3,762.7 | 3,676.8 | 3,600.2 | 3,455.6 | 3,306.7 | 3,325.9 | 3,210.6 | 3,427.1 | 3,660.3 | 3,926.9 | 3,983.5 | 3,981.3 | 4,011.6 | 3,886.1 | 3,803.9 | 3,758.6 | 3,685.5 | 3,565.6 | 3,420.7 | 3,333.4 | 3,287.8 | 3,247.3 | 3,100.6 | 2,927.3 | 2,798 | 2,617.6 | 2,494 | 2,388.2 | 2,318.5 | 2,279.6 | 2,241.5 | 2,116.5 | 2,265.3 | 2,416 | 2,396.2 | 2,349.1 | 2,343.5 | 2,426.2 | 2,437.6 | 2,402.9 | 2,384.8 | 2,343.1 | 2,313.8 | 2,316.1 | 2,429.5 | 2,516.8 | 2,603.5 | 2,636.4 | 2,450.7 | 2,454.6 | 2,428.3 | 2,402 | 2,235.9 | 2,181.9 | 2,068.5 | 2,046.7 | 1,992.2 | 1,980.3 | 1,900.2 | 1,875.3 | 1,870.7 | 1,900.7 | 1,899 | 1,910.1 | 1,895.2 | 1,982.8 | 1,962.1 | 1,931 | 1,912.5 | 1,865.4 | 1,842.8 | 1,846 | 1,809 | 1,763 | 1,722.6 | 1,704 | 1,686.2 | 1,665.2 | |
| Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Cash Flow | 435 | (76) | 543 | 258 | 278 | 77 | 420 | 177 | 339 | 123 | 446 | 202 | 379 | (46) | 462 | 230 | (51) | 69 | 317 | 188 | 63 | 186 | 468.9 | 352.2 | (128) | 155.8 | 312.3 | 195.3 | (20.6) | 153.7 | 289.4 | 238.2 | 47.4 | 15.6 | 389.4 | 217.9 | 179.4 | 149.2 | 294.2 | 271.1 | 102.6 | 200.5 | 321.3 | 191.3 | 153.7 | 84.2 | 229.3 | 212.4 | 85.7 | 185.3 | 299.2 | 206.1 | 191.8 | 140.8 | 241.2 | 130.7 | 218.6 | 98 | 293.1 | 191.8 | 131.9 | 141.4 | 326.3 | 198.3 | 250.9 | 148.9 | 249 | 125.1 | 127.3 | (8.8) | 187.9 | 102.2 | 158.6 | 164.9 | 231.6 | 148.1 | 311.3 | 89.8 | 157.1 | 102 | 162.2 | 138.5 | 154.8 | 123.9 | 110.6 | 89.6 | 225.7 | 129.1 | 205.8 | 119.6 | 236.6 | 67.5 | 118.3 | 107.7 | 150.3 | 114.4 | 131.6 | 112.7 | 144.7 | 99.5 | (44) | 66 | 68.6 | 46.5 | 80.5 | 70.2 | 155.5 | 75.9 | 107.3 | 97.4 | 133.9 | 24 | 96.5 | 59.9 | 149.5 | 62.9 | 105 | 26 |
| Capital Expenditure | (95) | (85) | (118) | (106) | (115) | (102) | (139) | (146) | (154) | (140) | (153) | (152) | (125) | (144) | (168) | (164) | (142) | (112) | (154) | (112) | (97) | (94) | (111.1) | (76.4) | (64.6) | (89.1) | (118) | (123.2) | (127.8) | (108) | (133.4) | (118.8) | (165.4) | (139.3) | (167.8) | (143.8) | (141.1) | (129.5) | (159.1) | (120.1) | (131.7) | (91.8) | (115.9) | (97.7) | (115.2) | (134.8) | (127.9) | (118.4) | (115.1) | (93.3) | (111.9) | (94.5) | (88.7) | (88) | (99.1) | (98.2) | (86.5) | (79.5) | (104.3) | (87.5) | (93.3) | (82.2) | (90.6) | (59.6) | (48.1) | (36.1) | (43.7) | (23.7) | (32.2) | (35.4) | (81.4) | (73.9) | (75.9) | (62.8) | (90.3) | (75.4) | (84.9) | (75.3) | (83.1) | (87.6) | (76.2) | (83.9) | (80.1) | (66) | (88.7) | (79.8) | (96.4) | (71) | (84.6) | (72.2) | (73) | (66.8) | (57.9) | (60.3) | (83.3) | (49.3) | (50.5) | (45.3) | (62.4) | (129.9) | 12.9 | (69) | (73.5) | (64.4) | (50.9) | (56) | (91) | (40.3) | (81.6) | (91.7) | (99) | (79.8) | (76.5) | (59) | (117.9) | (43.7) | (41) | (25) |
| Free Cash Flow | 340 | (161) | 425 | 152 | 163 | (25) | 281 | 31 | 185 | (17) | 293 | 50 | 254 | (190) | 294 | 66 | (193) | (43) | 163 | 76 | (34) | 92 | 357.8 | 275.8 | (192.6) | 66.7 | 194.3 | 72.1 | (148.4) | 45.7 | 156 | 119.4 | (118) | (123.7) | 221.6 | 74.1 | 38.3 | 19.7 | 135.1 | 151 | (29.1) | 108.7 | 205.4 | 93.6 | 38.5 | (50.6) | 101.4 | 94 | (29.4) | 92 | 187.3 | 111.6 | 103.1 | 52.8 | 142.1 | 32.5 | 132.1 | 18.5 | 188.8 | 104.3 | 38.6 | 59.2 | 235.7 | 138.7 | 202.8 | 112.8 | 205.3 | 101.4 | 95.1 | (44.2) | 106.5 | 28.3 | 82.7 | 102.1 | 141.3 | 72.7 | 226.4 | 14.5 | 74 | 14.4 | 86 | 54.6 | 74.7 | 57.9 | 21.9 | 9.8 | 129.3 | 58.1 | 121.2 | 47.4 | 163.6 | 0.7 | 60.4 | 47.4 | 67 | 65.1 | 81.1 | 67.4 | 82.3 | (30.4) | (31.1) | (3) | (4.9) | (17.9) | 29.6 | 14.2 | 64.5 | 35.6 | 25.7 | 5.7 | 34.9 | (55.8) | 20 | 0.9 | 31.6 | 19.2 | 64 | 1 |