Black Hills Corporation logo BKH - Black Hills Corporation

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY 0
BUY 8
HOLD 7
SELL 0
STRONG
SELL 0
| PRICE TARGET: $84.50 DETAILS
HIGH: $91.00
LOW: $78.00
MEDIAN: $84.50
CONSENSUS: $84.50
UPSIDE: 12.70%
Annual Quarterly
Metric 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 1987 Q1 1986 Q4 1986 Q3 1986 Q2
Revenue
Revenue 780.7 635.5 430.2 439 805.2 597.1 401.6 402.6 726.4 591.7 407.1 411.3 921.2 791.4 462.6 474.2 823.6 562.5 380.6 372.6 633.4 486.4 346.6 326.9 537.0 477.7 325.5 333.9 597.8 501.2 322.0 355.7 575.4 436.1 335.6 341.8 547.5 463.8 333.8 325.4 450.0 318.3 272.1 272.3 442.0 378.1 272.1 283.2 460.2 355.4 259.9 279.8 380.7 318.9 246.8 242.4 365.9 339.3 249.5 260.6 400.8 329.3 249.5 256.3 426.5 348.5 225.8 257.3 437.9 407.8 291.9 153.3 179.2 183.1 130.2 133.5 186.5 173.6 157.6 153.8 171.9 413.2 149.0 142.4 142.4 287.4 270.2 268.9 274.3 258.5 410.9 289.2 299.3 111.7 239.8 260.7 170.6 275.4 94.8 404.4 561.7 585.6 453.2 337.0 248.0 217.8 219.8 186.2 168.2 262.4 170.2 161.3 153.8 131.4 98.2 40.2 43.8 41.2 42.6 37.8 41.1 40.1 39.1 34.6 35.9 36.7 38.6 34.6 35.7 35.8 36.3 32.9 34.4 35.3 35.4 32.2 32.5 33.3 35.2 31.1 33.8 32 33.2 30.1 32.3 30.8 30 27.5 31.7 84.6 73.7 61.6 60.2 30.8 32.3 31.3 28 30.8 25.9 27.7
Cost of Revenue 562.7 373.4 262.8 271.6 513.4 348.3 240.1 248.8 450.2 372.6 227.9 267.1 667.3 581.8 303.0 321.1 573.1 372.7 216.3 231.7 422.8 291.1 194.4 188.9 313.3 288.2 190.1 215.2 373.3 324.7 195.9 222.9 363.7 259.5 195.5 210.1 334.3 284.3 195.3 197.0 278.9 193.8 161.5 164.2 298.5 259.0 169.1 188.8 324.0 239.5 158.0 185.0 255.2 202.6 144.4 143.7 244.5 174.5 167.3 185.0 210.5 157.6 86.9 97.5 236.3 185.4 94.1 112.2 261.0 219.1 131.3 46.9 54.6 45.2 39.1 33.1 51.3 52.3 47.7 49.3 54.1 287.1 49.8 41.6 43.5 172.4 175.8 182.1 172.9 163.2 184.6 182.0 189.9 12.7 152.7 169.9 87.0 195.8 18.7 285.3 446.5 493.2 373.6 297.4 207.7 176.8 178.6 151.2 130.7 222.6 131.1 126.6 118.2 96.3 62.6 8.8 9.5 8.4 9 7.9 8.8 9.3 10.2 9.7 10 10.2 10.1 11.7 10 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Gross Profit 218 262.1 167.4 167.4 291.8 248.8 161.5 153.8 276.2 219.1 179.2 144.2 253.9 209.6 159.6 153.1 250.5 189.8 164.3 140.9 210.6 195.3 152.1 138.0 223.7 189.4 135.4 118.7 224.5 176.5 126.0 132.8 211.7 176.6 140.1 131.8 213.2 179.5 138.5 128.4 171.0 124.4 110.6 108.0 143.5 119.1 103.0 94.5 136.1 115.9 101.9 94.8 125.5 116.3 102.4 98.6 121.3 164.8 82.3 75.7 190.3 171.7 162.6 158.8 190.2 163.0 131.7 145.2 176.9 188.7 160.6 106.3 124.6 137.9 91.0 100.4 135.2 121.2 109.9 104.5 117.8 126.0 99.2 100.8 98.9 115.0 94.3 86.8 101.4 95.3 226.3 107.2 109.5 99.0 87.1 90.8 83.6 79.7 76.1 119.1 115.2 92.5 79.6 39.5 40.2 41 41.2 35.0 37.5 39.8 39.1 34.7 35.6 35.1 35.6 31.4 34.3 32.8 33.6 29.9 32.3 30.8 28.9 24.9 25.9 26.5 28.5 22.9 25.7 35.8 36.3 32.9 34.4 35.3 35.4 32.2 32.5 33.3 35.2 31.1 33.8 32 33.2 30.1 32.3 30.8 30 27.5 31.7 84.6 73.7 61.6 60.2 30.8 32.3 31.3 28 30.8 25.9 27.7
Operating Expenses
R&D Expenses 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 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 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 38.7 46.4 39.1 36.4 38.3 37.7 41.8 48.3 41.0 25.2 25.5 36.3 26.3 25.4 25.7 27.1 19.7 20.1 24.9 31.9 21.7 18.7 20.6 18.9 14.5 14.2 18.0 17.4 17.5 21.0 18.3 21.7 14.6 18.1 12.8 20.5 12.2 22.4 22.1 24.2 10.5 5.3 4.4 4.2 5 4.9 4.3 6.4 4.1 3.7 3.1 4.1 2.9 2.3 2.5 2.3 2.3 1.8 2.1 2.3 2.4 1.8 2.7 2.1 2.3 1.6 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
Other Expenses 18.1 90.7 88.7 84.9 86.8 85.5 85.7 83.2 82.9 82.6 81.4 80.7 79 79.6 80.1 80.7 77.2 75.8 74.4 73.6 72.3 69.4 69.9 71.0 70.5 68.1 64.9 64.7 64.4 62.4 61.0 63.2 63.4 54.8 60.5 62.0 63.0 124.2 80.1 93.1 97.5 124.2 112.7 146.9 73.0 49.1 47.8 47.1 45.7 44.8 46.3 45.8 45.6 41.0 24.6 78.0 51.3 118.3 42.7 39.5 132.0 126.3 75.9 81.6 81.4 76.0 76.4 81.7 101.7 178.3 76.9 55.6 62.5 55.9 46.4 43.2 53.6 54.2 49.2 52.0 53.4 47.4 108.1 49.0 45.0 55.0 41.5 46.8 55.4 168.9 52.6 55.9 52.4 45.2 39.0 41.9 39.4 44.1 35.8 33.4 31.5 28.2 26.6 19.1 19.0 21.3 19.5 16.3 17.2 30.6 17.3 17.1 17.5 16.3 17 16.3 16.3 16.4 16.3 16.8 16 16.4 14.9 14.1 13.7 14.3 14.7 13.7 14 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Operating Expenses 18.1 90.7 88.7 84.9 86.8 85.5 85.7 83.2 82.9 82.6 81.4 80.7 79 79.6 80.1 80.7 77.2 75.8 74.4 73.6 72.3 69.4 69.9 71.0 70.5 68.1 64.9 64.7 64.4 62.4 61.0 63.2 63.4 54.8 60.5 62.0 63.0 124.2 80.1 93.1 97.5 124.2 112.7 146.9 73.0 49.1 47.8 47.1 45.7 44.8 46.3 45.8 45.6 41.0 24.6 78.0 51.3 118.3 42.7 39.5 132.0 126.3 114.6 128.0 120.5 112.4 114.8 119.4 143.5 226.5 117.9 80.8 88.0 92.2 72.6 68.6 79.3 81.3 68.9 72.1 78.4 79.3 129.8 67.7 65.6 74.0 56.0 61.0 73.4 186.3 70.1 76.9 70.7 66.9 53.7 60.0 52.2 64.6 48.0 55.8 53.6 52.4 37.1 24.3 23.4 25.5 24.5 21.2 21.5 37 21.4 20.8 20.6 20.4 19.9 18.6 18.8 18.7 18.6 18.6 18.1 18.7 17.3 15.9 16.4 16.4 17 15.3 16 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Operating Income
Operating Income 199.9 171.4 78.7 82.5 205 163.3 75.8 70.6 193.3 136.5 97.8 63.5 174.9 130.0 79.5 72.4 173.4 114.0 89.9 67.3 138.3 126.0 82.2 66.9 153.2 121.4 70.6 54.0 160.1 114.1 65.1 69.6 148.3 121.8 79.6 69.8 150.2 55.3 58.4 35.3 73.6 0.2 (2.0) (38.9) 70.5 70.0 55.2 47.4 90.4 71.1 55.6 49.0 79.8 75.3 77.8 20.6 70.0 46.5 39.6 36.2 58.4 45.4 47.9 30.8 69.7 50.6 16.9 25.8 33.5 (37.9) 42.7 25.5 36.6 45.7 18.4 31.8 56.0 39.9 40.9 32.4 39.4 46.7 (30.6) 33.2 33.3 41.0 38.3 25.8 28.1 (91.0) 156.2 30.3 38.8 32.0 33.4 30.8 31.4 15.0 28.1 63.3 61.6 40.1 42.5 15.2 16.9 15.5 16.7 13.8 16.0 2.8 17.7 13.9 15 14.7 15.7 12.8 15.5 14.1 15 11.3 14.2 12.1 11.6 9 9.5 10.1 11.5 7.6 9.7 35.8 36.3 32.9 34.4 35.3 35.4 32.2 32.5 33.3 35.2 31.1 33.8 32 33.2 30.1 32.3 30.8 30 27.5 31.7 84.6 73.7 61.6 60.2 30.8 32.3 31.3 28 30.8 25.9 27.7
Interest Expense 52.4 54.7 49.9 49.8 51.7 50.4 50.6 48.2 46 48.2 44.5 43.3 44.1 44.1 40.6 39.1 38.8 39.0 38.6 38.7 37.8 36.9 36.5 35.8 35.8 35.6 34 34.7 35.0 35.8 35.7 34.9 35.3 35.1 34.5 34.2 34.5 34.3 36.2 33.6 31.3 23.8 21.6 18.9 19.5 18.9 17.4 17.4 17.3 42.5 23.2 22.7 23.3 31.5 26.2 26.7 29.2 25.2 22.8 22.8 26.8 24.1 26.2 25.3 21.8 21.8 20.7 23.3 18.9 0 0 9.6 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
Interest Income 1.2 4.2 1.2 0.9 0.4 0.6 5.4 5.6 2 6.3 3.5 1.8 0.6 0.5 0.6 0.3 0.3 0.4 0.6 0.5 0.2 0.4 0.5 0.2 0.3 0.4 0.5 0.4 0.3 0.6 0.4 0.3 0.3 0.3 0.4 0.3 0.0 0 0.9 0.9 0.7 0.5 0.4 0.3 0.4 0.4 0.6 0.6 0.4 0.4 0.6 0.5 0.3 0.5 0.4 0.6 0.4 0.4 0.5 0.5 0.5 0.2 0.2 0.1 0.2 0.4 0.3 0.3 0.5 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 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 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 277.9 249.6 149.1 152.8 275.4 232.5 149.2 143.2 260.4 206.7 165.6 128.6 237.8 191.8 144.5 138.4 234.8 175.3 151.2 126.0 196.1 179.8 137.9 122.0 205.4 170.6 103.8 106.3 210.7 165.5 114.0 117.3 197.1 163.8 128.0 117.6 197.3 103.4 109.6 84.5 120.0 40.6 37.4 (3.2) 110.3 108.8 93 84.6 126.9 107.8 95.8 104.0 123.0 114.0 120.1 48.2 122.8 87.7 35.9 61.7 100.7 111.1 67.3 40.5 97.8 100.0 43.1 89.4 84.2 (1.6) 73.5 49.4 62.2 70.7 37.7 56.7 79.1 66.6 65.1 54.8 60.3 72.8 (8.5) 53.6 53.1 63.0 67.2 43.8 50.3 (69.4) 176.4 50.4 59.3 49.7 49.7 48.7 48.2 30.3 42.5 75.9 73.5 50.5 51.5 22.1 23.5 21.1 24.4 19.7 21.9 8.3 23.8 20.1 21.1 20.3 21.1 18.5 21.1 19.5 20.9 17.3 19.6 16.5 17.2 13.9 14.2 14.5 15.9 12 14.2 35.8 36.3 32.9 34.4 35.3 35.4 32.2 32.5 33.3 35.2 31.1 33.8 32 33.2 30.1 32.3 30.8 30 27.5 31.7 84.6 73.7 61.6 60.2 30.8 32.3 31.3 28 30.8 25.9 27.7
EBIT 203.1 176.3 79.3 83 206.2 164.2 79.9 76.6 194.5 141.2 100.7 63.8 176.2 129.5 80.5 74.2 174.3 114.2 92.0 67.5 138.8 124.8 81.5 65.3 149.0 116.0 51.9 54.7 159.6 115.5 65.0 68.6 148.5 122.3 80.8 70.8 150.6 55.0 60.7 37.2 75.6 2.1 (0.4) (43.3) 71.3 70.9 56.4 48.7 91.7 72.6 59.7 68.8 88.2 80.8 78.7 6.7 84.3 49.8 2.6 29.5 68.8 72.9 37.3 10.3 69.4 71.2 13.3 60.1 50.9 (37.9) 42.7 28.6 36.6 45.7 18.4 31.8 56.0 39.9 40.9 32.4 39.4 46.7 (30.6) 33.2 33.3 41.0 38.3 25.8 28.1 (91.0) 156.2 30.3 38.8 32.0 33.4 30.8 31.4 15.0 28.1 63.3 61.6 40.1 42.5 15.2 16.9 15.5 16.7 13.8 16.0 2.8 17.7 13.9 15 14.7 15.7 12.8 15.5 14.1 15 11.3 14.2 12.1 11.6 9 9.5 10.1 11.5 7.6 9.7 35.8 36.3 32.9 34.4 35.3 35.4 32.2 32.5 33.3 35.2 31.1 33.8 32 33.2 30.1 32.3 30.8 30 27.5 31.7 84.6 73.7 61.6 60.2 30.8 32.3 31.3 28 30.8 25.9 27.7
Income Before Tax 150.7 125.8 29.9 33.2 154.5 113.8 29.3 28.4 148.5 93.0 56.2 20.5 132.1 85.3 39.9 35.2 135.5 75.2 53.4 28.9 101.0 87.9 45 29.5 113.2 80.4 17.9 20 124.6 79.7 29.3 33.7 113.2 87.1 46.4 36.6 116.1 20.7 24.5 3.6 44.3 (21.7) (22.0) (62.1) 51.9 52.1 39.0 31.3 74.3 30.1 36.5 46.1 64.9 49.3 52.5 (19.9) 55.0 24.6 (20.2) 6.7 42 48.9 11.1 (15.1) 47.6 49.4 (7.4) 36.7 32.0 (148.0) 29.8 19.1 25.4 34.2 14.6 28.8 48.5 30.8 29.6 18.8 28.8 41.5 (37.8) 23.5 23.5 29.5 27.8 14.5 14.3 13.7 26.6 21.9 25.6 21.1 25.9 22.6 22.8 5.3 27.6 55.4 50.7 33.5 24.9 11.8 13.1 14.7 14.3 10.8 13.1 (0.3) 14.4 11.1 12.2 11.8 12.5 9.9 12.5 11.9 12 8.4 11.6 9.1 10.1 8.3 8.7 9.4 10.2 6.4 8.2 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
Income Tax Expense 17.6 17.2 4 4.4 18.1 12.7 2.9 3.7 16.9 9.7 7.4 (6.1) 14.7 9.3 2.1 (0.7) 14.5 0.8 5.3 0.6 0.5 7.4 4.7 4.8 16.0 7.5 2.5 2.3 17.3 (11.9) 7.5 6.5 (25.8) 15.8 13.5 10.7 34.4 (0.7) 6.6 0.3 4.3 (7.5) (12.0) (20.3) 17.7 18.0 11.6 11.0 25.7 11.1 13.3 15.6 21.6 18.3 17.9 (7.6) 19.7 8.4 (9.0) 3.0 13.9 15.4 (1.5) (5.1) 16.5 17.0 (3.4) 13.7 6.0 (51.4) 10.3 5.9 8.9 9.4 3.5 9.3 16.0 9.9 7.4 6.4 10.2 14.9 (14.0) 8.2 8.2 9.1 9.2 4.8 4.3 4.0 9.0 8.4 8.7 4.9 9.0 7.9 7.9 0.6 10.6 20.9 18.7 14.1 8.6 3.7 4.0 4.1 4.6 3 4.1 (0.4) 4.8 3.6 3.7 3.4 3.9 3.1 3.9 3.7 3.8 2.5 3.6 2.1 3.2 2.7 2.7 2.8 3.2 2 2.4 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
Net Income 131 104.9 24.9 27.5 134.3 98.1 24.4 22.8 127.9 79.7 45.4 23.1 114.1 72.5 35.0 33.4 117.5 71.2 44.1 25.2 96.3 77.2 36.3 21.0 93.2 69.2 11.7 14.6 103.8 86.6 16.9 21.9 133.0 50.7 27.7 22.2 76.5 18.2 14.1 0.7 40.0 (14.2) (9.9) (41.8) 33.9 34.0 27.4 20.3 48.6 18.1 23.1 30.5 43.2 30.8 34.5 (13.5) 29.8 25.6 (10.5) 7.8 26.9 33.5 12.4 (8.7) 31.4 32.8 (2.2) 24.6 26.4 (98.8) 164.9 22.2 16.8 23.8 17.5 25.1 32.5 20.8 22.3 11.8 26.2 26.6 (23.9) 15.0 15.7 19.5 17.2 11.5 9.8 7.9 22.4 16.7 14.2 16.1 17.4 13.8 13.3 4.8 16.4 34.9 32.1 19.4 16.3 8.1 9.1 10.6 9.7 7.8 9 0.1 9.6 7.5 8.5 8.4 8.6 6.8 8.6 8.2 8.2 5.9 8 7 6.9 5.6 6 6.6 7 4.4 5.8 6.2 6 4.6 6.1 6.2 6.3 5.6 5.6 4.8 6.9 4.3 6.7 5.4 6.3 4.7 6.5 5.8 5.4 4 6 0 0 0 5.9 5.3 5.7 5.9 3.5 4.7 3.2 3.8
Per Share Data
EPS (Basic) 1.74 1.40 0.34 0.38 1.87 1.37 0.35 0.33 1.88 1.17 0.67 0.35 1.73 1.11 0.54 0.52 1.82 1.11 0.70 0.40 1.54 1.23 0.58 0.34 1.51 1.13 0.19 0.24 1.73 1.50 0.32 0.41 2.49 1.08 0.52 0.42 1.44 0.34 0.27 0.01 0.78 -6.49 -0.22 -0.94 0.76 -7.70 0.62 0.46 1.10 0.41 0.52 0.69 0.98 0.70 0.79 -0.31 0.68 0.59 -0.27 0.20 0.69 0.86 0.32 -0.22 0.81 0.84 -0.06 0.64 0.69 -2.57 4.30 0.58 0.44 0.63 0.47 0.67 0.92 0.59 0.67 0.35 0.79 0.80 -0.73 0.46 0.48 0.60 0.53 0.35 0.30 0.25 0.70 0.54 0.52 0.60 1.77 0.51 0.52 0.18 0.61 1.35 1.39 0.84 0.71 0.38 0.42 0.50 0.45 0.36 0.42 0.00 0.45 0.35 0.39 0.39 0.40 0.31 0.39 0.37 0.38 0.27 0.37 0.32 0.32 0.26 0.28 0.31 0.33 0.21 0.27 0.29 0.29 0.22 0.30 0.30 0.31 0.27 0.27 0.23 0.34 0.21 0.33 0.27 0.31 0.23 0.31 0.28 0.26 0.20 0.29 – 0.27 0.24 0.29 0.26 0.27 0.28 0.17 0.23 0.15 0.18
EPS (Diluted) 1.73 1.39 0.34 0.38 1.87 1.37 0.35 0.33 1.87 1.17 0.67 0.35 1.73 1.11 0.54 0.52 1.82 1.11 0.70 0.40 1.54 1.23 0.58 0.33 1.51 1.13 0.19 0.24 1.73 1.49 0.31 0.40 2.46 1.05 0.50 0.40 1.39 0.33 0.26 0.01 0.77 -6.49 -0.22 -0.94 0.76 -7.70 0.61 0.46 1.09 0.41 0.52 0.69 0.97 0.69 0.78 -0.31 0.68 0.58 -0.27 0.19 0.68 0.84 0.32 -0.22 0.81 0.84 -0.06 0.64 0.68 -2.56 4.29 0.58 0.44 0.62 0.46 0.66 0.91 0.59 0.66 0.35 0.78 0.80 -0.73 0.45 0.48 0.59 0.52 0.35 0.30 0.24 0.69 0.54 0.52 0.59 1.75 0.51 0.52 0.18 0.61 1.34 1.37 0.83 0.71 0.38 0.42 0.50 0.45 0.36 0.42 0.00 0.44 0.35 0.39 0.39 0.40 0.31 0.39 0.37 0.38 0.27 0.37 0.32 0.32 0.26 0.28 0.31 0.33 0.21 0.27 0.29 0.29 0.22 0.30 0.30 0.31 0.27 0.27 0.23 0.34 0.21 0.33 0.27 0.31 0.23 0.31 0.28 0.26 0.20 0.29 – 0.27 0.24 0.29 0.26 0.27 0.28 0.17 0.23 0.15 0.18
Shares Outstanding 75.4 75.2 73.2 72.4 71.6 71.4 70.5 69 68.2 67.9 67.3 66.6 66 65.3 64.9 64.7 64.6 64.0 63.3 62.9 62.6 62.6 62.6 62.6 61.8 61.3 61.0 60.5 59.9 57.6 53.4 53.4 53.3 53.3 53.2 53.2 53.2 52.9 52.2 51.5 51.0 51.2 44.6 44.5 44.5 44.7 44.4 44.4 44.3 44.3 44.2 44.2 44.1 44.1 43.8 43.8 43.7 43.7 39.1 39.1 39.1 39.1 38.9 38.9 38.8 38.8 38.6 38.6 38.5 38.5 38.3 38.3 37.8 37.8 37.6 37.6 35.2 35.2 33.2 33.2 33.1 33.1 33.0 32.6 32.4 32.4 32.4 32.4 32.3 32.3 32.1 30.6 27.0 27.0 26.8 26.8 26.7 26.7 26.4 25.5 23.0 23.0 22.8 21.4 21.4 21.4 21.6 21.7 21.4 21.4 21.3 21.4 21.8 21.5 21.5 21.9 22.1 21.6 21.6 21.9 21.6 21.2 21.6 21.5 21.4 21.3 21.2 21.0 21.5 20.7 20.7 20.9 20.3 20.3 20.3 20.7 20.7 20.1 20.3 20.5 20.3 20.3 20.3 20.4 21.0 20.7 20.8 20 20.5 20.5 20.5 20.5 20.5 20.5 20.4 20.4 20.4 20.4 20.4 20.4
Metric 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
Current Assets
Cash & Cash Equivalents 31.4 182.8 21.1 8.1 6.6 16.1 12.5 624.8 123 86.6 594.3 152.6 39.4 21.4 11.7 10.2 16.3 8.9 10.2 1.2 13.4 6.4 7.0 31.6 54.1 9.8 13.1 6.6 12.2 20.8 10.0 8.6 30.9 15.4 13.5 11.6 11.4 13.6 63.0 116.8 47.0 456.5 38.8 87.2 63.4 21.2 11.9 14.7 17.6 7.8 13.6 30.6 12.4 15.5 247.2 40.1 56.1 21.6 74.8 88.1 44.0 32.4 59.0 64.0 136.0 112.9 137.7 122.4 121.6 168.5 152.5 36.9 81.1 86.4 86.6 45.5 77.8 36.9 47.7 42.2 42.1 34.2 53.0 60.6 67.6 64.5 79.9 104.2 191.5 172.8 269.8 79.5 68.3 79.8 74.8 54.3 66.2 29.7 51.7 35.6 89.7 24.9 12.1 13.6 14.2 16.5 13.9 15.4 20.1 14.8 12 13.1 20.8 16.8 11.2 14.2 17.8 13.3 7.5 3.8 4.4 8.2 11.7 4.6 4.2 12.2 6.8 13.5 16.8
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 56.6 71.7 0 54.8 37.7 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 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Net Receivables 406 432.3 272.4 281.7 397.6 371 225.3 241.3 352.6 368.8 246.6 278.6 494.9 525.8 266.9 284.4 401.8 339.7 199.4 207.0 300.5 285.4 181.3 191.1 261.2 272.3 161.9 180.1 297.9 282.1 163.8 187.3 271.7 248.3 153.8 170.0 224.7 263.3 154.6 150.2 206.3 147.5 115.5 123.7 178.4 190.0 124.7 136.2 205.5 177.6 118.7 132.7 168.8 163.7 116.4 121.3 154.4 166.1 252.8 255.0 329.7 328.8 259.6 208.2 242.2 274.5 208.6 181.2 233.9 377.7 227.9 252.5 270.8 291.2 238.7 277.6 237.3 263.1 195.6 195.1 148.6 352.4 318.9 278.0 275.8 256.5 201.6 215.0 205.1 202.0 199.5 237.0 293.0 209.1 157.8 153.9 143.0 117.3 116.0 152.6 188.3 299.7 185.8 222.3 184.6 140 129.4 91.6 80 90 62.1 56.2 60.6 43 47.2 14.3 15 15.7 20.5 18.7 17.9 17.1 15.6 12.9 15.2 16.5 14.5 14.4 13.4
Inventory 146.8 172.4 173 145.2 128.1 153.9 155.4 134.8 130.6 160.9 168.1 136.5 130.0 207.4 223.2 152.9 108.2 151.0 145.7 114.1 102.6 117.4 126.4 106.0 92.9 117.2 123.0 102.8 87.7 117.3 122.6 95.5 82.0 113.3 126.5 99.1 84.5 107.2 113.5 85.2 78.2 86.9 90.3 73.7 66.6 91.2 105.7 81.2 66.2 88.5 95.2 73.8 64.2 77.6 80.9 61.5 63.2 84.1 84.9 105.6 69.3 139.7 145.3 135.0 91.1 123.3 100.0 88.7 59.1 118.0 173.7 147.2 87.9 96.0 92.6 133.0 110.1 92.6 91.5 96.9 103.0 126.8 184.5 106.7 66.9 89.7 123.0 83.4 51.0 44.9 46.7 36.4 23.5 24.7 0 0 0 0 27.3 20.5 12.6 16.5 13.8 11.3 9.7 14.3 16.1 16.3 10.5 9.7 9.9 8.2 8.4 8.6 8.2 7.8 7.9 7.9 7.5 7.5 7.8 7.4 7.4 7.6 7.6 7.1 6.5 6.7 7
Other Current Assets 204 208.4 201.1 173.4 175.8 201.3 206.3 172.7 191.4 210.3 231.3 234.6 254.1 317.1 347.5 312.9 323.0 308.6 272.4 249.5 162.1 84.1 89.0 85.4 81.4 74.0 79.4 80.1 86.8 83.6 88.5 89.3 107.4 193.7 91.2 78.6 80.9 90.4 87.1 91.5 91.7 131.2 157.6 154.0 130.3 151.6 131.6 112.0 115.1 71.4 101.4 100.9 98.4 148.3 126.5 113.1 133.4 487.1 253.6 168.2 168.7 309.6 109.0 145.9 247.8 237.5 114.5 139.2 121.8 155.6 129.3 718.2 84.8 57.3 44.7 50.7 38.3 81.9 87.4 43.6 41.0 28.6 181.1 38.0 51.5 69.6 53.9 41.6 39.4 64.1 41.1 35.1 43.3 86.6 84.8 98.4 59.7 73.4 88.0 67.1 44.9 77.8 10.1 7.9 6.1 10.4 15 15.5 22.1 26 26.3 25 21.3 15.6 15.7 18.9 16.8 14.1 13.1 11.4 14.4 8.1 6.3 11.6 19.4 25.7 30.8 24.2 27.7
Total Current Assets 788.2 995.9 667.6 608.4 708.1 742.3 599.5 1,173.6 797.6 826.6 1,240.3 802.3 918.3 1,071.7 849.2 760.4 849.3 808.1 627.7 571.7 578.6 493.3 403.7 414.1 489.7 473.2 377.4 369.7 484.6 503.8 384.9 380.7 492.1 570.8 385.0 359.3 401.4 466.8 418.2 443.7 423.1 822.2 402.3 438.6 438.7 454.0 374.0 344.1 404.4 345.3 328.9 338.1 343.7 405.1 570.9 336.0 407.1 758.9 666.1 616.9 611.8 670.9 644.6 553.2 626.0 624.9 560.7 531.5 536.4 799.5 683.4 1,154.8 524.6 530.9 462.6 506.7 463.6 474.5 422.2 377.8 334.8 542.0 737.5 483.3 461.8 480.3 458.5 444.3 486.9 483.8 557.1 388.0 428.1 400.3 317.3 306.6 268.8 220.4 283.0 275.9 335.5 419.0 221.7 255.2 214.6 181.2 174.4 138.8 132.7 140.5 110.3 102.5 111.1 84 82.3 55.2 57.5 51 48.6 41.4 44.5 40.8 41 36.7 46.4 61.5 58.6 58.8 64.9
Non-Current Assets
Property, Plant & Equipment 8,393.8 8,234.2 8,027.7 7,860.4 7,722 7,629.9 7,469.6 7,355.5 7,223.1 7,119.3 7,012.3 6,919.5 6,837.4 6,797.9 6,697.3 6,587.2 6,473.4 6,449.2 6,317.6 6,196.8 6,095.3 6,019.7 5,852.0 5,703.2 5,584.3 5,503.2 5,323.4 5,092.5 4,939.9 4,854.9 4,700.2 4,614.4 4,559.6 4,541.4 4,594.8 4,551.7 4,493.1 4,469.0 4,465.0 4,389.9 4,321.9 3,259.1 3,264.7 3,203.5 3,300.2 3,239.4 3,155.2 3,082.6 3,019.8 2,990.3 2,893.6 2,831.9 2,766.9 2,742.7 2,696.4 2,856.6 2,819.1 2,789.6 2,730.9 2,643.4 2,572.5 2,495.4 2,362.7 2,288.6 2,214.7 2,160.7 2,095.7 2,046.2 2,000.0 2,022.2 2,049.4 1,428.5 1,874.3 1,823.5 1,778.3 1,747.9 1,681.9 1,646.4 1,605.7 1,539.4 1,500.0 1,435.4 1,413.1 1,460.0 1,554.8 1,445.7 1,444.5 1,438.7 1,434.5 1,442.4 1,319.3 1,542.6 1,540.9 1,476.3 1,431.1 1,374.3 1,338.8 1,238.2 1,189.1 1,003.0 809.2 794.3 727.0 515.5 477.1 464.2 428.9 409.4 399.5 389.6 400.1 400.1 398.9 401.1 400.8 399.6 398.3 400.4 393.2 389.8 390.4 393.3 390 384.2 374.6 363.5 330.1 303.4 287.9
Goodwill 1,299.5 1,299.5 1,299.5 1,299.5 1,299.5 1,299.5 1,299.5 1,299.5 1,299.5 1,299.5 1,299.5 1,299.5 1,299.5 1,299.5 1,299.5 1,299.5 1,299.5 1,299.5 1,299.5 1,299.5 1,299.5 1,299.5 1,299.5 1,299.5 1,299.5 1,299.5 1,299.5 1,299.5 1,299.5 1,299.5 1,299.5 1,299.5 1,299.5 1,299.5 1,299.5 1,299.5 1,299.5 1,299.5 1,300.4 1,303.5 1,306.2 359.8 359.5 353.4 353.4 353.4 353.4 353.4 353.4 353.4 353.4 353.4 353.4 353.4 353.4 353.4 353.4 353.4 354.8 354.8 354.8 354.8 353.7 353.7 353.7 353.7 353.7 359.3 359.1 359.3 401.0 14 40.5 29.6 30.2 30.2 30.6 30.6 30.6 30.6 30.6 31.5 30.1 30.1 30.1 30.1 30.1 30.1 30.1 30.1 24.1 33.9 33.7 33.7 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
Intangible Assets 5.8 6.4 6.7 7 7.3 7.6 7.9 8.1 8.4 8.4 8.7 9.0 9.3 9.6 9.9 10.2 10.5 10.8 11.1 11.4 11.6 11.9 12.2 12.5 13.1 13.3 13.6 13.9 14.1 14.3 7.0 7.2 7.4 7.6 7.8 8.0 8.2 8.4 8.9 9.2 11.0 3.4 3.4 3.2 3.1 3.2 3.2 3.3 3.3 3.4 3.5 3.5 3.6 3.6 3.7 3.7 3.8 3.8 3.9 4.0 4.0 4.1 4.1 4.2 4.2 4.3 4.7 4.8 4.9 4.9 0 0 20.3 21.0 21.8 22.9 23.6 24.4 25.2 26.0 26.8 27.8 28.6 35.0 35.9 36.8 37.6 38.4 39.2 40.1 65.7 76.0 77.0 78.1 157.8 153.9 143.0 117.3 116.0 152.6 188.3 299.7 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
Long-Term Investments 0 2 5.2 0.3 0.1 2.2 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 15.7 15.4 15.2 21.9 21.6 41.3 41.2 41.0 41.2 41.1 40.9 13.1 12.9 12.8 12.7 12.6 12.4 12.4 12.1 12.0 12.1 12.1 17.2 17.3 17.1 17.1 16.9 16.7 16.6 16.6 16.5 16.4 16.3 16.2 16.5 17.3 17.3 17.3 17.1 17.8 18.0 18.3 18.5 18.5 19.5 20.3 20.0 23 22 19 17 19 24 24 24 24 24 23 25 28 25 24 21 24.4 23.9 27.1 (5.3) 27.3 (4.9) (0.6) (0.1) (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
Other Non-Current Assets 332.7 331.8 322.3 316 324.2 341.1 342.2 349.2 348.1 366.6 372.1 378.8 395.7 439.4 466.4 477.4 498.0 564.4 654.6 658.8 711.2 264.4 246.1 245.2 247.1 247.4 (108.5) (78.5) (79.0) (61.5) (63.6) (62.5) (63.0) (109.9) (354.5) (331.2) (316.2) (276.4) (286.6) (294.5) (249.8) (251.4) (290.4) (300.9) (295.9) (299.4) (335.8) (306.0) (299.8) 98.1 (198.5) (184.6) (165.0) 19.4 (125.2) (108.0) (109.3) 19.9 (149.5) (133.2) (136.9) 151.4 (122.2) (119.4) 135.9 151.0 120.8 132.0 149.0 330.9 70.3 25.3 34.4 27.1 (143.4) 66.5 62.9 43.6 36.1 42.9 43.6 53.8 47.0 51.3 47.8 38.2 32.8 31.1 64.5 35.3 26.0 55.3 46.0 46.8 45.9 37.7 44.1 85.1 75.7 81.2 4.1 4.1 54.9 26.8 30.0 29.4 30.6 29.5 29.7 29.3 25.8 24.3 23.8 23.6 24.5 16.6 16.2 16 19.5 15 14.9 14.7 12.8 12.7 12.6 11.9 12 11.1 10.7
Total Non-Current Assets 10,031.8 9,873.9 9,661.4 9,483.2 9,353.1 9,280.3 9,119.2 9,012.3 8,879.1 8,793.8 8,692.7 8,606.8 8,541.8 8,546.4 8,473.0 8,374.1 8,281.3 8,323.8 8,282.7 8,166.3 8,117.6 7,595.5 7,425.4 7,275.8 7,159.1 7,085.3 6,897.5 6,711.8 6,553.0 6,459.5 6,277.0 6,189.5 6,134.9 6,088.1 6,166.2 6,129.8 6,074.4 6,048.6 6,034.0 5,951.1 5,901.5 3,833.3 3,844.3 3,781.7 3,881.1 3,825.8 3,699.3 3,626.4 3,560.5 3,529.9 3,472.3 3,408.4 3,342.9 3,324.4 3,282.7 3,438.3 3,400.8 3,368.2 3,287.3 3,193.9 3,115.2 3,040.6 2,895.7 2,817.1 2,732.7 2,692.8 2,607.6 2,580.2 2,544.7 2,580.4 2,543.3 1,507.4 2,000.5 1,942.0 1,902.3 1,896.2 1,824.4 1,770.2 1,726.6 1,663.3 1,627.5 1,578.0 1,550.8 1,602.3 1,690.9 1,575.9 1,573.0 1,570.4 1,568.4 1,579.5 1,435.1 1,707.8 1,697.7 1,634.9 1,586.6 1,536.0 1,508.1 1,438.4 1,363.8 1,128.9 924.9 901.3 781.9 542.4 507.2 493.6 459.5 438.9 429.2 418.9 425.9 424.4 422.7 424.7 425.3 416.2 414.5 416.4 412.7 404.8 405.3 408 402.8 396.9 387.2 375.4 342.1 314.5 298.6
Total Assets 10,820 10,869.8 10,329 10,091.6 10,061.2 10,022.6 9,718.7 10,185.9 9,676.7 9,620.4 9,932.9 9,409.1 9,460.1 9,618.2 9,322.3 9,134.6 9,130.7 9,131.9 8,910.4 8,738.1 8,696.2 8,088.8 7,829.1 7,689.9 7,648.8 7,558.5 7,274.9 7,081.5 7,037.6 6,963.3 6,661.9 6,570.1 6,627.0 6,658.9 6,551.2 6,489.1 6,475.8 6,515.4 6,452.1 6,394.9 6,324.7 4,655.5 4,246.6 4,220.3 4,319.8 4,279.8 4,073.3 3,970.5 3,965.0 3,875.2 3,801.2 3,746.5 3,686.6 3,729.5 3,853.6 3,774.3 3,807.9 4,127.1 3,953.4 3,810.8 3,727.0 3,711.5 3,540.2 3,370.3 3,358.6 3,317.7 3,168.3 3,111.7 3,081.1 3,379.9 3,226.7 2,662.2 2,525.1 2,472.9 2,364.9 2,403.0 2,287.9 2,244.7 2,148.7 2,041.1 1,962.3 2,120.0 2,288.3 2,085.6 2,152.7 2,056.2 2,031.5 2,014.7 2,055.4 2,063.2 1,992.1 2,095.8 2,125.8 2,035.2 1,903.9 1,842.6 1,776.9 1,658.8 1,646.8 1,404.8 1,260.4 1,320.3 1,003.6 797.5 721.7 674.8 633.9 577.7 561.9 559.4 536.2 526.9 533.8 508.7 507.6 471.4 472 467.4 461.3 446.2 449.8 448.8 443.8 433.6 433.6 436.9 400.7 373.3 363.5
Current Liabilities
Account Payables 210.8 311.7 219.1 180.8 216.8 229.1 136.3 155.2 132.6 186.4 124.0 133.3 173.2 310 187.0 185.7 173.1 217.8 142.1 133.4 160.2 183.3 152.0 118.9 136.3 193.5 145.1 150.5 178.7 210.6 115.9 104.7 106.3 160.9 95.6 100.0 105.1 153.5 141.8 170.1 121.7 89.8 91.6 78.0 88.8 124.1 100.4 100.1 149.7 130.4 77.1 88.1 82.4 84.4 69.1 59.7 59.8 104.7 219.2 218.4 217.6 146.6 201.1 206.4 194.3 229.4 184.2 175.2 191.8 288.9 234.6 269.1 242.0 239.2 202.0 230.0 237.8 224.0 181.3 159.2 120.9 202.6 269.3 255.2 221.4 196.0 173.0 189.3 200 162.7 203.7 221.5 262.9 168.2 142.5 127.8 127.3 96.2 109.3 143.4 160.4 247.6 161.7 159.7 98.9 80.4 121.1 89.1 71.7 74.1 51 48.6 51.1 32.6 36 5.4 5.2 7.3 6.1 3.7 5 9.7 7.7 8.6 9.1 12 10.2 7.7 6.3
Short-Term Debt 662.2 0 126 423.7 359.9 133.8 17.5 600 600 600 1,125 525 525 1,060.6 501.4 335.1 341.5 420.2 332.5 836.9 822.9 242.5 94.2 4.3 324.9 355.2 300.6 108.2 170.4 191.4 367.8 377.5 419.9 217.0 230.9 113.7 56.7 102.3 80.7 1,005.7 215.6 76.8 117.9 105.8 102.6 350 459 407.7 100 82.5 394.0 355.5 349.6 381.0 553.3 452.6 234.0 347.5 361.9 383.6 291.3 254.2 150.3 229.5 247.4 199.7 382.6 302.6 511.9 705.9 629.9 285.1 216.2 167.3 240.0 255.9 38.8 162.6 164.1 109.6 69.9 66.8 53.7 24.6 41.3 40.2 61.0 15.9 15.7 17.7 18.1 25.9 361.4 23.4 400.8 442.6 432.3 396.4 340.6 87.3 246.4 225.6 177.8 133.2 120.6 98.9 26.6 6.9 5.9 6.4 2.8 1.3 1.3 1.4 2.9 1.3 1.3 1.7 2.9 2.5 2.4 2 6.5 5.6 4.2 39.1 9.6 35.3 23.8
Deferred Revenue 0 59 62.6 44.7 41 55.6 59.2 54.7 60.3 76 57.1 42.7 42.1 47.7 44.3 43.2 39.5 48.8 53.7 47.6 50.2 52.2 59.5 45.1 43.5 54.7 56.2 40.7 39.1 43.6 42.0 37.0 35.7 44.4 45.7 41.1 39.3 51.6 51.1 44.2 26.0 53.5 230.3 160.5 166.8 170.1 163.4 141.2 146.0 151.3 152.9 135.8 141.4 159.3 179.3 158.2 151.1 151.3 168.6 140.8 141.2 171.1 167.0 144.2 151.5 151.5 165.8 160.4 149.2 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 22.2 20.3 0 22.9 0 0 0 21.9 0 16.8 15.6 0 18.1 16.4 0 20 17.2 16.2 0 19
Other Current Liabilities 287.6 198.5 181.2 171.4 157.6 183.8 169.5 160.2 144.1 180.2 161.8 164.3 160.4 115.5 95.2 102.5 104.0 93.4 106.0 110.4 73.5 104.9 89.0 119.8 100.3 98.6 84.9 92.1 193.9 182.5 188.9 199.1 216.1 217.7 168.0 174.2 178.7 166.6 190.2 109.1 130.2 66.7 9.0 14.2 21.0 52.2 4.2 4.3 4.1 14.2 80.7 89.8 108.1 110.2 97.2 102.5 111.8 274.5 139.7 109.8 106.1 235.7 120.7 113.7 78.7 64.3 98.8 106.3 120.8 123.9 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 332.4 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (0.1) 0.1 0 0.1 0 0 0 0.1 0 0.1 0.1 0 0.1 (0.1) 0 0.1 0.1 (0.1) 0 (0.1)
Total Current Liabilities 1,220.9 740 734.6 953.9 928.9 763.4 536.2 1,106.8 1,088.4 1,185.1 1,602.7 977.9 1,038.9 1,666.7 969.6 785.2 794.7 901.7 758.1 1,230.5 1,229.6 696.5 513.9 385.0 719.9 811.3 691.1 488.4 591.0 648.2 730.2 730.6 788.6 649.1 554.3 438.9 391.5 527.9 480.8 1,467.9 660.3 422.0 448.8 358.5 379.1 651.3 727.0 653.3 399.7 378.4 704.6 669.2 681.6 734.9 898.9 773.0 556.7 878.1 889.4 852.6 756.1 787.4 639.0 693.8 672.0 644.9 831.3 744.5 973.7 1,253.7 1,120.8 816.7 636.6 581.0 587.3 630.3 401.7 529.0 455.5 366.3 297.0 470.6 665.1 397.5 396.6 357.7 357.9 302.5 320.7 286.3 395.9 367.9 749.0 671.3 633.0 689.4 639.8 583.1 573.9 339.1 510.2 588.9 369.3 317.4 248.3 205.4 169.4 117.6 104.5 102.6 74.2 69.3 75.4 53.8 57.8 25.2 28.5 28.1 25.9 21.9 27.4 29.9 30.5 31.7 33.4 68.4 35.9 57.7 49
Non-Current Liabilities
Long-Term Debt 3,992.5 4,701.1 4,252.8 3,952.4 3,951.6 4,250.2 4,248.8 4,247.1 3,802.8 3,801.2 3,799.5 3,955.7 3,954.4 3,607.3 4,131.0 4,129.7 4,128.3 4,126.9 4,125.6 3,530.2 3,529.2 3,528.1 3,526.9 3,532.9 3,136.9 3,140.1 3,049.2 3,049.7 2,950.3 2,950.8 2,951.4 2,858.1 2,858.8 3,109.4 3,109.9 3,160.3 3,210.7 3,211.2 3,211.8 2,221.3 3,159.1 1,853.8 1,567.8 1,567.7 1,542.7 1,267.6 1,107.5 1,122.0 1,396.9 1,402.6 956.0 958.6 936.5 938.9 943.0 1,044.9 1,272.0 1,280.4 1,282.2 1,183.6 1,184.8 1,186.0 1,188.3 990.1 993.5 1,015.9 719.2 719.2 471.2 501.3 501.3 501.3 561.1 503.3 466.1 469.4 602.9 628.3 632.3 660.1 665.4 670.2 672.8 674.9 756.5 733.6 737.0 791.2 822.3 868.5 747.2 825.5 0 0 561.4 476.0 465.1 415.8 435.0 434.3 305.5 307.1 214.7 159.3 160.2 160.7 160.7 161.2 161.5 162 162 162.5 162.8 163.4 163.4 164.2 164.2 164.7 164.7 165.3 165.3 166.1 165.9 158.4 158.4 128.9 129 84.5 84.5
Deferred Tax Liabilities 736.6 697.9 679.6 674 666.5 625.1 603.3 598.5 576.1 548 531.0 528.6 535.9 508.9 491.9 490.2 490.4 465.4 445.0 436.5 428.1 408.6 398.1 389.0 387.9 360.7 348.0 343.2 337.2 311.3 292.8 289.8 290.5 336.5 605.7 589.2 577.2 535.6 533.9 530.7 500.2 450.6 494.8 510.4 522.3 523.7 506.2 476.1 466.9 432.3 403.8 387.7 367.5 385.9 338.2 316.4 0 29.5 329.8 307.5 303.6 277.1 279.3 271.7 270.1 262.0 228.7 233.6 222.2 223.6 240.7 218.1 209.3 207.7 191.5 192.5 197.9 174.3 170.3 149.1 140.9 137.6 131.8 168.1 167.8 159.6 145.4 136.2 129.2 125.0 87.2 128.8 123.1 132.3 104.9 77.7 75.8 75.4 66.8 64.5 63.0 65.2 77.7 63.3 62.7 62.1 60.4 60 59.2 58.6 58.4 58 57.5 57 54.9 54.3 53.7 52.8 51.8 51.7 51 50.3 47.6 46.7 46.4 45.5 44.1 43 42.5
Other Non-Current Liabilities 843.1 825.1 811.1 791.9 797.1 798.7 798.2 790.1 786.9 780.3 740.2 744.1 739.2 745.4 746.0 746.7 746.2 750.7 781.8 781.9 784.0 792.9 769.9 768.6 779.7 782.3 749.1 775.3 775.4 765.5 766.4 765.1 761.2 743.7 485.3 510.7 507.4 1,046.2 503.7 1,025.7 1,024.7 913.8 942.8 983.1 990.3 984.9 881.3 853.9 830.9 786.5 849.7 836.0 807.6 823.2 797.4 440.9 754.5 458.3 693.7 666.6 672.9 360.6 632.5 603.9 315.1 310.1 123.5 121.5 121.8 (724.9) (741.9) (719.4) (770.4) (711.0) (657.6) (661.9) (800.8) (802.7) (802.6) (809.3) (806.3) (807.8) (804.6) (842.9) (924.3) (893.2) (882.4) (927.4) (951.5) (993.5) (834.4) (954.3) 0 (132.3) (30.5) (553.7) (540.8) (491.2) (501.8) (498.8) (368.4) (372.3) (292.4) (222.6) (222.8) (222.8) (221.1) (221.2) (220.7) (220.6) (220.4) (220.5) (220.3) (220.4) (218.3) (218.5) (217.9) (217.5) (216.5) (217) (216.3) (216.4) (213.5) (205.1) (204.8) (174.4) (173.1) (127.5) (127)
Total Non-Current Liabilities 5,572.2 6,224.1 5,743.5 5,418.3 5,415.2 5,674 5,650.3 5,635.7 5,165.8 5,129.5 5,070.7 5,228.5 5,229.5 4,861.6 5,368.9 5,366.6 5,364.9 5,343.1 5,352.4 4,748.6 4,741.3 4,729.6 4,694.9 4,690.5 4,304.5 4,283.1 4,150.9 4,173.1 4,062.9 4,027.7 4,010.5 3,913.0 3,910.4 4,189.6 4,200.9 4,260.2 4,295.3 4,257.4 4,249.3 3,247.0 4,183.7 2,767.6 2,510.6 2,550.9 2,532.9 2,252.5 1,988.8 1,975.9 2,227.8 2,189.0 1,805.7 1,794.6 1,744.1 1,762.1 1,740.4 1,805.0 2,026.5 2,039.7 1,975.9 1,850.1 1,857.7 1,823.8 1,820.8 1,594.1 1,578.7 1,588.0 1,274.5 1,287.1 1,035.8 1,075.7 956.7 876.9 865.3 860.9 744.9 734.9 936.4 925.6 912.5 913.9 907.7 907.4 903.5 934.3 1,014.5 960.2 952 996.3 1,024 1,064.4 897.6 959.8 737.6 738.3 635.8 624.1 611.4 564 566.9 565.8 453.7 372.3 292.4 222.6 222.8 222.8 221.1 221.2 220.7 220.6 220.4 220.5 220.3 220.4 218.3 218.5 217.9 217.5 216.5 217 216.3 216.4 213.5 205.1 204.8 174.4 173.1 127.5 127
Total Liabilities 6,793.1 6,964.1 6,478.1 6,372.2 6,344.1 6,437.4 6,186.5 6,742.5 6,254.2 6,314.6 6,673.4 6,206.3 6,268.4 6,528.3 6,338.5 6,151.8 6,159.6 6,244.8 6,110.5 5,979.2 5,970.9 5,426.1 5,208.9 5,075.4 5,024.4 5,094.4 4,842.1 4,661.5 4,653.9 4,675.9 4,740.8 4,643.6 4,699.0 4,838.7 4,755.2 4,699.1 4,686.9 4,785.3 4,730.1 4,714.9 4,844.0 3,189.6 2,959.3 2,909.4 2,912.1 2,903.8 2,715.9 2,629.2 2,627.5 2,567.4 2,510.3 2,463.8 2,425.7 2,497.0 2,639.3 2,578.0 2,583.2 2,917.7 2,865.4 2,702.7 2,613.9 2,611.2 2,459.8 2,287.9 2,250.6 2,232.9 2,105.8 2,031.6 2,009.5 2,329.4 2,077.3 1,693.5 1,554.6 1,497.8 1,392.3 1,427.8 1,332.9 1,449.5 1,362.8 1,275.1 1,199.6 1,376.2 1,568.3 1,330.0 1,410.1 1,315.6 1,305.8 1,294.9 1,340.0 1,348.8 1,293.5 1,409.7 1,563.9 1,493.6 1,352.5 1,290.9 1,230.0 1,124.1 1,114.8 877.7 925.0 1,000.0 696.9 574.3 501.4 458.2 420.6 368.7 354.9 352.7 324.4 319.4 325.1 303.3 305.5 272.9 275.2 274.2 271.3 259.6 264.3 266.5 263.8 255.8 256.8 261.5 227.3 202.9 193.5
Stockholders' Equity
Common Stock 76.2 75.5 75.5 72.9 72.5 71.7 71.7 69.7 69 68.3 68.0 67.1 66.7 66.1 65.1 65.1 64.8 64.8 63.9 63.5 62.9 62.8 62.8 62.8 62.8 61.5 61.5 61.1 60.4 60.0 53.7 53.7 53.6 53.6 53.5 53.5 53.5 53.4 53.1 52.3 51.5 51.2 44.9 44.9 44.9 44.7 44.7 44.7 44.7 44.5 44.5 44.5 44.5 44.3 44.3 44.2 44.2 44.0 39.5 39.5 39.4 39.3 39.2 39.2 39.2 39.0 38.9 38.8 38.8 38.7 38.5 38.4 38.4 37.8 37.8 37.8 37.7 33.4 33.3 33.3 33.3 33.2 33.2 32.8 32.6 32.6 32.6 32.6 32.6 32.4 32.3 32.3 27.6 27.1 27.1 27.0 27.0 26.9 26.8 26.8 23.3 23.3 23.3 21.8 21.7 21.7 21.7 21.7 21.7 21.7 21.7 21.7 21.7 21.7 14.5 14.5 14.5 14.5 14.4 14.4 14.4 14.4 14.4 14.4 14.4 14.4 14.4 14.3 14.3
Retained Earnings 1,420.8 1,342.9 1,289 1,313.3 1,334.8 1,249.1 1,197.5 1,219.6 1,241.7 1,158.2 1,121.2 1,118.1 1,136.8 1,064.1 1,032.5 1,036.3 1,041.5 962.5 929.4 921.1 931.5 870.7 829.0 826.3 838.8 778.8 742.1 761.2 777.3 700.4 644.2 652.6 656.2 548.6 516.4 512.5 513.9 457.9 462.1 469.9 491.0 472.5 504.9 533.0 629.1 599.4 582.8 573.4 571.0 540.2 539.0 532.8 519.2 492.9 478.5 460.3 490.1 476.6 467.0 491.2 498.6 486.1 466.7 468.4 491.2 473.9 454.9 470.9 460.1 447.5 561.1 409.7 400.9 397.4 386.9 382.3 370.0 348.2 338.4 327.1 326.4 313.2 297.2 331.7 327.3 322.0 312.7 305.6 304.2 304.6 306.4 293.6 286.7 280.6 272.3 262.7 256.8 250.5 253.2 244.4 217.3 191.5 177.6 167.6 165.4 162.2 157.3 153.3 151.2 147.8 153.1 148.9 146.8 143.7 140.5 137 135.3 131.9 128.7 125.5 124.6 121.6 119.4 117.3 116.5 115.3 113.4 111.1 111.5
Accumulated Other Comprehensive Income (7.5) (9.7) (8.8) (8) (8.4) (9.4) (10.6) (11.3) (12.3) (14.8) (12.9) (13.3) (14.3) (15.6) (20.4) (22.8) (20.1) (20.1) (19.2) (24.4) (26.3) (27.3) (26.9) (28.4) (29.4) (30.7) (25.7) (26.2) (26.5) (26.9) (37.7) (38.8) (39.9) (41.2) (32.6) (32.9) (33.7) (34.9) (33.0) (31.8) (20.8) (9.1) (14.6) (16.9) (14.1) (15.0) (14.8) (19.4) (18.6) (17.4) (31.0) (30.8) (36.2) (35.5) (37.2) (33.7) (33.0) (32.9) (22.7) (24.9) (25.2) (23.6) (22.4) (20.4) (15.9) (19.2) (19.6) (16.4) (12.4) (18.8) (29.5) (58.1) (51.8) (24.5) (14.8) (5.7) (11.0) (0.5) 2.3 (4.8) (6.3) (9.8) (17.4) (9.6) (12.1) (7.6) (12.4) (10.9) (12.6) (11.1) (17.0) (23.2) (20.2) (21.2) (12.0) (7.1) (3.5) (3.7) (9.3) (4.6) (9.7) (0.8) 0.6 0.5 (252.2) (246.3) (245.6) (237.1) (235.3) (229.9) (214) (208.4) (202.5) (197.2) (193.8) (200.2) (186.2) (181.1) (180.7) (174.8) (169.8) (164.4) (168.2) (162.8) (158.4) (156) (153.2) (152.6) (148.7)
Total Stockholders' Equity 3,945.2 3,823.6 3,768 3,636.1 3,635.1 3,501.5 3,446.6 3,357.3 3,333.9 3,215.3 3,167.3 3,110.0 3,097.9 2,994.9 2,886.6 2,885.4 2,871.9 2,787.1 2,697.5 2,659.0 2,624.5 2,561.4 2,519.0 2,513.3 2,523.2 2,362.1 2,329.5 2,316.8 2,279.2 2,181.6 1,813.3 1,818.8 1,818.8 1,709.0 1,682.8 1,676.2 1,674.3 1,614.6 1,604.6 1,562.4 1,480.7 1,465.9 1,287.2 1,310.9 1,407.8 1,376.0 1,357.4 1,341.3 1,337.4 1,307.7 1,290.9 1,282.7 1,260.9 1,232.5 1,214.3 1,196.3 1,224.7 1,209.3 1,088.0 1,108.1 1,113.1 1,100.3 1,080.4 1,082.4 1,108.0 1,084.8 1,062.5 1,080.1 1,071.6 1,050.5 1,149.2 968.6 965.2 969.9 967.6 970.1 949.8 790.0 780.7 760.9 757.6 738.9 714.9 750.6 737.7 735.8 721.0 715.0 710.7 709.7 698.6 678.4 555.7 535.2 534.8 529.1 525.7 515.2 506.0 499.9 300.0 282.3 271.3 223.2 220.3 216.6 213.3 209 207 206.7 211.8 207.5 208.7 205.4 202.1 198.5 196.8 193.2 190 186.6 185.5 182.3 180 177.8 176.8 175.4 173.4 170.4 170
Total Liabilities & Equity 10,820 10,869.8 10,329 10,091.6 10,061.2 10,022.6 9,718.7 10,185.9 9,676.7 9,620.4 9,932.9 9,409.1 9,460.1 9,618.2 9,322.3 9,134.6 9,130.7 9,131.9 8,910.4 8,738.1 8,696.2 8,088.8 7,829.1 7,689.9 7,648.8 7,558.5 7,274.9 7,081.5 7,037.6 6,963.3 6,661.9 6,570.1 6,627.0 6,658.9 6,551.2 6,489.1 6,475.8 6,515.4 6,452.1 6,394.9 6,324.7 4,655.5 4,246.6 4,220.3 4,319.8 4,279.8 4,073.3 3,970.5 3,965.0 3,875.2 3,801.2 3,746.5 3,686.6 3,729.5 3,853.6 3,774.3 3,807.9 4,127.1 3,953.4 3,810.8 3,727.0 3,711.5 3,540.2 3,370.3 3,358.6 3,317.7 3,168.3 3,111.7 3,081.1 3,379.9 3,226.7 2,662.2 2,525.1 2,472.9 2,364.9 2,403.0 2,287.9 2,244.7 2,148.7 2,041.1 1,962.3 2,120.0 2,288.3 2,085.6 2,152.7 2,056.2 2,031.5 2,014.7 2,055.4 2,063.2 1,992.1 2,095.8 2,125.8 2,035.2 1,903.9 1,842.6 1,776.9 1,658.8 1,646.8 1,404.8 1,260.4 1,320.3 1,003.6 797.5 721.7 674.8 633.9 577.7 561.9 559.4 536.2 526.9 533.8 508.7 507.6 471.4 472 467.4 461.3 446.2 449.8 448.8 443.8 433.6 433.6 436.9 400.7 373.3 363.5
Debt Metrics
Total Debt 4,654.7 4,701.1 4,378.8 4,376.1 4,311.5 4,384 4,266.3 4,847.1 4,402.8 4,401.2 4,924.5 4,480.7 4,479.4 4,667.9 4,632.4 4,464.7 4,469.8 4,547.1 4,458.1 4,367.1 4,352.0 3,770.6 3,621.1 3,537.2 3,461.8 3,495.3 3,349.9 3,157.9 3,120.7 3,142.2 3,319.2 3,235.6 3,278.7 3,326.4 3,340.8 3,274.0 3,267.4 3,313.5 3,292.5 3,227.1 3,374.7 1,943.7 1,685.7 1,673.5 1,645.3 1,617.6 1,566.5 1,529.7 1,496.9 1,479.4 1,350.0 1,314.1 1,286.1 1,319.8 1,496.3 1,497.5 1,506.0 1,627.9 1,644.1 1,567.2 1,476.1 1,440.2 1,338.6 1,219.7 1,240.9 1,215.7 1,101.8 1,021.8 983.1 1,207.1 1,131.2 786.4 777.3 744.6 706.2 725.3 641.7 790.9 796.4 769.8 735.2 737.0 726.5 699.5 797.9 773.7 798.0 807.1 838.0 886.1 765.3 851.4 978.3 642.3 962.2 918.6 897.4 812.9 775.5 521.7 551.9 532.7 392.5 292.4 280.8 259.6 187.3 168.1 167.4 168.4 164.8 163.8 164.1 164.8 166.3 165.5 165.5 166.4 167.6 167.8 167.7 168.1 172.4 164 162.6 168 138.6 119.8 108.3
Net Debt 4,623.3 4,518.3 4,349.7 4,368 4,304.9 4,367.9 4,253.8 4,222.3 4,279.8 4,314.6 4,330.2 4,328.2 4,440.0 4,646.5 4,620.7 4,454.5 4,453.4 4,538.2 4,447.9 4,365.9 4,338.6 3,764.2 3,614.1 3,505.6 3,407.6 3,485.6 3,336.8 3,151.3 3,108.5 3,121.4 3,309.2 3,227.0 3,247.8 3,311.0 3,327.3 3,262.4 3,256.1 3,300.0 3,229.5 3,110.3 3,327.7 1,487.1 1,646.9 1,586.3 1,581.9 1,596.4 1,554.6 1,515.0 1,479.3 1,471.6 1,336.3 1,283.4 1,273.7 1,304.4 1,249.1 1,457.4 1,449.9 1,606.3 1,569.3 1,479.1 1,432.1 1,407.8 1,279.6 1,155.6 1,104.9 1,102.8 964.1 899.5 861.5 1,038.6 978.7 749.5 696.2 658.2 619.6 679.8 563.9 754.0 748.7 727.5 693.1 702.8 673.5 638.8 730.2 709.2 718.0 702.8 646.5 713.3 495.5 771.9 910.0 562.5 887.4 864.2 831.2 783.3 723.8 486.1 462.2 507.8 380.4 278.8 266.6 243.1 173.4 152.7 147.3 153.6 152.8 150.7 143.3 148 155.1 151.3 147.7 153.1 160.1 164 163.3 159.9 160.7 159.4 158.4 155.8 131.8 106.3 91.5
Metric 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
Operating Activities
Net Income 131 108.7 25.9 28.8 136.4 101.1 26.4 24.6 131.6 79.6 48.8 26.5 114.1 76.1 37.8 35.8 121.0 74.3 48.2 28.3 100.5 80.5 40.3 24.7 97.2 72.9 15.4 17.7 107.4 91.6 21.8 27.2 139.0 71.3 31.6 25.3 80.1 27.8 14.1 0.7 40.0 (14.2) (9.9) (55.9) 47.9 34.0 26.8 19.8 48.1 19.0 23.1 30.5 43.2 30.9 34.6 (12.3) 35.3 16.2 (10.5) 7.8 26.9 33.5 12.4 (8.7) 31.4 32.4 (3.9) 24.6 25.6 (98.8) 164.9 22.2 16.8 23.8 17.5 25.1 32.5 27.9 22.2 12.4 18.6 29.1 (23.9) 14.9 15.7 19.4 17.1 11.4 9.7 7.9 22.4 16.6 14.1 16.1 17.4 13.8 14.0 4.7 16.2 34.6 32.0 19.4 16.3 8.1 9.1 10.6 9.7 7.8 9 0.1 9.6 7.6 8.5 8.4 8.6 6.8 8.6 8.2 8.2 5.9 8 7 7 5.6 6 6.6 7 4.4 5.8
Depreciation & Amortization 74.8 73.3 71.5 69.8 69.2 68.3 69.3 66.6 65.9 65.6 64.8 64.8 61.6 126.3 64.0 64.1 60.5 63.9 61.0 61.1 57.3 55.0 60.0 61.1 56.4 59.1 73.9 54.1 51.0 50.1 49.7 54.6 48.6 60.5 54.1 51.1 48.6 112.8 62.6 72.5 44.4 123.3 100.7 161.1 39.0 39.4 45.0 38.8 36.1 38.8 34.6 22.5 34.8 38.1 20.1 69.4 38.6 48.5 37.0 35.9 32.0 0.6 41.7 58.1 28.4 0 0 0 33.3 0 0 0 25.6 0 0 0 23.2 0 0 0 20.9 0 0 0.1 23.5 0 0 0 22.3 0 0 0 20.5 0 0 0 0 0 0 0 0 0 0 0 0 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-Based Compensation 0 3.8 2.3 3.1 2.6 2.4 2.8 3 2.4 2.4 0.3 2.5 1.8 1.8 2.9 0.2 3.6 2.4 2.2 1.8 3.3 2.7 1.6 0.8 0.3 3.8 1.2 3.8 3.3 4.8 2.3 3.0 2.2 0.0 1.0 3.5 3.1 1.8 2.1 2.6 4.5 1.2 (0.2) 1.0 2.1 2.4 0.1 3.2 3.7 3.5 2.2 3.1 3.8 2.3 2.7 1.5 1.8 0.7 1.7 0.9 2.4 2.9 0.9 1.0 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 0 0 0 0 0 0 0 0 0 0 0 0 0 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 (72.2) (28.2) (9.3) 78.5 (20.7) (28.3) (3.9) 124.2 14.3 12.2 33.8 192.8 132.3 (66.7) (52.7) 99.0 53.9 (70.8) (4.2) 40.2 (557.6) (37.4) (1.7) 33.8 6.1 (41.4) 7.5 33.8 (16.8) (31.6) (8.3) 49.5 (1.1) (36.7) (18.1) 27.7 (26.7) (49.8) (47.7) 9.8 9.7 (34.7) 53.0 22.6 29.0 (22.0) (8.1) 3.7 (27.2) 3.2 (18.1) 5.0 5.6 (28.6) 14.0 42.3 (18.3) (17.2) (61.8) 26.8 19.4 3.0 (104.7) 7.4 27.2 (102.0) (14.4) 8.3 138.9 17.3 (39.3) (53.4) (6.3) (22.6) 74.0 (63.9) 40.6 27.5 (0.5) (5.0) 24.7 (7.7) (27.9) (0.9) 44.0 17.6 (38.1) (62.4) 51.5 (154.1) 57.0 15.3 (4.2) 65.5 (10.1) (6.0) 4.7 2.4 (11.2) (11.3) 44.2 (3.8) (13.5) (1.5) (1.9) 7.9 (6.3) (5) 11.9 (3.9) (5.1) (1.1) 4 0.7 (2.7) (1.6) 2.5 7.6 0.3 (6) (3.7) 2.5 (4.8) (0.7) 0.9 0.4 3.6 (3.1) 0.8
Other Non-Cash Items 10.8 (3.2) (4.6) 4.1 7.1 (2.7) 4.5 (7.7) 2.5 19.2 (3.7) (4.5) 4 (56.4) (2.1) (20.8) 10.7 9.0 (6.9) 4.0 10.3 12.0 8.2 (7.9) 10.1 11.5 (4.2) 2.1 11.4 5.0 (4.5) 2.5 6.6 (2.6) (25.6) (0.6) (0.6) 5.5 (35.1) (1.1) 7.1 (8.2) (17.6) 2.4 11.5 9.6 (10.9) 0.7 11.4 (0.5) (5.7) 10.9 1.4 (6.4) 4.0 (13.4) 20.7 (38.4) 63.6 (6.7) 5.0 (4.9) (7.0) 6.9 (2.6) 34.6 37.8 7.6 (13.0) 221.5 (148.6) 12.8 7.5 23.7 27.1 37.1 5.8 28.7 25.8 19.1 17.6 15.5 72.4 6.8 45.1 7.2 31.9 21.3 21.0 39.4 117.4 19.9 22.4 23.6 17.5 9.2 20.1 21.4 15.6 12.0 6.9 19.7 7.3 8.1 5.4 12.7 1.6 7.5 6 21.3 4.8 5.9 5.5 6.8 4.7 5.4 5.3 5.8 7.6 6 5.6 6.6 4.3 3.7 5.1 9.1 4.7 3.2 3.9
Operating Cash Flow 176.2 168.1 88.9 188.6 227.8 153.2 102.1 230.6 233.4 188.3 150.9 276.4 328.7 90.5 52.3 177.9 264.1 80.2 105.4 135.9 (386.1) 122.4 110.5 117.0 192.0 119.4 96.3 113.9 175.9 110.1 68.0 140.8 169.9 108.8 56.6 116.0 146.8 95.8 1.9 84.4 138.3 62.1 111.5 102.9 151.5 84.3 65.3 75.7 98.1 72.9 54.4 88.2 109.2 47.3 93.0 80.6 96.1 17.2 24.5 70.7 111.3 22.0 (18.2) 55.1 88.9 (0.4) 24.7 45.9 200.3 65.6 38.8 (12.4) 53.7 46.3 120.6 (7.6) 92.7 85.3 67.8 33.2 73.4 45.9 (6.1) 24.7 110.4 52.2 21.7 (23.3) 86.1 (70.5) 147.0 58.8 35.3 104.0 54.9 21.2 38.6 36.7 23.0 36.8 80.9 35.9 11.6 13.8 13.2 33.7 5.4 10 26.6 14.2 9.6 12.7 18.2 17.5 10.7 10.8 17 22.4 16.3 6.2 10.5 16.5 7.7 8.6 12.5 17.2 16 5 10.7
Investing Activities
Capital Expenditure (267.4) (269.6) (178.4) (218.9) (152.9) (213.7) (188.1) (166.2) (176.2) (133.8) (160.1) (142.6) (119.1) (138.1) (172.5) (157.0) (136.8) (179.6) (178.4) (173.2) (146.3) (231.4) (187.7) (176.4) (171.9) (225.8) (274.9) (173.6) (144.1) (179.4) (121.4) (86.8) (70.0) (69.9) (92.4) (94.5) (69.3) (140.7) (134.2) (116.0) (83.9) (106.0) (143.0) (88.9) (117.5) (108.2) (113.0) (93.7) (83.6) (115.3) (92.3) (83.3) (63.9) (87.7) (112.6) (81.2) (67.7) (112.2) (102.6) (103.3) (122.5) (148.8) (152.8) (89.8) (81.3) (101.8) (81.5) (92.3) (71.3) (109.6) (92.3) (52.7) (74.3) (101.6) (48.4) (72.8) (38.6) (154.6) (3.6) (60.5) (89.7) (49.9) (25.0) (35.5) (28.3) (25.4) (27.0) (25.0) (13.5) (12.4) (30.9) (21.8) (25.2) (58.1) (65.0) (52.2) (57.7) 74.1 (216.6) (207.1) (28.9) (29.9) (44.8) (45.3) (14.8) (51.1) (22) (15.9) (15.2) (11.2) (5.8) (7.3) (3) (6) (13) (6.5) (2.8) (9.7) (7.3) (5) (2.4) (9.2) (9.5) (12.8) (16.7) (41.7) (31.4) (19.9) (7.7)
Acquisitions 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 8.1 (1,132.3) 0 0 0 0 0 0 0 0 0 0 0 0 (1.3) 0 0 108.8 0 0 0 0 2.2 0 0 0 0 0 0 51.9 (0.5) 0 0 0 0 0 0 0 116.2 0 0 0 2.2 0 0 (67.3) 0 0 0 0 0 0 0 0 (10.2) (3.6) 0 (23.2) 0 0 0 0 0 0 0 0 3.5 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 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (0.9) (23.5) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.9 (0.2) (7.3) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 3.5 (1.8) 0 0 0 0 0 0 0 0 (2.3) (2.1) (2.6) (0.9) (0.6) (1.1) (11.5) (9.2) (11) (8.2) (6.5) (6.2) (27.7) (3.3) (0.2) (9.7) (8.2) (2.7) (0.6) (7.8) (14.3) (12.6) (7.5) (7.5)
Sales/Maturities 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 0.6 0 0 0 62 0 6.1 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 (2.9) 1.1 1.4 5.1 6.2 3.3 9 4.5 1.9 0.6 7.3 3.9 11.7 11.7 3.7 2.3 26.9 3.2 3.1 3 6.5 7.8 8.6 14 19.2 6.6 11.5 9.7
Other Investing Activities (2.6) (2.2) (1.8) (2.1) (2.3) (0.3) (3.2) 2.4 (0.7) 0.9 1.7 (1.3) 17.6 0.5 (2.4) 3.5 (1.1) (0.5) 4.0 9.7 0.1 (0.5) 7.7 (0.2) (1.2) 2.9 (1.1) 1.3 (0.9) (4.7) 3.1 (2.3) 19.9 8.6 (0.2) 0.2 (0.2) 11.1 (0.2) (0.3) (0.3) (13.7) (6.5) (0.3) (0.3) (22.6) 23.0 0.2 (3.2) 2.6 0.8 1.0 1.0 1.9 247.6 3.0 0.3 (7.9) 0.3 0.0 0.8 11.1 0.0 4.9 (2.9) (16.6) 6.8 27.0 8.0 10.9 (99.6) (33.3) 1.0 1.6 0.3 (1.7) 0.9 (40.1) (78.9) 0.5 42.7 (14.6) 0.5 109.5 (1.4) (5.0) (0.0) 1.6 1.5 (3.1) 178.0 (0.9) (5.8) (35.0) (1.8) 0 0 (163.2) (39.6) (9.9) (0.6) (36.8) 24.4 (2.9) (21.5) (52.5) 0.1 0 0 0.1 0 0.1 (0.1) (0.1) 0.3 (0.3) 0.1 0 0 0 0 (0.1) 0.1 (0.1) 0.1 0.1 (0.1) 0 0
Investing Cash Flow (270) (271.8) (180.2) (221) (155.2) (214) (191.3) (163.8) (176.9) (132.9) (158.4) (143.9) (101.5) (137.6) (174.9) (153.5) (137.8) (180.1) (174.4) (163.5) (146.2) (231.9) (180.0) (176.6) (173.1) (222.9) (276.0) (172.3) (145.0) (184.1) (118.2) (90.0) (73.6) (61.3) (92.6) (94.3) (69.5) (129.5) (134.5) (108.2) (1,216.5) (119.7) (149.5) (89.3) (117.9) (130.8) (90.0) (93.5) (86.8) (112.6) (91.4) (82.3) (62.9) (87.1) 135.0 (78.2) 41.5 (120.1) (101.8) (103.3) (121.8) (135.4) (90.7) (85.0) (78.0) (118.4) (74.7) (65.4) (11.4) (99.2) (190.9) (86.3) (80.6) (100.0) (48.1) (74.5) (37.7) (78.6) (82.5) (60.1) (47.0) (62.2) (24.5) 74.0 (97.0) (30.4) (27.0) (23.4) (12.0) (15.6) 147.1 (22.7) (31.0) (103.4) (70.4) (48.6) (82.8) (89.1) (256.2) (216.9) (29.4) (69.6) (19.2) (46.9) (31.3) (96.2) (20.7) (9.5) (11.6) (9.8) (6.3) (11.4) (8.4) (5.4) (9.2) (9.6) (6.6) (10.5) (7.4) (2.1) (9.1) (11) (4.3) (4.9) (10.4) (36.7) (37.5) (15.9) (5.5)
Financing Activities
Net Debt Issuance (47.8) 324 2.3 63.8 (73.9) 116.3 (582.5) 450 0 (525) 450 0 (185.6) 34.2 166.3 (6.4) (78.7) 87.7 95.7 14.0 580.4 148.3 82.9 79.4 (34.7) 153.2 191.0 36.4 (22.4) (177.9) 89.9 (43.8) (48.5) (15.3) 65.8 5.6 (1.4) 20.2 71.5 28.7 684.8 0 12.1 28.2 27.6 51 39.1 32.7 17.5 129.5 (2.4) 28.0 (33.7) (176.4) (1.2) (8.5) (121.9) (16.2) 76.9 91.1 35.8 101.6 118.9 (21.3) 25.3 108.4 80.0 37.2 (224.0) 76.0 344.8 83.0 32.8 67.5 (19.8) 55.1 (149.3) (5.5) 26.6 34.5 (1.7) 10.5 27.0 (98.4) (2.3) (24.2) (9.1) (31.0) (48.1) (9.9) (86.5) (122.8) (8.6) 21.6 49.7 22.0 84.5 37.4 254.7 (31.0) 19.1 64.4 8.9 38.2 21.2 72.3 19.2 0.7 (1) 3.6 1 (0.3) (0.5) (1.6) 0.8 0 (0.9) (1.2) (0.3) 0.2 (0.4) 0 8.6 1.2 (5.4) 29.5 18.9 11.4 7.7
Stock Repurchased 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (1.7) 0.2 (0.3) (3.2) 0.2 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Dividends Paid (53.1) (51.1) (49.2) (49) (48.6) (46.5) (46.5) (44.9) (44.4) (42.7) (42.3) (41.7) (41.4) (40.9) (38.7) (38.6) (38.5) (38.1) (35.9) (35.6) (35.5) (35.4) (33.6) (33.5) (32.9) (32.9) (30.8) (30.6) (30.3) (30.3) (25.4) (25.4) (25.4) (25.4) (23.8) (23.8) (23.8) (22.3) (22.0) (21.7) (21.5) (18.2) (18.2) (18.1) (18.1) (17.4) (17.4) (17.4) (17.4) (16.9) (16.9) (16.9) (16.9) (16.4) (16.3) (16.3) (16.3) (16.0) (13.6) (15.2) (14.4) (14.1) (14.1) (14.1) (14.1) (13.8) (13.8) (13.8) (13.8) (13.5) (13.5) (13.5) (13.3) (13.2) (12.8) (12.8) (11.4) (11.0) (11.0) (11.0) (11.0) (10.8) (10.6) (10.5) (10.4) (10.1) (10.1) (10.1) (10.0) (9.7) (9.6) (9.6) (8.1) (7.8) (7.8) (7.8) (7.7) (19.3) (7.3) (7.1) (6.3) (16.4) (6.3) (5.9) (5.9) (5.6) (5.7) (5.7) (5.6) (5.4) (5.4) (5.5) (5.4) (5.1) (5.1) (5.2) (5.1) (5) (4.9) (5) (5) (4.8) (4.8) (4.9) (4.8) (4.7) (4.8) (4.7) (4.7)
Other Financing Activities (5) (7.9) (2.7) (0.1) (5) (5) (2.5) (11.7) (6.6) (6.2) (11) (4.6) (9.5) (6.5) (3.1) (1.6) (5.3) (6.8) (4.6) (3.0) (5.4) (3.7) (4.2) (8.9) (6.1) (19.9) (3.5) (4.7) (6.5) (6.7) (12.7) (4.5) (7.0) (5.7) (4.0) (4.1) (56.6) (11.7) (21.0) 36.9 (2.4) (42.9) (5.1) (0.6) (1.9) 21.4 (0.4) (1.3) (2.5) (79.3) 38.3 1.2 (1.2) 0 (5.7) 5.6 (2.8) (1.6) (0.0) (0.2) (0.0) (0.8) (1.7) (7.5) (0.5) (3.0) (1.6) (4.0) 1.1 (12.8) (67.8) (6.5) 0.3 (1.6) (0.0) (0.2) (0.3) (1.2) (1.2) (0.8) 0.8 (1.5) (0.1) (13.5) 2.4 (3.2) (0.4) 0.1 0.1 6.8 (8.7) (11.0) (0.4) (11.2) (6.3) 0 0 1.3 (0.5) (1.2) (0.3) 0 0 0 0 0.1 (0.1) 0.1 (0.1) (0.1) 0 0.1 (0.1) 0 (0.1) 0.1 0 0 0 0 0 (4.5) (0.1) 0.2 (0.1) 0 0 0.1 (0.1)
Financing Cash Flow (65.2) 265 104.6 34.1 (81.9) 64.6 (522.9) 435.2 (19.8) (563.0) 449.4 (19) (209.1) 56.9 124.4 (30.4) (118.7) 98.8 78.2 15.4 539.5 109.1 45.0 37.2 25.6 100.4 186.2 52.9 (39.3) 84.9 51.8 (73.0) (80.7) (45.6) 38.0 (21.5) (79.6) 0.1 78.7 93.6 668.6 475.3 (10.3) 10.2 8.6 55.8 21.9 14.8 (1.5) 34.0 20.0 12.4 (49.4) (191.9) (20.9) (18.5) (140.2) 87.0 64.0 76.6 22.1 86.9 103.9 (42.1) 12.3 94.0 65.4 20.2 (235.9) 49.7 263.8 63.4 21.8 53.6 (31.4) 44.1 (14.3) (17.1) 15.8 23.7 (10.7) (2.4) 22.9 (105.7) (10.3) (37.2) (19.0) (40.5) (55.4) (11.0) (99.1) (24.9) (15.7) 4.3 36.0 15.2 80.7 30.3 249.4 126.1 13.3 46.5 6.1 32.5 15.8 65.1 13.7 (5.1) (9.7) (1.7) (4.3) (9) (5.8) (6.6) (4.3) (5) (5.9) (6.1) (5.1) (4.7) (5.2) (9.1) 3.8 (3.3) (10.1) 24.8 14.9 7.6 3.7
Cash Position
Net Change in Cash (159) 161.3 13.3 1.7 (9.3) 3.8 (612.1) 502 36.7 (507.5) 441.9 113.5 18.1 9.9 1.7 (6.0) 7.5 (1.1) 9.2 (12.2) 7.2 (0.5) (24.5) (22.5) 44.5 (3.1) 6.5 (5.5) (8.4) 10.9 1.5 (22.2) 15.7 1.9 1.9 0.2 (2.2) (49.4) (53.8) 69.8 (409.6) 417.7 (48.4) 23.8 42.2 9.3 (2.8) (2.9) 9.8 (5.8) (17.0) 18.2 (3.1) (231.7) 207.1 (16.0) (2.6) (16.0) (13.3) 44.1 11.6 (26.5) (5.1) (72.0) 23.1 (24.8) 15.3 0.8 (47.0) 16.1 111.6 (35.3) (5.2) 0.0 41.0 (38.0) 40.7 (10.4) 1.1 (3.1) 15.8 (18.8) (7.7) (7.0) 3.1 (15.4) (24.3) (87.2) 18.7 (97.0) 190.2 11.2 (11.5) 5.0 20.4 (11.9) 36.5 (22.1) 16.1 (54.1) 64.7 12.8 (1.5) (0.6) (2.3) 2.6 (1.5) (4.7) 5.3 2.8 (1.1) (7.7) 4 5.6 (3) (3.6) 4.5 5.8 3.7 (0.6) (3.8) (3.5) 7.1 0.4 (8) 5.4 (6.7) (3.3) 8.9
Cash at Beginning 190.4 29.1 15.8 14.1 23.4 19.6 631.7 129.7 93 600.5 158.6 45.1 27 17.1 15.4 21.3 13.8 14.9 5.7 17.9 10.7 11.2 35.7 58.2 13.7 16.8 10.2 15.7 24.1 13.2 11.7 33.9 18.2 13.5 11.6 11.4 13.6 63.0 116.8 47.0 456.5 38.8 87.2 63.4 21.2 11.9 14.7 17.6 7.8 13.6 30.6 12.4 15.5 247.2 40.1 56.1 58.8 74.8 88.1 44.0 32.4 59.0 64.0 136.0 112.9 137.7 122.4 121.6 168.5 152.5 40.8 76.1 81.3 81.2 40.2 78.2 37.5 47.9 46.9 50.0 34.2 53.0 60.6 67.6 64.5 79.9 104.2 191.5 172.8 269.8 79.5 68.3 79.8 74.8 54.3 66.2 29.7 51.7 35.6 89.7 24.9 12.1 13.6 14.2 16.5 13.9 15.4 20.1 14.8 12 13.1 20.8 16.8 11.2 14.2 17.8 13.3 7.5 3.8 4.4 8.2 11.7 4.6 4.2 12.2 6.8 13.5 16.8 7.9
Cash at End 31.4 190.4 29.1 15.8 14.1 23.4 19.6 631.7 129.7 93 600.5 158.6 45.1 27.0 17.1 15.4 21.3 13.8 14.9 5.7 17.9 10.7 11.2 35.7 58.2 13.7 16.8 10.2 15.7 24.1 13.2 11.7 33.9 15.4 13.5 11.6 11.4 13.6 63.0 116.8 47.0 456.5 38.8 87.2 63.4 21.2 11.9 14.7 17.6 7.8 13.6 30.6 12.4 15.5 247.2 40.1 56.1 58.8 74.8 88.1 44.0 32.4 59.0 64.0 136.0 112.9 137.7 122.4 121.6 168.5 152.5 40.8 76.1 81.3 81.2 40.2 78.2 37.5 47.9 46.9 50.0 34.2 53.0 60.6 67.6 64.5 79.9 104.2 191.5 172.8 269.8 79.5 68.3 79.8 74.8 54.3 66.2 29.7 51.7 35.6 89.7 24.9 12.1 13.6 14.2 16.5 13.9 15.4 20.1 14.8 12 13.1 20.8 16.8 11.2 14.2 17.8 13.3 7.5 3.8 4.4 8.2 11.7 4.6 4.2 12.2 6.8 13.5 16.8
Free Cash Flow (91.2) (101.5) (89.5) (30.3) 74.9 (60.5) (86) 64.4 57.2 54.5 (9.2) 133.8 209.6 (47.5) (120.2) 20.9 127.3 (99.4) (73.0) (37.3) (532.4) (109.0) (77.2) (59.4) 20.1 (106.4) (178.6) (59.7) 31.8 (69.3) (53.4) 54.0 99.9 39.0 (35.8) 21.6 77.5 (44.9) (132.3) (31.5) 54.5 (43.9) (31.5) 14.0 34.0 (23.9) (47.7) (18.0) 14.5 (42.4) (37.9) 4.9 45.3 (40.4) (19.6) (0.5) 28.4 (95.0) (78.1) (32.6) (11.3) (126.8) (171.0) (34.8) 7.6 (102.2) (56.8) (46.4) 129.1 (44.0) (53.5) (65.2) (20.6) (55.2) 72.2 (80.4) 54.2 (69.3) 64.1 (27.3) (16.3) (4.0) (31.1) (10.8) 82.1 26.8 (5.3) (48.3) 72.6 (82.9) 116.1 37.0 10.1 45.9 (10.2) (30.9) (19.1) 110.8 (193.7) (170.3) 52.0 6.0 (33.2) (31.5) (1.7) (17.4) (16.6) (5.9) 11.4 3 3.8 5.4 15.2 11.5 (2.3) 4.3 14.2 12.7 9 1.2 8.1 7.3 (1.8) (4.2) (4.2) (24.5) (15.4) (14.9) 3
Key Metrics 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 1987 Q1 1986 Q4 1986 Q3 1986 Q2
Income Statement
Revenue 780.7 635.5 430.2 439 805.2 597.1 401.6 402.6 726.4 591.7 407.1 411.3 921.2 791.4 462.6 474.2 823.6 562.5 380.6 372.6 633.4 486.4 346.6 326.9 537.0 477.7 325.5 333.9 597.8 501.2 322.0 355.7 575.4 436.1 335.6 341.8 547.5 463.8 333.8 325.4 450.0 318.3 272.1 272.3 442.0 378.1 272.1 283.2 460.2 355.4 259.9 279.8 380.7 318.9 246.8 242.4 365.9 339.3 249.5 260.6 400.8 329.3 249.5 256.3 426.5 348.5 225.8 257.3 437.9 407.8 291.9 153.3 179.2 183.1 130.2 133.5 186.5 173.6 157.6 153.8 171.9 413.2 149.0 142.4 142.4 287.4 270.2 268.9 274.3 258.5 410.9 289.2 299.3 111.7 239.8 260.7 170.6 275.4 94.8 404.4 561.7 585.6 453.2 337.0 248.0 217.8 219.8 186.2 168.2 262.4 170.2 161.3 153.8 131.4 98.2 40.2 43.8 41.2 42.6 37.8 41.1 40.1 39.1 34.6 35.9 36.7 38.6 34.6 35.7 35.8 36.3 32.9 34.4 35.3 35.4 32.2 32.5 33.3 35.2 31.1 33.8 32 33.2 30.1 32.3 30.8 30 27.5 31.7 84.6 73.7 61.6 60.2 30.8 32.3 31.3 28 30.8 25.9 27.7
Gross Profit 218 262.1 167.4 167.4 291.8 248.8 161.5 153.8 276.2 219.1 179.2 144.2 253.9 209.6 159.6 153.1 250.5 189.8 164.3 140.9 210.6 195.3 152.1 138.0 223.7 189.4 135.4 118.7 224.5 176.5 126.0 132.8 211.7 176.6 140.1 131.8 213.2 179.5 138.5 128.4 171.0 124.4 110.6 108.0 143.5 119.1 103.0 94.5 136.1 115.9 101.9 94.8 125.5 116.3 102.4 98.6 121.3 164.8 82.3 75.7 190.3 171.7 162.6 158.8 190.2 163.0 131.7 145.2 176.9 188.7 160.6 106.3 124.6 137.9 91.0 100.4 135.2 121.2 109.9 104.5 117.8 126.0 99.2 100.8 98.9 115.0 94.3 86.8 101.4 95.3 226.3 107.2 109.5 99.0 87.1 90.8 83.6 79.7 76.1 119.1 115.2 92.5 79.6 39.5 40.2 41 41.2 35.0 37.5 39.8 39.1 34.7 35.6 35.1 35.6 31.4 34.3 32.8 33.6 29.9 32.3 30.8 28.9 24.9 25.9 26.5 28.5 22.9 25.7 35.8 36.3 32.9 34.4 35.3 35.4 32.2 32.5 33.3 35.2 31.1 33.8 32 33.2 30.1 32.3 30.8 30 27.5 31.7 84.6 73.7 61.6 60.2 30.8 32.3 31.3 28 30.8 25.9 27.7
Operating Income 199.9 171.4 78.7 82.5 205 163.3 75.8 70.6 193.3 136.5 97.8 63.5 174.9 130.0 79.5 72.4 173.4 114.0 89.9 67.3 138.3 126.0 82.2 66.9 153.2 121.4 70.6 54.0 160.1 114.1 65.1 69.6 148.3 121.8 79.6 69.8 150.2 55.3 58.4 35.3 73.6 0.2 (2.0) (38.9) 70.5 70.0 55.2 47.4 90.4 71.1 55.6 49.0 79.8 75.3 77.8 20.6 70.0 46.5 39.6 36.2 58.4 45.4 47.9 30.8 69.7 50.6 16.9 25.8 33.5 (37.9) 42.7 25.5 36.6 45.7 18.4 31.8 56.0 39.9 40.9 32.4 39.4 46.7 (30.6) 33.2 33.3 41.0 38.3 25.8 28.1 (91.0) 156.2 30.3 38.8 32.0 33.4 30.8 31.4 15.0 28.1 63.3 61.6 40.1 42.5 15.2 16.9 15.5 16.7 13.8 16.0 2.8 17.7 13.9 15 14.7 15.7 12.8 15.5 14.1 15 11.3 14.2 12.1 11.6 9 9.5 10.1 11.5 7.6 9.7 35.8 36.3 32.9 34.4 35.3 35.4 32.2 32.5 33.3 35.2 31.1 33.8 32 33.2 30.1 32.3 30.8 30 27.5 31.7 84.6 73.7 61.6 60.2 30.8 32.3 31.3 28 30.8 25.9 27.7
Net Income 131 104.9 24.9 27.5 134.3 98.1 24.4 22.8 127.9 79.7 45.4 23.1 114.1 72.5 35.0 33.4 117.5 71.2 44.1 25.2 96.3 77.2 36.3 21.0 93.2 69.2 11.7 14.6 103.8 86.6 16.9 21.9 133.0 50.7 27.7 22.2 76.5 18.2 14.1 0.7 40.0 (14.2) (9.9) (41.8) 33.9 34.0 27.4 20.3 48.6 18.1 23.1 30.5 43.2 30.8 34.5 (13.5) 29.8 25.6 (10.5) 7.8 26.9 33.5 12.4 (8.7) 31.4 32.8 (2.2) 24.6 26.4 (98.8) 164.9 22.2 16.8 23.8 17.5 25.1 32.5 20.8 22.3 11.8 26.2 26.6 (23.9) 15.0 15.7 19.5 17.2 11.5 9.8 7.9 22.4 16.7 14.2 16.1 17.4 13.8 13.3 4.8 16.4 34.9 32.1 19.4 16.3 8.1 9.1 10.6 9.7 7.8 9 0.1 9.6 7.5 8.5 8.4 8.6 6.8 8.6 8.2 8.2 5.9 8 7 6.9 5.6 6 6.6 7 4.4 5.8 6.2 6 4.6 6.1 6.2 6.3 5.6 5.6 4.8 6.9 4.3 6.7 5.4 6.3 4.7 6.5 5.8 5.4 4 6 0 0 0 5.9 5.3 5.7 5.9 3.5 4.7 3.2 3.8
EPS (Diluted) 1.73 1.39 0.34 0.38 1.87 1.37 0.35 0.33 1.87 1.17 0.67 0.35 1.73 1.11 0.54 0.52 1.82 1.11 0.70 0.40 1.54 1.23 0.58 0.33 1.51 1.13 0.19 0.24 1.73 1.49 0.31 0.40 2.46 1.05 0.50 0.40 1.39 0.33 0.26 0.01 0.77 -6.49 -0.22 -0.94 0.76 -7.70 0.61 0.46 1.09 0.41 0.52 0.69 0.97 0.69 0.78 -0.31 0.68 0.58 -0.27 0.19 0.68 0.84 0.32 -0.22 0.81 0.84 -0.06 0.64 0.68 -2.56 4.29 0.58 0.44 0.62 0.46 0.66 0.91 0.59 0.66 0.35 0.78 0.80 -0.73 0.45 0.48 0.59 0.52 0.35 0.30 0.24 0.69 0.54 0.52 0.59 1.75 0.51 0.52 0.18 0.61 1.34 1.37 0.83 0.71 0.38 0.42 0.50 0.45 0.36 0.42 0.00 0.44 0.35 0.39 0.39 0.40 0.31 0.39 0.37 0.38 0.27 0.37 0.32 0.32 0.26 0.28 0.31 0.33 0.21 0.27 0.29 0.29 0.22 0.30 0.30 0.31 0.27 0.27 0.23 0.34 0.21 0.33 0.27 0.31 0.23 0.31 0.28 0.26 0.20 0.29 – 0.27 0.24 0.29 0.26 0.27 0.28 0.17 0.23 0.15 0.18
Balance Sheet
Cash & Equivalents 31.4 182.8 21.1 8.1 6.6 16.1 12.5 624.8 123 86.6 594.3 152.6 39.4 21.4 11.7 10.2 16.3 8.9 10.2 1.2 13.4 6.4 7.0 31.6 54.1 9.8 13.1 6.6 12.2 20.8 10.0 8.6 30.9 15.4 13.5 11.6 11.4 13.6 63.0 116.8 47.0 456.5 38.8 87.2 63.4 21.2 11.9 14.7 17.6 7.8 13.6 30.6 12.4 15.5 247.2 40.1 56.1 21.6 74.8 88.1 44.0 32.4 59.0 64.0 136.0 112.9 137.7 122.4 121.6 168.5 152.5 36.9 81.1 86.4 86.6 45.5 77.8 36.9 47.7 42.2 42.1 34.2 53.0 60.6 67.6 64.5 79.9 104.2 191.5 172.8 269.8 79.5 68.3 79.8 74.8 54.3 66.2 29.7 51.7 35.6 89.7 24.9 12.1 13.6 14.2 16.5 13.9 15.4 20.1 14.8 12 13.1 20.8 16.8 11.2 14.2 17.8 13.3 7.5 3.8 4.4 8.2 11.7 4.6 4.2 12.2 6.8 13.5 16.8
Total Assets 10,820 10,869.8 10,329 10,091.6 10,061.2 10,022.6 9,718.7 10,185.9 9,676.7 9,620.4 9,932.9 9,409.1 9,460.1 9,618.2 9,322.3 9,134.6 9,130.7 9,131.9 8,910.4 8,738.1 8,696.2 8,088.8 7,829.1 7,689.9 7,648.8 7,558.5 7,274.9 7,081.5 7,037.6 6,963.3 6,661.9 6,570.1 6,627.0 6,658.9 6,551.2 6,489.1 6,475.8 6,515.4 6,452.1 6,394.9 6,324.7 4,655.5 4,246.6 4,220.3 4,319.8 4,279.8 4,073.3 3,970.5 3,965.0 3,875.2 3,801.2 3,746.5 3,686.6 3,729.5 3,853.6 3,774.3 3,807.9 4,127.1 3,953.4 3,810.8 3,727.0 3,711.5 3,540.2 3,370.3 3,358.6 3,317.7 3,168.3 3,111.7 3,081.1 3,379.9 3,226.7 2,662.2 2,525.1 2,472.9 2,364.9 2,403.0 2,287.9 2,244.7 2,148.7 2,041.1 1,962.3 2,120.0 2,288.3 2,085.6 2,152.7 2,056.2 2,031.5 2,014.7 2,055.4 2,063.2 1,992.1 2,095.8 2,125.8 2,035.2 1,903.9 1,842.6 1,776.9 1,658.8 1,646.8 1,404.8 1,260.4 1,320.3 1,003.6 797.5 721.7 674.8 633.9 577.7 561.9 559.4 536.2 526.9 533.8 508.7 507.6 471.4 472 467.4 461.3 446.2 449.8 448.8 443.8 433.6 433.6 436.9 400.7 373.3 363.5
Total Debt 4,654.7 4,701.1 4,378.8 4,376.1 4,311.5 4,384 4,266.3 4,847.1 4,402.8 4,401.2 4,924.5 4,480.7 4,479.4 4,667.9 4,632.4 4,464.7 4,469.8 4,547.1 4,458.1 4,367.1 4,352.0 3,770.6 3,621.1 3,537.2 3,461.8 3,495.3 3,349.9 3,157.9 3,120.7 3,142.2 3,319.2 3,235.6 3,278.7 3,326.4 3,340.8 3,274.0 3,267.4 3,313.5 3,292.5 3,227.1 3,374.7 1,943.7 1,685.7 1,673.5 1,645.3 1,617.6 1,566.5 1,529.7 1,496.9 1,479.4 1,350.0 1,314.1 1,286.1 1,319.8 1,496.3 1,497.5 1,506.0 1,627.9 1,644.1 1,567.2 1,476.1 1,440.2 1,338.6 1,219.7 1,240.9 1,215.7 1,101.8 1,021.8 983.1 1,207.1 1,131.2 786.4 777.3 744.6 706.2 725.3 641.7 790.9 796.4 769.8 735.2 737.0 726.5 699.5 797.9 773.7 798.0 807.1 838.0 886.1 765.3 851.4 978.3 642.3 962.2 918.6 897.4 812.9 775.5 521.7 551.9 532.7 392.5 292.4 280.8 259.6 187.3 168.1 167.4 168.4 164.8 163.8 164.1 164.8 166.3 165.5 165.5 166.4 167.6 167.8 167.7 168.1 172.4 164 162.6 168 138.6 119.8 108.3
Stockholders' Equity 3,945.2 3,823.6 3,768 3,636.1 3,635.1 3,501.5 3,446.6 3,357.3 3,333.9 3,215.3 3,167.3 3,110.0 3,097.9 2,994.9 2,886.6 2,885.4 2,871.9 2,787.1 2,697.5 2,659.0 2,624.5 2,561.4 2,519.0 2,513.3 2,523.2 2,362.1 2,329.5 2,316.8 2,279.2 2,181.6 1,813.3 1,818.8 1,818.8 1,709.0 1,682.8 1,676.2 1,674.3 1,614.6 1,604.6 1,562.4 1,480.7 1,465.9 1,287.2 1,310.9 1,407.8 1,376.0 1,357.4 1,341.3 1,337.4 1,307.7 1,290.9 1,282.7 1,260.9 1,232.5 1,214.3 1,196.3 1,224.7 1,209.3 1,088.0 1,108.1 1,113.1 1,100.3 1,080.4 1,082.4 1,108.0 1,084.8 1,062.5 1,080.1 1,071.6 1,050.5 1,149.2 968.6 965.2 969.9 967.6 970.1 949.8 790.0 780.7 760.9 757.6 738.9 714.9 750.6 737.7 735.8 721.0 715.0 710.7 709.7 698.6 678.4 555.7 535.2 534.8 529.1 525.7 515.2 506.0 499.9 300.0 282.3 271.3 223.2 220.3 216.6 213.3 209 207 206.7 211.8 207.5 208.7 205.4 202.1 198.5 196.8 193.2 190 186.6 185.5 182.3 180 177.8 176.8 175.4 173.4 170.4 170
Cash Flow
Operating Cash Flow 176.2 168.1 88.9 188.6 227.8 153.2 102.1 230.6 233.4 188.3 150.9 276.4 328.7 90.5 52.3 177.9 264.1 80.2 105.4 135.9 (386.1) 122.4 110.5 117.0 192.0 119.4 96.3 113.9 175.9 110.1 68.0 140.8 169.9 108.8 56.6 116.0 146.8 95.8 1.9 84.4 138.3 62.1 111.5 102.9 151.5 84.3 65.3 75.7 98.1 72.9 54.4 88.2 109.2 47.3 93.0 80.6 96.1 17.2 24.5 70.7 111.3 22.0 (18.2) 55.1 88.9 (0.4) 24.7 45.9 200.3 65.6 38.8 (12.4) 53.7 46.3 120.6 (7.6) 92.7 85.3 67.8 33.2 73.4 45.9 (6.1) 24.7 110.4 52.2 21.7 (23.3) 86.1 (70.5) 147.0 58.8 35.3 104.0 54.9 21.2 38.6 36.7 23.0 36.8 80.9 35.9 11.6 13.8 13.2 33.7 5.4 10 26.6 14.2 9.6 12.7 18.2 17.5 10.7 10.8 17 22.4 16.3 6.2 10.5 16.5 7.7 8.6 12.5 17.2 16 5 10.7
Capital Expenditure (267.4) (269.6) (178.4) (218.9) (152.9) (213.7) (188.1) (166.2) (176.2) (133.8) (160.1) (142.6) (119.1) (138.1) (172.5) (157.0) (136.8) (179.6) (178.4) (173.2) (146.3) (231.4) (187.7) (176.4) (171.9) (225.8) (274.9) (173.6) (144.1) (179.4) (121.4) (86.8) (70.0) (69.9) (92.4) (94.5) (69.3) (140.7) (134.2) (116.0) (83.9) (106.0) (143.0) (88.9) (117.5) (108.2) (113.0) (93.7) (83.6) (115.3) (92.3) (83.3) (63.9) (87.7) (112.6) (81.2) (67.7) (112.2) (102.6) (103.3) (122.5) (148.8) (152.8) (89.8) (81.3) (101.8) (81.5) (92.3) (71.3) (109.6) (92.3) (52.7) (74.3) (101.6) (48.4) (72.8) (38.6) (154.6) (3.6) (60.5) (89.7) (49.9) (25.0) (35.5) (28.3) (25.4) (27.0) (25.0) (13.5) (12.4) (30.9) (21.8) (25.2) (58.1) (65.0) (52.2) (57.7) 74.1 (216.6) (207.1) (28.9) (29.9) (44.8) (45.3) (14.8) (51.1) (22) (15.9) (15.2) (11.2) (5.8) (7.3) (3) (6) (13) (6.5) (2.8) (9.7) (7.3) (5) (2.4) (9.2) (9.5) (12.8) (16.7) (41.7) (31.4) (19.9) (7.7)
Free Cash Flow (91.2) (101.5) (89.5) (30.3) 74.9 (60.5) (86) 64.4 57.2 54.5 (9.2) 133.8 209.6 (47.5) (120.2) 20.9 127.3 (99.4) (73.0) (37.3) (532.4) (109.0) (77.2) (59.4) 20.1 (106.4) (178.6) (59.7) 31.8 (69.3) (53.4) 54.0 99.9 39.0 (35.8) 21.6 77.5 (44.9) (132.3) (31.5) 54.5 (43.9) (31.5) 14.0 34.0 (23.9) (47.7) (18.0) 14.5 (42.4) (37.9) 4.9 45.3 (40.4) (19.6) (0.5) 28.4 (95.0) (78.1) (32.6) (11.3) (126.8) (171.0) (34.8) 7.6 (102.2) (56.8) (46.4) 129.1 (44.0) (53.5) (65.2) (20.6) (55.2) 72.2 (80.4) 54.2 (69.3) 64.1 (27.3) (16.3) (4.0) (31.1) (10.8) 82.1 26.8 (5.3) (48.3) 72.6 (82.9) 116.1 37.0 10.1 45.9 (10.2) (30.9) (19.1) 110.8 (193.7) (170.3) 52.0 6.0 (33.2) (31.5) (1.7) (17.4) (16.6) (5.9) 11.4 3 3.8 5.4 15.2 11.5 (2.3) 4.3 14.2 12.7 9 1.2 8.1 7.3 (1.8) (4.2) (4.2) (24.5) (15.4) (14.9) 3