BOH - Bank of Hawaii Corporation
Price:
--
--
|
CONSENSUS:
Hold
DETAILS
|
PRICE TARGET:
$82.00
DETAILS
HIGH:
$83.00
LOW:
$81.00
MEDIAN:
$82.00
CONSENSUS:
$82.00
UPSIDE:
5.41%
| 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 Q2 | 2002 Q4 | 2002 Q2 | 2001 Q4 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | 263.5 | 271.4 | 271.9 | 261.6 | 256.6 | 260.5 | 264.1 | 254.0 | 251.0 | 251.0 | 245.9 | 241.4 | 227.4 | 212.0 | 184.0 | 180.2 | 172.7 | 183.4 | 174.2 | 174.6 | 170.6 | 172.5 | 174.7 | 189.6 | 189.7 | 191.3 | 193.0 | 192.7 | 188.0 | 183.8 | 179.5 | 175.7 | 174.9 | 172.4 | 170.2 | 167.7 | 174.8 | 162.5 | 161.0 | 159.2 | 168.1 | 155.0 | 149.5 | 151.9 | 157.3 | 150.9 | 148.8 | 147.3 | 146.3 | 145.9 | 144.6 | 144.2 | 145.5 | 148.8 | 155.5 | 151.8 | 157.3 | 151.3 | 160.1 | 159.6 | 166.3 | 162.1 | 176.1 | 188.2 | 195.4 | 202.3 | 185.5 | 184.5 | 193.3 | 194.3 | 189.6 | 199.2 | 230.8 | 210.4 | 214.8 | 207.8 | 209.3 | 203.1 | 203.8 | 194.0 | 188.0 | 183.8 | 184.8 | 174.8 | 172.5 | 165.7 | 167.5 | 166.3 | 160.6 | 158.3 | 162.6 | 167.6 | 179.9 | 248.6 | 315.1 | 410.9 | 345.0 | 329.8 | 324.3 | 320.3 |
| Cost of Revenue | 73.0 | 84.4 | 93.5 | 92.1 | 91.7 | 102.8 | 106.0 | 101.1 | 98.4 | 97.1 | 93.0 | 77.9 | 54.4 | 31.8 | 13.3 | 4.2 | (0.2) | (3.8) | (3.0) | (8.2) | (6.1) | 24.0 | 38.5 | 52.9 | 52.6 | 26.0 | 27.4 | 28.5 | 23.8 | 21.0 | 20.3 | 18.6 | 17.3 | 17.1 | 16.4 | 15.5 | 14.4 | 13.2 | 12.6 | 11.2 | 8.0 | 10.7 | 9.5 | 9.5 | 9.4 | 9.5 | 6.9 | 7.3 | 9.4 | 9.6 | 9.7 | 10.0 | 10.3 | 10.4 | 10.6 | 11.6 | 11.6 | 13.8 | 14.6 | 16.3 | 17.4 | 18.3 | 27.8 | 31.4 | 36.6 | 44.7 | 47.3 | 50.5 | 50.7 | 46.9 | 49.4 | 38.6 | 56.9 | 56.2 | 59.1 | 54.3 | 52.9 | 52.5 | 49.4 | 43.0 | 36.0 | 31.1 | 30.3 | 23.1 | 19.5 | 10.9 | 15.6 | 12.1 | 15.7 | 15.5 | 21.4 | 28.7 | 42.3 | 77.8 | 106.8 | 173.8 | 155.4 | 150.1 | 208.2 | 130.4 |
| Gross Profit | 190.5 | 187.0 | 178.4 | 169.5 | 164.9 | 157.7 | 158.0 | 152.9 | 152.6 | 153.9 | 152.9 | 163.5 | 173.0 | 180.2 | 170.8 | 176.1 | 172.9 | 187.2 | 177.2 | 182.8 | 176.7 | 148.5 | 136.3 | 136.7 | 137.1 | 165.3 | 165.6 | 164.2 | 164.2 | 162.7 | 159.2 | 157.1 | 157.5 | 155.3 | 153.8 | 152.2 | 160.5 | 149.3 | 148.5 | 148.0 | 160.1 | 144.3 | 140.0 | 142.5 | 147.9 | 141.4 | 142.0 | 140.0 | 136.9 | 136.3 | 134.9 | 134.2 | 135.2 | 138.4 | 145.0 | 140.2 | 145.7 | 137.4 | 145.4 | 143.4 | 148.9 | 143.8 | 148.4 | 156.9 | 158.7 | 157.5 | 138.2 | 134.0 | 142.5 | 147.4 | 140.2 | 160.5 | 173.9 | 154.3 | 155.7 | 153.5 | 156.5 | 150.6 | 154.5 | 151.0 | 152.0 | 152.7 | 154.5 | 151.7 | 153.0 | 154.8 | 151.8 | 154.2 | 144.9 | 142.8 | 141.2 | 139.0 | 137.5 | 170.8 | 208.3 | 237.1 | 189.6 | 179.7 | 116.1 | 189.9 |
| 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 |
| SG&A Expenses | 73.9 | 71.3 | 68.5 | 66.8 | 66.7 | 62.5 | 64.1 | 65.9 | 63.8 | 60.1 | 64.1 | 61.3 | 70.4 | 62.0 | 64.0 | 61.8 | 64.0 | 63.6 | 60.8 | 59.8 | 60.2 | 54.6 | 55.2 | 53.7 | 57.9 | 55.0 | 57.1 | 56.0 | 59.4 | 58.2 | 55.3 | 55.6 | 57.8 | 56.5 | 54.7 | 53.0 | 54.7 | 54.2 | 53.4 | 54.0 | 54.2 | 51.9 | 50.3 | 50.9 | 53.0 | 49.0 | 48.7 | 48.3 | 50.3 | 47.1 | 49.4 | 48.6 | 52.0 | 69.8 | 50.3 | 47.2 | 49.1 | 70.0 | 46.4 | 48.8 | 50.0 | 63.8 | 50.0 | 50.6 | 47.7 | 67.3 | 49.7 | 53.2 | 48.8 | 57.1 | 47.1 | 46.2 | 55.5 | 59.4 | 44.9 | 44.6 | 45.4 | 55.8 | 43.1 | 44.8 | 45.8 | 43.3 | 44.4 | 43.9 | 44.8 | 45.0 | 46.6 | 46.7 | 46.0 | 46.4 | 47.7 | 42.4 | 47.3 | 62.0 | 61.0 | 62.2 | 54.6 | 57.5 | 55.2 | 62.2 |
| Other Expenses | 42.2 | 38.1 | 42.2 | 42.3 | 42.0 | 43.6 | 41.2 | 41.7 | 40.4 | 54.3 | 25.2 | 41.1 | 39.9 | 39.2 | 40.2 | 39.7 | 38.4 | 46.6 | 34.3 | 35.4 | 37.6 | 43.0 | 33.7 | 34.4 | 37.1 | 36.6 | 41.7 | 35.4 | 32.4 | 36.3 | 33.9 | 34.0 | 35.2 | 34.8 | 32.9 | 34.0 | 33.0 | 34.4 | 33.1 | 31.0 | 32.1 | 32.8 | 40.5 | 31.5 | 32.8 | 31.2 | 31.3 | 31.7 | 32.2 | 34.3 | 32.4 | 31.4 | 31.3 | 8.7 | 33.5 | 32.2 | 36.1 | 14.4 | 37.6 | 45.0 | 36.1 | 26.2 | 39.9 | 35.3 | 34.0 | 21.2 | 34.3 | 36.4 | 39.1 | 31.2 | 39.7 | 37.6 | 38.0 | 32.6 | 36.5 | 35.2 | 36.7 | 25.8 | 36.7 | 33.9 | 35.0 | 39.9 | 40.2 | 35.1 | 36.1 | 37.1 | 37.6 | 38.4 | 37.0 | 37.0 | 47.7 | 52.7 | 42.1 | 78.2 | 100.3 | 114.0 | 81.2 | 66.7 | 54.0 | 63.9 |
| Operating Expenses | 116.0 | 109.4 | 110.7 | 109.1 | 108.7 | 106.2 | 105.4 | 107.6 | 104.2 | 114.3 | 89.2 | 102.5 | 110.3 | 101.2 | 104.2 | 101.5 | 102.4 | 110.2 | 95.1 | 95.3 | 97.8 | 97.6 | 88.9 | 88.1 | 94.9 | 91.6 | 98.8 | 91.4 | 91.8 | 94.5 | 89.2 | 89.6 | 93.1 | 91.3 | 87.7 | 87.1 | 87.6 | 88.6 | 86.5 | 85.0 | 86.2 | 84.6 | 90.8 | 82.3 | 85.8 | 80.1 | 80.0 | 79.9 | 82.4 | 81.3 | 81.8 | 80.0 | 83.2 | 78.6 | 83.8 | 79.4 | 85.2 | 84.4 | 84.0 | 93.8 | 86.1 | 90.1 | 89.9 | 85.9 | 81.7 | 88.5 | 84.0 | 89.6 | 87.9 | 88.3 | 86.8 | 83.9 | 93.4 | 92.0 | 81.5 | 79.8 | 82.1 | 81.6 | 79.8 | 78.7 | 80.8 | 83.2 | 84.6 | 79.0 | 80.9 | 82.1 | 84.2 | 85.1 | 83.0 | 83.4 | 95.4 | 95.1 | 89.4 | 140.2 | 161.3 | 176.2 | 135.8 | 124.2 | 109.3 | 126.1 |
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Income | 74.5 | 77.6 | 67.8 | 60.4 | 56.2 | 51.5 | 52.6 | 45.3 | 48.4 | 39.6 | 63.7 | 61.1 | 62.8 | 79.0 | 66.6 | 74.6 | 70.4 | 77.0 | 82.1 | 87.5 | 79.0 | 50.9 | 47.4 | 48.7 | 42.2 | 73.7 | 66.8 | 72.8 | 72.5 | 68.2 | 70.1 | 67.5 | 64.5 | 64.0 | 66.1 | 65.1 | 72.8 | 60.8 | 62.0 | 63.0 | 73.8 | 59.7 | 49.2 | 60.1 | 62.2 | 61.2 | 62.0 | 60.0 | 54.5 | 55.0 | 53.0 | 54.2 | 52.0 | 59.8 | 61.1 | 60.9 | 60.5 | 53.1 | 61.5 | 49.6 | 62.8 | 53.8 | 58.5 | 70.9 | 77.0 | 69.0 | 54.2 | 44.4 | 54.6 | 59.1 | 53.4 | 76.7 | 80.4 | 62.3 | 74.3 | 73.7 | 74.3 | 69.0 | 74.6 | 72.2 | 71.2 | 69.5 | 69.9 | 72.7 | 72.1 | 72.7 | 67.6 | 69.1 | 61.9 | 59.4 | 45.8 | 43.9 | 48.2 | 30.6 | 46.9 | 60.9 | 53.8 | 55.5 | 6.9 | 63.8 |
| Interest Expense | 71.2 | 81.9 | 91.0 | 88.9 | 88.5 | 99.0 | 103.0 | 98.7 | 96.4 | 94.6 | 91.0 | 75.4 | 52.4 | 31.6 | 13.3 | 6.7 | 5.3 | 5.9 | 7.4 | 7.9 | 8.2 | 8.8 | 9.9 | 12.5 | 19.0 | 21.2 | 23.2 | 24.5 | 20.8 | 19.0 | 16.5 | 15.1 | 13.2 | 12.8 | 12.4 | 11.3 | 10.0 | 10.0 | 10.1 | 10.2 | 10.0 | 9.7 | 9.5 | 9.5 | 9.4 | 9.5 | 9.5 | 9.5 | 9.4 | 9.6 | 9.7 | 10.0 | 10.3 | 10.4 | 10.6 | 11.0 | 11.3 | 11.6 | 12.5 | 12.7 | 12.7 | 13.0 | 14.4 | 15.4 | 15.9 | 17.9 | 19.8 | 21.8 | 25.9 | 28.3 | 29.0 | 31.5 | 42.5 | 50.7 | 55 | 50.9 | 50.2 | 49.3 | 46.6 | 40.9 | 33.2 | 29.5 | 27.3 | 23.1 | 19.5 | 17.4 | 15.6 | 15.6 | 15.7 | 15.5 | 21.4 | 28.7 | 39.0 | 63.3 | 100.4 | 121.3 | 129.6 | 130.0 | 124.8 | 116.9 |
| Interest Income | 222.2 | 227.3 | 227.7 | 218.5 | 214.3 | 219.2 | 220.6 | 213.5 | 210.4 | 210.3 | 211.9 | 199.8 | 188.3 | 172.3 | 154.9 | 139.6 | 130.6 | 132.3 | 134.3 | 131.4 | 128.8 | 128.3 | 134.0 | 139.1 | 144.9 | 145.1 | 148.1 | 148.6 | 145.6 | 143.0 | 139.4 | 135.6 | 132.1 | 131.6 | 128.8 | 123.6 | 119.9 | 117.1 | 114.0 | 113.8 | 113.1 | 111.4 | 107.4 | 107.2 | 106.1 | 106.2 | 104.9 | 103.9 | 102.6 | 101.7 | 100.6 | 97.4 | 98.9 | 100.7 | 104.2 | 106.4 | 109.2 | 107.9 | 109.2 | 110.2 | 112.4 | 109.3 | 113.0 | 119.4 | 123.6 | 121.5 | 128.7 | 124.7 | 122.9 | 134.2 | 132.6 | 138.6 | 144.7 | 150.2 | 153.6 | 149.8 | 148.4 | 149.5 | 147.0 | 140.8 | 135.4 | 132.9 | 129.2 | 124.1 | 120.2 | 117.4 | 114.4 | 111.5 | 111.8 | 108.8 | 111.9 | 118.9 | 131.9 | 169.1 | 217.1 | 255.3 | 268.4 | 262.8 | 257.0 | 256.4 |
| Profitability | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| EBITDA | 82.2 | 85.1 | 75.5 | 68.0 | 63.7 | 58.9 | 60.5 | 53.3 | 56.6 | 47.6 | 71.4 | 69.6 | 71.6 | 87.3 | 75.0 | 82.8 | 78.7 | 85.2 | 90.2 | 95.7 | 87.1 | 59.3 | 55.6 | 56.7 | 50.1 | 81.4 | 74.4 | 80.2 | 79.6 | 72.0 | 73.8 | 71.0 | 67.8 | 67.3 | 69.4 | 68.4 | 76.1 | 63.9 | 65.1 | 66.3 | 77.2 | 62.9 | 52.4 | 63.3 | 65.4 | 64.4 | 65.1 | 63.1 | 57.5 | 58.0 | 56.0 | 57.2 | 55.1 | 63.3 | 64.6 | 64.2 | 64.0 | 56.8 | 65.3 | 53.2 | 66.3 | 57.2 | 61.8 | 74.3 | 80.3 | 72.4 | 57.5 | 47.8 | 58.0 | 62.6 | 57.2 | 80.2 | 84.0 | 64.9 | 78.8 | 77.4 | 78.0 | 72.0 | 79.3 | 76.2 | 75.6 | 74.8 | 76.6 | 79.5 | 79.3 | 89.9 | 75.2 | 77.5 | 69.6 | 70.1 | 57.7 | 57.2 | 51.1 | 58.1 | 46.9 | 60.9 | 62.8 | 57.9 | 6.9 | 63.8 |
| EBIT | 74.5 | 77.6 | 67.8 | 60.4 | 56.2 | 51.5 | 52.6 | 45.3 | 48.4 | 39.6 | 63.7 | 61.1 | 62.8 | 79.0 | 66.6 | 74.6 | 70.4 | 77.0 | 82.1 | 87.5 | 79.0 | 50.9 | 47.4 | 48.7 | 42.2 | 73.7 | 66.8 | 72.8 | 72.5 | 68.2 | 70.1 | 67.5 | 64.5 | 64.0 | 66.1 | 65.1 | 72.8 | 60.8 | 62.0 | 63.0 | 73.8 | 59.7 | 49.2 | 60.1 | 62.2 | 61.2 | 62.0 | 60.0 | 54.5 | 55.0 | 53.0 | 54.2 | 52.0 | 59.8 | 61.1 | 60.9 | 60.5 | 53.1 | 61.5 | 49.6 | 62.8 | 53.8 | 58.5 | 70.9 | 77.0 | 69.0 | 54.2 | 44.4 | 54.6 | 59.1 | 53.4 | 76.7 | 80.4 | 62.3 | 74.3 | 73.7 | 74.3 | 69.0 | 74.6 | 72.2 | 71.2 | 69.5 | 69.9 | 72.7 | 72.1 | 72.7 | 67.6 | 69.1 | 61.9 | 59.4 | 45.8 | 43.9 | 48.2 | 30.6 | 46.9 | 60.9 | 53.8 | 55.5 | 6.9 | 63.8 |
| Income Before Tax | 74.5 | 77.6 | 67.8 | 60.4 | 56.2 | 51.5 | 52.6 | 45.3 | 48.4 | 39.6 | 63.7 | 61.1 | 62.8 | 79.0 | 66.6 | 74.6 | 70.4 | 77.0 | 82.1 | 87.5 | 79.0 | 50.9 | 47.4 | 48.7 | 42.2 | 73.7 | 66.8 | 72.8 | 72.5 | 68.2 | 70.1 | 67.5 | 64.5 | 64.0 | 66.1 | 65.1 | 72.8 | 60.8 | 62.0 | 63.0 | 73.8 | 59.7 | 49.2 | 60.1 | 62.2 | 61.2 | 62.0 | 60.0 | 54.5 | 55.0 | 53.0 | 54.2 | 52.0 | 59.8 | 61.1 | 60.9 | 60.5 | 53.1 | 61.5 | 49.6 | 62.8 | 53.8 | 58.5 | 70.9 | 77.0 | 69.0 | 54.2 | 44.4 | 54.6 | 59.1 | 53.4 | 76.7 | 80.4 | 62.3 | 74.3 | 73.7 | 74.3 | 69.0 | 74.6 | 72.2 | 71.2 | 69.5 | 69.9 | 72.7 | 72.1 | 72.7 | 67.6 | 69.1 | 61.9 | 59.4 | 45.8 | 43.9 | 48.2 | 30.6 | 46.9 | 60.9 | 53.8 | 55.5 | 6.9 | 63.8 |
| Income Tax Expense | 17.1 | 16.7 | 14.4 | 12.8 | 12.2 | 12.4 | 12.3 | 11.2 | 12.0 | 9.2 | 15.8 | 15.0 | 15.9 | 17.7 | 13.8 | 17.8 | 15.6 | 13.1 | 20.0 | 20.0 | 19.0 | 8.6 | 9.5 | 9.8 | 7.5 | 15.6 | 14.8 | 15.9 | 13.7 | 14.3 | 13.1 | 12.8 | 10.4 | 21.1 | 20.2 | 20.4 | 21.6 | 17.2 | 18.5 | 18.8 | 23.6 | 16.9 | 14.9 | 19.0 | 19.7 | 20.0 | 20.2 | 18.5 | 15.9 | 15.9 | 15.3 | 16.4 | 16.0 | 19.5 | 19.9 | 20.1 | 16.7 | 13.8 | 18.2 | 14.4 | 20.5 | 13.2 | 14.4 | 24.4 | 24.3 | 28.5 | 17.7 | 13.4 | 18.6 | 19.8 | 6.0 | 28.4 | 23.2 | 21.4 | 26.5 | 26.0 | 27.0 | 18.1 | 27.7 | 35.1 | 25.8 | 24.7 | 25.1 | 26.3 | 26.6 | 26.4 | 24.6 | 24.8 | 22.1 | 20.7 | 15.8 | 15.0 | 17.1 | 4.3 | 20.2 | 27.2 | 21.2 | 20.9 | 0.2 | 24.1 |
| Net Income | 57.4 | 60.9 | 53.3 | 47.6 | 44.0 | 39.2 | 40.4 | 34.1 | 36.4 | 30.4 | 47.9 | 46.1 | 46.8 | 61.3 | 52.8 | 56.9 | 54.8 | 63.8 | 62.1 | 67.5 | 59.9 | 42.3 | 37.8 | 38.9 | 34.7 | 58.1 | 52.1 | 56.9 | 58.8 | 53.9 | 56.9 | 54.7 | 54.0 | 43.0 | 45.9 | 44.7 | 51.2 | 43.5 | 43.5 | 44.2 | 50.2 | 42.8 | 34.3 | 41.2 | 42.4 | 41.2 | 41.8 | 41.5 | 38.6 | 39.1 | 37.7 | 37.8 | 36.0 | 40.3 | 41.2 | 40.7 | 43.8 | 39.2 | 43.3 | 35.1 | 42.4 | 40.6 | 44.1 | 46.6 | 52.7 | 40.5 | 36.5 | 31.0 | 36.0 | 39.3 | 47.4 | 48.3 | 57.2 | 40.9 | 47.8 | 47.7 | 47.3 | 50.9 | 46.9 | 37.2 | 45.4 | 44.8 | 44.8 | 46.4 | 45.5 | 46.2 | 43.1 | 44.2 | 39.8 | 38.7 | 30.0 | 28.9 | 31.0 | 26.3 | 26.7 | 33.7 | 32.6 | 34.6 | 6.7 | 39.8 |
| Per Share Data | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| EPS (Basic) | 1.32 | 1.40 | 1.21 | 1.07 | 0.98 | 0.86 | 0.94 | 0.81 | 0.87 | 0.72 | 1.17 | 1.12 | 1.14 | 1.51 | 1.28 | 1.38 | 1.33 | 1.56 | 1.53 | 1.69 | 1.51 | 1.06 | 0.95 | 0.98 | 0.88 | 1.46 | 1.30 | 1.40 | 1.44 | 1.30 | 1.37 | 1.31 | 1.29 | 1.02 | 1.09 | 1.05 | 1.21 | 1.03 | 1.02 | 1.04 | 1.17 | 1.00 | 0.79 | 0.95 | 0.98 | 0.95 | 0.95 | 0.94 | 0.87 | 0.88 | 0.85 | 0.85 | 0.81 | 0.90 | 0.92 | 0.90 | 0.96 | 0.85 | 0.93 | 0.74 | 0.89 | 0.84 | 0.91 | 0.97 | 1.10 | 0.85 | 0.76 | 0.65 | 0.76 | 0.83 | 1.00 | 1.01 | 1.19 | 0.85 | 0.98 | 0.97 | 0.96 | 1.01 | 0.95 | 0.74 | 0.89 | 0.88 | 0.87 | 0.90 | 0.85 | 0.86 | 0.82 | 0.84 | 0.73 | 0.69 | 0.50 | 0.45 | 0.43 | 0.35 | 0.33 | 0.42 | 0.41 | 0.44 | 0.08 | 0.50 |
| EPS (Diluted) | 1.30 | 1.39 | 1.20 | 1.06 | 0.97 | 0.85 | 0.93 | 0.81 | 0.87 | 0.72 | 1.17 | 1.12 | 1.14 | 1.50 | 1.28 | 1.38 | 1.32 | 1.55 | 1.52 | 1.68 | 1.50 | 1.06 | 0.95 | 0.98 | 0.87 | 1.45 | 1.29 | 1.40 | 1.43 | 1.30 | 1.36 | 1.30 | 1.28 | 1.01 | 1.08 | 1.05 | 1.20 | 1.02 | 1.02 | 1.03 | 1.16 | 0.99 | 0.79 | 0.95 | 0.97 | 0.94 | 0.95 | 0.94 | 0.87 | 0.88 | 0.85 | 0.85 | 0.81 | 0.90 | 0.92 | 0.90 | 0.95 | 0.85 | 0.92 | 0.74 | 0.88 | 0.84 | 0.91 | 0.96 | 1.09 | 0.84 | 0.76 | 0.65 | 0.75 | 0.82 | 0.99 | 1.00 | 1.18 | 0.83 | 0.96 | 0.95 | 0.94 | 0.99 | 0.93 | 0.72 | 0.87 | 0.86 | 0.85 | 0.87 | 0.83 | 0.82 | 0.78 | 0.79 | 0.69 | 0.65 | 0.48 | 0.44 | 0.42 | 0.35 | 0.32 | 0.42 | 0.40 | 0.44 | 0.08 | 0.50 |
| Shares Outstanding | 39.6 | 39.6 | 39.7 | 39.6 | 39.6 | 39.5 | 39.5 | 39.5 | 39.4 | 39.3 | 39.3 | 39.2 | 39.3 | 39.4 | 39.6 | 39.7 | 39.8 | 39.7 | 39.9 | 39.9 | 39.8 | 39.8 | 39.7 | 39.7 | 39.7 | 39.9 | 40.2 | 40.5 | 40.9 | 41.3 | 41.6 | 41.9 | 42.0 | 42.1 | 42.3 | 42.4 | 42.4 | 42.4 | 42.5 | 42.7 | 42.9 | 43.0 | 43.2 | 43.3 | 43.4 | 43.5 | 43.9 | 44.1 | 44.2 | 44.2 | 44.3 | 44.5 | 44.5 | 44.6 | 44.9 | 45.2 | 45.7 | 46.2 | 46.8 | 47.4 | 47.9 | 48.0 | 48.2 | 48.1 | 47.9 | 47.8 | 47.7 | 47.7 | 47.6 | 47.5 | 47.5 | 47.7 | 48.0 | 48.5 | 48.9 | 49.3 | 49.4 | 50.2 | 49.6 | 50.5 | 50.8 | 50.7 | 51.4 | 51.9 | 53.4 | 53.8 | 52.4 | 52.5 | 54.3 | 55.3 | 59.6 | 64.1 | 72.3 | 75.1 | 80.5 | 79.7 | 79.5 | 79.5 | 79.4 | 79.8 |
| 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 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q2 | 2009 Q1 | 2007 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents | 425.1 | 946.5 | 985.2 | 768.7 | 935.2 | 763.6 | 279.9 | 301.2 | 218.0 | 1,000.9 | 266.1 | 400.3 | 340.0 | 320.4 | 252.9 | 262.9 | 238.7 | 198.9 | 233.9 | 271.7 | 291.2 | 281.1 | 264.4 | 244.7 | 459.8 | 304.1 | 262.4 | 286.0 | 297.4 | 327.1 | 230.8 | 315.8 | 177.5 | 266.4 | 248.6 | 132.0 | 123.5 | 172.3 | 131.5 | 137.7 | 168.5 | 347.6 | 360.3 | 346.0 | 298.6 | 304.4 | 379.7 | 519.2 | 793.0 | 518.2 | 605.4 | 489.1 | 924.3 | 1,348.0 | 1,654.0 | 850.2 | 970.3 | 713.3 | 623.6 | 673.0 | 716.5 | 918.4 | 827.6 | 904.7 | 1,111.6 | 1,017.7 | 948.5 | 1,118.6 | 1,012.3 | 1,131.1 | 1,074.8 | 1,046.4 | 1,094.2 | 1,216.7 | 1,080.7 | 1,120.3 | 1,087.2 | 1,258.1 | 1,046.6 | 1,227.5 | 920.2 | 1,235.8 | 1,234.9 | 1,303.2 | 1,596.5 | 1,233 | 1,452.4 | 1,602.8 | 1,628.1 |
| Short-Term Investments | 0 | 0 | 2,472.6 | 2,314.0 | 2,065.8 | 1,852.4 | 1,684.9 | 1,446.8 | 1,501.8 | 2,408.9 | 1,536.6 | 1,646.3 | 1,734.1 | 2,844.8 | 1,851.0 | 3,359.0 | 3,629.7 | 4,276.1 | 4,353.5 | 4,522.9 | 4,024.8 | 3,791.7 | 3,190.3 | 2,726.5 | 2,681.0 | 2,619.0 | 2,594.4 | 2,649.9 | 1,859.3 | 2,007.9 | 2,049.7 | 2,092.9 | 2,184.2 | 2,233.0 | 2,322.7 | 2,316.7 | 2,341.6 | 2,186.0 | 2,213.5 | 2,299.6 | 2,293.8 | 0 | 0 | 5,330.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 70.6 | 69.9 | 176.5 | 172.7 | 175.8 | 172.1 | 144.4 | 143.1 | 142.7 | 141.2 | 148.6 | 142.7 | 144.3 | 139.9 | 147.0 | 151.6 | 157.4 | 160.7 | 174.1 | 173.1 | 169.9 | 167.8 | 187.9 | 177.3 | 176.0 | 187.8 | 235.2 | 231.3 | 247.1 | 245.3 | 269.0 | 267.5 | 251.2 | 279.6 | 287.1 | 261.6 | 266.9 | 266.1 | 261.6 | 249.7 | 258.9 | 41.4 | 42.2 | 444.4 | 43.0 | 36.9 | 52.7 | 36.4 | 34.7 | 32.7 | 35.8 | 36.8 | 36.7 | 38.8 | 56.0 | 61.7 | 67.9 | 68.6 | 86.1 | 75.9 | 74.6 | 79 | 77.9 | 79.4 | 88.9 | 85.5 | 88.6 | 90.3 | 85.5 | 93.8 | 87 | 90.2 | 83.5 | 88.1 | 85.1 | 85.9 | 76.5 | 84.7 | 79.7 | 74.6 | 72.5 | 77.3 | 80.5 | 82.3 | 78.6 | 82 | 82.2 | 87.8 | 85.8 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Assets | 495.6 | 1,016.4 | 3,658.3 | 3,277.3 | 3,200.5 | 2,810.7 | 2,131.5 | 1,914.3 | 1,885.5 | 3,569.3 | 1,972.9 | 2,211.9 | 2,243.8 | 3,323.7 | 2,272.3 | 3,793.5 | 4,047.2 | 4,653.3 | 4,778.7 | 4,984.3 | 4,505.2 | 4,255.1 | 3,659.5 | 3,165.6 | 3,335.0 | 3,126.0 | 3,106.0 | 3,179.4 | 2,416.8 | 2,588.8 | 2,560.6 | 2,687.5 | 2,622.8 | 2,787.0 | 2,867.8 | 2,719.9 | 2,742.3 | 2,631.8 | 2,616.5 | 2,696.4 | 2,731.2 | 389.0 | 402.5 | 6,171.0 | 341.6 | 341.4 | 432.4 | 555.5 | 827.6 | 550.9 | 641.3 | 525.9 | 961.1 | 1,386.8 | 1,710.0 | 912.0 | 1,038.2 | 781.9 | 709.7 | 748.9 | 791.1 | 997.4 | 905.5 | 984.1 | 1,200.5 | 1,103.2 | 1,037.1 | 1,208.9 | 1,097.8 | 1,224.9 | 1,161.8 | 1,136.6 | 1,177.7 | 1,304.8 | 1,165.8 | 1,206.2 | 1,163.7 | 1,342.8 | 1,126.3 | 1,302.1 | 992.7 | 1,313.1 | 1,315.4 | 1,385.5 | 1,675.1 | 1,315 | 1,534.6 | 1,690.6 | 1,713.9 |
| Non-Current Assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment | 298.1 | 283.2 | 196.1 | 275.8 | 271.4 | 264.6 | 273.6 | 277.1 | 278.0 | 281.0 | 283.0 | 289.6 | 294.5 | 299.1 | 302.9 | 294.0 | 293.3 | 295.0 | 296.2 | 295.8 | 295.9 | 299.2 | 295.2 | 295.7 | 294.9 | 289.2 | 280.5 | 273.0 | 263.5 | 151.8 | 142.9 | 142.8 | 137.2 | 130.9 | 125.2 | 119.6 | 114.9 | 113.5 | 110.3 | 109.8 | 111.1 | 108.4 | 110.3 | 111.0 | 112.7 | 114.5 | 120.3 | 149.1 | 155.5 | 160.0 | 165.5 | 170.7 | 177.0 | 182.2 | 260.8 | 242.0 | 251.7 | 254.6 | 251.2 | 259.0 | 272.1 | 271.7 | 281.5 | 289 | 292.6 | 293.6 | 301.1 | 304.8 | 285.9 | 288.4 | 286.1 | 272.1 | 269.5 | 273.1 | 273.1 | 271.8 | 252.6 | 246.5 | 238 | 232 | 227.7 | 221.8 | 197.3 | 187.7 | 176.8 | 167.3 | 161.2 | 159.3 | 156.3 |
| Goodwill | 31.5 | 31.5 | 13.2 | 31.5 | 31.5 | 31.5 | 31.5 | 31.5 | 31.5 | 31.5 | 31.5 | 31.5 | 31.5 | 31.5 | 31.5 | 31.5 | 31.5 | 31.5 | 31.5 | 31.5 | 31.5 | 31.5 | 31.5 | 31.5 | 31.5 | 31.5 | 31.5 | 31.5 | 31.5 | 31.5 | 31.5 | 31.5 | 31.5 | 31.5 | 31.5 | 31.5 | 31.5 | 31.5 | 31.5 | 31.5 | 31.5 | 31.5 | 31.5 | 31.5 | 35.0 | 35.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 18.4 | 18.4 | 18.8 | 19.2 | 19.6 | 20.0 | 20.4 | 20.9 | 21.3 | 21.6 | 22.1 | 22.6 | 23.1 | 23.5 | 24.0 | 22.3 | 22.1 | 21.5 | 22.3 | 19.7 | 21.9 | 22.9 | 22.5 | 25.0 | 24.4 | 24.2 | 24.1 | 24.3 | 24.5 | 24.6 | 24.5 | 24.6 | 24.4 | 24.5 | 24.3 | 23.7 | 21.0 | 19.6 | 22.7 | 25.6 | 26.1 | 26.0 | 24.7 | 23.5 | 52.7 | 36.4 | 34.7 | 32.7 | 35.8 | 36.8 | 36.7 | 38.8 | 56.0 | 61.7 | 67.9 | 68.6 | 86.1 | 75.9 | 74.6 | 79 | 77.9 | 79.4 | 88.9 | 85.5 | 88.6 | 90.3 | 85.5 | 93.8 | 87 | 90.2 | 83.5 | 88.1 | 85.1 | 85.9 | 76.5 | 84.7 | 79.7 | 74.6 | 72.5 | 77.3 | 80.5 | 82.3 | 78.6 | 82 | 82.2 | 87.8 | 85.8 |
| Long-Term Investments | 0 | 0 | 19,280.8 | 19,364.6 | 19,592.2 | 19,691.2 | 19,587.0 | 19,659.1 | 19,769.8 | 19,065.4 | 20,052.0 | 20,279.2 | 20,286.0 | 19,073.5 | 19,339.5 | 17,785.6 | 17,562.8 | 16,899.3 | 16,897.2 | 15,935.0 | 15,505.4 | 15,202.0 | 14,908.0 | 15,021.7 | 14,430.4 | 14,039.3 | 13,795.4 | 13,656.3 | 14,155.3 | 13,846.5 | 13,811.9 | 13,559.5 | 13,628.3 | 13,642.9 | 13,411.3 | 13,046.6 | 12,843.3 | 12,705.4 | 12,449.0 | 12,105.9 | 11,861.9 | 11,440.7 | 11,089.2 | 5,504.8 | 10,556.2 | 9,563.2 | 9,416.6 | 8,626.6 | 8,368.7 | 8,355.7 | 8,095.1 | 8,145.7 | 7,773.2 | 7,654.0 | 9,425.5 | 10,816.8 | 11,580.8 | 12,260.5 | 12,434.4 | 12,720.9 | 12,616.4 | 12,619.3 | 12,763.8 | 12,731.9 | 12,836.1 | 13,088 | 12,660.4 | 12,759.1 | 12,825.7 | 12,921.2 | 12,841.2 | 12,344.2 | 12,109.6 | 11,979.6 | 11,947.5 | 11,706.8 | 11,133.3 | 11,213.2 | 10,828.9 | 10,529.3 | 10,616.5 | 10,750.4 | 10,763.8 | 10,768.5 | 10,672.1 | 10,630.1 | 10,533.3 | 10,568.3 | 10,262.6 |
| Other Non-Current Assets | 0 | 0 | 587.6 | 578.1 | 604.8 | 611.4 | 1,591.9 | 1,216.8 | 1,260.5 | 581.5 | 997.3 | 1,935.3 | 892.5 | 678.7 | 977.7 | 1,153.7 | 936.8 | 841.3 | 904.5 | 1,369.8 | 1,556.6 | 779.4 | 1,183.3 | 1,232.4 | 427.9 | 584.5 | 434.3 | 524.4 | 555.1 | 501.0 | 420.3 | 678.2 | 691.8 | 472.1 | 808.1 | 1,039.3 | 907.9 | 986.5 | 786.3 | 897.7 | 896.3 | 860.6 | 776.1 | 570.6 | 1,124.5 | 1,370.5 | 517.0 | 300.4 | 625.4 | 358.9 | 588.0 | 531.7 | 569.0 | 442.8 | 480.3 | 627.2 | 653.6 | 540.8 | 350.1 | 367.4 | 367.9 | 346 | 343 | 331.5 | 381.6 | 315.7 | 420.6 | 239.4 | 343.9 | 357.6 | 373.1 | 303.1 | 314.8 | 355.2 | 297.7 | 408.4 | 269.3 | 316.6 | 214 | 418.9 | 267.4 | 206.6 | 190.9 | 208.2 | 250 | 246.8 | 216.3 | 231.7 | 491 |
| Total Non-Current Assets | 329.6 | 314.7 | 20,356.3 | 20,432.5 | 20,684.5 | 20,790.4 | 21,667.7 | 21,386.4 | 21,535.4 | 20,163.9 | 21,576.8 | 22,736.1 | 21,688.1 | 20,283.1 | 20,861.8 | 19,439.2 | 18,953.1 | 18,131.6 | 18,186.7 | 17,687.9 | 17,442.1 | 16,348.5 | 16,450.0 | 16,604.3 | 15,207.2 | 14,969.5 | 14,566.1 | 14,509.5 | 15,029.6 | 14,555.1 | 14,431.1 | 14,436.6 | 14,513.2 | 14,302.1 | 14,400.5 | 14,261.4 | 13,921.9 | 13,860.6 | 13,398.1 | 13,164.5 | 12,923.4 | 12,466.8 | 12,033.2 | 6,243.8 | 11,853.1 | 11,106.8 | 10,117.2 | 9,133.2 | 9,185.8 | 8,910.7 | 8,909.7 | 8,884.3 | 8,555.4 | 8,315.2 | 10,234.2 | 11,843.6 | 12,672.5 | 13,232.0 | 13,230.1 | 13,545.8 | 13,459.3 | 13,442.9 | 13,599.9 | 13,567.4 | 13,727.8 | 13,913.4 | 13,601.5 | 13,522.2 | 13,660 | 13,770.6 | 13,709.4 | 13,032.1 | 12,809.1 | 12,704.4 | 12,614.7 | 12,484 | 11,741.4 | 11,864 | 11,370.3 | 11,271.6 | 11,205.1 | 11,273.3 | 11,246.6 | 11,261.8 | 11,202.8 | 11,147.1 | 11,005.9 | 11,055.7 | 10,960.7 |
| Total Assets | 23,909.9 | 24,176.4 | 24,014.6 | 23,709.8 | 23,885.1 | 23,601.1 | 23,799.2 | 23,300.8 | 23,420.9 | 23,733.3 | 23,549.8 | 24,947.9 | 23,932.0 | 23,606.9 | 23,134.0 | 23,232.7 | 23,000.3 | 22,784.9 | 22,965.4 | 22,672.2 | 21,947.3 | 20,603.7 | 20,109.5 | 19,769.9 | 18,542.2 | 18,095.5 | 17,672.1 | 17,688.8 | 17,446.4 | 17,144.0 | 16,991.7 | 17,124.2 | 17,136.0 | 17,089.1 | 17,268.3 | 16,981.3 | 16,664.2 | 16,492.4 | 16,014.6 | 15,860.9 | 15,654.7 | 12,855.8 | 12,435.7 | 12,414.8 | 12,194.7 | 11,448.1 | 10,549.6 | 9,688.8 | 10,013.4 | 9,461.6 | 9,550.9 | 9,410.2 | 9,516.4 | 9,702.0 | 11,944.2 | 12,755.5 | 13,710.7 | 14,013.8 | 13,939.9 | 14,294.6 | 14,250.4 | 14,440.3 | 14,505.4 | 14,551.5 | 14,928.3 | 15,016.6 | 14,638.6 | 14,731.1 | 14,757.8 | 14,995.5 | 14,871.2 | 14,168.7 | 13,986.8 | 14,009.2 | 13,780.5 | 13,690.2 | 12,905.1 | 13,206.8 | 12,496.6 | 12,573.7 | 12,197.8 | 12,586.4 | 12,562 | 12,647.3 | 12,877.9 | 12,462.1 | 12,540.5 | 12,746.3 | 12,674.6 |
| Current Liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables | 0 | 0 | 27.6 | 26.7 | 23.3 | 34.8 | 40.4 | 37.3 | 37.1 | 41.0 | 33.4 | 26.7 | 13.1 | 9.7 | 3.4 | 2.5 | 2.5 | 2.5 | 3.4 | 3.9 | 4.1 | 5.1 | 6.6 | 7.8 | 7.9 | 8.0 | 8.4 | 9.5 | 8.5 | 8.3 | 7.7 | 7.4 | 8.2 | 6.9 | 6.7 | 5.1 | 6.4 | 5.3 | 6.1 | 5.5 | 5.7 | 5.1 | 7.8 | 7.0 | 7.8 | 10.0 | 18.5 | 7.2 | 7.0 | 7.5 | 9.8 | 12.8 | 13.7 | 21.9 | 49.1 | 59.6 | 64.1 | 72.5 | 80.8 | 64.6 | 66.5 | 64.6 | 60.1 | 49.4 | 76.3 | 55.7 | 70.3 | 53.9 | 67.2 | 57.5 | 68.5 | 56.7 | 70.2 | 69.5 | 75.3 | 70.6 | 60.1 | 49.5 | 55.1 | 48.7 | 64.3 | 49.3 | 56.8 | 47.4 | 46.7 | 34.3 | 41.5 | 40.9 | 39.8 |
| Short-Term Debt | 91.2 | 92.4 | 50 | 50 | 50 | 100 | 100.5 | 100.5 | 150.5 | 150.5 | 150.5 | 725.5 | 1,050.5 | 725.5 | 425.5 | 425.5 | 450.5 | 450.5 | 450.5 | 550.5 | 600.5 | 600.6 | 652.1 | 653.2 | 803.2 | 604.3 | 604.3 | 504.3 | 504.3 | 504.5 | 504.9 | 504.5 | 505.3 | 505.3 | 505.3 | 505.3 | 509.9 | 533.0 | 561.3 | 594.1 | 594.5 | 2,098.2 | 1,545.3 | 1,684.5 | 1,818.5 | 863.9 | 1,290.2 | 917.9 | 1,251.2 | 691.0 | 825.9 | 847.1 | 948.3 | 1,240.0 | 2,117.7 | 2,052.3 | 2,280.4 | 2,653.4 | 2,534.5 | 2,767.4 | 2,742.4 | 2,789.7 | 2,880.4 | 3,058.8 | 3,243.6 | 3,307.3 | 3,032.3 | 3,059 | 3,123.6 | 3,215.7 | 3,115.2 | 3,096.8 | 2,740.2 | 2,968.9 | 2,965.2 | 2,795.7 | 3,057.8 | 3,190.9 | 3,280.4 | 3,285.9 | 3,203.6 | 3,340.3 | 3,545.4 | 3,609.6 | 3,797.2 | 3,853.8 | 4,002 | 1,268.3 | 3,768.7 |
| 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 |
| Other Current Liabilities | 0 | 0 | 20,711.3 | 20,798.9 | 21,008.2 | 20,633.0 | 20,978.3 | 20,408.5 | 20,676.6 | 21,055.0 | 20,802.3 | 20,508.6 | 20,491.3 | 20,615.7 | 20,888.8 | 21,025.7 | 20,716.3 | 20,360.1 | 20,493.7 | 20,169.7 | 19,556.7 | 18,211.6 | 17,738.9 | 17,423.2 | 16,055.4 | 15,784.5 | 15,340.8 | 15,488.8 | 15,267.3 | 15,027.2 | 14,843.3 | 14,943.4 | 14,957.1 | 14,884.0 | 15,048.2 | 14,784.6 | 14,476.5 | 14,320.2 | 13,808.4 | 13,643.8 | 13,488.9 | 9,324.7 | 9,494.1 | 9,409.7 | 9,019.7 | 9,212.8 | 7,875.2 | 7,469.3 | 7,363.9 | 7,332.8 | 7,140.8 | 6,987.3 | 6,920.2 | 6,627.0 | 7,399.7 | 8,108.5 | 8,815.5 | 9,080.6 | 8,820.7 | 9,109.1 | 9,143.1 | 9,394.3 | 9,290.4 | 9,286.1 | 9,434.4 | 9,576.3 | 9,422.9 | 9,506 | 9,435.4 | 9,607.7 | 9,455.3 | 8,928.8 | 9,113.8 | 8,684.1 | 8,418.5 | 8,422.8 | 7,318.2 | 7,576.8 | 6,946.9 | 7,003.9 | 6,776.1 | 7,115.1 | 6,960.7 | 7,082.8 | 7,339.9 | 7,004.9 | 7,072.4 | 7,202.4 | 7,654.8 |
| Total Current Liabilities | 91.2 | 92.4 | 20,788.8 | 20,875.6 | 21,081.5 | 20,767.8 | 21,119.2 | 20,546.3 | 20,864.2 | 21,246.6 | 20,986.2 | 21,260.8 | 21,554.9 | 21,350.9 | 21,317.7 | 21,453.7 | 21,169.3 | 20,813.1 | 20,947.6 | 20,724.1 | 20,161.2 | 18,817.3 | 18,397.6 | 18,084.1 | 16,866.5 | 16,396.8 | 15,953.5 | 16,002.6 | 15,780.1 | 15,540.0 | 15,355.9 | 15,455.3 | 15,470.7 | 15,396.2 | 15,560.2 | 15,295.0 | 14,992.9 | 14,858.6 | 14,375.8 | 14,243.5 | 14,089.1 | 11,428.0 | 11,047.1 | 11,101.2 | 10,845.9 | 10,086.7 | 9,183.9 | 8,394.4 | 8,622.1 | 8,031.3 | 7,976.5 | 7,847.2 | 7,882.2 | 7,888.9 | 9,566.5 | 10,220.4 | 11,160.0 | 11,806.4 | 11,435.9 | 11,941.2 | 11,951.9 | 12,248.6 | 12,230.9 | 12,394.3 | 12,754.3 | 12,939.3 | 12,525.5 | 12,618.9 | 12,626.2 | 12,880.9 | 12,639 | 12,082.3 | 11,924.2 | 11,722.5 | 11,459 | 11,289.1 | 10,436.1 | 10,817.2 | 10,282.4 | 10,338.5 | 10,044 | 10,504.7 | 10,562.9 | 10,739.8 | 11,183.8 | 10,893 | 11,115.9 | 8,511.6 | 11,463.3 |
| Non-Current Liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long-Term Debt | 0 | 0 | 558.2 | 550 | 550 | 550 | 550 | 550 | 550 | 550 | 550 | 1,750 | 500 | 400 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 50 | 50 | 50 | 50 | 75 | 100 | 100 | 100 | 125 | 175 | 225 | 225 | 250 | 257.2 | 257.2 | 257.2 | 257.2 | 257.2 | 257.2 | 209.9 | 40.3 | 90.3 | 31.3 | 91.4 | 59.0 | 235.3 | 217.6 | 217.6 | 227.6 | 318.5 | 270.8 | 275.0 | 393.8 | 678.4 | 830.9 | 882.7 | 623.7 | 999.7 | 902.2 | 805.7 | 727.7 | 794.8 | 654.8 | 675.6 | 585.6 | 624.6 | 665.1 | 684.8 | 705.8 | 766.5 | 701.6 | 698.4 | 932.1 | 957.4 | 1,057.2 | 1,142.1 | 1,063.4 | 897.8 | 877.6 | 862.4 | 861.6 | 745.7 | 595.9 | 469.5 | 357.9 | 253.5 | 248.5 | 93.8 |
| 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 |
| Other Non-Current Liabilities | 21,964.2 | 22,232.8 | 784.7 | 440.4 | 448.1 | 518.4 | 365.8 | 488.1 | 466.5 | 417.6 | 544.0 | 470.8 | 412.7 | 428.2 | 421.0 | 320.2 | 270.5 | 246.6 | 305.8 | 248.8 | 259.5 | 243.9 | 185.8 | 168.5 | 181.1 | 218.1 | 208.3 | 179.2 | 174.8 | 200.1 | 196.8 | 185.5 | 188.5 | 200.3 | 212.4 | 204.6 | 210.3 | 204.3 | 207.1 | 192.3 | 206.1 | 374.6 | 358.9 | 377.3 | 411.5 | 468.4 | 398.7 | 377.3 | 388.0 | 409.6 | 342.9 | 340.2 | 343.5 | 318.7 | 323.8 | 304.6 | 291.7 | 277.8 | 250.0 | 237.5 | 262.6 | 247.3 | 266.6 | 283.8 | 286 | 298.7 | 313.8 | 299.7 | 297.7 | 285.8 | 318.7 | 295.1 | 295.3 | 279.2 | 290 | 276.9 | 280.2 | 271.8 | 275.5 | 336.7 | 289 | 253.3 | 275.8 | 352.2 | 271.3 | 273.1 | 261.6 | 3,100.6 | 259.6 |
| Total Non-Current Liabilities | 21,964.2 | 22,232.8 | 1,434.6 | 1,091.0 | 1,098.6 | 1,165.5 | 1,014.5 | 1,141.6 | 1,120.7 | 1,072.5 | 1,199.7 | 2,328.8 | 1,022.7 | 939.0 | 534.0 | 430.2 | 382.1 | 360.2 | 420.7 | 364.6 | 425.8 | 411.8 | 350.1 | 333.7 | 347.8 | 411.8 | 427.2 | 400.3 | 396.6 | 335.8 | 382.5 | 421.2 | 424.2 | 461.0 | 480.2 | 472.5 | 478.2 | 472.3 | 475.0 | 460.2 | 426.9 | 414.9 | 449.2 | 417.6 | 502.9 | 527.4 | 634.0 | 594.9 | 605.6 | 637.2 | 661.4 | 611.0 | 618.5 | 712.4 | 1,002.2 | 1,135.4 | 1,174.4 | 901.5 | 1,249.7 | 1,139.7 | 1,068.3 | 975 | 1,061.4 | 938.6 | 961.6 | 884.3 | 938.4 | 964.8 | 982.5 | 991.6 | 1,085.2 | 996.7 | 993.7 | 1,211.3 | 1,247.4 | 1,334.1 | 1,422.3 | 1,335.2 | 1,173.3 | 1,214.3 | 1,151.4 | 1,114.9 | 1,021.5 | 948.1 | 740.8 | 631 | 515.1 | 3,349.1 | 353.4 |
| Total Liabilities | 22,055.4 | 22,325.2 | 22,223.4 | 21,966.6 | 22,180.1 | 21,933.3 | 22,133.7 | 21,687.9 | 21,984.9 | 22,319.1 | 22,185.9 | 23,589.7 | 22,577.5 | 22,289.9 | 21,851.7 | 21,884.0 | 21,551.4 | 21,173.3 | 21,368.3 | 21,088.7 | 20,587.0 | 19,229.1 | 18,747.8 | 18,417.9 | 17,214.3 | 16,808.7 | 16,380.6 | 16,402.9 | 16,176.7 | 15,875.8 | 15,738.4 | 15,876.4 | 15,894.8 | 15,857.2 | 16,040.4 | 15,767.5 | 15,471.1 | 15,330.8 | 14,850.8 | 14,703.7 | 14,515.9 | 11,842.8 | 11,496.3 | 11,518.9 | 11,348.8 | 10,614.2 | 9,817.9 | 8,989.3 | 9,227.7 | 8,668.5 | 8,637.9 | 8,458.2 | 8,500.7 | 8,601.3 | 10,568.7 | 11,355.8 | 12,334.4 | 12,707.9 | 12,685.6 | 13,080.9 | 13,020.2 | 13,223.6 | 13,292.3 | 13,332.9 | 13,715.9 | 13,823.6 | 13,463.9 | 13,583.7 | 13,608.7 | 13,872.5 | 13,724.2 | 13,079 | 12,917.9 | 12,933.8 | 12,706.4 | 12,623.2 | 11,858.4 | 12,152.4 | 11,455.7 | 11,552.8 | 11,195.4 | 11,619.6 | 11,584.4 | 11,687.9 | 11,924.6 | 11,524 | 11,631 | 11,860.7 | 11,816.7 |
| Stockholders' Equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 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 |
| Retained Earnings | 2,229.5 | 2,205.7 | 2,178.3 | 2,158.4 | 2,144.3 | 2,133.8 | 2,127.6 | 2,119.1 | 2,114.7 | 2,107.6 | 2,108.7 | 2,091.3 | 2,074.4 | 2,055.9 | 2,024.6 | 2,002.0 | 1,974.8 | 1,950.4 | 1,916.9 | 1,884.4 | 1,844.1 | 1,812.0 | 1,797.8 | 1,786.4 | 1,773.6 | 1,761.4 | 1,730.4 | 1,705.0 | 1,674.3 | 1,641.3 | 1,613.0 | 1,581.2 | 1,551.9 | 1,512.2 | 1,491.8 | 1,468.3 | 1,444.5 | 1,415.4 | 1,393.2 | 1,370.3 | 1,347.4 | 895.6 | 874.3 | 843.5 | 811.1 | 802.2 | 671.5 | 1,251.7 | 1,222.6 | 1,199.1 | 1,151.6 | 1,133.6 | 1,115.9 | 1,100.0 | 1,044.0 | 1,028.0 | 1,015.9 | 996.8 | 979.0 | 959.0 | 967.3 | 942.2 | 919.7 | 912.7 | 888.4 | 867.9 | 846.5 | 824.8 | 834.7 | 813.7 | 873.1 | 850.9 | 827.1 | 803.5 | 781.2 | 762.1 | 738.9 | 717.8 | 697.3 | 675.7 | 658.5 | 641.2 | 634.9 | 614 | 590.8 | 595.8 | 570 | 549.6 | 525.6 |
| Accumulated Other Comprehensive Income | (247.2) | (244.4) | (276.3) | (299.2) | (318.4) | (343.4) | (335.4) | (374.4) | (383.6) | (396.7) | (441.6) | (423.4) | (405.3) | (434.7) | (447.7) | (368.4) | (246.2) | (66.4) | (48.6) | (41.5) | (41.8) | 7.8 | 14.4 | 18.9 | 10.8 | (31.1) | (21.8) | (27.4) | (43.9) | (51.0) | (59.2) | (53.9) | (51.1) | (34.7) | (25.0) | (25.6) | (28.9) | (33.9) | (14.8) | (9.4) | (14.7) | 61.2 | 18.1 | 6.9 | (1.9) | (1.3) | (28.4) | (36.6) | (3.3) | (14.0) | 4.2 | 8.3 | 21.9 | 25.8 | 9.9 | 8.0 | 21.8 | (25.1) | (56.6) | (75.5) | (72.3) | (66.1) | (52.5) | (39.2) | (23.5) | (22.5) | (21.8) | (26) | 0 | (24.8) | (6.5) | (7.8) | (19.2) | (3.7) | (12.8) | (15.8) | 3.5 | 13.9 | 11.6 | 12.4 | (1) | (18.1) | (11.1) | (15.8) | (5) | 0.5 | (1.6) | 0 | (2.3) |
| Total Stockholders' Equity | 1,854.6 | 1,851.2 | 1,791.2 | 1,743.1 | 1,704.9 | 1,667.8 | 1,665.5 | 1,612.8 | 1,436.0 | 1,414.2 | 1,363.8 | 1,358.3 | 1,354.4 | 1,317.0 | 1,282.4 | 1,348.7 | 1,448.9 | 1,611.6 | 1,597.1 | 1,583.5 | 1,360.2 | 1,374.5 | 1,361.7 | 1,352.1 | 1,327.9 | 1,286.8 | 1,291.5 | 1,285.9 | 1,269.7 | 1,268.2 | 1,253.3 | 1,247.7 | 1,241.2 | 1,231.9 | 1,227.9 | 1,213.8 | 1,193.1 | 1,161.5 | 1,163.9 | 1,157.2 | 1,138.8 | 1,013.0 | 939.4 | 896.0 | 845.9 | 833.9 | 731.7 | 699.4 | 785.8 | 793.1 | 913.0 | 952.0 | 1,015.8 | 1,100.7 | 1,371.1 | 1,395.7 | 1,371.9 | 1,301.4 | 1,250.1 | 1,209.4 | 1,225.9 | 1,212.3 | 1,208.5 | 1,214.2 | 1,207.6 | 1,185.6 | 1,167 | 1,140.5 | 1,143.3 | 1,117.2 | 1,141.2 | 1,082.2 | 1,061.4 | 1,066.1 | 1,064.7 | 1,049.9 | 1,046.7 | 1,054.4 | 1,040.9 | 1,020.9 | 1,002.4 | 966.8 | 977.6 | 959.4 | 953.3 | 938.1 | 909.5 | 885.6 | 857.9 |
| Total Liabilities & Equity | 23,909.9 | 24,176.4 | 24,014.6 | 23,709.8 | 23,885.1 | 23,601.1 | 23,799.2 | 23,300.8 | 23,420.9 | 23,733.3 | 23,549.8 | 24,947.9 | 23,932.0 | 23,606.9 | 23,134.0 | 23,232.7 | 23,000.3 | 22,784.9 | 22,965.4 | 22,672.2 | 21,947.3 | 20,603.7 | 20,109.5 | 19,769.9 | 18,542.2 | 18,095.5 | 17,672.1 | 17,688.8 | 17,446.4 | 17,144.0 | 16,991.7 | 17,124.2 | 17,136.0 | 17,089.1 | 17,268.3 | 16,981.3 | 16,664.2 | 16,492.4 | 16,014.6 | 15,860.9 | 15,654.7 | 12,855.8 | 12,435.7 | 12,414.8 | 12,194.7 | 11,448.1 | 10,549.6 | 9,688.8 | 10,013.4 | 9,461.6 | 9,550.9 | 9,410.2 | 9,516.4 | 9,702.0 | 11,944.2 | 12,755.5 | 13,710.7 | 14,013.8 | 13,939.9 | 14,294.6 | 14,250.4 | 14,440.3 | 14,505.4 | 14,551.5 | 14,928.3 | 15,016.6 | 14,638.6 | 14,731.1 | 14,757.8 | 14,995.5 | 14,871.2 | 14,168.7 | 13,986.8 | 14,009.2 | 13,780.5 | 13,690.2 | 12,905.1 | 13,206.8 | 12,496.6 | 12,573.7 | 12,197.8 | 12,586.4 | 12,562 | 12,647.3 | 12,877.9 | 12,462.1 | 12,540.5 | 12,746.3 | 12,674.6 |
| Debt Metrics | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Debt | 91.2 | 92.4 | 699.9 | 700.6 | 700.5 | 747.1 | 749.1 | 754.0 | 804.8 | 805.4 | 806.2 | 2,583.5 | 1,660.5 | 1,236.3 | 538.5 | 535.6 | 562.1 | 564.1 | 565.4 | 666.3 | 766.8 | 768.5 | 816.5 | 818.5 | 969.9 | 798.1 | 823.1 | 725.4 | 726.2 | 640.1 | 690.6 | 740.2 | 741.0 | 766.0 | 773.2 | 773.2 | 777.8 | 800.9 | 829.3 | 862.1 | 815.3 | 2,138.5 | 1,635.6 | 1,724.8 | 1,909.9 | 923.0 | 1,525.5 | 1,135.5 | 1,468.8 | 918.6 | 1,144.4 | 1,117.9 | 1,223.3 | 1,633.8 | 2,796.1 | 2,883.2 | 3,163.1 | 3,277.1 | 3,534.2 | 3,669.6 | 3,548.1 | 3,517.4 | 3,675.2 | 3,713.6 | 3,919.2 | 3,892.9 | 3,656.9 | 3,724.1 | 3,808.4 | 3,921.5 | 3,881.7 | 3,798.4 | 3,438.6 | 3,901 | 3,922.6 | 3,852.9 | 4,199.9 | 4,254.3 | 4,178.2 | 4,163.5 | 4,066 | 4,201.9 | 4,291.1 | 4,205.5 | 4,266.7 | 4,211.7 | 4,255.5 | 1,516.8 | 3,862.5 |
| Net Debt | (333.9) | (854.1) | (285.3) | (68.1) | (234.7) | (16.5) | 469.2 | 452.7 | 586.7 | (195.6) | 540.0 | 2,183.2 | 1,320.5 | 915.9 | 285.6 | 272.6 | 323.4 | 365.2 | 331.5 | 394.6 | 475.5 | 487.4 | 552.1 | 573.7 | 510.1 | 494.0 | 560.7 | 439.4 | 428.7 | 313.0 | 459.8 | 424.4 | 563.5 | 499.6 | 524.5 | 641.2 | 654.4 | 628.7 | 697.7 | 724.4 | 646.8 | 1,790.9 | 1,275.3 | 1,378.8 | 1,611.3 | 618.5 | 1,145.8 | 616.4 | 675.8 | 400.4 | 539.0 | 628.8 | 299.0 | 285.8 | 1,142.1 | 2,032.9 | 2,192.8 | 2,563.8 | 2,910.6 | 2,996.6 | 2,831.6 | 2,599 | 2,847.6 | 2,808.9 | 2,807.6 | 2,875.2 | 2,708.4 | 2,605.5 | 2,796.1 | 2,790.4 | 2,806.9 | 2,752 | 2,344.4 | 2,684.3 | 2,841.9 | 2,732.6 | 3,112.7 | 2,996.2 | 3,131.6 | 2,936 | 3,145.8 | 2,966.1 | 3,056.2 | 2,902.3 | 2,670.2 | 2,978.7 | 2,803.1 | (86) | 2,234.4 |
| 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 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income | 57.4 | 60.9 | 53.3 | 47.6 | 44.0 | 39.2 | 40.4 | 34.1 | 36.4 | 30.4 | 47.9 | 46.1 | 46.8 | 61.3 | 52.8 | 56.9 | 54.8 | 63.8 | 62.1 | 67.5 | 59.9 | 42.3 | 37.8 | 38.9 | 34.7 | 58.1 | 52.1 | 56.9 | 58.8 | 53.9 | 56.9 | 54.7 | 54.0 | 43.0 | 45.9 | 44.7 | 51.2 | 43.5 | 43.5 | 44.2 | 50.2 | 44.8 | 46.4 | 45.5 | 44.2 | 39.8 | 39.6 | 35.8 | 30.0 | 29.8 | 28.9 | 30.2 | 31.0 | 31.1 | 26.3 | 31.1 | 26.7 | 32.6 | 34.6 | 6.7 | 39.8 | 37.6 | 21.5 | 38.5 | 35.4 | 35 | 34.9 | 3.1 | 34 | 33.2 | 35.2 | 35.6 | 35.5 | 34.4 | 31.4 | 34.6 | 32.7 | 32.1 | 32.9 | 28.6 | 28.2 | 17.2 | 31.9 | 34.2 | 34.4 | 35.7 | 30.2 | 33.7 | 33 |
| Depreciation & Amortization | 7.1 | 7.2 | 7.7 | 7.6 | 7.6 | 7.4 | 7.9 | 8.0 | 8.2 | 8.0 | 7.7 | 8.5 | 8.8 | 8.3 | 8.5 | 8.2 | 8.2 | 8.3 | 8.1 | 8.2 | 8.1 | 8.4 | 8.2 | 8.0 | 7.9 | 7.7 | 7.6 | 7.4 | 7.2 | 3.9 | 3.7 | 3.4 | 3.3 | 3.2 | 3.3 | 3.3 | 3.3 | 3.1 | 3.1 | 3.3 | 3.3 | 6.7 | 6.8 | 7.2 | 8.4 | 7.7 | 10.7 | 23.9 | 11.9 | 9.7 | 13.3 | 4.4 | 2.9 | 3.7 | 27.5 | 25.8 | 0 | 9 | 2.4 | 0 | 0 | 8.2 | 3.8 | 0 | 0 | 5.2 | 0 | 0 | 0 | 2.1 | (11.3) | 11.5 | 0.2 | 0 | 0 | 0 | (0.4) | 0.1 | (1.5) | (1.1) | (2) | (41.4) | 25.3 | 6 | 0.2 | 40 | (24.2) | 0 | 0 |
| Stock-Based Compensation | 7.5 | 4.6 | 4.2 | 3.8 | 3.7 | 3.4 | 3.5 | 3.5 | 4.0 | 3.7 | 4.3 | 4.3 | 3.4 | 4.1 | 3.8 | 4.2 | 4.0 | 3.6 | 3.5 | 3.3 | 2.8 | 2.2 | 1.6 | 2.2 | 1.5 | 1.7 | 2.2 | 2.2 | 2.3 | 1.9 | 2.2 | 2.2 | 1.9 | 2.0 | 1.6 | 2.0 | 1.7 | 1.8 | 1.7 | 1.7 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Working Capital | (38.2) | 2.6 | 24.0 | 17.0 | (41.1) | 36.7 | (72.7) | (4.0) | 1.6 | (11.7) | 71.6 | (45.3) | (100.6) | (17.5) | 36.6 | 45.9 | (51.4) | (40.1) | 38.8 | (19.5) | 48.9 | 7.8 | (32.0) | (3.9) | (99.9) | 18.7 | (2.2) | 13.0 | (49.5) | 33.0 | 13.4 | (25.2) | 6.6 | (23.2) | (15.6) | (1.9) | (19.9) | 16.0 | (2.3) | (16.8) | 4.8 | 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 | 32.6 | (117.7) | 0.5 | 13.5 | (0.4) | (12.4) | (71.8) | 94.1 | 4.3 | (26.9) | 56.4 | (52.1) | 49.3 |
| Other Non-Cash Items | 5.3 | 3.1 | (50.8) | 5.6 | 4.2 | 11.8 | 4.7 | 10.9 | 2.6 | 4.5 | 13.7 | 4.4 | 4.9 | 3.7 | 16.6 | 4.0 | 22.8 | 3.5 | 15.3 | (28.3) | 56.3 | 8.9 | 49.0 | 7.4 | 57.9 | 4.9 | (3.8) | 3.7 | 0.7 | 15.6 | 8.8 | 20.8 | 9.1 | 3.5 | 13.1 | 13.7 | (3.7) | 58.4 | (9.1) | 4.5 | (17.2) | 25.4 | (67.5) | 43.1 | 108.0 | (98.1) | 51.2 | 73.3 | (35.8) | 5.7 | (52.3) | 38.6 | 76.9 | 380.4 | (222.3) | 200.1 | (380.4) | 8.0 | 35.6 | 86.7 | 15.2 | (2.3) | 55.7 | (30.1) | 3.5 | 53 | (117.2) | 31.5 | 30.2 | 15.9 | (12.4) | (4.6) | (11.6) | 4.1 | (113.2) | (53.9) | 143.7 | 29.5 | (36.4) | 19.6 | 16.3 | 21.4 | 0.3 | 7.9 | 8 | (37.5) | (27.3) | 70.5 | 0.6 |
| Operating Cash Flow | 39.0 | 80.9 | 38.5 | 81.7 | 18.3 | 93.5 | (19.2) | 45.7 | 55.3 | 25.7 | 143.9 | 11.6 | (31.0) | 64.1 | 110.5 | 116.6 | 41.8 | 36.9 | 129.0 | 28.9 | 182.4 | 58.7 | 51.9 | 40.6 | (4.9) | 81.5 | 52.8 | 82.8 | 17.1 | 108.5 | 80.9 | 53.6 | 74.9 | 28.8 | 48.4 | 56.2 | 41.7 | 123.5 | 48.8 | 32.8 | 41.6 | 79.9 | (12.3) | 99.8 | 165.7 | (47.4) | 117.4 | 142.1 | 11.2 | 47.8 | 11.0 | 81.7 | 123.1 | 417.7 | (175.6) | 271.9 | (364.0) | 93.6 | 61.5 | 81.8 | 41.9 | 62 | 34.9 | 12.1 | 47.2 | 85.2 | (98.9) | 35.1 | 63.8 | 44 | 12.5 | 41.2 | 31.7 | 25 | (74.5) | (16.3) | 203.9 | (31.5) | (1.1) | 57.4 | 42.8 | (41.9) | 0.7 | 136.9 | 47.9 | 19.9 | 36.5 | 55.4 | 82.8 |
| Investing Activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditure | (20.9) | (8.2) | 17.2 | (9.0) | (8.1) | 2.8 | (4.6) | (5.0) | (2.9) | (3.9) | (0.5) | (2.8) | (2.2) | (4.0) | (11.5) | (7.6) | (5.7) | (8.1) | (4.6) | (6.1) | (3.6) | (7.6) | (5.8) | (7.3) | (12.6) | (13.5) | (14.2) | (14.6) | (11.6) | (12.8) | (3.9) | (9.0) | (9.6) | (9.0) | (8.9) | (8.0) | (4.6) | (6.4) | (3.6) | (2.0) | (3.2) | (2.4) | (0.8) | (0.7) | 0 | (0.8) | (2.1) | (3.8) | (3.3) | (2.6) | (7.1) | (1.3) | (3.1) | (3.8) | 3.2 | (5.2) | (1.1) | (27.7) | (2.0) | (1.1) | (5.4) | (2.6) | (2.1) | (6.2) | (10.6) | (14.2) | (5.1) | (18.3) | (5.8) | (13.1) | 2.9 | (10) | (7.8) | (9.6) | (7.2) | (9.5) | (12.4) | (16.9) | (11.6) | (9.9) | (11.5) | (27.6) | (14.8) | (18.8) | (11.6) | (10.7) | (7) | (6.3) | (4.4) |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Investments | 0 | (529.1) | 275.2 | (275.2) | (241.9) | (233.8) | (236.0) | (0.4) | (0.7) | (0.1) | (0.1) | (0.2) | 0 | (578.1) | (0.7) | (74.4) | (497.0) | (418.6) | (1,527.0) | (1,703.0) | (1,128.5) | (1,366.2) | (1,081.5) | (888.3) | (440.1) | (627.2) | (315.2) | (1,186.5) | (708.4) | (39.5) | (348.4) | (79.9) | (118.8) | (209.0) | (527.5) | (269.6) | (416.0) | (401.6) | (267.3) | (152.9) | (223.1) | (246.9) | (183.4) | (183.2) | (571.2) | (170.5) | (217.0) | (774.0) | (538.0) | (764.5) | (1,367.4) | 7.6 | (10.9) | (242.8) | 18.2 | (672.2) | (51.9) | (98.5) | (38.2) | (28.6) | (44.5) | (30.4) | (36.4) | (46.6) | (1,102.3) | (933.5) | (588.3) | (482.7) | (1,016.9) | (490.2) | (242.1) | (202.9) | (173.9) | (220) | (153.1) | (614.3) | (682.2) | (960.9) | (106.6) | (414.4) | (495.2) | (670) | (206.9) | (225.4) | (547.5) | (587.9) | (46.2) | 370 | (1,301) |
| Sales/Maturities of Investments | 0 | 413.3 | (169.2) | 169.2 | 164.3 | 147.0 | 157.6 | 160.9 | 139 | 150.5 | 352.5 | 229.3 | 165.7 | 207.7 | 277.1 | 371.8 | 466.0 | 654.9 | 723.2 | 714.9 | 615.6 | 689.9 | 680.2 | 587.6 | 466.6 | 492.8 | 384.2 | 1,117.2 | 673.7 | 270.6 | 306.6 | 350.0 | 284.6 | 303.7 | 334.2 | 354.6 | 255.5 | 370.3 | 315.4 | 257.9 | 271.6 | 221.1 | 218.1 | 168.2 | 277.0 | 187.9 | 272.6 | 648.9 | 518.8 | 594.4 | 1,358.3 | (419.3) | 228.9 | 301.9 | 110.3 | 880.1 | 449.1 | (17.3) | 125.4 | 88.6 | 163.2 | 103.2 | 117.6 | 180.2 | 1,079.1 | 822.4 | 837.6 | 571.5 | 959.3 | 353.5 | 449.4 | 220.3 | 198.6 | 158.2 | 275.7 | 189.9 | 756.8 | 781.1 | 178.6 | 313 | 489.6 | 894.1 | 385.1 | 299.2 | 608.8 | 451.3 | (85.2) | (283.9) | 1,319.1 |
| Other Investing Activities | (271.1) | (66.1) | (186.4) | 108.7 | (50.6) | (140.7) | (89.8) | 20.4 | 110.2 | (47.4) | (7.1) | (90.1) | (180.6) | (326.5) | (378.4) | (407.4) | (284.8) | (191.8) | (25.1) | 88.9 | (204.5) | (207.6) | 21.2 | (437.0) | (364.9) | (109.5) | (124.8) | (212.1) | (103.5) | (220.2) | (180.2) | (140.1) | (124.2) | (232.6) | (188.5) | (276.8) | (119.4) | (299.4) | (306.6) | (349.1) | (180.8) | (63.9) | (138.6) | (28.5) | (69.3) | 40.9 | (191.0) | (112.1) | 98.1 | (200.8) | (98.4) | 153.5 | 197.9 | 51.6 | 19.6 | 315.8 | 1,252.8 | 149.4 | 256.1 | (225.4) | (65.1) | 161.9 | (141.7) | 105.7 | 196.2 | (317.8) | (514.5) | 180.9 | 82.3 | 187.6 | 43.5 | (248.4) | 283 | (30.4) | (73.4) | 581.6 | 40.8 | (421.4) | (43.6) | (163) | 345.2 | (23.2) | (131.9) | 10.1 | (273.4) | 220.1 | 329.7 | (115) | (36.3) |
| Investing Cash Flow | (271.1) | (190.1) | (71.3) | (6.3) | (136.4) | (224.7) | (172.8) | 175.9 | 245.6 | 99.1 | 344.8 | 136.1 | (17.1) | (700.9) | (113.5) | (117.6) | (321.4) | 36.4 | (833.4) | (905.3) | (721.0) | (891.5) | (385.8) | (745.0) | (351.0) | (257.5) | (70.0) | (295.9) | (149.8) | (1.8) | (225.8) | 121.0 | 32.0 | (146.8) | (390.7) | (199.9) | (284.5) | (337.0) | (262.2) | (246.2) | (135.6) | (92.2) | (104.7) | (44.2) | (363.5) | 57.5 | (137.5) | (240.9) | 75.5 | (373.5) | (114.6) | (259.5) | 412.8 | 107.0 | 151.3 | 518.4 | 1,649.0 | 6.0 | 341.3 | (166.5) | 48.3 | 232.1 | (62.6) | 233.1 | 162.4 | (443.1) | (270.3) | 251.4 | 18.9 | 37.8 | 253.7 | (241) | 299.9 | (101.8) | 42 | 147.7 | 103 | (618.1) | 16.8 | (274.3) | 328.1 | 173.3 | 31.5 | 65.1 | (223.7) | 72.8 | 191.3 | (35.2) | (22.6) |
| Financing Activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Debt Issuance | (0.0) | (0.0) | (0.0) | (0.0) | (50.0) | (0.5) | (0.0) | (50.0) | (0.0) | (0.0) | (1,775.0) | 925.0 | 425.0 | 700.0 | (0.0) | (25.0) | (0.0) | (0.0) | (100.0) | (100.0) | (0.1) | (1.5) | (1.1) | (150.0) | 123.9 | (25.0) | 100.0 | (0.0) | (25.2) | (50.4) | (49.6) | (0.8) | (25) | 0 | 0.0 | (4.6) | (23.1) | (28.3) | (32.8) | 49.6 | (66.7) | 2.6 | 186.0 | 5.1 | (333.2) | 550.2 | (157.9) | (67.9) | 26.6 | (105.4) | (410.5) | (218.5) | (285.8) | (265.8) | (392.3) | (87.1) | (279.9) | (257.1) | (135.4) | 121.5 | 30.8 | (157.9) | (38.4) | (205.7) | 25.8 | 236 | (67.2) | (88.8) | (113.1) | 26.3 | 83.1 | 360 | (462.5) | (21.6) | 69.6 | (346.9) | (54.4) | 76.1 | 14.7 | 97.4 | (135.7) | (89.3) | 85.5 | (61.1) | 55.1 | (44) | (65.8) | 458.8 | 163 |
| Stock Repurchased | (15.1) | (5.0) | (0.1) | (0.3) | (3.3) | (0.2) | (0.1) | (1.7) | (3.3) | (0.2) | (0.1) | (0.1) | (13.8) | (15.5) | (15.2) | (10.4) | (14.0) | (7.8) | (20.1) | (0.1) | (3.2) | (0.1) | (0.1) | (0.1) | (17.6) | (29.8) | (29.7) | (35.0) | (43.2) | (25) | (24.8) | (24.7) | (17.5) | (10.7) | (15.1) | (9.8) | (11.5) | (10.4) | (14.4) | (15.6) | (21.5) | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | (33.6) | (33.5) | (33.5) | (33.5) | (33.5) | (33.4) | (31.5) | (30.0) | (30.0) | (29.9) | (29.9) | (29.9) | (29.9) | (29.9) | (30.1) | (30.2) | (30.2) | (30.2) | (29.3) | (27.1) | (27.0) | (26.9) | (26.9) | (26.8) | (26.8) | (26.9) | (26.3) | (26.6) | (25.6) | (25.9) | (25.2) | (25.4) | (22.1) | (22.1) | (22.2) | (21.4) | (21.4) | (20.5) | (20.5) | (20.7) | (19.5) | (17.1) | (17.1) | (17.6) | (15.8) | (16.4) | (16.8) | (10.9) | (11.4) | (11.6) | (12.2) | (12.2) | (13.1) | (13.2) | (13.2) | (14.6) | (14.4) | (14.3) | (14.3) | (14.3) | (13.5) | (13.6) | (13.7) | (13.6) | (13.7) | (13.7) | (13.1) | (13) | (13) | (12.9) | (13.1) | (11.8) | (11.9) | (12.1) | (12.3) | (11.5) | (11.5) | (11.6) | (11.3) | (11.4) | (10.9) | (11) | (11) | (11) | (11.1) | (9.8) | (9.8) | (9.7) | (9.1) |
| Other Financing Activities | (230.6) | 107.8 | 281.8 | (209.3) | 375.2 | (345.3) | 569.8 | (107.5) | (378.5) | 252.7 | 293.7 | 17.3 | (124.4) | (273.1) | (136.9) | 309.4 | 356.2 | (133.6) | 324.0 | 788.5 | 1,345.0 | 472.7 | 315.7 | 1,367.8 | 270.9 | 443.7 | (148.1) | 221.5 | 240.1 | 183.9 | (100.0) | (13.8) | 73.2 | (164.2) | 263.5 | 308.1 | 156.3 | 512.1 | 164.6 | 155.5 | 238.1 | 29.8 | (33.9) | 196.0 | 105.4 | 31.1 | 230.7 | (38.7) | 153.5 | 67.2 | 288.5 | 171.8 | (88.3) | (130.1) | 368.9 | 3.7 | (707.1) | 259.9 | (288.5) | (33.9) | (251.2) | 103.7 | 4.2 | (148.2) | (167.7) | 153.4 | 666.9 | (200.4) | (172.3) | 165.9 | (165.7) | (185.2) | 112.5 | 265.6 | (42.3) | 284 | (258.5) | 629.9 | (57.1) | 227.9 | (350.2) | 45.6 | (121.9) | (257.2) | 334.9 | (67.4) | (130) | (452.5) | (235.6) |
| Financing Cash Flow | (289.4) | 70.5 | 249.4 | (241.8) | 289.7 | (378.0) | 539.4 | (187.8) | (410.4) | 224.0 | (1,509.9) | 913.8 | 258.3 | 382.9 | (180.8) | 245.4 | 314.2 | (168.8) | 178.9 | 665.0 | 1,317.4 | 445.9 | 289.2 | 1,193.2 | 353.9 | 363.8 | (102.2) | 162.2 | 148.0 | 84.3 | (197.8) | (62.1) | 10.5 | (195.6) | 229.5 | 274.3 | 106.8 | 455.0 | 98.5 | 171.8 | 132.9 | (19.4) | 82.2 | 76.2 | (331.0) | 519.6 | (0.1) | (218.1) | 104.7 | (129.6) | (222.9) | (164.6) | (490.6) | (406.9) | (179.2) | (140.5) | (996.2) | (10.1) | (436.7) | 67.6 | (240.3) | (74.3) | (48.1) | (370) | (154.3) | 373.6 | 587.2 | (297.3) | (289.9) | 153.4 | (168.7) | 148.6 | (374.7) | 201.9 | 7.8 | (75) | (343) | 685.2 | (54.5) | 301.8 | (495.7) | (64.8) | (54.7) | (335.6) | 376.3 | (120.7) | (201.7) | (0.7) | (76) |
| Cash Position | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash | (521.4) | (38.7) | 216.5 | (166.5) | 171.6 | (509.2) | 347.4 | 33.8 | (109.4) | 348.7 | (1,021.2) | 1,061.5 | 210.2 | (253.9) | (183.7) | 244.3 | 34.6 | (95.5) | (525.5) | (211.4) | 778.8 | (386.8) | (44.7) | 488.9 | (1.9) | 187.8 | (119.5) | (50.9) | 15.3 | 191.0 | (342.8) | 112.5 | 117.4 | (313.7) | (112.7) | 130.7 | (136.1) | 241.5 | (114.9) | (41.6) | 39.0 | (31.7) | (34.8) | 131.8 | (528.8) | 529.7 | (20.2) | (317.0) | 191.4 | (455.3) | (323.6) | (342.6) | 45.4 | 117.2 | (201.5) | 648.3 | 616.9 | 85.7 | (35.6) | (17.3) | (148.7) | 222.8 | (76.4) | (123.9) | 53.2 | (541.2) | (34.4) | 575.6 | (795.3) | 0 | 579.1 | 0 | (581.2) | 0 | 0 | 0 | (469) | 0 | 0 | 0 | (508.8) | 0 | 0 | 0 | (395.3) | 0 | 0 | 0 | (393.6) |
| Cash at Beginning | 946.5 | 985.2 | 768.7 | 935.2 | 763.6 | 1,272.8 | 925.3 | 891.5 | 1,000.9 | 652.2 | 1,673.4 | 612.0 | 401.8 | 655.6 | 839.4 | 595.1 | 560.4 | 656.0 | 1,181.5 | 1,392.9 | 614.1 | 1,000.9 | 1,045.6 | 556.7 | 558.7 | 370.9 | 490.4 | 541.3 | 526.0 | 335.0 | 677.8 | 565.2 | 447.9 | 761.5 | 874.2 | 743.5 | 879.6 | 638.1 | 753.0 | 794.7 | 755.7 | 347.9 | 382.7 | 251.0 | 1,048.0 | 518.2 | 538.4 | 855.4 | 664.1 | 1,119.3 | 1,443.0 | 1,785.6 | 1,740.2 | 1,623.0 | 1,824.4 | 1,176.1 | 559.2 | 438.3 | 473.9 | 491.2 | 639.9 | 417.1 | 493.5 | 617.4 | 564.2 | 541.2 | 575.6 | 0 | 795.3 | 0 | 0 | 0 | 581.2 | 0 | 0 | 0 | 469 | 0 | 0 | 0 | 508.8 | 0 | 0 | 0 | 395.3 | 0 | 0 | 0 | 393.6 |
| Cash at End | 425.1 | 946.5 | 985.2 | 768.7 | 935.2 | 763.6 | 1,272.8 | 925.3 | 891.5 | 1,000.9 | 652.2 | 1,673.4 | 612.0 | 401.8 | 655.6 | 839.4 | 595.1 | 560.4 | 656.0 | 1,181.5 | 1,392.9 | 614.1 | 1,000.9 | 1,045.6 | 556.7 | 558.7 | 370.9 | 490.4 | 541.3 | 526.0 | 335.0 | 677.8 | 565.2 | 447.9 | 761.5 | 874.2 | 743.5 | 879.6 | 638.1 | 753.0 | 794.7 | 316.3 | 347.9 | 382.7 | 519.2 | 1,048.0 | 518.2 | 538.4 | 855.4 | 664.1 | 1,119.3 | 1,443.0 | 1,785.6 | 1,740.2 | 1,623.0 | 1,824.4 | 1,176.1 | 524.0 | 438.3 | 473.9 | 491.2 | 639.9 | 417.1 | 493.5 | 617.4 | 0 | 541.2 | 575.6 | 0 | 0 | 579.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow | 18.2 | 72.7 | 55.7 | 72.6 | 10.2 | 96.3 | (23.9) | 40.7 | 52.5 | 21.8 | 143.4 | 8.8 | (33.2) | 60.1 | 99.0 | 108.9 | 36.1 | 28.8 | 124.4 | 22.8 | 178.8 | 51.1 | 46.2 | 33.3 | (17.5) | 68.0 | 38.5 | 68.3 | 5.5 | 95.8 | 77.0 | 44.6 | 65.3 | 19.8 | 39.6 | 48.3 | 37.0 | 117.1 | 45.2 | 30.7 | 38.4 | 77.5 | (13.2) | 99.1 | 166.6 | (48.2) | 115.3 | 138.3 | 7.9 | 45.1 | 3.9 | 80.4 | 120.0 | 413.9 | (172.4) | 266.7 | (365.0) | 65.9 | 59.5 | 80.7 | 36.5 | 59.4 | 32.8 | 5.9 | 36.6 | 71 | (74.8) | 16.8 | 58 | 30.9 | 15.4 | 31.2 | 23.9 | 15.4 | (81.7) | (25.8) | 191.5 | (48.4) | (12.7) | 47.5 | 31.3 | (69.5) | (14.1) | 118.1 | 36.3 | 9.2 | 29.5 | 49.1 | 78.4 |
| 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 Q2 | 2002 Q4 | 2002 Q2 | 2001 Q4 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | 263.5 | 271.4 | 271.9 | 261.6 | 256.6 | 260.5 | 264.1 | 254.0 | 251.0 | 251.0 | 245.9 | 241.4 | 227.4 | 212.0 | 184.0 | 180.2 | 172.7 | 183.4 | 174.2 | 174.6 | 170.6 | 172.5 | 174.7 | 189.6 | 189.7 | 191.3 | 193.0 | 192.7 | 188.0 | 183.8 | 179.5 | 175.7 | 174.9 | 172.4 | 170.2 | 167.7 | 174.8 | 162.5 | 161.0 | 159.2 | 168.1 | 155.0 | 149.5 | 151.9 | 157.3 | 150.9 | 148.8 | 147.3 | 146.3 | 145.9 | 144.6 | 144.2 | 145.5 | 148.8 | 155.5 | 151.8 | 157.3 | 151.3 | 160.1 | 159.6 | 166.3 | 162.1 | 176.1 | 188.2 | 195.4 | 202.3 | 185.5 | 184.5 | 193.3 | 194.3 | 189.6 | 199.2 | 230.8 | 210.4 | 214.8 | 207.8 | 209.3 | 203.1 | 203.8 | 194.0 | 188.0 | 183.8 | 184.8 | 174.8 | 172.5 | 165.7 | 167.5 | 166.3 | 160.6 | 158.3 | 162.6 | 167.6 | 179.9 | 248.6 | 315.1 | 410.9 | 345.0 | 329.8 | 324.3 | 320.3 |
| Gross Profit | 190.5 | 187.0 | 178.4 | 169.5 | 164.9 | 157.7 | 158.0 | 152.9 | 152.6 | 153.9 | 152.9 | 163.5 | 173.0 | 180.2 | 170.8 | 176.1 | 172.9 | 187.2 | 177.2 | 182.8 | 176.7 | 148.5 | 136.3 | 136.7 | 137.1 | 165.3 | 165.6 | 164.2 | 164.2 | 162.7 | 159.2 | 157.1 | 157.5 | 155.3 | 153.8 | 152.2 | 160.5 | 149.3 | 148.5 | 148.0 | 160.1 | 144.3 | 140.0 | 142.5 | 147.9 | 141.4 | 142.0 | 140.0 | 136.9 | 136.3 | 134.9 | 134.2 | 135.2 | 138.4 | 145.0 | 140.2 | 145.7 | 137.4 | 145.4 | 143.4 | 148.9 | 143.8 | 148.4 | 156.9 | 158.7 | 157.5 | 138.2 | 134.0 | 142.5 | 147.4 | 140.2 | 160.5 | 173.9 | 154.3 | 155.7 | 153.5 | 156.5 | 150.6 | 154.5 | 151.0 | 152.0 | 152.7 | 154.5 | 151.7 | 153.0 | 154.8 | 151.8 | 154.2 | 144.9 | 142.8 | 141.2 | 139.0 | 137.5 | 170.8 | 208.3 | 237.1 | 189.6 | 179.7 | 116.1 | 189.9 |
| Operating Income | 74.5 | 77.6 | 67.8 | 60.4 | 56.2 | 51.5 | 52.6 | 45.3 | 48.4 | 39.6 | 63.7 | 61.1 | 62.8 | 79.0 | 66.6 | 74.6 | 70.4 | 77.0 | 82.1 | 87.5 | 79.0 | 50.9 | 47.4 | 48.7 | 42.2 | 73.7 | 66.8 | 72.8 | 72.5 | 68.2 | 70.1 | 67.5 | 64.5 | 64.0 | 66.1 | 65.1 | 72.8 | 60.8 | 62.0 | 63.0 | 73.8 | 59.7 | 49.2 | 60.1 | 62.2 | 61.2 | 62.0 | 60.0 | 54.5 | 55.0 | 53.0 | 54.2 | 52.0 | 59.8 | 61.1 | 60.9 | 60.5 | 53.1 | 61.5 | 49.6 | 62.8 | 53.8 | 58.5 | 70.9 | 77.0 | 69.0 | 54.2 | 44.4 | 54.6 | 59.1 | 53.4 | 76.7 | 80.4 | 62.3 | 74.3 | 73.7 | 74.3 | 69.0 | 74.6 | 72.2 | 71.2 | 69.5 | 69.9 | 72.7 | 72.1 | 72.7 | 67.6 | 69.1 | 61.9 | 59.4 | 45.8 | 43.9 | 48.2 | 30.6 | 46.9 | 60.9 | 53.8 | 55.5 | 6.9 | 63.8 |
| Net Income | 57.4 | 60.9 | 53.3 | 47.6 | 44.0 | 39.2 | 40.4 | 34.1 | 36.4 | 30.4 | 47.9 | 46.1 | 46.8 | 61.3 | 52.8 | 56.9 | 54.8 | 63.8 | 62.1 | 67.5 | 59.9 | 42.3 | 37.8 | 38.9 | 34.7 | 58.1 | 52.1 | 56.9 | 58.8 | 53.9 | 56.9 | 54.7 | 54.0 | 43.0 | 45.9 | 44.7 | 51.2 | 43.5 | 43.5 | 44.2 | 50.2 | 42.8 | 34.3 | 41.2 | 42.4 | 41.2 | 41.8 | 41.5 | 38.6 | 39.1 | 37.7 | 37.8 | 36.0 | 40.3 | 41.2 | 40.7 | 43.8 | 39.2 | 43.3 | 35.1 | 42.4 | 40.6 | 44.1 | 46.6 | 52.7 | 40.5 | 36.5 | 31.0 | 36.0 | 39.3 | 47.4 | 48.3 | 57.2 | 40.9 | 47.8 | 47.7 | 47.3 | 50.9 | 46.9 | 37.2 | 45.4 | 44.8 | 44.8 | 46.4 | 45.5 | 46.2 | 43.1 | 44.2 | 39.8 | 38.7 | 30.0 | 28.9 | 31.0 | 26.3 | 26.7 | 33.7 | 32.6 | 34.6 | 6.7 | 39.8 |
| EPS (Diluted) | 1.30 | 1.39 | 1.20 | 1.06 | 0.97 | 0.85 | 0.93 | 0.81 | 0.87 | 0.72 | 1.17 | 1.12 | 1.14 | 1.50 | 1.28 | 1.38 | 1.32 | 1.55 | 1.52 | 1.68 | 1.50 | 1.06 | 0.95 | 0.98 | 0.87 | 1.45 | 1.29 | 1.40 | 1.43 | 1.30 | 1.36 | 1.30 | 1.28 | 1.01 | 1.08 | 1.05 | 1.20 | 1.02 | 1.02 | 1.03 | 1.16 | 0.99 | 0.79 | 0.95 | 0.97 | 0.94 | 0.95 | 0.94 | 0.87 | 0.88 | 0.85 | 0.85 | 0.81 | 0.90 | 0.92 | 0.90 | 0.95 | 0.85 | 0.92 | 0.74 | 0.88 | 0.84 | 0.91 | 0.96 | 1.09 | 0.84 | 0.76 | 0.65 | 0.75 | 0.82 | 0.99 | 1.00 | 1.18 | 0.83 | 0.96 | 0.95 | 0.94 | 0.99 | 0.93 | 0.72 | 0.87 | 0.86 | 0.85 | 0.87 | 0.83 | 0.82 | 0.78 | 0.79 | 0.69 | 0.65 | 0.48 | 0.44 | 0.42 | 0.35 | 0.32 | 0.42 | 0.40 | 0.44 | 0.08 | 0.50 |
| Balance Sheet | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Equivalents | 425.1 | 946.5 | 985.2 | 768.7 | 935.2 | 763.6 | 279.9 | 301.2 | 218.0 | 1,000.9 | 266.1 | 400.3 | 340.0 | 320.4 | 252.9 | 262.9 | 238.7 | 198.9 | 233.9 | 271.7 | 291.2 | 281.1 | 264.4 | 244.7 | 459.8 | 304.1 | 262.4 | 286.0 | 297.4 | 327.1 | 230.8 | 315.8 | 177.5 | 266.4 | 248.6 | 132.0 | 123.5 | 172.3 | 131.5 | 137.7 | 168.5 | 347.6 | 360.3 | 346.0 | 298.6 | 304.4 | 379.7 | 519.2 | 793.0 | 518.2 | 605.4 | 489.1 | 924.3 | 1,348.0 | 1,654.0 | 850.2 | 970.3 | 713.3 | 623.6 | 673.0 | 716.5 | 918.4 | 827.6 | 904.7 | 1,111.6 | 1,017.7 | 948.5 | 1,118.6 | 1,012.3 | 1,131.1 | 1,074.8 | 1,046.4 | 1,094.2 | 1,216.7 | 1,080.7 | 1,120.3 | 1,087.2 | 1,258.1 | 1,046.6 | 1,227.5 | 920.2 | 1,235.8 | 1,234.9 | 1,303.2 | 1,596.5 | 1,233 | 1,452.4 | 1,602.8 | 1,628.1 | |||||||||||
| Total Assets | 23,909.9 | 24,176.4 | 24,014.6 | 23,709.8 | 23,885.1 | 23,601.1 | 23,799.2 | 23,300.8 | 23,420.9 | 23,733.3 | 23,549.8 | 24,947.9 | 23,932.0 | 23,606.9 | 23,134.0 | 23,232.7 | 23,000.3 | 22,784.9 | 22,965.4 | 22,672.2 | 21,947.3 | 20,603.7 | 20,109.5 | 19,769.9 | 18,542.2 | 18,095.5 | 17,672.1 | 17,688.8 | 17,446.4 | 17,144.0 | 16,991.7 | 17,124.2 | 17,136.0 | 17,089.1 | 17,268.3 | 16,981.3 | 16,664.2 | 16,492.4 | 16,014.6 | 15,860.9 | 15,654.7 | 12,855.8 | 12,435.7 | 12,414.8 | 12,194.7 | 11,448.1 | 10,549.6 | 9,688.8 | 10,013.4 | 9,461.6 | 9,550.9 | 9,410.2 | 9,516.4 | 9,702.0 | 11,944.2 | 12,755.5 | 13,710.7 | 14,013.8 | 13,939.9 | 14,294.6 | 14,250.4 | 14,440.3 | 14,505.4 | 14,551.5 | 14,928.3 | 15,016.6 | 14,638.6 | 14,731.1 | 14,757.8 | 14,995.5 | 14,871.2 | 14,168.7 | 13,986.8 | 14,009.2 | 13,780.5 | 13,690.2 | 12,905.1 | 13,206.8 | 12,496.6 | 12,573.7 | 12,197.8 | 12,586.4 | 12,562 | 12,647.3 | 12,877.9 | 12,462.1 | 12,540.5 | 12,746.3 | 12,674.6 | |||||||||||
| Total Debt | 91.2 | 92.4 | 699.9 | 700.6 | 700.5 | 747.1 | 749.1 | 754.0 | 804.8 | 805.4 | 806.2 | 2,583.5 | 1,660.5 | 1,236.3 | 538.5 | 535.6 | 562.1 | 564.1 | 565.4 | 666.3 | 766.8 | 768.5 | 816.5 | 818.5 | 969.9 | 798.1 | 823.1 | 725.4 | 726.2 | 640.1 | 690.6 | 740.2 | 741.0 | 766.0 | 773.2 | 773.2 | 777.8 | 800.9 | 829.3 | 862.1 | 815.3 | 2,138.5 | 1,635.6 | 1,724.8 | 1,909.9 | 923.0 | 1,525.5 | 1,135.5 | 1,468.8 | 918.6 | 1,144.4 | 1,117.9 | 1,223.3 | 1,633.8 | 2,796.1 | 2,883.2 | 3,163.1 | 3,277.1 | 3,534.2 | 3,669.6 | 3,548.1 | 3,517.4 | 3,675.2 | 3,713.6 | 3,919.2 | 3,892.9 | 3,656.9 | 3,724.1 | 3,808.4 | 3,921.5 | 3,881.7 | 3,798.4 | 3,438.6 | 3,901 | 3,922.6 | 3,852.9 | 4,199.9 | 4,254.3 | 4,178.2 | 4,163.5 | 4,066 | 4,201.9 | 4,291.1 | 4,205.5 | 4,266.7 | 4,211.7 | 4,255.5 | 1,516.8 | 3,862.5 | |||||||||||
| Stockholders' Equity | 1,854.6 | 1,851.2 | 1,791.2 | 1,743.1 | 1,704.9 | 1,667.8 | 1,665.5 | 1,612.8 | 1,436.0 | 1,414.2 | 1,363.8 | 1,358.3 | 1,354.4 | 1,317.0 | 1,282.4 | 1,348.7 | 1,448.9 | 1,611.6 | 1,597.1 | 1,583.5 | 1,360.2 | 1,374.5 | 1,361.7 | 1,352.1 | 1,327.9 | 1,286.8 | 1,291.5 | 1,285.9 | 1,269.7 | 1,268.2 | 1,253.3 | 1,247.7 | 1,241.2 | 1,231.9 | 1,227.9 | 1,213.8 | 1,193.1 | 1,161.5 | 1,163.9 | 1,157.2 | 1,138.8 | 1,013.0 | 939.4 | 896.0 | 845.9 | 833.9 | 731.7 | 699.4 | 785.8 | 793.1 | 913.0 | 952.0 | 1,015.8 | 1,100.7 | 1,371.1 | 1,395.7 | 1,371.9 | 1,301.4 | 1,250.1 | 1,209.4 | 1,225.9 | 1,212.3 | 1,208.5 | 1,214.2 | 1,207.6 | 1,185.6 | 1,167 | 1,140.5 | 1,143.3 | 1,117.2 | 1,141.2 | 1,082.2 | 1,061.4 | 1,066.1 | 1,064.7 | 1,049.9 | 1,046.7 | 1,054.4 | 1,040.9 | 1,020.9 | 1,002.4 | 966.8 | 977.6 | 959.4 | 953.3 | 938.1 | 909.5 | 885.6 | 857.9 | |||||||||||
| Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Cash Flow | 39.0 | 80.9 | 38.5 | 81.7 | 18.3 | 93.5 | (19.2) | 45.7 | 55.3 | 25.7 | 143.9 | 11.6 | (31.0) | 64.1 | 110.5 | 116.6 | 41.8 | 36.9 | 129.0 | 28.9 | 182.4 | 58.7 | 51.9 | 40.6 | (4.9) | 81.5 | 52.8 | 82.8 | 17.1 | 108.5 | 80.9 | 53.6 | 74.9 | 28.8 | 48.4 | 56.2 | 41.7 | 123.5 | 48.8 | 32.8 | 41.6 | 79.9 | (12.3) | 99.8 | 165.7 | (47.4) | 117.4 | 142.1 | 11.2 | 47.8 | 11.0 | 81.7 | 123.1 | 417.7 | (175.6) | 271.9 | (364.0) | 93.6 | 61.5 | 81.8 | 41.9 | 62 | 34.9 | 12.1 | 47.2 | 85.2 | (98.9) | 35.1 | 63.8 | 44 | 12.5 | 41.2 | 31.7 | 25 | (74.5) | (16.3) | 203.9 | (31.5) | (1.1) | 57.4 | 42.8 | (41.9) | 0.7 | 136.9 | 47.9 | 19.9 | 36.5 | 55.4 | 82.8 | |||||||||||
| Capital Expenditure | (20.9) | (8.2) | 17.2 | (9.0) | (8.1) | 2.8 | (4.6) | (5.0) | (2.9) | (3.9) | (0.5) | (2.8) | (2.2) | (4.0) | (11.5) | (7.6) | (5.7) | (8.1) | (4.6) | (6.1) | (3.6) | (7.6) | (5.8) | (7.3) | (12.6) | (13.5) | (14.2) | (14.6) | (11.6) | (12.8) | (3.9) | (9.0) | (9.6) | (9.0) | (8.9) | (8.0) | (4.6) | (6.4) | (3.6) | (2.0) | (3.2) | (2.4) | (0.8) | (0.7) | 0 | (0.8) | (2.1) | (3.8) | (3.3) | (2.6) | (7.1) | (1.3) | (3.1) | (3.8) | 3.2 | (5.2) | (1.1) | (27.7) | (2.0) | (1.1) | (5.4) | (2.6) | (2.1) | (6.2) | (10.6) | (14.2) | (5.1) | (18.3) | (5.8) | (13.1) | 2.9 | (10) | (7.8) | (9.6) | (7.2) | (9.5) | (12.4) | (16.9) | (11.6) | (9.9) | (11.5) | (27.6) | (14.8) | (18.8) | (11.6) | (10.7) | (7) | (6.3) | (4.4) | |||||||||||
| Free Cash Flow | 18.2 | 72.7 | 55.7 | 72.6 | 10.2 | 96.3 | (23.9) | 40.7 | 52.5 | 21.8 | 143.4 | 8.8 | (33.2) | 60.1 | 99.0 | 108.9 | 36.1 | 28.8 | 124.4 | 22.8 | 178.8 | 51.1 | 46.2 | 33.3 | (17.5) | 68.0 | 38.5 | 68.3 | 5.5 | 95.8 | 77.0 | 44.6 | 65.3 | 19.8 | 39.6 | 48.3 | 37.0 | 117.1 | 45.2 | 30.7 | 38.4 | 77.5 | (13.2) | 99.1 | 166.6 | (48.2) | 115.3 | 138.3 | 7.9 | 45.1 | 3.9 | 80.4 | 120.0 | 413.9 | (172.4) | 266.7 | (365.0) | 65.9 | 59.5 | 80.7 | 36.5 | 59.4 | 32.8 | 5.9 | 36.6 | 71 | (74.8) | 16.8 | 58 | 30.9 | 15.4 | 31.2 | 23.9 | 15.4 | (81.7) | (25.8) | 191.5 | (48.4) | (12.7) | 47.5 | 31.3 | (69.5) | (14.1) | 118.1 | 36.3 | 9.2 | 29.5 | 49.1 | 78.4 | |||||||||||