BR - Broadridge Financial Solutions, Inc.
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$199.00
DETAILS
HIGH:
$226.00
LOW:
$176.00
MEDIAN:
$197.00
CONSENSUS:
$199.00
UPSIDE:
10.32%
| Metric | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||
| Revenue | 7,476.9 | 6,889.1 | 6,506.8 | 6,060.9 | 5,709.1 | 4,993.7 | 4,529 | 4,362.2 | 4,329.9 | 4,142.6 | 2,897 | 2,694.2 | 2,558 | 2,430.8 | 2,303.5 | 2,166.9 | 2,209.2 | 2,149.3 | 2,207.5 | 2,137.9 | 1,933.3 | 1,726.7 |
| Cost of Revenue | 5,100.7 | 4,752.3 | 4,572.9 | 4,275.5 | 4,116.9 | 3,570.8 | 3,265.1 | 3,131.9 | 3,169.6 | 3,109.6 | 1,975.9 | 1,828.2 | 1,761.4 | 1,767.8 | 1,715.1 | 1,617.1 | 1,616.4 | 1,574.1 | 1,606.4 | 1,588.1 | 1,433 | 1,273.2 |
| Gross Profit | 2,376.1 | 2,136.8 | 1,933.9 | 1,785.4 | 1,592.2 | 1,422.9 | 1,263.9 | 1,230.3 | 1,160.3 | 1,033 | 921.1 | 866 | 796.6 | 663 | 588.4 | 549.8 | 592.8 | 575.2 | 601.1 | 549.8 | 500.3 | 453.5 |
| 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 |
| SG&A Expenses | 1,075.5 | 948.2 | 916.8 | 849 | 832.3 | 744.3 | 639 | 577.5 | 565.4 | 501.4 | 420.9 | 399.1 | 378.4 | 323.6 | 299.9 | 270 | 241.6 | 224.9 | 244.3 | 216.7 | 195.9 | 168.5 |
| Other Expenses | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.3 | 1.7 | 0 |
| Operating Expenses | 1,075.5 | 948.3 | 916.8 | 849 | 832.3 | 744.3 | 639 | 577.5 | 565.4 | 501.4 | 420.9 | 399.1 | 378.4 | 323.6 | 299.9 | 270 | 241.6 | 224.9 | 244.3 | 229 | 197.6 | 168.5 |
| Operating Income | ||||||||||||||||||||||
| Operating Income | 1,300.6 | 1,188.6 | 1,017.1 | 936.4 | 759.9 | 678.7 | 624.9 | 652.7 | 598.1 | 531.6 | 500.3 | 469.2 | 418.2 | 339.4 | 288.5 | 279.8 | 351.2 | 350.3 | 356.8 | 333.1 | 302.7 | 285 |
| Interest Expense | (99.9) | 135.8 | 150.2 | 143.7 | 87.7 | 57.5 | 62.5 | 45.9 | 42.4 | 44.7 | 28.4 | 25.4 | 23.7 | 13.7 | 13.3 | 9.9 | 9.8 | 14.3 | 57.9 | 37.3 | 16.2 | 11.1 |
| Interest Income | 0 | 13.1 | 12.1 | 8.2 | 3 | 2.2 | 3.7 | 4.2 | 3.8 | 2 | 2.6 | 2.8 | 1.8 | 1.5 | 1.8 | 2.2 | 0.7 | 0.8 | 2 | 0.8 | 0 | 0.1 |
| Profitability | ||||||||||||||||||||||
| EBITDA | 1,300.7 | 1,692.6 | 1,505.5 | 1,363.6 | 1,223.9 | 1,013.3 | 924.2 | 912.8 | 815.5 | 706 | 608.4 | 571.2 | 515.6 | 430.3 | 306.3 | 352.4 | 408.9 | 416.9 | 435.3 | 420.6 | 393.2 | 354.2 |
| EBIT | 1,300.6 | 1,194.5 | 1,027.6 | 938.6 | 759.9 | 678.6 | 624.9 | 652.8 | 603.4 | 532.9 | 497.3 | 464.3 | 418.2 | 336.9 | 214.2 | 279.6 | 351.9 | 360.6 | 383.8 | 358.1 | 318.9 | 285 |
| Income Before Tax | 1,445.8 | 1,058.7 | 877.4 | 794.9 | 672.2 | 696.2 | 579.5 | 607.3 | 561 | 488.1 | 468.9 | 438.9 | 395.5 | 323.2 | 200.9 | 269.7 | 342.1 | 346.3 | 325.9 | 320.8 | 302.7 | 273.9 |
| Income Tax Expense | 321.5 | 219.2 | 179.3 | 164.3 | 133.1 | 148.7 | 117 | 125.2 | 133.1 | 161.4 | 161.4 | 151.8 | 132.5 | 111.1 | 75.9 | 97.9 | 117 | 123 | 133.7 | 123.7 | 122.2 | 107.5 |
| Net Income | 1,124.3 | 839.5 | 698.1 | 630.6 | 539.1 | 547.5 | 462.5 | 482.1 | 427.9 | 326.8 | 307.5 | 287.1 | 263 | 212.1 | 123.6 | 169.6 | 190 | 223.3 | 192.2 | 197.1 | 166.7 | 166.4 |
| Per Share Data | ||||||||||||||||||||||
| EPS (Basic) | 9.67 | 7.17 | 5.93 | 5.36 | 4.62 | 4.73 | 4.03 | 4.16 | 3.66 | 2.77 | 2.60 | 2.39 | 2.20 | 1.74 | 1.00 | 1.36 | 1.40 | 1.60 | 1.38 | 1.42 | 1.20 | – |
| EPS (Diluted) | 9.60 | 7.10 | 5.86 | 5.30 | 4.55 | 4.65 | 3.95 | 4.06 | 3.55 | 2.71 | 2.53 | 2.32 | 2.12 | 1.69 | 0.97 | 1.32 | 1.37 | 1.58 | 1.36 | 1.42 | 1.20 | – |
| Shares Outstanding | 116.3 | 117.1 | 117.7 | 117.7 | 116.7 | 115.7 | 114.7 | 115.9 | 116.8 | 118 | 118.3 | 119.9 | 119.6 | 121.9 | 124.1 | 124.8 | 135.9 | 140 | 139.6 | 138.8 | 138.8 | 0 |
| Metric | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | ||||||||||||||||||||||
| Cash & Cash Equivalents | 402.9 | 561.5 | 304.4 | 252.3 | 224.7 | 274.5 | 476.6 | 273.2 | 263.9 | 271.1 | 727.7 | 324.1 | 347.6 | 266 | 320.5 | 241.5 | 412.6 | 280.9 | 198.3 | 88.6 | 50.1 | 236.3 |
| Short-Term Investments | 0 | 0 | 0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 246.5 | 33.7 | 66.4 | 0 | 0 |
| Net Receivables | 1,129.4 | 1,077.1 | 1,065.6 | 974 | 946.9 | 820.3 | 711.3 | 664 | 615 | 589.5 | 453.4 | 444.5 | 424.8 | 442.4 | 370.7 | 406.6 | 354.3 | 381 | 1,785.3 | 1,743.9 | 1,241 | 1,327.4 |
| Inventory | 35.1 | 0 | 30.5 | 34.1 | 0 | 0 | 21.5 | 21.1 | 18.5 | 17.2 | 8.2 | 6.5 | 6.7 | 8.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 22.3 | 178.5 | 139.6 | 166.2 | 156.8 | 166.5 | 140.1 | 105.1 | 93.7 | 129 | 108 | 92.8 | 108.2 | 98.6 | 86.2 | 103.3 | 225.5 | 1,095.2 | 61.9 | 61.1 | 114.8 | 118.4 |
| Total Current Assets | 1,748.1 | 1,817.1 | 1,540.9 | 1,392.5 | 1,328.4 | 1,261.3 | 1,328 | 1,042.3 | 991.1 | 989.6 | 1,289.1 | 861.4 | 880.6 | 807 | 777.4 | 751.4 | 992.4 | 2,003.6 | 2,079.2 | 1,960 | 1,405.9 | 1,682.1 |
| Non-Current Assets | ||||||||||||||||||||||
| Property, Plant & Equipment | 402.9 | 346.3 | 348.4 | 145.7 | 373.7 | 439.2 | 161.6 | 189 | 204.1 | 198.1 | 112.2 | 97.3 | 88.3 | 80.9 | 79 | 83.1 | 87.4 | 75.4 | 82.6 | 77.4 | 80.7 | 75.4 |
| Goodwill | 3,787.8 | 3,609.6 | 3,469.4 | 3,461.6 | 3,484.9 | 3,720.1 | 1,674.5 | 1,500 | 1,254.9 | 1,159.3 | 999.3 | 970.5 | 856.1 | 778.4 | 780 | 735.6 | 509.5 | 511.1 | 484.3 | 480.2 | 480.4 | 492.1 |
| Intangible Assets | 2,019.2 | 1,277.4 | 1,307.3 | 1,467.2 | 1,077.2 | 1,424.9 | 583.8 | 556.2 | 494.1 | 486.4 | 210.3 | 195.7 | 130 | 120.6 | 143.3 | 147.2 | 46.1 | 41.3 | 30.1 | 31.4 | 56.4 | 66.1 |
| Long-Term Investments | 391.4 | 299.2 | 456.3 | 241.9 | 221.6 | 194 | 141.6 | 100.4 | 80.3 | 63.4 | 48.5 | 33.3 | 25.3 | 20.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 |
| Other Non-Current Assets | 595.9 | 1,195.5 | 1,096.3 | 829.2 | 1,683.2 | 1,080.1 | 1,141.9 | 593.1 | 360.5 | 316.4 | 268.9 | 29.3 | 31.4 | 231.3 | 207.9 | 186.7 | 159 | 143.3 | 157.4 | 129.2 | 111.3 | 102.0 |
| Total Non-Current Assets | 7,197.2 | 6,728 | 6,701.5 | 6,840.7 | 6,840.6 | 6,858.3 | 3,561.8 | 2,838.3 | 2,313.6 | 2,160.2 | 1,590.7 | 1,506.7 | 1,311.5 | 1,211.2 | 1,210.2 | 1,152.6 | 802 | 771.1 | 754.4 | 718.2 | 728.8 | 740.6 |
| Total Assets | 8,945.3 | 8,545 | 8,242.4 | 8,233.2 | 8,168.8 | 8,119.8 | 4,889.8 | 3,880.7 | 3,304.7 | 3,149.8 | 2,879.8 | 2,368.1 | 2,192.1 | 2,018.2 | 1,987.6 | 1,904 | 1,794.4 | 2,774.7 | 2,833.6 | 2,678.2 | 2,134.7 | 2,422.7 |
| Current Liabilities | ||||||||||||||||||||||
| Account Payables | 149.7 | 220.3 | 314 | 157.3 | 244.9 | 248.9 | 151.8 | 133.7 | 156.2 | 167.2 | 133.2 | 115.9 | 116.3 | 143.1 | 102.2 | 119 | 91.3 | 72 | 89.9 | 91.5 | 78.4 | 798.8 |
| Short-Term Debt | 0 | 499.3 | 0 | 1,178.5 | 0 | 0 | 399.9 | 0 | 0 | 0 | 124.8 | 0 | 0 | 0 | 0 | 400 | 0 | 0 | 0 | 109.2 | 0 | 65.2 |
| Deferred Revenue | 276.6 | 333.5 | 280.1 | 199.8 | 257.2 | 240.8 | 111.2 | 90.9 | 106.3 | 82.4 | 82.7 | 72.6 | 61.5 | 49.2 | 47.5 | 33.4 | 34.8 | 34.6 | 25.5 | 24.6 | 9.5 | 0 |
| Other Current Liabilities | (0.2) | 372.8 | 175.6 | 416 | 348.1 | 343.7 | 213.1 | 276.9 | 261.3 | 193.1 | 20.9 | 128.1 | 106.6 | 81.7 | 77.6 | 104.5 | 234.1 | 1,097.4 | 0 | 0 | 115.9 | 201.3 |
| Total Current Liabilities | 1,414.8 | 1,861.3 | 1,421.8 | 2,397.8 | 1,313.3 | 1,288 | 1,341 | 802.6 | 777.3 | 744.9 | 693 | 508.9 | 484.4 | 469.5 | 410.3 | 782.7 | 486.4 | 1,420.7 | 1,525.4 | 1,428.6 | 990.3 | 1,065.3 |
| Non-Current Liabilities | ||||||||||||||||||||||
| Long-Term Debt | 3,254.6 | 2,753 | 3,355.1 | 2,234.7 | 3,793 | 3,887.6 | 1,387.6 | 1,470.4 | 1,053.4 | 1,102.1 | 890.7 | 689.4 | 524.1 | 524.5 | 524.4 | 124.3 | 324.1 | 324.1 | 447.9 | 617.7 | 0 | 0 |
| Deferred Tax Liabilities | 387 | 261 | 277.3 | 391.3 | 446.1 | 400.7 | 126.8 | 86.7 | 57.9 | 82 | 61.6 | 61.7 | 62.4 | 71.2 | 63.2 | 71.3 | 56.2 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 511.4 | 415.8 | 367 | 277.5 | 253.6 | 274 | 224.1 | 232.8 | 246.6 | 142.7 | 111.7 | 105.1 | 100.5 | 96.8 | 100.9 | 81.1 | 72.8 | 70 | 53.6 | 61 | 59.4 | 27.3 |
| Total Non-Current Liabilities | 4,689.9 | 4,028.5 | 4,652.4 | 3,594.8 | 4,936.3 | 5,022.6 | 2,202.2 | 1,950.5 | 1,433 | 1,401 | 1,134.4 | 931.4 | 746 | 732.7 | 726.8 | 324 | 500.9 | 445 | 562.4 | 718.5 | 101.2 | 70.9 |
| Total Liabilities | 6,104.7 | 5,889.8 | 6,074.2 | 5,992.6 | 6,249.6 | 6,310.6 | 3,543.2 | 2,753.1 | 2,210.3 | 2,145.9 | 1,834.3 | 1,440.3 | 1,230.4 | 1,202.2 | 1,137.1 | 1,106.7 | 987.3 | 1,865.7 | 2,087.8 | 2,147.1 | 1,091.5 | 1,136.2 |
| Stockholders' Equity | ||||||||||||||||||||||
| Common Stock | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.5 | 1.5 | 1.5 | 1.4 | 1.4 | 1.4 | 0 | 0 |
| Retained Earnings | 4,553.6 | 3,862.5 | 3,435 | 3,113 | 2,824 | 2,583.8 | 2,302.6 | 2,087.7 | 1,727 | 1,469.4 | 1,297.8 | 1,132 | 973.9 | 811.3 | 686.1 | 642.2 | 546.9 | 432.3 | 248.2 | 90.3 | 0 | 0 |
| Accumulated Other Comprehensive Income | (284.1) | (272.9) | (331.7) | (284.7) | (226.3) | 9.2 | (100.4) | (71.2) | (51.9) | (55.8) | (38.2) | (20.9) | 10.3 | 4.2 | 3.5 | 16.1 | (1.4) | 6.9 | 28.7 | 26.6 | 45.2 | 1,286.5 |
| Total Stockholders' Equity | 2,840.6 | 2,655.2 | 2,168.2 | 2,240.6 | 1,919.2 | 1,809.2 | 1,346.6 | 1,127.6 | 1,094.4 | 1,003.9 | 1,045.5 | 927.8 | 961.7 | 816 | 850.5 | 797.3 | 807.1 | 909 | 745.8 | 531.1 | 1,043.2 | 1,286.5 |
| Total Liabilities & Equity | 8,945.3 | 8,545 | 8,242.4 | 8,233.2 | 8,168.8 | 8,119.8 | 4,889.8 | 3,880.7 | 3,304.7 | 3,149.8 | 2,879.8 | 2,368.1 | 2,192.1 | 2,018.2 | 1,987.6 | 1,904 | 1,794.4 | 2,774.7 | 2,833.6 | 2,678.2 | 2,134.7 | 2,422.7 |
| Debt Metrics | ||||||||||||||||||||||
| Total Debt | 3,517.6 | 3,459 | 3,576.9 | 3,652.6 | 4,066.2 | 4,190.9 | 2,111.1 | 1,470.4 | 1,053.4 | 1,102.1 | 1,015.5 | 689.4 | 524.1 | 524.5 | 524.4 | 524.3 | 324.1 | 324.1 | 447.9 | 726.9 | 0 | 65.2 |
| Net Debt | 3,114.7 | 2,897.5 | 3,272.5 | 3,400.3 | 3,841.5 | 3,916.4 | 1,634.5 | 1,197.2 | 789.5 | 831 | 287.8 | 365.3 | 176.5 | 258.5 | 203.9 | 282.8 | (88.5) | 43.2 | 249.6 | 638.3 | (50.1) | (171.1) |
| Metric | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||||||||||
| Net Income | 1,124.3 | 839.5 | 698.1 | 630.6 | 539.1 | 547.5 | 462.5 | 482.1 | 427.9 | 326.8 | 307.5 | 287.1 | 263 | 212.1 | 1.4 | 2.2 | 225.1 | 223.3 | 192.2 | 197.1 | 166.7 | 166.4 |
| Depreciation & Amortization | 341.3 | 327.3 | 477.9 | 298.8 | 332.6 | 221.1 | 196.7 | 172.6 | 163.5 | 141.2 | 84.4 | 74.6 | 69.4 | 69.4 | 73.2 | 57.4 | 57 | 56.3 | 51.5 | 62.5 | 48.2 | 69.2 |
| Stock-Based Compensation | 93.9 | 73.4 | 70.6 | 73.1 | 68.4 | 58.6 | 60.8 | 58.4 | 55.1 | 46.1 | 43.1 | 38.6 | 34.6 | 27.1 | 28.3 | 30 | 27.3 | 29.7 | 34.7 | 24.3 | 24.6 | 0 |
| Change in Working Capital | (218.6) | (224.6) | (31.2) | (229.6) | (700.4) | (285.8) | (256.9) | (142.5) | 29 | 24.6 | 7.9 | 32.5 | 24.4 | (82.6) | (14.5) | (88.5) | 46.4 | 52 | 213.3 | (133) | 136 | (228.9) |
| Other Non-Cash Items | (101.1) | 160.9 | (39.5) | 101.2 | 153.1 | 46.7 | 106.1 | 49.9 | 27.4 | (8.1) | 0.7 | (2) | 7.9 | 30.8 | 204.2 | 200.4 | 134.4 | (10.2) | 5.3 | 3.5 | 48.9 | 2.5 |
| Operating Cash Flow | 1,345.6 | 1,171.3 | 1,056.2 | 823.3 | 443.5 | 640.1 | 598.2 | 617 | 693.6 | 515.9 | 437.7 | 431.4 | 387.7 | 270.9 | 284.2 | 214.3 | 493.6 | 358.8 | 482 | 160.5 | 426.1 | 9.2 |
| Investing Activities | ||||||||||||||||||||||
| Capital Expenditure | (67.2) | (114.9) | (113) | (75.2) | (73.1) | (100.7) | (98.7) | (72.6) | (137.9) | (203.7) | (75.5) | (66) | (53.4) | (50.9) | (46.7) | (47.3) | (53.1) | (29.9) | (46.5) | (37.9) | (40.7) | (33.3) |
| Acquisitions | (282.7) | (193.5) | (34.3) | 0 | (13.3) | (2,603.6) | (339.1) | (354.7) | (108.3) | (454.7) | (57.9) | (210.4) | (96.9) | (72.4) | (72.4) | (293.5) | (35.2) | (60.8) | 0 | 0 | 7.5 | (360.8) |
| Purchases of Investments | 0 | 0 | 0 | 0 | 0 | 100.7 | 0 | 0 | 0 | (6) | (4.9) | 0 | 0 | 0 | (12.9) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sales/Maturities of Investments | 0 | 0 | 0 | 0 | 0 | 66.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activities | (102.1) | (7.8) | (0.7) | (5.2) | (24) | (116.8) | (3.9) | (6.2) | (3.1) | 5.1 | 1.4 | 0 | 0 | 71.3 | 19.4 | 0 | 0 | 0 | (6.1) | 0 | 12.4 | (1.1) |
| Investing Cash Flow | (452) | (316.2) | (148) | (80.4) | (110.4) | (2,653.7) | (441.7) | (433.5) | (249.3) | (659.3) | (136.9) | (276.4) | (150.3) | (52) | (110.5) | (340.8) | (88.3) | (90.7) | (52.6) | (37.9) | (20.8) | (400.7) |
| Financing Activities | ||||||||||||||||||||||
| Net Debt Issuance | 1.4 | (104.4) | (60) | (385) | (95.5) | 2,094.3 | 329.1 | 415.7 | (50) | 85 | 332.9 | 163.1 | (0.5) | 0 | 0 | 200 | 0 | (122.6) | (306.6) | 628.5 | 0 | 39.8 |
| Stock Repurchased | (603.7) | (134.9) | (485.4) | (24.3) | (22.8) | (21.5) | (69.3) | (397.8) | (277.1) | (342.8) | (119.8) | (301.7) | (129.7) | (238.5) | (51.6) | (222.1) | (268.9) | (35.5) | (1.9) | 0 | 0 | 0 |
| Dividends Paid | (443.5) | (402.3) | (368.2) | (331) | (290.7) | (261.7) | (241) | (211.2) | (165.8) | (152.2) | (138.2) | (122.3) | (96.7) | (85.8) | (78.1) | (74.8) | (66.6) | (37.9) | (33.6) | 0 | 0 | 0 |
| Other Financing Activities | (25) | 40.8 | 58.1 | 25.6 | 38.2 | (13.3) | 32.4 | 20.3 | 43 | 98.3 | 33.7 | 102.6 | 68 | 51.1 | 41 | 44.4 | 61.8 | 7.4 | 21.7 | (712.5) | (387.9) | 357.8 |
| Financing Cash Flow | (1,048.5) | (600.8) | (855.5) | (714.7) | (370.8) | 1,797.8 | 51.2 | (173) | (449.9) | (311.7) | 108.6 | (158.3) | (158.9) | (273.2) | (88.7) | (52.5) | (273.7) | (188.6) | (320.4) | (84) | (387.9) | 397.6 |
| Cash Position | ||||||||||||||||||||||
| Net Change in Cash | (158.6) | 257.1 | 52.1 | 27.6 | (49.8) | (202.1) | 203.4 | 9.3 | (7.2) | (456.6) | 403.6 | (23.5) | 81.6 | (54.5) | 79 | (171.1) | 131.7 | 82.6 | 109.7 | 38.5 | 17.6 | 236.3 |
| Cash at Beginning | 561.5 | 304.4 | 252.3 | 224.7 | 274.5 | 476.6 | 273.2 | 263.9 | 271.1 | 727.7 | 324.1 | 347.6 | 266 | 320.5 | 241.5 | 412.6 | 280.9 | 198.3 | 88.6 | 50.1 | 32.5 | 0 |
| Cash at End | 402.9 | 561.5 | 304.4 | 252.3 | 224.7 | 274.5 | 476.6 | 273.2 | 263.9 | 271.1 | 727.7 | 324.1 | 347.6 | 266 | 320.5 | 241.5 | 412.6 | 280.9 | 198.3 | 88.6 | 50.1 | 236.3 |
| Free Cash Flow | 1,278.4 | 1,056.4 | 943.2 | 748.1 | 370.4 | 539.4 | 499.5 | 544.4 | 555.7 | 312.2 | 362.2 | 365.4 | 334.3 | 220 | 237.5 | 167 | 440.5 | 328.9 | 435.5 | 122.6 | 385.4 | (24.1) |
| Key Metrics | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||||||
| Revenue | 7,476.9 | 6,889.1 | 6,506.8 | 6,060.9 | 5,709.1 | 4,993.7 | 4,529 | 4,362.2 | 4,329.9 | 4,142.6 | 2,897 | 2,694.2 | 2,558 | 2,430.8 | 2,303.5 | 2,166.9 | 2,209.2 | 2,149.3 | 2,207.5 | 2,137.9 | 1,933.3 | 1,726.7 |
| Gross Profit | 2,376.1 | 2,136.8 | 1,933.9 | 1,785.4 | 1,592.2 | 1,422.9 | 1,263.9 | 1,230.3 | 1,160.3 | 1,033 | 921.1 | 866 | 796.6 | 663 | 588.4 | 549.8 | 592.8 | 575.2 | 601.1 | 549.8 | 500.3 | 453.5 |
| Operating Income | 1,300.6 | 1,188.6 | 1,017.1 | 936.4 | 759.9 | 678.7 | 624.9 | 652.7 | 598.1 | 531.6 | 500.3 | 469.2 | 418.2 | 339.4 | 288.5 | 279.8 | 351.2 | 350.3 | 356.8 | 333.1 | 302.7 | 285 |
| Net Income | 1,124.3 | 839.5 | 698.1 | 630.6 | 539.1 | 547.5 | 462.5 | 482.1 | 427.9 | 326.8 | 307.5 | 287.1 | 263 | 212.1 | 123.6 | 169.6 | 190 | 223.3 | 192.2 | 197.1 | 166.7 | 166.4 |
| EPS (Diluted) | 9.60 | 7.10 | 5.86 | 5.30 | 4.55 | 4.65 | 3.95 | 4.06 | 3.55 | 2.71 | 2.53 | 2.32 | 2.12 | 1.69 | 0.97 | 1.32 | 1.37 | 1.58 | 1.36 | 1.42 | 1.20 | – |
| Balance Sheet | ||||||||||||||||||||||
| Cash & Equivalents | 402.9 | 561.5 | 304.4 | 252.3 | 224.7 | 274.5 | 476.6 | 273.2 | 263.9 | 271.1 | 727.7 | 324.1 | 347.6 | 266 | 320.5 | 241.5 | 412.6 | 280.9 | 198.3 | 88.6 | 50.1 | 236.3 |
| Total Assets | 8,945.3 | 8,545 | 8,242.4 | 8,233.2 | 8,168.8 | 8,119.8 | 4,889.8 | 3,880.7 | 3,304.7 | 3,149.8 | 2,879.8 | 2,368.1 | 2,192.1 | 2,018.2 | 1,987.6 | 1,904 | 1,794.4 | 2,774.7 | 2,833.6 | 2,678.2 | 2,134.7 | 2,422.7 |
| Total Debt | 3,517.6 | 3,459 | 3,576.9 | 3,652.6 | 4,066.2 | 4,190.9 | 2,111.1 | 1,470.4 | 1,053.4 | 1,102.1 | 1,015.5 | 689.4 | 524.1 | 524.5 | 524.4 | 524.3 | 324.1 | 324.1 | 447.9 | 726.9 | 0 | 65.2 |
| Stockholders' Equity | 2,840.6 | 2,655.2 | 2,168.2 | 2,240.6 | 1,919.2 | 1,809.2 | 1,346.6 | 1,127.6 | 1,094.4 | 1,003.9 | 1,045.5 | 927.8 | 961.7 | 816 | 850.5 | 797.3 | 807.1 | 909 | 745.8 | 531.1 | 1,043.2 | 1,286.5 |
| Cash Flow | ||||||||||||||||||||||
| Operating Cash Flow | 1,345.6 | 1,171.3 | 1,056.2 | 823.3 | 443.5 | 640.1 | 598.2 | 617 | 693.6 | 515.9 | 437.7 | 431.4 | 387.7 | 270.9 | 284.2 | 214.3 | 493.6 | 358.8 | 482 | 160.5 | 426.1 | 9.2 |
| Capital Expenditure | (67.2) | (114.9) | (113) | (75.2) | (73.1) | (100.7) | (98.7) | (72.6) | (137.9) | (203.7) | (75.5) | (66) | (53.4) | (50.9) | (46.7) | (47.3) | (53.1) | (29.9) | (46.5) | (37.9) | (40.7) | (33.3) |
| Free Cash Flow | 1,278.4 | 1,056.4 | 943.2 | 748.1 | 370.4 | 539.4 | 499.5 | 544.4 | 555.7 | 312.2 | 362.2 | 365.4 | 334.3 | 220 | 237.5 | 167 | 440.5 | 328.9 | 435.5 | 122.6 | 385.4 | (24.1) |