DHIL - Diamond Hill Investment Group, Inc.
Price:
--
--
| Metric | 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 | 1999 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | 38.6 | 41.4 | 40.7 | 37.1 | 26.6 | 39.0 | 40.8 | 40.1 | 33.8 | 39.2 | 36.8 | 37.5 | 35.0 | 38.3 | 39.0 | 42.3 | 43.1 | 55.1 | 45.1 | 39.0 | 35.0 | 31.2 | 28.2 | 31.9 | 35.9 | 34.6 | 33.5 | 32.6 | 34.4 | 37.5 | 35.9 | 37.8 | 37.8 | 36.8 | 35.5 | 35.1 | 40.0 | 32.9 | 32.7 | 30.5 | 32.3 | 31.4 | 31.4 | 29.3 | 28.5 | 27.5 | 25.4 | 23.2 | 22.4 | 20.8 | 19.9 | 18.4 | 15.5 | 16.9 | 16.2 | 16.6 | 16.0 | 14.1 | 16.9 | 16.8 | 16.5 | 15.2 | 12.6 | 13.6 | 13.7 | 13.4 | 9.6 | 8.9 | 6.2 | 13.3 | 12.4 | 10.9 | 11.1 | 11.2 | 10.6 | 9.4 | 16.6 | 6.8 | 6.6 | 5.6 | 3.5 | 3.5 | 1.4 | 1.3 | 1.0 | 0.9 | 0.5 | 0.6 | 0.6 | 0.5 | 0.5 | 0.1 | 0.6 | 0.8 | 1.0 | 0.3 | 0.2 | 0.6 | (0.0) | 0.6 |
| Cost of Revenue | (56.6) | 18.3 | 26.4 | 18.2 | 7.3 | 22.6 | 22.5 | 25.9 | 23.7 | 21.4 | 23.7 | 21.4 | 20.7 | 17.0 | 13.4 | 18.3 | 20.7 | 21.3 | 21.4 | 20.8 | 22.1 | 16.5 | 17.2 | 8.1 | 19.4 | 16.8 | 16.5 | 16.8 | 10.3 | 16.3 | 15.5 | 15.4 | 13.6 | 15.6 | 15.3 | 14.7 | 14.8 | 13.8 | 14.3 | 13.3 | 10.5 | 13.8 | 13.5 | 13.5 | 6.7 | 14.1 | 13.5 | 12.5 | 10.6 | 11.3 | 10.8 | 9.9 | 0 | 9.1 | 8.8 | 8.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gross Profit | 95.2 | 23.1 | 14.3 | 18.9 | 19.4 | 16.4 | 18.3 | 14.1 | 10.1 | 17.7 | 13.1 | 16.1 | 14.2 | 21.2 | 25.7 | 24.0 | 22.3 | 33.7 | 23.7 | 18.2 | 13.0 | 14.6 | 11.1 | 23.8 | 16.5 | 17.7 | 17.1 | 15.7 | 24.1 | 21.2 | 20.5 | 22.4 | 24.3 | 21.2 | 20.2 | 20.5 | 25.2 | 19.2 | 18.3 | 17.2 | 21.8 | 17.6 | 17.9 | 15.8 | 21.8 | 13.4 | 12.0 | 10.6 | 11.8 | 9.5 | 9.1 | 8.5 | 0 | 7.7 | 7.4 | 7.7 | 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 |
| 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 | 27,853.0 | 6.3 | 6.6 | 5.9 | 6.1 | 6.2 | 6.2 | 5.8 | 5.7 | 5.4 | 5.4 | 5.2 | 5.3 | 5.2 | 5.4 | 4.9 | 5.7 | 5.4 | 5.9 | 4.7 | 4.9 | 4.7 | 4.0 | 3.4 | 4.6 | 5.0 | 5.0 | 4.6 | 4.3 | 4.2 | 4.1 | 4.2 | 5.9 | 4.3 | 4.2 | 4.6 | 5.7 | 4.0 | 3.6 | 3.5 | 4.6 | 3.5 | 3.7 | 2.6 | 3.6 | 2.4 | 2.3 | 2.1 | 2.1 | 2.1 | 2.0 | 1.8 | (25.7) | 1.5 | 1.4 | 1.4 | 8.7 | 9.9 | 11.0 | 11.0 | 10.0 | 9.6 | 9.4 | 9.2 | 8.7 | 8.3 | 6.8 | 6.5 | 9.5 | 8.7 | 7.9 | 7.0 | 8.0 | 5.2 | 5.9 | 4.8 | 8.8 | 3.8 | 3.9 | 3.6 | 2.5 | 3.2 | 0.7 | 0.7 | 0.9 | 0.6 | 0.6 | 0.5 | 0.4 | 0.4 | 0.5 | 0.4 | 0.4 | 0.5 | 0.4 | 0.4 | 0.3 | 0.4 | 1.5 | 0.3 |
| Other Expenses | (27,780.9) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 25.7 | 0.2 | 0.1 | 0.2 | (8.7) | (9.9) | (11.0) | (11.0) | (10.0) | (9.6) | (9.4) | (9.2) | (8.7) | (8.3) | (6.8) | (6.5) | (9.5) | (8.7) | (7.9) | (7.0) | (8.0) | (5.2) | (5.9) | (4.8) | (8.8) | (3.8) | (3.9) | (3.6) | (2.5) | (3.2) | (0.7) | (0.7) | (0.9) | (0.6) | (0.6) | (0.5) | (0.4) | (0.4) | (0.5) | (0.4) | (0.4) | (0.5) | (0.4) | (0.4) | (0.3) | (0.4) | (1.5) | (0.3) |
| Operating Expenses | 72.2 | 6.3 | 6.6 | 5.9 | 6.1 | 6.2 | 6.2 | 5.8 | 5.7 | 5.4 | 5.4 | 5.2 | 5.3 | 5.2 | 5.4 | 4.9 | 5.7 | 5.4 | 5.9 | 4.7 | 4.9 | 4.7 | 4.0 | 3.4 | 4.6 | 5.0 | 5.0 | 4.6 | 4.3 | 4.2 | 4.1 | 4.2 | 5.9 | 4.3 | 4.2 | 4.6 | 5.7 | 4.0 | 3.6 | 3.5 | 4.6 | 3.5 | 3.7 | 2.6 | 3.6 | 2.4 | 2.3 | 2.1 | 2.4 | 2.1 | 2.0 | 1.8 | 0 | 1.7 | 1.6 | 1.7 | 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 |
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Income | 23.0 | 16.8 | 7.8 | 13.1 | 13.2 | 10.2 | 12.1 | 8.3 | 4.4 | 12.4 | 7.8 | 10.9 | 9.0 | 16.0 | 20.3 | 19.1 | 16.6 | 28.3 | 17.8 | 13.5 | 8.1 | 10.0 | 7.0 | 20.5 | 12.0 | 12.8 | 12.1 | 11.1 | 19.8 | 16.9 | 16.3 | 18.2 | 18.4 | 16.9 | 16.0 | 15.8 | 19.5 | 15.1 | 14.7 | 13.7 | 17.3 | 14.1 | 14.1 | 13.2 | 18.2 | 11.0 | 9.7 | 8.6 | 9.4 | 7.5 | 7.2 | 6.6 | 15.5 | 6.0 | 5.8 | 6.0 | 16.0 | 14.1 | 16.9 | 16.8 | 16.5 | 15.2 | 12.6 | 13.6 | 13.7 | 13.4 | 9.6 | 8.9 | 6.2 | 13.3 | 12.4 | 10.9 | 11.1 | 11.2 | 10.6 | 9.4 | 16.6 | 6.8 | 6.6 | 5.6 | 3.5 | 3.5 | 1.4 | 1.3 | 1.0 | 0.9 | 0.5 | 0.6 | 0.6 | 0.5 | 0.5 | 0.1 | 0.6 | 0.8 | 1.0 | 0.3 | 0.2 | 0.6 | (0.0) | 0.6 |
| Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.0 | 0.3 | 0.7 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 30.0 | 17.2 | 8.0 | 13.3 | 13.5 | 10.5 | 12.5 | 8.6 | 4.7 | 12.7 | 8.1 | 11.3 | 9.3 | 16.4 | 20.6 | 19.4 | 17.0 | 28.7 | 18.1 | 13.8 | 8.3 | 10.2 | 7.3 | 20.7 | 12.2 | 13.1 | 12.4 | 11.4 | 20.1 | 17.2 | 16.6 | 18.5 | 18.6 | 17.1 | 16.2 | 16.1 | 19.7 | 15.3 | 14.9 | 13.9 | 17.4 | 14.3 | 14.3 | 13.3 | 18.3 | 11.1 | 9.7 | 8.6 | 9.5 | 7.5 | 7.2 | 6.7 | 0 | 6.1 | 5.9 | 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 | 0 | 0 | 0 | 0 | (0.6) | (1.5) | 0 | 0 |
| EBIT | 12.6 | 16.8 | 7.8 | 13.1 | 13.2 | 10.2 | 12.1 | 8.3 | 4.4 | 12.4 | 7.8 | 10.9 | 9.0 | 16.0 | 20.3 | 19.1 | 16.6 | 28.3 | 17.8 | 13.5 | 8.1 | 10.0 | 7.0 | 20.5 | 12.0 | 12.8 | 12.1 | 11.1 | 19.8 | 16.9 | 16.3 | 18.2 | 18.4 | 16.9 | 16.0 | 15.8 | 19.5 | 15.1 | 14.7 | 13.7 | 17.3 | 14.1 | 14.1 | 13.2 | 18.2 | 11.0 | 9.7 | 8.6 | 9.4 | 7.5 | 7.2 | 6.6 | (0.1) | 6.0 | 5.8 | 6.0 | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (2.1) | (0.0) | (0.0) | (0.0) | (0.5) | (0.5) | (0.3) | (0.3) | (0.2) | (0.1) | (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) | (0.6) | (1.6) | 0.0 | (0.1) |
| Income Before Tax | 12.6 | 18.2 | 22.3 | 14.2 | 10.0 | 19.9 | 11.5 | 17.7 | 17.8 | 7.7 | 14.1 | 19.0 | 22.1 | 14.8 | 2.6 | 11.5 | 24.1 | 34.7 | 23.6 | 19.2 | 20.4 | 15.0 | 18.6 | (1.9) | 18.8 | 15.6 | 18.6 | 25.4 | 6.3 | 22.1 | 19.9 | 16.6 | 22.7 | 19.7 | 19.0 | 19.6 | 22.0 | 21.4 | 15.4 | 14.5 | 18.2 | 10.6 | 14.6 | 14.5 | 20.3 | 10.0 | 11.0 | 9.1 | 10.9 | 8.4 | 7.9 | 8.5 | 6.8 | 6.7 | 5.4 | 7.3 | 7.1 | 4.1 | 5.9 | 5.8 | 7.2 | 5.4 | 2.9 | 4.2 | 5.5 | 4.9 | 6.6 | 0.5 | (2.3) | 1.9 | 2.7 | 3.2 | 4.2 | 4.1 | 3.7 | 3.1 | 6.1 | 2.1 | 2.2 | 1.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.6) | (1.6) | 0 | (0.5) |
| Income Tax Expense | 3.3 | 4.7 | 6.2 | 3.8 | 2.6 | 5.2 | 3.4 | 4.7 | 4.2 | 2.5 | 3.9 | 4.9 | 5.1 | 4.4 | 1.4 | 3.2 | 5.3 | 9.8 | 6.0 | 4.9 | 4.5 | 3.9 | 5.0 | 0.6 | 4.3 | 4.1 | 4.4 | 5.9 | 4.2 | 5.7 | 5.0 | 3.7 | 10.4 | 6.5 | 6.0 | 6.5 | 8.2 | 7.7 | 5.6 | 5.2 | 6.6 | 3.9 | 5.4 | 5.0 | 7.8 | 3.6 | 4.1 | 3.3 | 4.2 | 3.0 | 3.2 | 3.1 | 2.0 | 2.5 | 2.0 | 2.7 | 2.6 | 1.6 | 2.2 | 2.2 | 2.8 | 1.9 | 1.1 | 1.5 | 2.0 | 1.7 | 2.2 | 0.2 | (0.5) | 0.7 | 0.9 | 1.2 | 1.3 | 1.4 | 1.2 | 1.1 | 2.0 | 0.8 | 0.8 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.5) | (0.2) | 0 | (0.2) |
| Net Income | 9.3 | 13.6 | 15.6 | 10.4 | 7.4 | 14.6 | 8.1 | 13.0 | 13.6 | 6.5 | 9.4 | 12.7 | 14.9 | 12.0 | 4.4 | 9.1 | 18.0 | 25.6 | 16.9 | 13.7 | 14.4 | 10.6 | 12.2 | 1.5 | 13.4 | 11.4 | 13.2 | 16.9 | 4.8 | 15.2 | 14.4 | 13.0 | 11.9 | 12.7 | 12.6 | 12.8 | 13.6 | 13.4 | 9.7 | 9.3 | 11.7 | 6.7 | 9.2 | 9.5 | 12.6 | 6.4 | 6.9 | 5.7 | 6.8 | 5.4 | 4.7 | 5.3 | 4.8 | 4.2 | 3.3 | 4.6 | 4.5 | 2.5 | 3.7 | 3.6 | 4.5 | 3.4 | 1.8 | 2.7 | 3.5 | 3.2 | 4.3 | 0.4 | (1.7) | 1.2 | 1.8 | 2.0 | 2.9 | 2.6 | 2.4 | 2.0 | 4.1 | 1.4 | 1.4 | 1.3 | 2.7 | 0.1 | 0.5 | 0.4 | (0.0) | 0.2 | (0.2) | (0.1) | (0.0) | (0.2) | (0.4) | (0.6) | (0.4) | (0.2) | 0.1 | (1.5) | (0.1) | (1.4) | (0.6) | (0.3) |
| Per Share Data | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| EPS (Basic) | 3.42 | 4.99 | 5.73 | 3.77 | 2.73 | 5.35 | 2.93 | 4.62 | 4.71 | 2.20 | 3.18 | 4.20 | 4.94 | 3.90 | 1.40 | 2.87 | 5.68 | 8.03 | 5.28 | 4.34 | 4.49 | 3.30 | 3.79 | 0.47 | 4.07 | 3.35 | 3.79 | 4.85 | 1.37 | 4.31 | 4.08 | 3.72 | 3.43 | 3.68 | 3.67 | 3.72 | 4.00 | 3.93 | 2.85 | 2.73 | 3.41 | 2.04 | 2.79 | 2.96 | 3.78 | 1.98 | 2.17 | 1.82 | 2.07 | 1.70 | 1.45 | 1.67 | 1.51 | 1.32 | 1.07 | 1.52 | 1.47 | 0.84 | 1.26 | 1.28 | 1.57 | 1.24 | 0.66 | 0.98 | 1.29 | 1.23 | 1.66 | 0.14 | -0.70 | 0.50 | 0.75 | 0.85 | 1.23 | 1.20 | 1.12 | 0.98 | 2.01 | 0.76 | 0.77 | 0.71 | 1.51 | 0.05 | 0.31 | 0.24 | -0.01 | 0.10 | -0.15 | -0.05 | -0.03 | -0.13 | -0.29 | -0.45 | -0.27 | -0.10 | 0.06 | -0.85 | -0.07 | -0.84 | -0.43 | -0.20 |
| EPS (Diluted) | 3.42 | 4.99 | 5.73 | 3.77 | 2.73 | 5.35 | 2.93 | 4.62 | 4.71 | 2.20 | 3.18 | 4.20 | 4.93 | 3.90 | 1.40 | 2.87 | 5.67 | 8.03 | 5.28 | 4.34 | 4.49 | 3.30 | 3.79 | 0.47 | 3.99 | 3.35 | 3.79 | 4.84 | 1.37 | 4.31 | 4.08 | 3.72 | 3.43 | 3.67 | 3.66 | 3.71 | 3.99 | 3.93 | 2.84 | 2.73 | 3.41 | 1.99 | 2.73 | 2.89 | 3.78 | 1.94 | 2.12 | 1.78 | 2.07 | 1.67 | 1.45 | 1.67 | 1.51 | 1.32 | 1.07 | 1.52 | 1.47 | 0.84 | 1.26 | 1.28 | 1.57 | 1.24 | 0.66 | 0.98 | 1.29 | 1.23 | 1.66 | 0.14 | -0.68 | 0.50 | 0.73 | 0.82 | 1.23 | 1.14 | 1.05 | 0.91 | 2.01 | 0.61 | 0.62 | 0.58 | 1.51 | 0.04 | 0.26 | 0.20 | -0.01 | 0.09 | -0.15 | -0.05 | -0.03 | -0.13 | -0.29 | -0.45 | -0.27 | -0.10 | 0.06 | -0.85 | -0.07 | -0.84 | -0.43 | -0.20 |
| Shares Outstanding | 2.7 | 2.7 | 2.7 | 2.7 | 2.8 | 2.7 | 2.8 | 2.8 | 2.9 | 2.9 | 3.0 | 3.0 | 3.0 | 3.1 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.3 | 3.3 | 3.4 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.3 | 3.3 | 3.2 | 3.3 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.1 | 3.0 | 3.0 | 3.0 | 3.0 | 2.8 | 2.8 | 2.8 | 2.8 | 2.7 | 2.6 | 2.6 | 2.6 | 2.5 | 2.4 | 2.4 | 2.4 | 2.3 | 2.2 | 2.2 | 2.2 | 2.0 | 2.0 | 1.8 | 1.8 | 1.8 | 1.7 | 1.8 | 1.6 | 1.7 | 1.7 | 1.5 | 1.6 | 1.6 | 1.5 | 1.4 | 1.4 | 1.4 | 1.4 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.5 | 1.5 |
| Metric | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents | 42,423.2 | 43.0 | 49.1 | 25.1 | 41.6 | 33.7 | 23.4 | 17.6 | 47.0 | 45.7 | 38.7 | 40.3 | 63.2 | 63.2 | 58.5 | 58.8 | 80.6 | 98.6 | 87.8 | 80.2 | 98.5 | 117.8 | 111.3 | 97.3 | 93.2 | 118.1 | 112.3 | 82.1 | 84.4 | 100.6 | 78.2 | 58.8 | 76.6 | 89.9 | 70.5 | 59.3 | 57.2 | 63.7 | 70.7 | 49.3 | 18.7 | 11.0 | 11.5 | 16.3 | 10.5 | 18.3 | 0.0 | 0.2 | 0.1 | 0.0 | 0.2 | 0.7 | 0.1 | 1.8 | 2.3 | 2.8 | 4.5 | 7.7 | 6.6 | 2.9 | 4 | 3.8 | 1.7 | 0.3 | 0.5 | 0.1 | 0 | 0.5 | 0.5 | 0.1 | 0 | 0.2 | 0.1 | 0.1 | 0.1 |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 19,264.2 | 19.2 | 18.5 | 19.0 | 21.8 | 23.4 | 19.0 | 21.3 | 18.1 | 22.6 | 19.0 | 18.8 | 17.3 | 19.3 | 19.2 | 21.1 | 20.4 | 33.2 | 22.7 | 19.7 | 17.8 | 14.9 | 14.0 | 13.4 | 17.2 | 16.3 | 22.2 | 17.4 | 20.3 | 19.4 | 20.9 | 19.2 | 23.3 | 19.3 | 17.8 | 18.9 | 19.7 | 18.7 | 20.3 | 22.4 | 7.9 | 8.0 | 10.1 | 5.9 | 5.7 | 5.9 | 0.3 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.5 | 0.6 | 0.7 | 0.7 | 0.8 | 0.2 | 1.4 | 0.4 | 0.3 | 0.3 | 0.4 | 0.5 | 0.2 | 0.8 | 0.3 | 0.4 | 0.3 | 0.1 | 0.1 | 0.5 | 0.3 | 0.3 |
| 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 |
| Other Current Assets | (3.5) | 0 | 0 | 0.0 | 0.0 | 0 | 1.3 | 0 | 1.6 | 1.0 | 0.7 | 0 | 1.5 | 1.7 | 2.2 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0.8 | 0 | 0.6 | 3.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Assets | 61,687.5 | 65.7 | 71.0 | 47.9 | 67.1 | 61.1 | 46.9 | 42.1 | 70.2 | 73.2 | 61.4 | 62.6 | 85.4 | 87.9 | 83.0 | 83.1 | 103.5 | 134.5 | 113.3 | 102.7 | 119.5 | 136.6 | 128.3 | 114.2 | 117.1 | 137.3 | 137.1 | 112.1 | 107.1 | 122.3 | 101.3 | 80.2 | 102.0 | 111.4 | 90.3 | 80.5 | 78.9 | 84.0 | 92.7 | 73.6 | 27.2 | 19.7 | 22.4 | 22.7 | 16.9 | 24.2 | 0.3 | 0.4 | 0.2 | 0.1 | 0.2 | 0.8 | 0.2 | 2.3 | 2.9 | 3.5 | 5.3 | 8.5 | 6.8 | 4.3 | 4.4 | 4.1 | 2 | 0.7 | 1 | 0.3 | 0.8 | 0.8 | 0.9 | 0.4 | 0.1 | 0.3 | 0.6 | 0.4 | 0.4 |
| Non-Current Assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment | 9,822.5 | 9.7 | 9.5 | 8.7 | 8.4 | 7.8 | 1.8 | 2.3 | 2.6 | 3.0 | 3.5 | 3.9 | 4.3 | 4.7 | 5.2 | 5.6 | 6.1 | 6.5 | 6.6 | 6.8 | 6.7 | 6.4 | 5.9 | 5.5 | 5.7 | 6.0 | 6.0 | 6.3 | 3.7 | 3.9 | 4.2 | 4.2 | 4.1 | 3.7 | 3.6 | 3.7 | 4.0 | 4.1 | 4.2 | 4.2 | 1.1 | 1.1 | 1.2 | 1.1 | 1.0 | 0.7 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible 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 |
| Long-Term Investments | 177.4 | 174.7 | 173.5 | 158.8 | 159.8 | 163.3 | 154.0 | 154.9 | 147.7 | 164.6 | 163.2 | 154.8 | 145.7 | 136.2 | 150.7 | 161.9 | 166.7 | 167.7 | 160.6 | 142.7 | 128.4 | 116.4 | 114.3 | 104.5 | 139.4 | 134.0 | 150.8 | 164.8 | 203.5 | 212.4 | 205.2 | 191.5 | 138.5 | 129.7 | 126.0 | 117.4 | 108.0 | 87.0 | 58.0 | 56.2 | 15.5 | 16.7 | 16.4 | 22.0 | 18.0 | 19.4 | 2.5 | 2.5 | 2.7 | 0 | 0 | 0 | 4.0 | 0 | 0 | 0 | 4.9 | 0 | 0 | 7.4 | 0.5 | 0 | 0.5 | 12.8 | 13.1 | 13.2 | 16.5 | 14.1 | 13.2 | 11.4 | 10.7 | 10 | 9 | 8.1 | 7.6 |
| Other Non-Current Assets | (184.8) | 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 | 0.6 | 0 | 0 | 0 | 1.1 | 0.2 | (2.6) | (2.9) | (0.1) | (0.2) | (0.2) | 0.2 | (0.2) | (0.2) | (0.2) | (5.0) | (0.2) | (0.2) | 0.8 | 8.4 | (0.5) | 11.6 | (14.1) | (14.4) | (14.5) | (18.4) | (15.6) | (14.2) | (11.9) | (10.8) | (10.1) | (9.1) | (8.2) | (7.7) |
| Total Non-Current Assets | 9,822.5 | 190.6 | 190.1 | 176.5 | 178.1 | 179.7 | 166.2 | 167.0 | 161.9 | 181.1 | 179.2 | 171.9 | 164.4 | 155.8 | 169.2 | 178.3 | 182.6 | 182.3 | 174.3 | 156.9 | 143.6 | 132.5 | 131.4 | 123.1 | 155.6 | 152.4 | 169.0 | 183.1 | 218.6 | 223.9 | 216.5 | 202.1 | 148.4 | 143.8 | 139.5 | 130.4 | 120.8 | 100.3 | 71.6 | 69.8 | 17.8 | 18.4 | 18.1 | 24.5 | 22.2 | 21.2 | 2.8 | 2.6 | 2.9 | 0.1 | 0.2 | 0.2 | 4.4 | 0.2 | 0.2 | 0.2 | 5.0 | 0.2 | 0.2 | 8.8 | 9.4 | 0.5 | 12.7 | 14.1 | 14.4 | 14.5 | 18.4 | 15.6 | 14.2 | 11.9 | 10.8 | 10.1 | 9.1 | 8.2 | 7.7 |
| Total Assets | 260.4 | 256.3 | 261.0 | 224.4 | 245.1 | 240.8 | 213.1 | 209.1 | 232.1 | 254.3 | 240.6 | 234.5 | 249.8 | 243.7 | 252.2 | 261.4 | 286.2 | 316.7 | 287.6 | 259.7 | 263.1 | 269.1 | 259.7 | 237.2 | 272.7 | 289.7 | 306.2 | 295.2 | 325.7 | 346.1 | 317.8 | 282.3 | 250.4 | 255.2 | 229.9 | 210.9 | 199.7 | 184.3 | 164.4 | 143.4 | 45.1 | 38.1 | 40.5 | 47.2 | 39.1 | 45.4 | 3.1 | 3.2 | 3.3 | 3.1 | 3.4 | 3.9 | 4.5 | 7.6 | 8.8 | 9.7 | 10.7 | 12.2 | 11.6 | 13.0 | 13.8 | 14.4 | 14.7 | 14.4 | 15.1 | 14.5 | 18.3 | 15.8 | 15 | 12.7 | 11.7 | 10.9 | 10.1 | 9.2 | 8.7 |
| Current Liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables | 0 | 7.6 | 7.3 | 5.8 | 5.6 | 6.3 | 4.8 | 5.6 | 5.4 | 0 | 0 | 8.4 | 9.2 | 12.2 | 12.6 | 9.8 | 8.6 | 10.6 | 10.2 | 9.3 | 8.0 | 0 | 8.2 | 0 | 8.7 | 7.7 | 13.0 | 12.3 | 15.6 | 13.7 | 20.5 | 18.1 | 0 | 0 | 8.5 | 6.5 | 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 |
| Short-Term Debt | 6,398.2 | 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 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 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 |
| Other Current Liabilities | (6,397.4) | 20.5 | 13.6 | 0 | 31.5 | 22.7 | 15.0 | 6.8 | 29.5 | 33.0 | 20.7 | 6.1 | 32.1 | 24.3 | 16.9 | 9.4 | 37.2 | 28.8 | 18.2 | 8.2 | 28.4 | 26.4 | 13.0 | 14.0 | 26.6 | 18.3 | 11.0 | 4.5 | 26.8 | 21.7 | 14.5 | 7.7 | 37.4 | 31.5 | 13.8 | 6.5 | 32.5 | 22.9 | 17.5 | 9.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.0) | (0.0) | 0 | 0 | 0 | 0 | 0 | (0.0) | (0.2) | (0.1) | (0.1) | 0 | 0 | (0.1) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Liabilities | 0.8 | 28.3 | 21.2 | 13.7 | 37.1 | 29.0 | 19.8 | 13.3 | 34.9 | 33.0 | 20.7 | 16.7 | 41.3 | 36.4 | 29.5 | 24.0 | 46.6 | 40.4 | 28.6 | 21.2 | 36.4 | 26.4 | 23.2 | 14.0 | 35.3 | 27.4 | 26.3 | 21.7 | 45.1 | 36.0 | 35.4 | 25.8 | 37.4 | 31.5 | 22.3 | 18.9 | 32.5 | 22.9 | 17.5 | 9.6 | 2.4 | 2.1 | 16.8 | 0 | 0 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Non-Current Liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 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 |
| Other Non-Current Liabilities | 77,574.8 | 40.5 | 38.5 | 35.5 | 39.1 | 38.9 | 36.7 | 37.5 | 36.1 | 32.4 | 33.2 | 31.2 | 30.7 | 28.2 | 29.3 | 34.0 | 37.3 | 34.9 | 34.9 | 33.4 | 33.2 | 28.7 | 26.7 | 22.9 | 30.3 | 28.4 | 28.1 | 26.8 | 22.4 | 25.4 | 24.4 | 24.0 | 20.5 | 19.6 | 19.1 | 18.7 | 14.2 | 13.4 | 12.6 | 12.5 | 8.4 | 4.2 | 0.8 | 5.9 | 2.8 | 11.5 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 1.0 | 1.1 | 0 | 1.8 | 1.9 | 2.6 | 2 | 4.4 | 2.9 | 2.9 | 1.7 | 1.5 | 1.3 | 1.2 | 0.8 | 0.6 |
| Total Non-Current Liabilities | 77,574.8 | 47.0 | 44.7 | 41.7 | 45.5 | 45.3 | 36.7 | 37.5 | 36.9 | 32.4 | 33.2 | 31.2 | 30.7 | 28.2 | 29.3 | 34.0 | 37.3 | 34.9 | 34.9 | 33.4 | 33.2 | 28.7 | 26.7 | 22.9 | 30.3 | 28.4 | 28.1 | 26.8 | 22.4 | 25.4 | 24.4 | 24.0 | 20.5 | 19.6 | 19.1 | 18.7 | 14.2 | 13.4 | 12.6 | 12.5 | 8.4 | 4.2 | 0.8 | 5.9 | 2.8 | 11.5 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 1.0 | 1.1 | 0 | 1.8 | 1.9 | 2.6 | 2 | 4.4 | 2.9 | 2.9 | 1.7 | 1.5 | 1.3 | 1.2 | 0.8 | 0.6 |
| Total Liabilities | 84.0 | 75.3 | 65.9 | 55.5 | 82.6 | 74.3 | 56.5 | 50.8 | 71.8 | 65.4 | 53.9 | 48.0 | 72.0 | 64.6 | 58.8 | 58.0 | 84.0 | 75.3 | 63.4 | 54.6 | 69.6 | 55.0 | 49.9 | 36.9 | 65.6 | 55.8 | 54.4 | 48.5 | 67.5 | 61.4 | 59.9 | 49.8 | 57.9 | 51.0 | 41.4 | 37.6 | 46.7 | 36.3 | 30.0 | 22.1 | 10.7 | 6.4 | 17.5 | 5.9 | 2.8 | 11.5 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.5 | 0.4 | 0.5 | 0.5 | 1.1 | 1.7 | 0.9 | 1.0 | 1.1 | 1.3 | 1.8 | 1.9 | 2.6 | 2 | 4.4 | 2.9 | 2.9 | 1.7 | 1.5 | 1.3 | 1.2 | 0.8 | 0.6 |
| Stockholders' Equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Common Stock | 51.3 | 51.4 | 49.8 | 47.8 | 28.5 | 30.1 | 10.9 | 19.0 | 22.2 | 37.6 | 42.9 | 55.7 | 51.7 | 55.9 | 71.1 | 83.5 | 80.4 | 80.6 | 86.9 | 85.3 | 80.8 | 80.2 | 86.2 | 90.6 | 95.9 | 111.3 | 116.8 | 124.5 | 124.9 | 130.6 | 130.4 | 128.4 | 118.2 | 119.2 | 116.8 | 114.5 | 109.3 | 108.9 | 110.1 | 107.4 | 0 | 0 | 0 | 0 | 0 | 0 | 10.1 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 9.6 | 9.6 | 9.6 | 9.6 | 9.5 | 9.5 | 9.3 | 9.3 | 0 | 0 | 9.2 | 9.2 | 9.2 | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 |
| Retained Earnings | 154.3 | 162.3 | 155.5 | 152.2 | 149.7 | 155.0 | 166.3 | 162.3 | 153.5 | 144.2 | 142.1 | 137.1 | 129.0 | 130.7 | 123.3 | 123.6 | 119.3 | 164.7 | 142.2 | 128.6 | 118.0 | 141.6 | 131.1 | 118.9 | 117.3 | 134.2 | 122.8 | 109.6 | 92.7 | 115.9 | 100.7 | 86.4 | 73.4 | 85.8 | 73.1 | 60.4 | 47.7 | 54.5 | 41.1 | 31.3 | 8.6 | 6.8 | 4.1 | 23.6 | 19.3 | 12.8 | (5.4) | (5.2) | (5.1) | (4.7) | (4.5) | (4.0) | (3.6) | (1.1) | (0.1) | 0.1 | 0.2 | 1.6 | 1.7 | 3.2 | 3.8 | 4.2 | 4.1 | 3.7 | 3.6 | 3.7 | 5.1 | 4.2 | 3.4 | 2.3 | 1.4 | 0.9 | 0.2 | (0.3) | (0.6) |
| Accumulated Other Comprehensive Income | (29.2) | 0 | 0 | 0 | 0 | (18.5) | (20.7) | (23.1) | (15.4) | 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 | (7.4) | (7.6) | (8.1) | (4.5) | (4.9) | (3.3) | (0.1) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.0) | 0 | 0 | 0 | (0.2) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.2) | 0 | (0.2) | (0.2) | (0.2) | 0 |
| Total Stockholders' Equity | 176.4 | 180.9 | 171.6 | 168.6 | 162.3 | 166.5 | 156.5 | 158.3 | 160.3 | 163.6 | 163.9 | 169.2 | 163.7 | 166.6 | 171.1 | 182.6 | 184.4 | 228.1 | 209.9 | 194.4 | 184.1 | 206.1 | 200.2 | 190.8 | 192.9 | 223.2 | 217.7 | 210.4 | 195.6 | 224.0 | 207.1 | 190.9 | 172.4 | 184.7 | 170.7 | 157.1 | 139.2 | 143.8 | 128.6 | 117.0 | 34.3 | 31.7 | 23.0 | 41.3 | 36.3 | 33.8 | 2.9 | 3.1 | 3.2 | 3.0 | 3.1 | 3.6 | 4.0 | 7.1 | 8.3 | 9.1 | 9.6 | 10.5 | 10.7 | 12.1 | 12.7 | 13.1 | 12.9 | 12.5 | 12.5 | 12.5 | 13.9 | 12.9 | 12.1 | 11 | 10.2 | 9.6 | 8.9 | 8.4 | 8.1 |
| Total Liabilities & Equity | 260.4 | 256.3 | 261.0 | 224.4 | 245.1 | 240.8 | 213.1 | 209.1 | 232.1 | 254.3 | 240.6 | 234.5 | 249.8 | 243.7 | 252.2 | 261.4 | 286.2 | 316.7 | 287.6 | 259.7 | 263.1 | 269.1 | 259.7 | 237.2 | 272.7 | 289.7 | 306.2 | 295.2 | 325.7 | 346.1 | 317.8 | 282.3 | 250.4 | 255.2 | 229.9 | 210.9 | 199.7 | 184.3 | 164.4 | 143.4 | 45.1 | 38.1 | 40.5 | 47.2 | 39.1 | 45.4 | 3.1 | 3.2 | 3.3 | 3.1 | 3.4 | 3.9 | 4.5 | 7.6 | 8.8 | 9.7 | 10.7 | 12.2 | 11.6 | 13.0 | 13.8 | 14.4 | 14.7 | 14.4 | 15.1 | 14.5 | 18.3 | 15.8 | 15 | 12.7 | 11.7 | 10.9 | 10.1 | 9.2 | 8.7 |
| Debt Metrics | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Debt | 6,398.2 | 6.5 | 6.6 | 6.3 | 6.3 | 6.4 | 0.5 | 0.6 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Debt | (36,025.0) | (36.5) | (42.5) | (18.9) | (35.3) | (27.3) | (22.9) | (17.0) | (46.2) | (45.7) | (38.7) | (40.3) | (63.2) | (63.2) | (58.5) | (58.8) | (80.6) | (98.6) | (87.8) | (80.2) | (98.5) | (117.8) | (111.3) | (97.3) | (93.2) | (118.1) | (112.3) | (82.1) | (84.4) | (100.6) | (78.2) | (58.8) | (76.6) | (89.9) | (70.5) | (59.3) | (57.2) | (63.7) | (70.7) | (49.3) | (18.7) | (11.0) | (11.5) | (16.3) | (10.5) | (18.3) | 0.0 | (0.2) | (0.1) | (0.0) | (0.2) | (0.7) | 0.1 | (1.8) | (2.3) | (2.8) | (4.5) | (7.7) | (6.6) | (2.9) | (4) | (3.8) | (1.7) | (0.3) | (0.5) | (0.1) | 0 | (0.5) | (0.5) | (0.1) | 0 | (0.2) | (0.1) | (0.1) | (0.1) |
| Metric | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income | (27,603.9) | 40,070.2 | 16.2 | 10.4 | 7.4 | 14.6 | 8.1 | 13.0 | 13.6 | 5.2 | 10.2 | 14.1 | 17.0 | 10.4 | 1.2 | 8.3 | 18.8 | 24.9 | 17.6 | 14.3 | 15.9 | 11.1 | 13.6 | (2.5) | 14.5 | 11.5 | 14.2 | 19.6 | 2.1 | 16.4 | 14.9 | 12.9 | 12.4 | 13.2 | 13.0 | 13.1 | 13.9 | 13.7 | 9.8 | 9.3 | 0.1 | 0.5 | 0.4 | (0.2) | (0.1) | (0.0) | (0.3) | (0.2) | (0.5) | (0.4) | (1.2) | (0.6) | (0.3) | (0.4) | (1.0) | (0.2) | (1.5) | (0.1) | (1.4) | (0.6) | (0.4) | 0.1 | 0.4 | 0.0 | (0.0) | (1.4) | 1.0 | 0.8 | 1.1 | 0.9 | 0.6 | 0.7 | 0.6 | 0.3 | 0.2 |
| Depreciation & Amortization | (333.2) | 822.4 | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | 0.1 | 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 |
| Stock-Based Compensation | (6,843.0) | 9,865.0 | 3.3 | 3.6 | 2.8 | 2.8 | 3.0 | 3.3 | 2.7 | 3.1 | 3.0 | 2.9 | 2.6 | 2.8 | 2.9 | 2.3 | 2.1 | 2.1 | 1.8 | 1.5 | 2.0 | 2.1 | 1.2 | 2.4 | 2.4 | 2.1 | 2.4 | 2.2 | 2.4 | 2.4 | 2.2 | 1.9 | 2.3 | 2.2 | 2.1 | 2.0 | 1.9 | 2.1 | 2.1 | 2.1 | 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 |
| Change in Working Capital | 6.9 | 11.3 | (10.6) | (24.3) | (26.9) | 9.5 | 6.3 | (20.5) | 16.7 | (1.0) | 3.6 | (24.2) | 13.9 | 0.2 | (8.5) | (32.6) | (7.0) | (8.9) | 4.2 | (26.4) | 14.0 | 7.6 | 15.7 | (21.4) | 3.3 | (1.3) | (1.1) | 7.1 | (3.8) | 1.7 | (3.6) | (36.9) | 7.3 | 5.4 | 1.6 | (4.7) | (2.2) | (19.4) | 10.2 | (9.6) | (2.9) | (1.0) | 0.5 | (0.1) | 0.2 | 0.0 | (0.1) | 0.3 | (0.0) | 1.4 | 0.5 | 0.3 | (0.0) | 0.3 | (0.2) | 0.5 | (4.7) | 1.5 | 4.3 | (1.4) | 0.0 | 1.3 | 0.8 | 0.1 | (0.3) | 0.6 | (0.6) | 0.2 | (0.1) | (0.2) | (0.1) | 0.3 | (0.2) | 0 | (1.0) |
| Other Non-Cash Items | 39,750.4 | (54,473.3) | (14.1) | (0.6) | 7.6 | (8.7) | 1.5 | (8.4) | (10.3) | 5.9 | (5.2) | (6.9) | (10.5) | 2.0 | 18.2 | 8.0 | (3.3) | (6.0) | (5.4) | (5.2) | (10.5) | (4.6) | (11.1) | 23.2 | (3.6) | (1.4) | (3.0) | (13.1) | 17.5 | (3.8) | (2.4) | 3.0 | (1.9) | (2.1) | (2.4) | (3.4) | (1.5) | (5.9) | (0.6) | (5.0) | 5.1 | 1.0 | (1.2) | 0.0 | (0.1) | (0.1) | (0.0) | (0.2) | (0.0) | (0.2) | 0.5 | 0.3 | (0.3) | (0.3) | 1.0 | (0.2) | 2.5 | (0.2) | 1.0 | 1.4 | 0.6 | 1.2 | 0.2 | (0.3) | 0.7 | 1.4 | (1.3) | (1.7) | (0.9) | (0.7) | (0.6) | (0.2) | (0.8) | (0.4) | 0 |
| Operating Cash Flow | 43,184.1 | 22.3 | (5.0) | (10.7) | (8.8) | 18.5 | 19.2 | (12.3) | 23.0 | 13.5 | 11.9 | (13.8) | 23.3 | 15.7 | 14.1 | (13.7) | 11.0 | 12.5 | 18.5 | (15.7) | 21.6 | 16.5 | 19.7 | 2.0 | 16.9 | 11.3 | 12.7 | 16.1 | 18.5 | 17.0 | 11.5 | (18.8) | 20.3 | 18.9 | 14.5 | 7.3 | 11.9 | (9.4) | 21.6 | (4.0) | 2.3 | 0.5 | (0.3) | (0.4) | 0.1 | (0.2) | (0.3) | (0.1) | (0.5) | 0.8 | (0.2) | (0.1) | (0.6) | (0.4) | (0.3) | 0.1 | (3.7) | 1.2 | 3.7 | (1.1) | 0.2 | 2.2 | 1.3 | (0.2) | 0.4 | (0.1) | (0.4) | (0.3) | 0.6 | 0.3 | (0.1) | 0.8 | (0.4) | (0.1) | (0.7) |
| Investing Activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditure | 1,275.6 | (0.6) | (0.7) | (0.5) | (1.0) | (0.3) | (0.0) | (0.1) | 0.0 | 0 | (0.0) | (0.0) | (0.1) | 0 | 0 | (0.0) | (0.1) | (0.4) | (0.2) | (0.4) | (0.7) | (0.9) | (0.7) | (0.1) | (0.1) | (0.5) | (0.0) | (0.1) | (0.1) | (0.1) | (0.4) | (0.1) | (0.6) | (0.4) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.0) | 0 | 0 | 0 | 0 | (0.0) | 0 | 0 | 0 | 0.0 | (0.0) | 0 | 0 | 0.1 | 0.0 | (0.0) | (0.0) | (0.0) | (0.0) | 0.0 | (0.1) | 0 | 0 | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.1) | (0.0) | 0 | 0 | (0.0) | 0 |
| 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 | 0.2 | 0.2 | 0 | 0 | (1.2) | 1.2 | 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 |
| Purchases of Investments | 1,768.6 | (6,370.7) | (1.5) | (2.7) | (4.7) | (1.7) | (5.3) | (3.5) | (12.8) | (0.8) | (0.5) | (5.3) | (2.4) | (2.2) | (1.3) | (1.7) | (4.4) | (4.6) | (10.5) | (1.9) | (2.5) | (0.5) | (0.9) | (10.9) | (3.4) | (5.0) | (24.1) | (4.6) | (2.0) | (1.1) | (0.1) | (3.1) | (7.7) | (2.0) | (5.3) | (6.1) | 0 | (11.3) | 0 | (6.1) | (1.5) | 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 |
| Sales/Maturities of Investments | (28,748.3) | 41,041.7 | 24.4 | 5.0 | 36.4 | 1.2 | 4.7 | 4.7 | 10.5 | 0.4 | 0.0 | 4.4 | 0.1 | 2.4 | 0.9 | 3.5 | 32.3 | 3.9 | 0.7 | 3.9 | 0.9 | 0.1 | 1.5 | 23.2 | 5.4 | 7.5 | 33.0 | 2.7 | 0.6 | 0.3 | 0.4 | 1.1 | 0.6 | 1.1 | 0.6 | 1.1 | 0 | 12.2 | 0.0 | 6.5 | 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 |
| Other Investing Activities | 25,726.9 | (32,824.2) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.8 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0 | 0 | 0 | 0 | (0.2) | 0 | 0 | (6.4) | 0 | (0.0) | (0.4) | 0.5 | (0.4) | 0 | (0.0) | 0 | 0 | (0.0) | 0 | 0 | 0.0 | 0 | (0.1) | 0 | 0.0 | 0 | 0 | 0 | 0 | 0.0 | 0 | 0.0 | (0.0) | 0 | 0 | 0.0 | 0 | 0.0 | 0.0 | 0.0 | (0.0) | 0 | 0.1 | 0.0 | 0.0 | 0 |
| Investing Cash Flow | 22.8 | (43.9) | 22.2 | 1.8 | 30.8 | (0.8) | (0.5) | 1.1 | (2.4) | (0.4) | (0.5) | (0.9) | (2.4) | 7.0 | (0.4) | 1.8 | 27.8 | 8.0 | (10.1) | 1.6 | (2.3) | (1.2) | (0.2) | 12.1 | 1.9 | 2.1 | 8.9 | (2.0) | (1.0) | (0.9) | (0.2) | (2.1) | (7.4) | (1.3) | (4.8) | (5.0) | (7.8) | 1.9 | (0.1) | 0.3 | (1.0) | (0.4) | 0 | (0.0) | 0 | (0.0) | (0.0) | 0 | 0 | 0.0 | (0.0) | (0.1) | 0 | 0.1 | 0.0 | (0.0) | (0.0) | (0.0) | 0.0 | 0.0 | (0.1) | (0.0) | 0 | (0.0) | (0.0) | (0.0) | 0.0 | 0.0 | (0.0) | (0.1) | (0.0) | 0.1 | 0.0 | (0.0) | 0 |
| Financing Activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Debt Issuance | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Repurchased | (2.4) | (2.6) | (11.8) | (3.7) | (10.2) | (3.4) | (8.7) | (14.2) | (15.2) | (5.5) | (13.3) | (5.7) | (3.9) | (14.8) | (14.2) | (9.3) | (0.4) | (6.4) | (0.5) | (2.2) | (0.4) | (6.8) | (4.0) | (9.4) | (15.9) | (8.0) | (8.4) | (7.9) | (7.6) | (0.7) | (0.4) | (0.5) | (2.2) | (0.9) | (1.1) | (0.8) | (0.4) | (0.6) | (0.3) | (8.8) | 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 | 0.1 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | (14.9) | (12.3) | (4.1) | (4.2) | (4.1) | (4.1) | (4.2) | (4.2) | (4.3) | (4.4) | (4.4) | (4.6) | (16.6) | (4.6) | (4.7) | (4.8) | (63.4) | (3.2) | (3.2) | (3.1) | (38.0) | 0 | 0 | 0 | (30.3) | 0 | 0 | 0 | (28.1) | 0 | 0 | 0 | (24.3) | 0 | 0 | 0 | (20.5) | 0 | 0 | (925) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Financing Activities | (22.9) | 30.4 | 22.5 | 0.4 | 0.3 | 0.1 | 0.0 | 0.2 | 0.0 | 3.9 | 4.7 | 2.1 | (0.4) | 1.3 | 4.8 | 4.2 | 7.0 | (0.0) | 2.9 | 1.1 | (0.2) | (2.1) | (1.4) | (0.6) | 2.4 | 0.5 | 6.9 | 1.5 | 1.9 | 7.0 | 8.6 | 3.7 | 0.3 | 2.7 | 2.6 | 0.7 | 10.3 | 1.0 | 0.2 | 4.4 | 0 | 0 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | (0.2) | 0.2 | 0 | 0 | 0.0 | 0.0 | 0.0 | (0.0) | (0.1) | (0.0) | 0.0 | 0.0 | (0.0) | 0 | 0.1 | 0 | 0.1 | (0.1) | 0.2 | (0.2) | (0.1) | (0.0) | (0.8) | 0.3 | 0.1 | 0.4 |
| Financing Cash Flow | (40.1) | 15.5 | 6.7 | (7.5) | (14.0) | (7.4) | (12.8) | (18.2) | (19.4) | (6.0) | (13.0) | (8.2) | (20.9) | (18.0) | (14.1) | (9.9) | (56.8) | (9.7) | (0.8) | (4.2) | (38.6) | (8.9) | (5.5) | (10.0) | (43.7) | (7.5) | (1.5) | (6.4) | (33.7) | 6.3 | 8.2 | 3.2 | (26.2) | 1.8 | 1.5 | (0.1) | (10.6) | 0.4 | (0.1) | (4.4) | 0.4 | 0.1 | 0.3 | 0.2 | 0.0 | 0.0 | 0.5 | 0 | 0.0 | (0.2) | 0.1 | (0.1) | (0.2) | (0.3) | (0.2) | (0.6) | 0.5 | (0.1) | (0.0) | 0.0 | 0 | (0.1) | 0.1 | 0.1 | 0 | 0.1 | (0.1) | 0.2 | (0.2) | (0.1) | (0.0) | (0.8) | 0.3 | 0.1 | 0.4 |
| Cash Position | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash | (0.6) | (6.0) | 23.9 | (16.5) | 7.9 | 10.3 | 5.9 | (29.4) | 1.3 | 7.1 | (1.7) | (22.9) | 0.0 | 4.7 | (0.3) | (21.8) | (18.0) | 10.8 | 7.6 | (18.3) | (19.3) | 6.4 | 14.0 | 4.1 | (24.9) | 5.8 | 20.1 | 7.7 | (16.2) | 22.4 | 19.4 | (17.8) | (13.3) | 19.4 | 11.2 | 2.1 | (6.5) | (7.1) | 21.4 | (8.1) | 1.7 | 0.2 | (0.0) | (0.1) | 0.1 | (0.1) | 0.2 | (0.1) | (0.5) | 0.6 | (0.1) | (0.3) | (0.8) | (0.6) | (0.5) | (0.5) | (3.1) | 1.1 | 3.7 | (1.1) | 0.2 | 3.8 | (0.3) | (0.1) | 0.4 | 0.0 | (0.4) | (0.0) | 0.4 | 0.1 | (0.1) | 0.1 | (0.0) | 0.0 | (0.3) |
| Cash at Beginning | 43.0 | 49.1 | 25.1 | 41.6 | 33.7 | 23.4 | 17.6 | 47.0 | 45.7 | 38.7 | 40.3 | 63.2 | 63.2 | 58.5 | 58.8 | 80.6 | 98.6 | 87.8 | 80.2 | 98.5 | 117.8 | 111.3 | 97.3 | 93.2 | 118.1 | 112.3 | 92.1 | 84.4 | 100.6 | 78.2 | 58.8 | 76.6 | 89.9 | 70.5 | 59.3 | 57.2 | 63.7 | 70.7 | 49.3 | 57.5 | 0.3 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.0 | 0.2 | 0.7 | 0.1 | 0.1 | 0.4 | 1.2 | 1.8 | 2.3 | 2.8 | 7.7 | 6.6 | 2.9 | 4 | 3.8 | 0 | 0.3 | 0.5 | 0.1 | 0.0 | 0.5 | 0.5 | 0.1 | 0 | 0.2 | 0.1 | 0.1 | 0.1 | 0.4 |
| Cash at End | 42.4 | 43.0 | 49.1 | 25.1 | 41.6 | 33.7 | 23.4 | 17.6 | 47.0 | 45.7 | 38.7 | 40.3 | 63.2 | 63.2 | 58.5 | 58.8 | 80.6 | 98.6 | 87.8 | 80.2 | 98.5 | 117.8 | 111.3 | 97.3 | 93.2 | 118.1 | 112.3 | 92.1 | 84.4 | 100.6 | 78.2 | 58.8 | 76.6 | 89.9 | 70.5 | 59.3 | 57.2 | 63.7 | 70.7 | 49.3 | 2.0 | 0.3 | 0.1 | 0.0 | 0.2 | 0.1 | 0.2 | 0.0 | 0.2 | 0.7 | 0.1 | 0.1 | 0.4 | 1.2 | 1.8 | 2.3 | 4.5 | 7.7 | 6.6 | 2.9 | 4 | 3.8 | 0 | 0.4 | 0.5 | 0.0 | 0.1 | 0.5 | 0.5 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 |
| Free Cash Flow | 44,459.8 | 21.7 | (5.7) | (11.3) | (9.8) | 18.3 | 19.2 | (12.4) | 23.0 | 13.5 | 11.9 | (13.8) | 23.2 | 15.7 | 14.1 | (13.7) | 10.9 | 12.1 | 18.2 | (16.1) | 20.9 | 15.6 | 19.0 | 1.9 | 16.8 | 10.8 | 12.7 | 16.0 | 18.4 | 16.9 | 11.0 | (19.0) | 19.7 | 18.5 | 14.4 | 7.2 | 11.8 | (9.5) | 21.5 | (4.1) | 2.3 | 0.5 | (0.3) | (0.4) | 0.1 | (0.2) | (0.3) | (0.1) | (0.5) | 0.8 | (0.2) | (0.2) | (0.6) | (0.3) | (0.3) | 0.1 | (3.7) | 1.2 | 3.7 | (1.1) | 0.2 | 2.1 | 1.3 | (0.2) | 0.4 | (0.1) | (0.4) | (0.3) | 0.6 | 0.2 | (0.1) | 0.8 | (0.4) | (0.1) | (0.7) |
| Key Metrics | 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 | 1999 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | 38.6 | 41.4 | 40.7 | 37.1 | 26.6 | 39.0 | 40.8 | 40.1 | 33.8 | 39.2 | 36.8 | 37.5 | 35.0 | 38.3 | 39.0 | 42.3 | 43.1 | 55.1 | 45.1 | 39.0 | 35.0 | 31.2 | 28.2 | 31.9 | 35.9 | 34.6 | 33.5 | 32.6 | 34.4 | 37.5 | 35.9 | 37.8 | 37.8 | 36.8 | 35.5 | 35.1 | 40.0 | 32.9 | 32.7 | 30.5 | 32.3 | 31.4 | 31.4 | 29.3 | 28.5 | 27.5 | 25.4 | 23.2 | 22.4 | 20.8 | 19.9 | 18.4 | 15.5 | 16.9 | 16.2 | 16.6 | 16.0 | 14.1 | 16.9 | 16.8 | 16.5 | 15.2 | 12.6 | 13.6 | 13.7 | 13.4 | 9.6 | 8.9 | 6.2 | 13.3 | 12.4 | 10.9 | 11.1 | 11.2 | 10.6 | 9.4 | 16.6 | 6.8 | 6.6 | 5.6 | 3.5 | 3.5 | 1.4 | 1.3 | 1.0 | 0.9 | 0.5 | 0.6 | 0.6 | 0.5 | 0.5 | 0.1 | 0.6 | 0.8 | 1.0 | 0.3 | 0.2 | 0.6 | (0.0) | 0.6 |
| Gross Profit | 95.2 | 23.1 | 14.3 | 18.9 | 19.4 | 16.4 | 18.3 | 14.1 | 10.1 | 17.7 | 13.1 | 16.1 | 14.2 | 21.2 | 25.7 | 24.0 | 22.3 | 33.7 | 23.7 | 18.2 | 13.0 | 14.6 | 11.1 | 23.8 | 16.5 | 17.7 | 17.1 | 15.7 | 24.1 | 21.2 | 20.5 | 22.4 | 24.3 | 21.2 | 20.2 | 20.5 | 25.2 | 19.2 | 18.3 | 17.2 | 21.8 | 17.6 | 17.9 | 15.8 | 21.8 | 13.4 | 12.0 | 10.6 | 11.8 | 9.5 | 9.1 | 8.5 | 0 | 7.7 | 7.4 | 7.7 | 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 |
| Operating Income | 23.0 | 16.8 | 7.8 | 13.1 | 13.2 | 10.2 | 12.1 | 8.3 | 4.4 | 12.4 | 7.8 | 10.9 | 9.0 | 16.0 | 20.3 | 19.1 | 16.6 | 28.3 | 17.8 | 13.5 | 8.1 | 10.0 | 7.0 | 20.5 | 12.0 | 12.8 | 12.1 | 11.1 | 19.8 | 16.9 | 16.3 | 18.2 | 18.4 | 16.9 | 16.0 | 15.8 | 19.5 | 15.1 | 14.7 | 13.7 | 17.3 | 14.1 | 14.1 | 13.2 | 18.2 | 11.0 | 9.7 | 8.6 | 9.4 | 7.5 | 7.2 | 6.6 | 15.5 | 6.0 | 5.8 | 6.0 | 16.0 | 14.1 | 16.9 | 16.8 | 16.5 | 15.2 | 12.6 | 13.6 | 13.7 | 13.4 | 9.6 | 8.9 | 6.2 | 13.3 | 12.4 | 10.9 | 11.1 | 11.2 | 10.6 | 9.4 | 16.6 | 6.8 | 6.6 | 5.6 | 3.5 | 3.5 | 1.4 | 1.3 | 1.0 | 0.9 | 0.5 | 0.6 | 0.6 | 0.5 | 0.5 | 0.1 | 0.6 | 0.8 | 1.0 | 0.3 | 0.2 | 0.6 | (0.0) | 0.6 |
| Net Income | 9.3 | 13.6 | 15.6 | 10.4 | 7.4 | 14.6 | 8.1 | 13.0 | 13.6 | 6.5 | 9.4 | 12.7 | 14.9 | 12.0 | 4.4 | 9.1 | 18.0 | 25.6 | 16.9 | 13.7 | 14.4 | 10.6 | 12.2 | 1.5 | 13.4 | 11.4 | 13.2 | 16.9 | 4.8 | 15.2 | 14.4 | 13.0 | 11.9 | 12.7 | 12.6 | 12.8 | 13.6 | 13.4 | 9.7 | 9.3 | 11.7 | 6.7 | 9.2 | 9.5 | 12.6 | 6.4 | 6.9 | 5.7 | 6.8 | 5.4 | 4.7 | 5.3 | 4.8 | 4.2 | 3.3 | 4.6 | 4.5 | 2.5 | 3.7 | 3.6 | 4.5 | 3.4 | 1.8 | 2.7 | 3.5 | 3.2 | 4.3 | 0.4 | (1.7) | 1.2 | 1.8 | 2.0 | 2.9 | 2.6 | 2.4 | 2.0 | 4.1 | 1.4 | 1.4 | 1.3 | 2.7 | 0.1 | 0.5 | 0.4 | (0.0) | 0.2 | (0.2) | (0.1) | (0.0) | (0.2) | (0.4) | (0.6) | (0.4) | (0.2) | 0.1 | (1.5) | (0.1) | (1.4) | (0.6) | (0.3) |
| EPS (Diluted) | 3.42 | 4.99 | 5.73 | 3.77 | 2.73 | 5.35 | 2.93 | 4.62 | 4.71 | 2.20 | 3.18 | 4.20 | 4.93 | 3.90 | 1.40 | 2.87 | 5.67 | 8.03 | 5.28 | 4.34 | 4.49 | 3.30 | 3.79 | 0.47 | 3.99 | 3.35 | 3.79 | 4.84 | 1.37 | 4.31 | 4.08 | 3.72 | 3.43 | 3.67 | 3.66 | 3.71 | 3.99 | 3.93 | 2.84 | 2.73 | 3.41 | 1.99 | 2.73 | 2.89 | 3.78 | 1.94 | 2.12 | 1.78 | 2.07 | 1.67 | 1.45 | 1.67 | 1.51 | 1.32 | 1.07 | 1.52 | 1.47 | 0.84 | 1.26 | 1.28 | 1.57 | 1.24 | 0.66 | 0.98 | 1.29 | 1.23 | 1.66 | 0.14 | -0.68 | 0.50 | 0.73 | 0.82 | 1.23 | 1.14 | 1.05 | 0.91 | 2.01 | 0.61 | 0.62 | 0.58 | 1.51 | 0.04 | 0.26 | 0.20 | -0.01 | 0.09 | -0.15 | -0.05 | -0.03 | -0.13 | -0.29 | -0.45 | -0.27 | -0.10 | 0.06 | -0.85 | -0.07 | -0.84 | -0.43 | -0.20 |
| Balance Sheet | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Equivalents | 42,423.2 | 43.0 | 49.1 | 25.1 | 41.6 | 33.7 | 23.4 | 17.6 | 47.0 | 45.7 | 38.7 | 40.3 | 63.2 | 63.2 | 58.5 | 58.8 | 80.6 | 98.6 | 87.8 | 80.2 | 98.5 | 117.8 | 111.3 | 97.3 | 93.2 | 118.1 | 112.3 | 82.1 | 84.4 | 100.6 | 78.2 | 58.8 | 76.6 | 89.9 | 70.5 | 59.3 | 57.2 | 63.7 | 70.7 | 49.3 | 18.7 | 11.0 | 11.5 | 16.3 | 10.5 | 18.3 | 0.0 | 0.2 | 0.1 | 0.0 | 0.2 | 0.7 | 0.1 | 1.8 | 2.3 | 2.8 | 4.5 | 7.7 | 6.6 | 2.9 | 4 | 3.8 | 1.7 | 0.3 | 0.5 | 0.1 | 0 | 0.5 | 0.5 | 0.1 | 0 | 0.2 | 0.1 | 0.1 | 0.1 | |||||||||||||||||||||||||
| Total Assets | 260.4 | 256.3 | 261.0 | 224.4 | 245.1 | 240.8 | 213.1 | 209.1 | 232.1 | 254.3 | 240.6 | 234.5 | 249.8 | 243.7 | 252.2 | 261.4 | 286.2 | 316.7 | 287.6 | 259.7 | 263.1 | 269.1 | 259.7 | 237.2 | 272.7 | 289.7 | 306.2 | 295.2 | 325.7 | 346.1 | 317.8 | 282.3 | 250.4 | 255.2 | 229.9 | 210.9 | 199.7 | 184.3 | 164.4 | 143.4 | 45.1 | 38.1 | 40.5 | 47.2 | 39.1 | 45.4 | 3.1 | 3.2 | 3.3 | 3.1 | 3.4 | 3.9 | 4.5 | 7.6 | 8.8 | 9.7 | 10.7 | 12.2 | 11.6 | 13.0 | 13.8 | 14.4 | 14.7 | 14.4 | 15.1 | 14.5 | 18.3 | 15.8 | 15 | 12.7 | 11.7 | 10.9 | 10.1 | 9.2 | 8.7 | |||||||||||||||||||||||||
| Total Debt | 6,398.2 | 6.5 | 6.6 | 6.3 | 6.3 | 6.4 | 0.5 | 0.6 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||
| Stockholders' Equity | 176.4 | 180.9 | 171.6 | 168.6 | 162.3 | 166.5 | 156.5 | 158.3 | 160.3 | 163.6 | 163.9 | 169.2 | 163.7 | 166.6 | 171.1 | 182.6 | 184.4 | 228.1 | 209.9 | 194.4 | 184.1 | 206.1 | 200.2 | 190.8 | 192.9 | 223.2 | 217.7 | 210.4 | 195.6 | 224.0 | 207.1 | 190.9 | 172.4 | 184.7 | 170.7 | 157.1 | 139.2 | 143.8 | 128.6 | 117.0 | 34.3 | 31.7 | 23.0 | 41.3 | 36.3 | 33.8 | 2.9 | 3.1 | 3.2 | 3.0 | 3.1 | 3.6 | 4.0 | 7.1 | 8.3 | 9.1 | 9.6 | 10.5 | 10.7 | 12.1 | 12.7 | 13.1 | 12.9 | 12.5 | 12.5 | 12.5 | 13.9 | 12.9 | 12.1 | 11 | 10.2 | 9.6 | 8.9 | 8.4 | 8.1 | |||||||||||||||||||||||||
| Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Cash Flow | 43,184.1 | 22.3 | (5.0) | (10.7) | (8.8) | 18.5 | 19.2 | (12.3) | 23.0 | 13.5 | 11.9 | (13.8) | 23.3 | 15.7 | 14.1 | (13.7) | 11.0 | 12.5 | 18.5 | (15.7) | 21.6 | 16.5 | 19.7 | 2.0 | 16.9 | 11.3 | 12.7 | 16.1 | 18.5 | 17.0 | 11.5 | (18.8) | 20.3 | 18.9 | 14.5 | 7.3 | 11.9 | (9.4) | 21.6 | (4.0) | 2.3 | 0.5 | (0.3) | (0.4) | 0.1 | (0.2) | (0.3) | (0.1) | (0.5) | 0.8 | (0.2) | (0.1) | (0.6) | (0.4) | (0.3) | 0.1 | (3.7) | 1.2 | 3.7 | (1.1) | 0.2 | 2.2 | 1.3 | (0.2) | 0.4 | (0.1) | (0.4) | (0.3) | 0.6 | 0.3 | (0.1) | 0.8 | (0.4) | (0.1) | (0.7) | |||||||||||||||||||||||||
| Capital Expenditure | 1,275.6 | (0.6) | (0.7) | (0.5) | (1.0) | (0.3) | (0.0) | (0.1) | 0.0 | 0 | (0.0) | (0.0) | (0.1) | 0 | 0 | (0.0) | (0.1) | (0.4) | (0.2) | (0.4) | (0.7) | (0.9) | (0.7) | (0.1) | (0.1) | (0.5) | (0.0) | (0.1) | (0.1) | (0.1) | (0.4) | (0.1) | (0.6) | (0.4) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.0) | 0 | 0 | 0 | 0 | (0.0) | 0 | 0 | 0 | 0.0 | (0.0) | 0 | 0 | 0.1 | 0.0 | (0.0) | (0.0) | (0.0) | (0.0) | 0.0 | (0.1) | 0 | 0 | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.1) | (0.0) | 0 | 0 | (0.0) | 0 | |||||||||||||||||||||||||
| Free Cash Flow | 44,459.8 | 21.7 | (5.7) | (11.3) | (9.8) | 18.3 | 19.2 | (12.4) | 23.0 | 13.5 | 11.9 | (13.8) | 23.2 | 15.7 | 14.1 | (13.7) | 10.9 | 12.1 | 18.2 | (16.1) | 20.9 | 15.6 | 19.0 | 1.9 | 16.8 | 10.8 | 12.7 | 16.0 | 18.4 | 16.9 | 11.0 | (19.0) | 19.7 | 18.5 | 14.4 | 7.2 | 11.8 | (9.5) | 21.5 | (4.1) | 2.3 | 0.5 | (0.3) | (0.4) | 0.1 | (0.2) | (0.3) | (0.1) | (0.5) | 0.8 | (0.2) | (0.2) | (0.6) | (0.3) | (0.3) | 0.1 | (3.7) | 1.2 | 3.7 | (1.1) | 0.2 | 2.1 | 1.3 | (0.2) | 0.4 | (0.1) | (0.4) | (0.3) | 0.6 | 0.2 | (0.1) | 0.8 | (0.4) | (0.1) | (0.7) | |||||||||||||||||||||||||