ENVA - Enova International, Inc.
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$248.60
DETAILS
HIGH:
$283.00
LOW:
$200.00
MEDIAN:
$270.00
CONSENSUS:
$248.60
UPSIDE:
12.42%
| Metric | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2011 Q4 | 2011 Q3 | 2010 Q4 | 2010 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | 493.7 | 875.1 | 839.4 | 802.7 | 764.0 | 745.5 | 729.6 | 689.9 | 628.4 | 609.9 | 583.6 | 551.4 | 499.4 | 483.3 | 486.2 | 456.2 | 408.0 | 385.7 | 363.6 | 320.2 | 264.7 | 259.4 | 263.9 | 204.5 | 253.1 | 362.3 | 266.4 | 305.6 | 259.4 | 264.4 | 312.6 | 293.9 | 253.3 | 254.3 | 243.7 | 217.9 | 189.9 | 192.3 | 202.4 | 195.9 | 172.5 | 174.7 | 175.4 | 165.2 | 146.3 | 165.7 | 194.7 | 205.2 | 201.5 | 208.5 | 208.8 | 198.1 | 174.3 | 174.3 | 146.4 | 130.6 | 101.9 | 106.0 |
| Cost of Revenue | 8.9 | 8.9 | 337.5 | 428.9 | 405.4 | 399.9 | 393.5 | 366.5 | 329.2 | 329.6 | 315.8 | 280.4 | 245.6 | 240.7 | 196.1 | 192.9 | 168.4 | 117.0 | 102.2 | 73.8 | 25.0 | 41.0 | 47.7 | 22.8 | 120.7 | 235.7 | 174.0 | 180.4 | 141.5 | 138.4 | 197.3 | 184.0 | 140.8 | 128.2 | 149.0 | 125.6 | 96.9 | 99.1 | 115.1 | 111.5 | 81.5 | 85.5 | 84.5 | 78.9 | 54.4 | 51.9 | 73.9 | 72.9 | 66.8 | 66.4 | 86.5 | 90.4 | 0 | 0 | 77.0 | 57.3 | 52.0 | 50.2 |
| Gross Profit | 484.8 | 866.2 | 501.9 | 373.8 | 358.7 | 345.6 | 336.0 | 323.5 | 299.2 | 280.3 | 267.8 | 270.9 | 253.8 | 242.6 | 290.1 | 263.3 | 239.6 | 268.7 | 261.4 | 246.4 | 239.7 | 218.5 | 216.2 | 181.8 | 132.4 | 126.5 | 92.3 | 125.2 | 117.9 | 126.1 | 115.3 | 109.9 | 112.5 | 126.1 | 94.7 | 92.2 | 93.0 | 93.2 | 87.3 | 84.4 | 91.1 | 89.2 | 90.9 | 86.3 | 91.8 | 113.8 | 120.9 | 132.2 | 134.6 | 142.0 | 122.3 | 107.7 | 174.3 | 174.3 | 69.4 | 73.3 | 50.0 | 55.8 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| R&D Expenses | 0 | 0 | 67.5 | 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 |
| SG&A Expenses | 247.6 | 237.2 | 238.7 | 187.0 | 183.4 | 181.8 | 189.2 | 180.0 | 160.5 | 150.4 | 171.4 | 154.2 | 132.2 | 116.9 | 131.6 | 138.5 | 125.2 | 127.7 | 148.3 | 113.3 | 93.9 | 72.7 | 84.3 | 38.3 | 25.3 | 62.5 | 44.5 | 61.8 | 54.1 | 48.1 | 59.6 | 60.4 | 57.7 | 54.7 | 56.1 | 52.2 | 49.7 | 45.3 | 45.1 | 48.0 | 53.1 | 49.1 | 59.2 | 58.2 | 51.8 | 49.7 | 60.5 | 64.6 | 57.8 | 52.9 | 63.3 | 54.5 | 51.0 | 51.0 | 56.4 | 52.5 | 40.3 | 42.7 |
| Other Expenses | 0 | 419.3 | 9.1 | (10.0) | (8.8) | (8.0) | (8.4) | (10.2) | (6.3) | (1.0) | (1.1) | 13.0 | 10.0 | 16.4 | 53.2 | 26.3 | 24.9 | 50.2 | 32.4 | 46.9 | 23.1 | 22.3 | 11.8 | 21.5 | 20.5 | 34.9 | (28.6) | 5.9 | 5.6 | 5.0 | 15.2 | 11.7 | 11.7 | 9.7 | 5.2 | 12.4 | 8.2 | 9.8 | 9.5 | 8.3 | 9.1 | 8.2 | 10.7 | 9.2 | 9.7 | 10.0 | 10.9 | 24.7 | 21.4 | 22.0 | 22.4 | 21.9 | 0 | 0 | 2.7 | 3.2 | 2.6 | 2.1 |
| Operating Expenses | 247.6 | 656.5 | 315.2 | 177.0 | 174.6 | 173.7 | 180.9 | 169.7 | 154.2 | 149.5 | 170.3 | 167.2 | 142.2 | 133.3 | 184.9 | 164.8 | 150.1 | 177.9 | 180.7 | 160.2 | 117.0 | 95.0 | 96.1 | 59.8 | 45.8 | 97.4 | 15.9 | 67.7 | 59.7 | 53.1 | 74.9 | 72.1 | 69.4 | 64.4 | 61.2 | 64.6 | 57.8 | 55.1 | 54.6 | 56.3 | 62.2 | 57.3 | 69.9 | 67.4 | 61.5 | 59.7 | 71.4 | 89.3 | 79.2 | 74.9 | 85.7 | 76.4 | 142.0 | 142.0 | 59.1 | 55.7 | 42.8 | 44.8 |
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Income | 237.1 | 209.8 | 186.6 | 196.8 | 184.1 | 171.9 | 155.2 | 153.7 | 145.1 | 130.8 | 97.5 | 103.7 | 111.6 | 109.3 | 105.2 | 98.5 | 89.5 | 90.7 | 80.7 | 86.2 | 122.7 | 123.5 | 120.1 | 122.0 | 86.6 | 29.1 | 76.4 | 57.5 | 58.2 | 73.0 | 40.5 | 37.8 | 43.1 | 61.7 | 33.5 | 27.7 | 35.2 | 38.1 | 32.7 | 28.1 | 28.8 | 31.8 | 21.0 | 18.9 | 30.4 | 54.1 | 49.5 | 43.0 | 55.4 | 67.1 | 36.6 | 31.3 | 32.5 | 32.5 | 10.3 | 17.6 | 7.1 | 11.0 |
| Interest Expense | (285.9) | 94.0 | 89.0 | 0 | 0 | 80.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43.3 | 37.5 | 0 | 24.9 | 22.5 | 19.0 | 18.2 | 19.4 | 19.9 | 27.3 | 18.6 | 20.4 | 20.4 | 19.8 | 18.2 | 18.1 | 19.5 | 20.1 | 20.2 | 19.4 | 19.7 | 21.5 | 18.3 | 17.0 | 17.2 | 17.5 | 16.1 | 16.0 | 15.9 | 13.4 | 13.3 | 12.9 | 13.3 | 13.3 | 13.1 | 7.3 | 4.8 | 5.0 | 4.9 | 0 | 0 | 77.0 | 57.3 | 52.0 | 50.2 |
| Interest Income | (863.3) | 863.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 146.4 | 130.6 | 101.9 | 106.0 |
| Profitability | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| EBITDA | 248.4 | 215.8 | 194.6 | 122.2 | 111.7 | 101.4 | 88.4 | 86.9 | 83.8 | 75.5 | 49.4 | 65.0 | 74.6 | 76.5 | 76.2 | 78.9 | 72.1 | 77.8 | 74.0 | 77.0 | 110.8 | 110.2 | 101.1 | 107.1 | 70.2 | 12.4 | 59.8 | 42.7 | 43.7 | 57.4 | 24.2 | 21.2 | 27.6 | 45.9 | 16.0 | 12.9 | 21.6 | 24.3 | 18.7 | 15.8 | 17.0 | 19.9 | 11.8 | 9.5 | 22.5 | 46.1 | 41.1 | 35.2 | 52.4 | 66.5 | 35.7 | 30.3 | 37.0 | 37.0 | 90.0 | 77.8 | 61.5 | 63.3 |
| EBIT | 240.0 | 206.9 | 185.5 | 109.8 | 101.3 | 91.4 | 78.2 | 76.8 | 74.1 | 65.2 | 40.3 | 55.1 | 66.0 | 65.9 | 67.7 | 67.6 | 64.5 | 68.3 | 61.7 | 68.1 | 103.3 | 103.5 | 92.8 | 103.4 | 66.2 | 8.7 | 56.6 | 39.3 | 40.1 | 53.5 | 20.4 | 17.6 | 23.7 | 42.0 | 12.0 | 9.4 | 18.2 | 20.9 | 15.2 | 12.0 | 12.8 | 15.9 | 7.6 | 5.7 | 17.5 | 40.8 | 36.2 | 29.9 | 48.1 | 62.4 | 31.5 | 26.4 | 32.5 | 32.5 | 87.3 | 75.0 | 59.1 | 61.2 |
| Income Before Tax | 140.1 | 112.9 | 98.8 | 110.2 | 101.1 | 91.0 | 77.4 | 55.5 | 73.6 | 64.7 | 41.6 | 55.2 | 64.8 | 65.6 | 66.9 | 67.6 | 69.8 | 68.3 | 61.2 | 68.5 | 103.8 | 103.7 | 257.2 | 103.3 | 66.2 | 8.7 | 56.6 | 39.3 | 40.0 | 51.0 | 12.5 | 5.1 | 23.5 | 35.2 | 4.0 | (5.5) | 18.3 | 21.1 | 14.6 | 12.1 | 13.3 | 17.5 | 7.8 | 5.4 | 17.4 | 39.8 | 36.7 | 29.7 | 47.8 | 62.3 | 31.3 | 25.6 | 32.3 | 32.3 | 10.3 | 17.6 | 7.1 | 11.0 |
| Income Tax Expense | 35.0 | 21.8 | 19.8 | 29.9 | 24.9 | 18.1 | 13.7 | 12.1 | 19.7 | 16.2 | 6.9 | 13.9 | 16.6 | 14.7 | 16.0 | 15.9 | 17.4 | 15.8 | 12.5 | 16.7 | 23.2 | 27.7 | 26.4 | 9.7 | 18.1 | 3 | 15.7 | 10.4 | 9.4 | 12.0 | 3.9 | (10.2) | 5.3 | 7.3 | (2.8) | (2.1) | 6.4 | 7.2 | 5.8 | 4.3 | 5.1 | 7.6 | 3.6 | 1.0 | 6.6 | 15.3 | 14.2 | 11.2 | 17.2 | 22.2 | 11.6 | 8.5 | 11.7 | 11.7 | 3.7 | 6.3 | 2.6 | 4.0 |
| Net Income | 105.1 | 91.1 | 79.0 | 80.3 | 76.1 | 72.9 | 63.7 | 43.4 | 53.9 | 48.4 | 34.8 | 41.3 | 48.1 | 50.9 | 50.9 | 51.7 | 52.4 | 52.4 | 48.6 | 51.5 | 80.2 | 75.9 | 230.7 | 93.7 | 48.0 | 5.5 | (50.6) | 27.1 | 25.1 | 35.0 | 8.7 | 15.3 | 18.2 | 27.9 | 6.9 | (3.4) | 11.9 | 13.9 | 8.7 | 7.8 | 8.2 | 9.9 | 4.2 | 4.4 | 10.9 | 24.5 | 22.5 | 18.5 | 30.6 | 40.1 | 19.7 | 17.1 | 20.6 | 20.6 | 6.5 | 11.3 | 4.5 | 7.0 |
| Per Share Data | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| EPS (Basic) | 4.22 | 3.66 | 3.19 | 3.22 | 3.01 | 2.84 | 2.44 | 1.64 | 2.00 | 1.72 | 1.17 | 1.35 | 1.55 | 1.62 | 1.62 | 1.62 | 1.61 | 1.57 | 1.36 | 1.40 | 2.18 | 2.10 | 6.61 | 3.11 | 1.59 | 0.17 | -1.51 | 0.80 | 0.74 | 1.05 | 0.25 | 0.45 | 0.54 | 0.83 | 0.21 | -0.10 | 0.35 | 0.42 | 0.26 | 0.24 | 0.25 | 0.30 | 0.13 | 0.13 | 0.33 | 0.74 | 0.68 | 0.56 | 0.93 | 1.21 | 0.60 | 0.52 | 0.62 | 0.62 | 0.20 | 0.34 | 0.14 | 0.21 |
| EPS (Diluted) | 3.99 | 3.46 | 3.00 | 3.03 | 2.86 | 2.69 | 2.30 | 1.57 | 1.93 | 1.64 | 1.13 | 1.29 | 1.50 | 1.56 | 1.56 | 1.57 | 1.56 | 1.50 | 1.30 | 1.36 | 2.10 | 2.03 | 6.47 | 3.09 | 1.58 | 0.17 | -1.48 | 0.78 | 0.73 | 1.02 | 0.25 | 0.43 | 0.52 | 0.81 | 0.20 | -0.10 | 0.35 | 0.41 | 0.26 | 0.23 | 0.25 | 0.30 | 0.13 | 0.13 | 0.33 | 0.74 | 0.68 | 0.56 | 0.93 | 1.21 | 0.60 | 0.52 | 0.62 | 0.62 | 0.20 | 0.34 | 0.14 | 0.21 |
| Shares Outstanding | 24.9 | 24.9 | 24.8 | 25.0 | 25.5 | 25.7 | 26.1 | 26.4 | 26.9 | 28.2 | 29.7 | 30.6 | 31.1 | 31.3 | 31.4 | 31.9 | 32.5 | 33.4 | 35.8 | 36.7 | 36.8 | 36.1 | 34.9 | 30.1 | 30.2 | 32.3 | 33.6 | 34.0 | 33.8 | 33.5 | 34.2 | 34.2 | 34.0 | 33.7 | 33.5 | 33.7 | 33.6 | 33.4 | 33.2 | 33.2 | 33.2 | 33.1 | 33.0 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 |
| Metric | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2013 Q4 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2010 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents | 122.2 | 96.1 | 71.7 | 53.6 | 55.6 | 55.5 | 73.9 | 67.5 | 60.1 | 76.5 | 377.4 | 62.9 | 100.0 | 97.7 | 100.2 | 87.7 | 144.1 | 131.7 | 165.5 | 229.1 | 394.4 | 324.3 | 297.3 | 490.0 | 321.5 | 161.1 | 35.9 | 69.9 | 65.5 | 92.8 | 28.1 | 164.1 | 47.4 | 69.9 | 68.7 | 110.1 | 46.2 | 97.0 | 39.9 | 45.7 | 39.2 | 112.2 | 42.1 | 34.3 | 96.2 | 143.4 | 75.1 | 104.2 | 79.8 | 47.5 | 38.2 | 32.8 | 33.3 | 19.2 |
| 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 |
| Net Receivables | 6,204.8 | 5,914.0 | 5,512.4 | 5,144.9 | 4,886.9 | 4,689.6 | 63.8 | 4,269.7 | 4,079.1 | 3,946.6 | 3,673.3 | 3,445.3 | 3,182.9 | 3,096.7 | 3,128.5 | 2,865.2 | 2,564.3 | 2,348.6 | 2,068.1 | 1,693.1 | 1,457.5 | 1,272.3 | 1,281.8 | 718.5 | 838.7 | 1,162.2 | 1,127.2 | 1,053.4 | 939.7 | 865.9 | 838.6 | 910.1 | 778.5 | 725.2 | 732.6 | 670.9 | 599.4 | 536.5 | 581.1 | 561.5 | 508.5 | 454.4 | 460.2 | 406.3 | 332.8 | 279.1 | 340.2 | 303.7 | 292.0 | 303.5 | 0 | 0 | 0 | 0 |
| 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 |
| Other Current Assets | 343.0 | (5,914.0) | (5,512.4) | 303.4 | 323.9 | 256.3 | 4,675.9 | 186.9 | 211.2 | 152.5 | 72.0 | 133.4 | 161.6 | 190.7 | 78.2 | 84.4 | 69.7 | 96.2 | 60.4 | 59.1 | 52.8 | 49.9 | 71.9 | 45.0 | 43.5 | 42.7 | 45.1 | 20.7 | 23.0 | 25.4 | 139.2 | 20.9 | 28.9 | 34.8 | 29.5 | 29.9 | 26.6 | 25.6 | 26.3 | 39.3 | 34.6 | 20.9 | 7.4 | 28.1 | 21.6 | 19.7 | 8.8 | 39.3 | 39.6 | 30.9 | 0 | 0 | 0 | 0 |
| Total Current Assets | 6,751.3 | 96.1 | 71.7 | 5,501.9 | 5,266.4 | 5,001.4 | 4,813.6 | 4,524.0 | 4,350.4 | 4,175.5 | 4,122.7 | 3,641.7 | 3,444.5 | 3,385.1 | 3,306.9 | 3,037.3 | 2,778.1 | 2,576.4 | 2,294.0 | 1,981.2 | 1,904.7 | 1,646.5 | 1,651.0 | 1,253.5 | 1,203.7 | 1,366.0 | 1,208.1 | 1,144.1 | 1,028.2 | 984.1 | 1,005.8 | 1,095.1 | 854.8 | 829.9 | 830.8 | 810.8 | 672.3 | 659.2 | 647.3 | 646.5 | 582.2 | 587.6 | 509.6 | 468.7 | 450.7 | 457.9 | 440.8 | 447.2 | 411.4 | 390.5 | 45.8 | 39.5 | 40.9 | 27.0 |
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment | 155.6 | 183.3 | 181.2 | 145.9 | 145.5 | 142.4 | 138.2 | 130.7 | 128.2 | 125.3 | 123.0 | 119.9 | 115.6 | 107.8 | 112.6 | 109.6 | 109.9 | 103.5 | 101.5 | 117.3 | 118.2 | 118.1 | 119.5 | 83.8 | 80.3 | 76.2 | 74.1 | 75.2 | 73.7 | 72.0 | 46.1 | 48.5 | 47.8 | 47.7 | 48.5 | 46.6 | 44.3 | 44.3 | 47.1 | 47.5 | 47.2 | 45.7 | 48.1 | 48.8 | 50.5 | 40.3 | 34.0 | 35.6 | 38 | 39.4 | 36.7 | 32.6 | 32.8 | 31.6 |
| Goodwill | 279.3 | 279.3 | 279.3 | 279.3 | 279.3 | 279.3 | 279.3 | 279.3 | 279.3 | 279.3 | 279.3 | 279.3 | 279.3 | 279.3 | 279.3 | 279.3 | 279.3 | 279.3 | 279.3 | 279.3 | 279.3 | 279.3 | 268.0 | 267.9 | 267.9 | 267.9 | 267.0 | 267.0 | 267.0 | 267.0 | 267.0 | 267.0 | 267.0 | 267.0 | 267.0 | 267.0 | 267.0 | 267.0 | 267.0 | 267.0 | 267.0 | 267.0 | 267.0 | 271.6 | 270.2 | 255.9 | 255.9 | 255.9 | 255.9 | 255.9 | 255.8 | 255.8 | 255.8 | 255.8 |
| Intangible Assets | 2.2 | 2.4 | 3.7 | 4.9 | 6.9 | 8.9 | 11.0 | 13.0 | 15.0 | 17.0 | 19.0 | 21.0 | 23.0 | 25.0 | 27.4 | 29.4 | 31.4 | 33.4 | 35.4 | 37.5 | 39.5 | 41.2 | 26.0 | 1.6 | 1.6 | 1.9 | 2.2 | 2.5 | 2.7 | 3.0 | 3.3 | 3.5 | 3.8 | 4.1 | 4.3 | 4.6 | 4.9 | 5.1 | 5.4 | 5.7 | 5.9 | 6.2 | 6.5 | 3.7 | 3.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.4 | 0.7 | 1.0 |
| Long-Term Investments | 0 | 21.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (28.1) | 0 | 0 | 0 | 0 | 0 | 0 | 163.9 | 138.2 | 108.6 | 90.4 |
| Other Non-Current Assets | 33.9 | (21.5) | 0 | 30.3 | 26.7 | 25.2 | 24.2 | 28.7 | 44.2 | 39.4 | 41.6 | 41.2 | 45.5 | 49.7 | 54.7 | 53.7 | 54.5 | 54.5 | 51.3 | 52.3 | 53.2 | 48.6 | 43.5 | 27.4 | 25.4 | 21.3 | 22.9 | 11.9 | 11.8 | 12.3 | 12.2 | 12.1 | 9.9 | 9.5 | 8.8 | 10.8 | 13.4 | 9.8 | 11.1 | 8.4 | 8.5 | 8.6 | 9.3 | 27.4 | 28.3 | 28.5 | 29.5 | 21.7 | 22.3 | 6.3 | 7.6 | 1.4 | 1.0 | 0.7 |
| Total Non-Current Assets | 470.9 | 465.0 | 464.1 | 460.4 | 458.4 | 455.8 | 452.6 | 451.7 | 466.7 | 461.0 | 462.8 | 461.4 | 463.4 | 461.9 | 474.0 | 472.1 | 475.1 | 470.7 | 467.5 | 486.3 | 490.1 | 487.1 | 457.1 | 380.6 | 375.2 | 367.3 | 366.2 | 356.6 | 355.3 | 354.3 | 328.5 | 331.1 | 328.4 | 328.3 | 328.7 | 329.0 | 329.6 | 326.2 | 330.6 | 328.6 | 328.6 | 327.6 | 330.9 | 351.5 | 352.8 | 324.7 | 319.4 | 313.2 | 316.2 | 301.6 | 488.7 | 446.6 | 413.3 | 394.8 |
| Total Assets | 7,222.2 | 6,877.3 | 6,468.4 | 5,962.2 | 5,724.8 | 5,457.3 | 5,266.1 | 4,975.7 | 4,817.1 | 4,636.5 | 4,585.5 | 4,103.1 | 3,907.9 | 3,847.0 | 3,780.9 | 3,509.4 | 3,253.2 | 3,047.1 | 2,761.5 | 2,467.5 | 2,394.8 | 2,133.6 | 2,108.1 | 1,634.2 | 1,579.0 | 1,733.3 | 1,574.4 | 1,500.7 | 1,383.5 | 1,338.4 | 1,334.4 | 1,426.3 | 1,183.2 | 1,158.2 | 1,159.5 | 1,139.8 | 1,001.9 | 985.4 | 977.9 | 975.1 | 910.9 | 915.2 | 840.5 | 820.2 | 803.6 | 782.6 | 760.2 | 760.4 | 727.6 | 692.2 | 534.4 | 486.1 | 454.2 | 421.8 |
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables | 334.9 | 282.1 | 0 | 252.9 | 257.5 | 237.4 | 59.0 | 259.5 | 334.0 | 290.6 | 43.3 | 275.2 | 229.3 | 177.9 | 30.8 | 169.0 | 169.5 | 136.9 | 37.2 | 124.6 | 140.6 | 109.0 | 26.7 | 76.5 | 87.7 | 95.9 | 23.8 | 122.2 | 118.2 | 87.4 | 26.3 | 76.2 | 72.4 | 70.5 | 25.6 | 78.9 | 62.8 | 70.5 | 25.4 | 85.4 | 75.2 | 74.3 | 25.7 | 79.1 | 70.7 | 54.2 | 25.5 | 71.4 | 51.0 | 18.7 | 14.2 | 0 | 0 | 5.1 |
| Short-Term Debt | 0 | 130 | 0 | 0 | 0 | 0 | 233.3 | 0 | 0 | 0 | 22.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29.7 | 0 | 0 | 0 | 1.5 | 0 | 0 | 0 | 2.2 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 1.6 | 0 | 0 | 2.0 | 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 | 2.2 | 0 | 0 | 0 | 11.3 | 0 | 0 | 0 | 5.6 | 0 | 0 | 0 | 7.1 | 0 | 0 | 0 | 6.9 | 0 | 0 | 0 | 9.5 | 0 | 0 | 0 | 3.6 | 0 | 0 | 4.6 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 0 | 0 | 305.8 | 0 | 0 | 0 | 82.5 | 0 | 0 | 0 | 195.5 | 0 | 0 | 0 | 87.7 | 0 | 0 | 0 | 44.1 | 0 | 0 | 0 | 39.0 | 0 | 0 | 0 | 43.3 | 0 | 0 | 0 | 12.7 | 0 | 0 | 0 | 8.0 | 0 | 0 | 0 | 8.9 | 0 | 0 | 0 | 8.8 | 0 | 0 | 0 | (1.2) | 0 | 0 | (2.0) | 0 | 0 | 0 | 0 |
| Total Current Liabilities | 366.4 | 412.1 | 305.8 | 252.9 | 257.5 | 237.4 | 483.3 | 259.5 | 334.0 | 290.6 | 261.2 | 275.2 | 229.3 | 177.9 | 198.3 | 169.0 | 169.5 | 136.9 | 156.1 | 124.6 | 140.6 | 126.4 | 156.4 | 91.9 | 87.7 | 95.9 | 122.2 | 122.2 | 118.2 | 87.4 | 89.3 | 76.2 | 72.4 | 70.7 | 77.1 | 78.9 | 62.8 | 70.5 | 72.0 | 90.6 | 78.1 | 74.3 | 72.1 | 79.1 | 71.4 | 62.6 | 64.1 | 84.7 | 62.5 | 49.6 | 47.8 | 38.0 | 31.9 | 26.5 |
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long-Term Debt | 5,013.9 | 4,702.5 | 4,530.4 | 4,106.5 | 3,963.5 | 3,757.4 | 3,330.1 | 3,293.7 | 3,194.1 | 3,040.9 | 2,943.8 | 2,442.8 | 2,297.0 | 2,314.4 | 2,258.7 | 2,059.6 | 1,840.7 | 1,696.8 | 1,384.4 | 1,075.4 | 1,028.5 | 874.5 | 916.7 | 863.5 | 906.6 | 1,091.7 | 991.2 | 873.7 | 785.5 | 791.9 | 857.9 | 951.1 | 762.8 | 754.6 | 788.5 | 765.4 | 638.7 | 631.1 | 649.9 | 635.2 | 588.8 | 594.4 | 541.9 | 494.7 | 494.5 | 494.3 | 494.2 | 494.0 | 493.9 | 424.1 | 410.8 | 358.2 | 278.2 | 270.3 |
| Deferred Tax Liabilities | 344.7 | 329.1 | 295.4 | 286.9 | 242.4 | 233.7 | 223.6 | 217.4 | 115.0 | 127.9 | 113.3 | 96.9 | 103.9 | 108.3 | 104.2 | 99.3 | 97.9 | 96.4 | 86.9 | 71.3 | 66.7 | 61.1 | 48.1 | 69.9 | 72.9 | 71.7 | 48.7 | 34.0 | 35.6 | 41.1 | 39.3 | 46.3 | 14.3 | 17.1 | 12.1 | 20.7 | 25.8 | 25.3 | 14.3 | 16.2 | 19.7 | 28.9 | 20.5 | 47.1 | 42.5 | 47.8 | 48.0 | 45.7 | 48.8 | 45.3 | 33.8 | 33.7 | 33.1 | 22.6 |
| Other Non-Current Liabilities | 0 | 0 | (4,857.9) | 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 | 0.1 | 0.1 | 0.1 | 0.5 | 20.8 | 11.6 | 22.5 |
| Total Non-Current Liabilities | 5,358.6 | 5,063.4 | 0 | 4,425.6 | 4,238.6 | 4,023.2 | 3,585.9 | 3,537.5 | 3,335.6 | 3,195.7 | 3,084.2 | 2,566.9 | 2,429.3 | 2,448.4 | 2,396.4 | 2,194.2 | 1,975.6 | 1,832.2 | 1,512.3 | 1,208.7 | 1,159.5 | 1,001.7 | 1,032.8 | 968.6 | 1,015.1 | 1,199.2 | 1,075.6 | 944.5 | 858.8 | 871.8 | 897.3 | 997.4 | 777.2 | 771.7 | 800.6 | 786.1 | 664.5 | 656.5 | 664.2 | 651.4 | 608.5 | 623.3 | 562.4 | 541.8 | 537.0 | 542.1 | 542.1 | 539.8 | 542.7 | 469.5 | 445.1 | 412.8 | 323.0 | 315.3 |
| Total Liabilities | 5,725.1 | 5,475.5 | 5,131.7 | 4,678.6 | 4,496.1 | 4,260.6 | 4,069.2 | 3,797.0 | 3,669.6 | 3,486.3 | 3,345.4 | 2,842.0 | 2,658.6 | 2,626.2 | 2,594.7 | 2,363.2 | 2,145.1 | 1,969.2 | 1,668.4 | 1,333.2 | 1,300.0 | 1,128.0 | 1,189.2 | 1,060.5 | 1,102.8 | 1,295.1 | 1,197.7 | 1,066.7 | 977.0 | 959.2 | 986.6 | 1,073.6 | 849.6 | 842.5 | 877.8 | 865.0 | 727.3 | 726.9 | 736.2 | 742.0 | 686.6 | 697.6 | 634.6 | 620.9 | 608.5 | 604.7 | 606.2 | 624.5 | 605.2 | 519.1 | 492.9 | 450.7 | 354.9 | 341.9 |
| Stockholders' Equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2,202.3 | 2,097.2 | 2,006.1 | 1,927.2 | 1,846.8 | 1,770.7 | 1,697.8 | 1,634.1 | 1,590.6 | 1,536.7 | 1,488.3 | 1,453.5 | 1,412.3 | 1,364.1 | 1,313.2 | 1,262.3 | 1,210.6 | 1,158.2 | 1,105.8 | 1,057.1 | 1,005.6 | 925.4 | 849.5 | 618.8 | 525.1 | 477.1 | 372.7 | 423.2 | 396.1 | 371.1 | 336.4 | 327.7 | 312.4 | 294.2 | 264.7 | 257.8 | 261.2 | 249.3 | 235.5 | 226.7 | 218.9 | 210.7 | 200.9 | 196.7 | 192.3 | 181.4 | 156.9 | 135.0 | 116.3 | 169.9 | 41.6 | 35.1 | 98.7 | 79.6 |
| Accumulated Other Comprehensive Income | (6.5) | (6.4) | (9.5) | (7.9) | (8.9) | (10.8) | (13.7) | (9.4) | (10.7) | (7.2) | (6.3) | (7.2) | (6.0) | (7.3) | (6.0) | (7.3) | (7.5) | (5.1) | (8.5) | (8.2) | (6.0) | (8.5) | (6.9) | (8.5) | (8.6) | (7.8) | (3.1) | (17.2) | (14.8) | (12.3) | (13.8) | (12.5) | (10.9) | (4.3) | (7.1) | (7.0) | (9.1) | (10.4) | (11.6) | (9.7) | (8.4) | (4.8) | (4.6) | (4.2) | (1.4) | (5.6) | (3.2) | 0.9 | 6.2 | 3.1 | (0.8) | (0.3) | (0.0) | (0.2) |
| Total Stockholders' Equity | 1,497.1 | 1,401.8 | 1,336.7 | 1,283.7 | 1,228.7 | 1,196.7 | 1,196.9 | 1,178.7 | 1,147.5 | 1,150.2 | 1,240.2 | 1,261.0 | 1,249.3 | 1,220.8 | 1,186.1 | 1,146.2 | 1,108.1 | 1,078.0 | 1,093.1 | 1,132.9 | 1,093.7 | 1,004.9 | 917.3 | 573.7 | 476.2 | 438.2 | 376.6 | 434.0 | 406.5 | 379.2 | 347.8 | 352.7 | 333.6 | 315.7 | 281.7 | 274.8 | 274.6 | 258.5 | 241.7 | 233.1 | 224.3 | 217.6 | 206.0 | 199.3 | 195.1 | 177.8 | 154.0 | 135.9 | 122.4 | 173.0 | 41.5 | 35.4 | 99.3 | 79.9 |
| Total Liabilities & Equity | 7,222.2 | 6,877.3 | 6,468.4 | 5,962.2 | 5,724.8 | 5,457.3 | 5,266.1 | 4,975.7 | 4,817.1 | 4,636.5 | 4,585.5 | 4,103.1 | 3,907.9 | 3,847.0 | 3,780.9 | 3,509.4 | 3,253.2 | 3,047.1 | 2,761.5 | 2,467.5 | 2,394.8 | 2,133.6 | 2,108.1 | 1,634.2 | 1,579.0 | 1,733.3 | 1,574.4 | 1,500.7 | 1,383.5 | 1,338.4 | 1,334.4 | 1,426.3 | 1,183.2 | 1,158.2 | 1,159.5 | 1,139.8 | 1,001.9 | 985.4 | 977.9 | 975.1 | 910.9 | 915.2 | 840.5 | 820.2 | 803.6 | 782.6 | 760.2 | 760.4 | 727.6 | 692.2 | 534.4 | 486.1 | 454.2 | 421.8 |
| Debt Metrics | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Debt | 5,045.5 | 4,864.3 | 4,562.5 | 4,138.7 | 3,996.2 | 3,789.5 | 3,595.6 | 3,320.1 | 3,220.6 | 3,067.8 | 2,989.0 | 2,469.9 | 2,325.4 | 2,340.1 | 2,292.3 | 2,094.9 | 1,877.6 | 1,735.8 | 1,425.4 | 1,137.4 | 1,092.7 | 940.6 | 1,014.4 | 898.7 | 942.2 | 1,127.5 | 1,028.4 | 910.5 | 823.2 | 830.6 | 860.1 | 951.1 | 762.8 | 754.6 | 791.5 | 765.4 | 638.7 | 631.1 | 652.9 | 635.2 | 588.8 | 594.4 | 544.9 | 494.7 | 494.5 | 494.3 | 495.8 | 494.0 | 493.9 | 426.2 | 410.8 | 358.2 | 278.2 | 270.3 |
| Net Debt | 4,923.2 | 4,768.1 | 4,490.8 | 4,085.1 | 3,940.6 | 3,734.0 | 3,521.7 | 3,252.6 | 3,160.5 | 2,991.4 | 2,611.6 | 2,407.0 | 2,225.4 | 2,242.4 | 2,192.1 | 2,007.2 | 1,733.5 | 1,604.1 | 1,259.9 | 908.3 | 698.4 | 616.3 | 717.1 | 408.7 | 620.7 | 966.4 | 992.5 | 840.6 | 757.7 | 737.8 | 832.0 | 787.0 | 715.4 | 684.8 | 722.9 | 655.3 | 592.5 | 534.1 | 613.0 | 589.5 | 549.7 | 482.2 | 502.8 | 460.4 | 398.3 | 350.9 | 420.7 | 389.8 | 414.1 | 378.7 | 372.7 | 325.4 | 245.0 | 251.1 |
| Metric | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2011 Q4 | 2011 Q3 | 2010 Q4 | 2010 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income | 105.1 | 91.1 | 79.0 | 80.3 | 76.1 | 72.9 | 63.7 | 43.4 | 53.9 | 48.4 | 34.8 | 41.3 | 48.1 | 50.9 | 50.9 | 51.7 | 52.4 | 52.4 | 48.7 | 51.8 | 80.5 | 76.0 | 230.8 | 93.7 | 48.0 | 5.5 | (50.6) | 27.1 | 25.1 | 35.0 | 8.7 | 15.3 | 18.2 | 27.9 | 6.9 | (3.4) | 11.9 | 13.9 | 8.7 | 7.8 | 8.2 | 9.9 | 4.2 | 4.4 | 10.9 | 24.5 | 22.5 | 18.5 | 30.6 | 40.1 | 19.7 | 17.1 | 20.6 | 20.6 | 6.5 | 11.3 | 4.5 | 7.0 |
| Depreciation & Amortization | 8.4 | 8.9 | 9.1 | 12.4 | 10.3 | 10.1 | 10.2 | 10.0 | 9.7 | 10.3 | 9.0 | 10.0 | 8.6 | 10.5 | 8.5 | 11.3 | 7.6 | 9.5 | 12.4 | 8.9 | 7.5 | 6.6 | 8.3 | 3.8 | 4.0 | 3.7 | 3.2 | 3.7 | 3.9 | 4.2 | 3.8 | 3.7 | 3.8 | 3.8 | 4.0 | 3.5 | 3.4 | 3.5 | 3.6 | 3.8 | 4.2 | 4.0 | 4.2 | 3.9 | 5.0 | 5.3 | 5.0 | 5.3 | 4.3 | 4.1 | 4.2 | 4.0 | 4.5 | 4.5 | 2.7 | 2.9 | 2.4 | 2.1 |
| Stock-Based Compensation | 8.7 | 8.7 | 8.5 | 8.5 | 8.1 | 7.9 | 8.3 | 8.1 | 7.8 | 7.6 | 7.5 | 7.1 | 6.2 | 6.0 | 6.0 | 5.5 | 5.1 | 5.4 | 5.1 | 5.0 | 5.2 | 5.8 | 7.2 | 3.8 | 3.7 | 3.5 | 2.2 | 3.4 | 3.3 | 3.1 | 3.5 | 2.9 | 2.8 | 2.4 | 3.0 | 3.0 | 3.0 | 2.3 | 2.1 | 2.3 | 2.2 | 2.0 | 3.1 | 2.6 | 2.2 | 1.7 | 0.4 | 0.1 | 0.1 | 0.1 | (0.1) | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 |
| Change in Working Capital | (0.9) | (15.8) | 53.1 | (8.0) | 18.5 | (30.8) | 22.6 | (78.8) | 41.5 | 0.7 | (14.5) | (12.1) | 42.3 | 14.4 | 3.9 | 1.4 | 23.8 | (37.6) | (11.3) | (39.6) | (0.7) | (7.3) | (0.5) | 17.2 | 52.1 | 6.1 | (6.0) | (15.3) | 28.0 | 28.1 | 26.9 | (59.6) | (4.2) | 0.6 | (10.0) | 4.6 | (33.0) | 6.3 | (23.6) | 9.9 | 8.0 | 4.5 | (6.6) | (6.8) | (3.9) | 9.3 | (22.8) | 23.1 | 19.0 | (8.8) | 5.1 | (6.8) | 1.0 | 1.0 | (18.0) | 12.6 | (14.1) | 23.4 |
| Other Non-Cash Items | 407.1 | 348.9 | 340.2 | 344.4 | 326.1 | 321.8 | 318.2 | 313.6 | 259.6 | 267.0 | 261.4 | 231.6 | 199.2 | 196.1 | 195.3 | 161.2 | 147.4 | 115.5 | 76.0 | 73.8 | 5.4 | 22.5 | (135.5) | 23.8 | 121.7 | 237.0 | 291.0 | 172.1 | 139.3 | 143.1 | 186.7 | 177.7 | 123.0 | 114.9 | 140.5 | 123.6 | 81.4 | 83.5 | 102.7 | 97.0 | 68.5 | 69.8 | 71.8 | 66.7 | 42.4 | 40.3 | 60.9 | 73.9 | 70.2 | 71.2 | 91.6 | 95.6 | 78.0 | 78.0 | 77.1 | 57.4 | 52.0 | 50.2 |
| Operating Cash Flow | 544.0 | 474.5 | 498.8 | 481.8 | 447.4 | 391.1 | 430.5 | 398.6 | 360.9 | 348.6 | 314.3 | 271.2 | 299.3 | 282.0 | 269.1 | 232.7 | 238.6 | 153.5 | 146.7 | 105.2 | 102.9 | 117.0 | 117.6 | 139.8 | 230.9 | 252.5 | 242.7 | 191.1 | 193.7 | 221.1 | 216.7 | 172.4 | 142.7 | 153.0 | 135.9 | 125.2 | 66.2 | 119.9 | 92.7 | 120.2 | 81.9 | 98.6 | 78.4 | 70.6 | 47.1 | 87.9 | 72.1 | 119.9 | 125.9 | 112.0 | 122.4 | 107.2 | 104.3 | 104.3 | 62.8 | 81.0 | 50.5 | 81.1 |
| Investing Activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditure | (12.6) | (10.8) | (11.7) | (11.3) | (11.2) | (12.9) | (10.2) | (10.9) | (11.1) | (11.2) | (11.8) | (12.8) | (10.3) | (10.4) | (10.3) | (10.0) | (13.2) | (10.1) | (7.6) | (7.6) | (7.3) | (7.1) | (9.7) | (7.1) | (7.6) | (5.2) | (3.6) | (5.6) | (6.0) | (4.9) | (4.8) | (4.2) | (3.7) | (3.3) | (5.7) | (5.5) | (3.1) | (2.2) | (2.9) | (3.8) | (5.4) | (2.2) | (3.6) | (2.2) | (14.9) | (11.6) | (3.4) | (3.0) | (3.2) | (3.7) | (3.3) | (6.7) | (2.4) | (2.4) | (6.6) | (2.4) | (3.5) | (3.4) |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.7 | 0 | 1.9 | (0.8) | 0 | (28.4) | 113.5 | 0 | 0 | (3.6) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (17.7) | (17.7) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (19.1) |
| Purchases of Investments | (2,140.0) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sales/Maturities of Investments | 1,494.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activities | 0 | (742.6) | (791.1) | (593.8) | (517.0) | (496.7) | (568.8) | (471.4) | (395.7) | (432.0) | (554.4) | (432.2) | (267.8) | (195.1) | (431.0) | (463.7) | (360.4) | (376.4) | (453.1) | (286.2) | (175.2) | (9.0) | (37.4) | 81.6 | 137.1 | (178.1) | (350.8) | (262.3) | (209.0) | (99.3) | (199.0) | (229.3) | (168.5) | (108.1) | (183.5) | (163.9) | (120.6) | (42.6) | (102.1) | (150.1) | (138.7) | (79.3) | (105.8) | (126.2) | (85.4) | (4.8) | (90.8) | (84.7) | (76.9) | (47.5) | (117.7) | (127.2) | (72.0) | (72.0) | (92.4) | (79.6) | (51.2) | (58.3) |
| Investing Cash Flow | (658.0) | (753.4) | (802.8) | (605.1) | (528.2) | (509.6) | (579.0) | (482.3) | (406.8) | (443.2) | (566.2) | (445.0) | (278.0) | (205.4) | (441.3) | (473.6) | (364.8) | (386.5) | (458.8) | (294.6) | (182.5) | (44.5) | 66.5 | 74.5 | 129.5 | (186.9) | (354.4) | (267.9) | (215.0) | (104.2) | (203.8) | (233.6) | (172.2) | (111.4) | (189.2) | (169.4) | (123.7) | (44.8) | (105.0) | (153.9) | (144.1) | (81.6) | (127.1) | (128.4) | (100.4) | (16.4) | (94.2) | (87.7) | (80.0) | (51.2) | (121.1) | (133.8) | (74.4) | (74.4) | (99.0) | (81.9) | (54.7) | (80.9) |
| Financing Activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Debt Issuance | 178.4 | 331.2 | 392.8 | 139.8 | 205.6 | 195.4 | 270.9 | 100.9 | 158.2 | 94.0 | 511.4 | 147.4 | (18.9) | 56.6 | 198.3 | 218.1 | 143.1 | 311.6 | 343.3 | 48.1 | 155.1 | (74.0) | (347.2) | (44.2) | (186.3) | 99.2 | 118.8 | 87.4 | (7.3) | (68.3) | (103.0) | 190.6 | 3.9 | (36.3) | 24.9 | 129.5 | 6.5 | (20.0) | 13.5 | 45.1 | (7.1) | 55.5 | 58.4 | 0 | 0 | 0 | 0 | 0 | (378.5) | (53.3) | (18.3) | 34.6 | 0 | 0 | 42.5 | 0.7 | (14.8) | 4.9 |
| Stock Repurchased | (19.8) | (39.6) | (35.3) | (38.4) | (55.3) | (85.5) | (51.2) | (23.3) | (63.4) | (151.4) | (66.8) | (36.4) | (28.2) | (21.9) | (19.0) | (19.7) | (25.6) | (78.8) | (96.8) | (15.6) | (1.7) | (2.6) | (1.8) | (0.0) | (12.9) | (41.7) | (23.2) | (1.8) | (0.6) | (8.2) | (15.8) | (0.0) | (0.4) | (1.1) | (3.0) | (1.4) | (0.1) | (0.5) | (0.3) | (0.1) | (0.0) | (0.1) | (0.2) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (122.4) | 0 | (122.4) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | (1.7) | (1.2) | (4.9) | (0.7) | (1.6) | (4.0) | (2.7) | (10.9) | (5.7) | 3.4 | (11.7) | (2.4) | (1.5) | (1.2) | (0.3) | 0.3 | (5.0) | 1.7 | 3.2 | (1.7) | (1.2) | 8.9 | (0.8) | 0 | (0.0) | (0.2) | (2.8) | 0.8 | 2.0 | (1.4) | 0.0 | (15.8) | 3.5 | (3.2) | (10.4) | (19.1) | (1.8) | 0 | (3.2) | (0.2) | 0 | (3.3) | (1.8) | 0 | 0 | 0 | 122.0 | 0.1 | 352.8 | 0.1 | 0.3 | (2.1) | (21.5) | (21.5) | 0 | 0 | 0 | 0 |
| Financing Cash Flow | 158.3 | 292.1 | 355.1 | 100.8 | 148.6 | 107.3 | 217.0 | 66.8 | 89.1 | (54.0) | 433.0 | 108.6 | (48.6) | 33.6 | 179.0 | 198.8 | 112.5 | 234.5 | 249.7 | 30.8 | 152.2 | (67.7) | (349.9) | (44.2) | (199.2) | 57.3 | 92.9 | 86.4 | (5.9) | (77.9) | (118.8) | 174.8 | 7.0 | (40.6) | 11.5 | 109.0 | 4.6 | (20.5) | 10.0 | 44.8 | (7.1) | 52.2 | 56.6 | 0 | 0 | 0 | (0.4) | 0.1 | (25.6) | (53.2) | (18.0) | 32.5 | (21.5) | (21.5) | 42.5 | 0.7 | (14.8) | 4.9 |
| Cash Position | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash | 43.9 | 13.5 | 50.9 | (22.5) | 67.6 | (10.8) | 68.3 | (16.9) | 42.4 | (148.5) | 181.1 | (65.3) | (26.7) | 110.0 | 6.3 | (41.6) | (14.1) | 2.0 | (62.3) | (159.0) | 73.0 | 5.0 | (165.8) | 170.0 | 161.2 | 122.9 | (9.7) | 2.2 | (29.8) | 41.0 | (107.8) | 108.7 | (28.4) | 6.5 | (41.4) | 63.8 | (50.8) | 57.1 | (5.7) | 6.5 | (73.0) | 70.1 | 7.8 | (61.9) | (47.2) | 68.3 | (29.1) | 24.5 | 23.5 | 8.8 | (13.9) | 11.2 | 6.3 | 6.3 | 5.4 | (0.4) | (19.5) | 5.8 |
| Cash at Beginning | 421.4 | 407.9 | 357.0 | 379.4 | 311.9 | 322.7 | 254.4 | 271.3 | 228.9 | 377.4 | 196.3 | 261.7 | 288.4 | 178.4 | 172.1 | 213.8 | 227.8 | 225.9 | 288.1 | 447.2 | 374.2 | 369.2 | 535.0 | 365.0 | 203.8 | 81.0 | 90.7 | 88.5 | 118.2 | 77.3 | 185.0 | 76.3 | 104.7 | 98.1 | 110.1 | 46.2 | 97.0 | 39.9 | 45.7 | 39.2 | 112.2 | 42.1 | 34.3 | 96.2 | 143.4 | 75.1 | 104.2 | 79.8 | 56.2 | 47.5 | 61.4 | 50.2 | 43.9 | 0 | 32.8 | 33.3 | 38.7 | 32.9 |
| Cash at End | 465.2 | 421.4 | 407.9 | 357.0 | 379.4 | 311.9 | 322.7 | 254.4 | 271.3 | 228.9 | 377.4 | 196.3 | 261.7 | 288.4 | 178.4 | 172.1 | 213.8 | 227.8 | 225.9 | 288.1 | 447.2 | 374.2 | 369.2 | 535.0 | 365.0 | 203.8 | 81.0 | 90.7 | 88.5 | 118.2 | 77.3 | 185.0 | 76.3 | 104.7 | 68.7 | 110.1 | 46.2 | 97.0 | 39.9 | 45.7 | 39.2 | 112.2 | 42.1 | 34.3 | 96.2 | 143.4 | 75.1 | 104.2 | 79.8 | 56.2 | 47.5 | 61.4 | 50.2 | 6.3 | 38.2 | 32.8 | 19.2 | 38.7 |
| Free Cash Flow | 531.4 | 463.8 | 487.1 | 470.5 | 436.1 | 378.3 | 420.3 | 387.6 | 349.9 | 337.3 | 302.5 | 258.5 | 289.1 | 271.6 | 258.8 | 222.7 | 225.4 | 143.4 | 139.1 | 97.6 | 95.6 | 109.9 | 108.0 | 132.7 | 223.4 | 247.4 | 239.1 | 185.6 | 187.7 | 216.2 | 211.9 | 168.2 | 139.0 | 149.7 | 130.2 | 119.7 | 63.0 | 117.7 | 89.7 | 116.4 | 76.5 | 96.4 | 74.8 | 68.4 | 32.1 | 76.3 | 68.7 | 116.9 | 122.7 | 108.3 | 119.1 | 100.5 | 101.9 | 101.9 | 56.1 | 78.6 | 47.0 | 77.7 |
| Key Metrics | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2011 Q4 | 2011 Q3 | 2010 Q4 | 2010 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | 493.7 | 875.1 | 839.4 | 802.7 | 764.0 | 745.5 | 729.6 | 689.9 | 628.4 | 609.9 | 583.6 | 551.4 | 499.4 | 483.3 | 486.2 | 456.2 | 408.0 | 385.7 | 363.6 | 320.2 | 264.7 | 259.4 | 263.9 | 204.5 | 253.1 | 362.3 | 266.4 | 305.6 | 259.4 | 264.4 | 312.6 | 293.9 | 253.3 | 254.3 | 243.7 | 217.9 | 189.9 | 192.3 | 202.4 | 195.9 | 172.5 | 174.7 | 175.4 | 165.2 | 146.3 | 165.7 | 194.7 | 205.2 | 201.5 | 208.5 | 208.8 | 198.1 | 174.3 | 174.3 | 146.4 | 130.6 | 101.9 | 106.0 |
| Gross Profit | 484.8 | 866.2 | 501.9 | 373.8 | 358.7 | 345.6 | 336.0 | 323.5 | 299.2 | 280.3 | 267.8 | 270.9 | 253.8 | 242.6 | 290.1 | 263.3 | 239.6 | 268.7 | 261.4 | 246.4 | 239.7 | 218.5 | 216.2 | 181.8 | 132.4 | 126.5 | 92.3 | 125.2 | 117.9 | 126.1 | 115.3 | 109.9 | 112.5 | 126.1 | 94.7 | 92.2 | 93.0 | 93.2 | 87.3 | 84.4 | 91.1 | 89.2 | 90.9 | 86.3 | 91.8 | 113.8 | 120.9 | 132.2 | 134.6 | 142.0 | 122.3 | 107.7 | 174.3 | 174.3 | 69.4 | 73.3 | 50.0 | 55.8 |
| Operating Income | 237.1 | 209.8 | 186.6 | 196.8 | 184.1 | 171.9 | 155.2 | 153.7 | 145.1 | 130.8 | 97.5 | 103.7 | 111.6 | 109.3 | 105.2 | 98.5 | 89.5 | 90.7 | 80.7 | 86.2 | 122.7 | 123.5 | 120.1 | 122.0 | 86.6 | 29.1 | 76.4 | 57.5 | 58.2 | 73.0 | 40.5 | 37.8 | 43.1 | 61.7 | 33.5 | 27.7 | 35.2 | 38.1 | 32.7 | 28.1 | 28.8 | 31.8 | 21.0 | 18.9 | 30.4 | 54.1 | 49.5 | 43.0 | 55.4 | 67.1 | 36.6 | 31.3 | 32.5 | 32.5 | 10.3 | 17.6 | 7.1 | 11.0 |
| Net Income | 105.1 | 91.1 | 79.0 | 80.3 | 76.1 | 72.9 | 63.7 | 43.4 | 53.9 | 48.4 | 34.8 | 41.3 | 48.1 | 50.9 | 50.9 | 51.7 | 52.4 | 52.4 | 48.6 | 51.5 | 80.2 | 75.9 | 230.7 | 93.7 | 48.0 | 5.5 | (50.6) | 27.1 | 25.1 | 35.0 | 8.7 | 15.3 | 18.2 | 27.9 | 6.9 | (3.4) | 11.9 | 13.9 | 8.7 | 7.8 | 8.2 | 9.9 | 4.2 | 4.4 | 10.9 | 24.5 | 22.5 | 18.5 | 30.6 | 40.1 | 19.7 | 17.1 | 20.6 | 20.6 | 6.5 | 11.3 | 4.5 | 7.0 |
| EPS (Diluted) | 3.99 | 3.46 | 3.00 | 3.03 | 2.86 | 2.69 | 2.30 | 1.57 | 1.93 | 1.64 | 1.13 | 1.29 | 1.50 | 1.56 | 1.56 | 1.57 | 1.56 | 1.50 | 1.30 | 1.36 | 2.10 | 2.03 | 6.47 | 3.09 | 1.58 | 0.17 | -1.48 | 0.78 | 0.73 | 1.02 | 0.25 | 0.43 | 0.52 | 0.81 | 0.20 | -0.10 | 0.35 | 0.41 | 0.26 | 0.23 | 0.25 | 0.30 | 0.13 | 0.13 | 0.33 | 0.74 | 0.68 | 0.56 | 0.93 | 1.21 | 0.60 | 0.52 | 0.62 | 0.62 | 0.20 | 0.34 | 0.14 | 0.21 |
| Balance Sheet | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Equivalents | 122.2 | 96.1 | 71.7 | 53.6 | 55.6 | 55.5 | 73.9 | 67.5 | 60.1 | 76.5 | 377.4 | 62.9 | 100.0 | 97.7 | 100.2 | 87.7 | 144.1 | 131.7 | 165.5 | 229.1 | 394.4 | 324.3 | 297.3 | 490.0 | 321.5 | 161.1 | 35.9 | 69.9 | 65.5 | 92.8 | 28.1 | 164.1 | 47.4 | 69.9 | 68.7 | 110.1 | 46.2 | 97.0 | 39.9 | 45.7 | 39.2 | 112.2 | 42.1 | 34.3 | 96.2 | 143.4 | 75.1 | 104.2 | 79.8 | 47.5 | 38.2 | 32.8 | 33.3 | 19.2 | ||||
| Total Assets | 7,222.2 | 6,877.3 | 6,468.4 | 5,962.2 | 5,724.8 | 5,457.3 | 5,266.1 | 4,975.7 | 4,817.1 | 4,636.5 | 4,585.5 | 4,103.1 | 3,907.9 | 3,847.0 | 3,780.9 | 3,509.4 | 3,253.2 | 3,047.1 | 2,761.5 | 2,467.5 | 2,394.8 | 2,133.6 | 2,108.1 | 1,634.2 | 1,579.0 | 1,733.3 | 1,574.4 | 1,500.7 | 1,383.5 | 1,338.4 | 1,334.4 | 1,426.3 | 1,183.2 | 1,158.2 | 1,159.5 | 1,139.8 | 1,001.9 | 985.4 | 977.9 | 975.1 | 910.9 | 915.2 | 840.5 | 820.2 | 803.6 | 782.6 | 760.2 | 760.4 | 727.6 | 692.2 | 534.4 | 486.1 | 454.2 | 421.8 | ||||
| Total Debt | 5,045.5 | 4,864.3 | 4,562.5 | 4,138.7 | 3,996.2 | 3,789.5 | 3,595.6 | 3,320.1 | 3,220.6 | 3,067.8 | 2,989.0 | 2,469.9 | 2,325.4 | 2,340.1 | 2,292.3 | 2,094.9 | 1,877.6 | 1,735.8 | 1,425.4 | 1,137.4 | 1,092.7 | 940.6 | 1,014.4 | 898.7 | 942.2 | 1,127.5 | 1,028.4 | 910.5 | 823.2 | 830.6 | 860.1 | 951.1 | 762.8 | 754.6 | 791.5 | 765.4 | 638.7 | 631.1 | 652.9 | 635.2 | 588.8 | 594.4 | 544.9 | 494.7 | 494.5 | 494.3 | 495.8 | 494.0 | 493.9 | 426.2 | 410.8 | 358.2 | 278.2 | 270.3 | ||||
| Stockholders' Equity | 1,497.1 | 1,401.8 | 1,336.7 | 1,283.7 | 1,228.7 | 1,196.7 | 1,196.9 | 1,178.7 | 1,147.5 | 1,150.2 | 1,240.2 | 1,261.0 | 1,249.3 | 1,220.8 | 1,186.1 | 1,146.2 | 1,108.1 | 1,078.0 | 1,093.1 | 1,132.9 | 1,093.7 | 1,004.9 | 917.3 | 573.7 | 476.2 | 438.2 | 376.6 | 434.0 | 406.5 | 379.2 | 347.8 | 352.7 | 333.6 | 315.7 | 281.7 | 274.8 | 274.6 | 258.5 | 241.7 | 233.1 | 224.3 | 217.6 | 206.0 | 199.3 | 195.1 | 177.8 | 154.0 | 135.9 | 122.4 | 173.0 | 41.5 | 35.4 | 99.3 | 79.9 | ||||
| Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Cash Flow | 544.0 | 474.5 | 498.8 | 481.8 | 447.4 | 391.1 | 430.5 | 398.6 | 360.9 | 348.6 | 314.3 | 271.2 | 299.3 | 282.0 | 269.1 | 232.7 | 238.6 | 153.5 | 146.7 | 105.2 | 102.9 | 117.0 | 117.6 | 139.8 | 230.9 | 252.5 | 242.7 | 191.1 | 193.7 | 221.1 | 216.7 | 172.4 | 142.7 | 153.0 | 135.9 | 125.2 | 66.2 | 119.9 | 92.7 | 120.2 | 81.9 | 98.6 | 78.4 | 70.6 | 47.1 | 87.9 | 72.1 | 119.9 | 125.9 | 112.0 | 122.4 | 107.2 | 104.3 | 104.3 | 62.8 | 81.0 | 50.5 | 81.1 |
| Capital Expenditure | (12.6) | (10.8) | (11.7) | (11.3) | (11.2) | (12.9) | (10.2) | (10.9) | (11.1) | (11.2) | (11.8) | (12.8) | (10.3) | (10.4) | (10.3) | (10.0) | (13.2) | (10.1) | (7.6) | (7.6) | (7.3) | (7.1) | (9.7) | (7.1) | (7.6) | (5.2) | (3.6) | (5.6) | (6.0) | (4.9) | (4.8) | (4.2) | (3.7) | (3.3) | (5.7) | (5.5) | (3.1) | (2.2) | (2.9) | (3.8) | (5.4) | (2.2) | (3.6) | (2.2) | (14.9) | (11.6) | (3.4) | (3.0) | (3.2) | (3.7) | (3.3) | (6.7) | (2.4) | (2.4) | (6.6) | (2.4) | (3.5) | (3.4) |
| Free Cash Flow | 531.4 | 463.8 | 487.1 | 470.5 | 436.1 | 378.3 | 420.3 | 387.6 | 349.9 | 337.3 | 302.5 | 258.5 | 289.1 | 271.6 | 258.8 | 222.7 | 225.4 | 143.4 | 139.1 | 97.6 | 95.6 | 109.9 | 108.0 | 132.7 | 223.4 | 247.4 | 239.1 | 185.6 | 187.7 | 216.2 | 211.9 | 168.2 | 139.0 | 149.7 | 130.2 | 119.7 | 63.0 | 117.7 | 89.7 | 116.4 | 76.5 | 96.4 | 74.8 | 68.4 | 32.1 | 76.3 | 68.7 | 116.9 | 122.7 | 108.3 | 119.1 | 100.5 | 101.9 | 101.9 | 56.1 | 78.6 | 47.0 | 77.7 |