FDP - Fresh Del Monte Produce Inc.
Price:
--
--
|
CONSENSUS:
Hold
DETAILS
| Metric | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q2 | 2002 Q4 | 2002 Q2 | 2001 Q4 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | 1,044.1 | 1,019.5 | 1,021.9 | 1,182.5 | 1,098.4 | 1,009.2 | 1,020.2 | 1,139.2 | 1,107.6 | 1,006.6 | 1,002.1 | 1,180.3 | 1,128.4 | 1,028.4 | 1,043.1 | 1,204.1 | 1,135.3 | 1,012.7 | 1,003.3 | 1,141.7 | 1,088.9 | 1,008.4 | 993.3 | 1,090.7 | 1,117 | 1,022 | 1,067.8 | 1,237.7 | 1,153.3 | 1,042.6 | 1,067.6 | 1,271.5 | 1,105.3 | 952.6 | 954.2 | 1,146.6 | 1,031.3 | 954.6 | 951.2 | 1,088.6 | 1,018.1 | 977.9 | 936.1 | 1,134.1 | 1,008.4 | 929.3 | 884.6 | 1,131.3 | 982.3 | 879.9 | 861.1 | 1,023.9 | 918.8 | 776.9 | 788.8 | 957.6 | 897.9 | 780.8 | 795.2 | 1,039.7 | 974 | 816.7 | 793.1 | 1,000 | 943.1 | 872.1 | 766.2 | 978.4 | 879.7 | 831 | 832.9 | 972.2 | 894.9 | 848.2 | 757.1 | 924.2 | 836 | 737.6 | 729.6 | 907.1 | 840 | 757.9 | 740.5 | 922.8 | 838.5 | 818.2 | 610.4 | 763.6 | 713.8 | 578.7 | 700.6 | 487.4 | 567.2 | 422 | 541 | 534.3 | 411.2 | 395.8 | 516.2 | 536.1 |
| Cost of Revenue | 955.1 | 913.5 | 941.1 | 1,062.4 | 1,006.2 | 944.2 | 925.8 | 1,027.4 | 1,027.7 | 947.3 | 928.6 | 1,063.7 | 1,033.7 | 947.9 | 965.3 | 1,132.1 | 1,043.9 | 979.4 | 957.9 | 1,033 | 984.5 | 965.4 | 922.5 | 1,013 | 1,050.1 | 989.3 | 996 | 1,143.6 | 1,060.9 | 1,003.3 | 1,016.7 | 1,194.2 | 999.4 | 902.6 | 894.5 | 1,024 | 933.6 | 898.1 | 831.6 | 943.2 | 877.4 | 933.3 | 852.8 | 1,020.1 | 908 | 866.6 | 810.7 | 1,009.8 | 875.6 | 847 | 808.1 | 918 | 820.2 | 738.4 | 714.4 | 841.2 | 785.5 | 749.9 | 732.3 | 936.8 | 851.2 | 777.1 | 741.1 | 917 | 845.3 | 805.1 | 697.2 | 870.3 | 795.9 | 762.5 | 753.9 | 872.6 | 798 | 769.8 | 689.3 | 804.6 | 736.9 | 680.2 | 738.4 | 835.8 | 772.3 | 717.4 | 690 | 819.3 | 721.5 | 750.6 | 579.6 | 674.5 | 636.6 | 531.8 | 591.3 | 422.2 | 470.2 | 370.4 | 458.3 | 450.3 | 371.9 | 359.4 | 454.7 | 452 |
| Gross Profit | 89 | 106 | 80.8 | 120.1 | 92.2 | 65 | 94.4 | 111.8 | 79.9 | 59.3 | 73.5 | 116.6 | 94.7 | 80.5 | 77.8 | 72.0 | 91.4 | 33.3 | 45.4 | 108.7 | 104.4 | 43 | 70.8 | 77.7 | 66.9 | 32.7 | 71.8 | 94.1 | 92.4 | 39.3 | 50.9 | 77.3 | 105.9 | 50 | 59.7 | 122.6 | 97.7 | 56.5 | 119.6 | 145.4 | 140.7 | 44.6 | 83.3 | 114 | 100.4 | 62.7 | 73.9 | 121.5 | 106.7 | 32.9 | 53 | 105.9 | 98.6 | 38.5 | 74.4 | 116.4 | 112.4 | 30.9 | 62.9 | 102.9 | 122.8 | 39.6 | 52 | 83 | 97.8 | 67 | 69 | 108.1 | 83.8 | 68.5 | 79 | 99.6 | 96.9 | 78.4 | 67.8 | 119.6 | 99.1 | 57.4 | (8.8) | 71.3 | 67.7 | 40.5 | 50.5 | 103.5 | 117 | 67.6 | 30.8 | 89.1 | 77.2 | 46.9 | 109.3 | 65.2 | 97 | 51.6 | 82.7 | 84 | 39.3 | 36.4 | 61.5 | 84.1 |
| 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 | 3.3 | 0 | 0 | 0 | 3.3 | 0 | 0 | 0 | 3.9 | 0 | 0 | 0 | 4.1 | 0 | 0 | 0 | 4.4 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A Expenses | 51.1 | 0 | 0 | 0 | 0 | 48.4 | 47.9 | 49.9 | 50.7 | 44.2 | 48.1 | 46.8 | 47.6 | 47.5 | 46.8 | 47.3 | 45.2 | 44.5 | 48 | 51.4 | 48.9 | 53.8 | 44.1 | 45.6 | 52.7 | 49.4 | 49.8 | 44 | 52.5 | 46.8 | 49.4 | 50.8 | 48.6 | 42.2 | 41.2 | 41.9 | 47.9 | 46.8 | 49 | 44.5 | 47.1 | 50.4 | 47.7 | 41.9 | 43.9 | 43.2 | 44.6 | 44.3 | 43.7 | 45.9 | 46.3 | 43 | 45.3 | 40 | 46.2 | 45.6 | 45.4 | 48.8 | 47.1 | 48.4 | 46.1 | 40.9 | 40.9 | 43 | 42 | 43.2 | 43.3 | 42.4 | 36.9 | 39 | 41.3 | 42.8 | 39.4 | 45.5 | 41.7 | 47.4 | 42.2 | 49 | 56.7 | 51.3 | 44.6 | 47.2 | 46.5 | 52.4 | 44.8 | 52.8 | 29.3 | 26.4 | 27.9 | 25.2 | 29.1 | 29 | 25 | 25.2 | 22.3 | 22.9 | 23.6 | 18.3 | 18.2 | 20.8 |
| Other Expenses | 0 | 61.2 | 52.1 | 51.3 | 48.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (2.5) | 0 | (0.1) | 0 | (4.9) | 0 | 0 | 0 | (2.1) | (0.2) | 0 | 0 | (4) | 0 | 0 | 1.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (16.2) | 0 | 11.6 | 4.6 | 10.3 | 0.2 | 4.9 | 0 | 54.8 | 18.4 | 33.2 | 0 | 1 | 0 | 0 | 2.1 | (5.4) | 5.4 | 0 | 0 | 0 | 0 | 2.4 | 5.5 | 3.8 | 0.8 | 0.9 | 14.7 | 15.4 | 14 | 13.7 |
| Operating Expenses | 51.1 | 61.2 | 52.1 | 51.3 | 48.1 | 48.4 | 47.9 | 49.9 | 50.7 | 44.2 | 48.1 | 46.8 | 47.6 | 47.5 | 46.8 | 47.3 | 45.2 | 44.5 | 48 | 51.4 | 48.9 | 53.8 | 44.1 | 45.6 | 52.7 | 49.4 | 49.8 | 44 | 52.5 | 46.8 | 49.4 | 50.8 | 48.6 | 42.2 | 41.2 | 41.9 | 47.9 | 46.8 | 49 | 44.5 | 47.1 | 50.4 | 47.7 | 41.9 | 43.9 | 43.2 | 44.6 | 44.3 | 43.7 | 45.9 | 46.3 | 43 | 45.3 | 40 | 46.2 | 45.6 | 46.8 | 48.8 | 47.1 | 47.7 | 46 | 39.6 | 36.4 | 39.9 | 42 | 43.2 | 43.3 | 42.4 | 36.9 | 23 | 41.1 | 54.4 | 44 | 55.8 | 41.9 | 52.3 | 39.3 | 103.8 | 75.1 | 84.5 | 44.6 | 48.2 | 46.5 | 52.4 | 46.9 | 47.4 | 34.7 | 26.4 | 27.9 | 25.2 | 29.1 | 31.4 | 30.5 | 29 | 23.1 | 23.8 | 38.3 | 33.7 | 32.2 | 34.5 |
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Income | 37.9 | 44.8 | 28.7 | 68.8 | 44.1 | 16.6 | 46.5 | 61.9 | 29.2 | 15.1 | 25.4 | 69.8 | 47.1 | 33 | 31 | 24.7 | 46.2 | (11.2) | (2.6) | 57.3 | 55.5 | (10.8) | 26.7 | 32.1 | 14.2 | (16.7) | 22 | 50.1 | 39.9 | (7.5) | 1.5 | 26.5 | 57.3 | 7.8 | 18.5 | 80.7 | 49.8 | 9.7 | 70.6 | 106.7 | 90.5 | (73.3) | 34.4 | 73.6 | 56.3 | 3.7 | 29.3 | 75.3 | 65.2 | (142.8) | 7.4 | 51.2 | 53.5 | (2.1) | 28.2 | 69.8 | 65.5 | (20.9) | 17 | 44.9 | 74.9 | (13.2) | 15.5 | 20.1 | 55.1 | 38.5 | 15.7 | 47.5 | 46.5 | 27.1 | 37.9 | 45.2 | 52.9 | 22.6 | 25.9 | 67.3 | 59.8 | (46.4) | (83.9) | (13.2) | 23.1 | (7.7) | 4 | 51.1 | 70.1 | 20.2 | (3.9) | 62.7 | 49.3 | 21.7 | 80.2 | 33.8 | 66.5 | 22.6 | 59.6 | 60.2 | 1 | 2.7 | 29.3 | 49.6 |
| Interest Expense | 2.2 | 2 | 2.5 | 3.2 | 3.4 | 3.6 | 4.4 | 5.2 | 5.2 | 3.6 | 6 | 6.5 | 8 | 7.1 | 6.2 | 5.8 | 5.3 | 4.9 | 4.8 | 5.2 | 5.4 | 5.2 | 5.1 | 5.6 | 5.4 | 5.6 | 5.4 | 6.9 | 6.9 | 6.8 | 7 | 6.1 | 3.7 | 2 | 1.4 | 1.6 | 1.3 | 1.4 | 0.5 | 1.3 | 0.9 | 0.9 | 0.7 | 1.3 | 1.3 | 0.3 | 0.6 | 1.2 | 1 | 0.7 | 0.6 | 0.7 | 0.8 | 0.6 | 0 | 0.9 | 1.3 | 1 | 2.1 | 1.5 | 2.2 | 2.2 | 2.2 | 3 | 3.4 | 3 | 2.8 | 3.5 | 2.6 | 13.1 | 4.1 | 2.5 | 0 | 25.9 | 0 | 0 | 0 | 25.6 | 6.7 | 0 | 0 | 16.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.9 | 15.7 | 4.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 0.3 | 0.7 | 0.7 | 0.2 | 0.1 | 0.5 | 0.2 | 0.3 | 0.2 | 0.3 | 0.6 | 0.4 | 0.1 | 0.5 | 0.2 | 0.1 | 0 | 0.1 | 0.2 | 0 | 0.2 | 0 | 0.4 | 0 | 0.1 | 0.4 | 0.5 | 0.1 | 0.1 | 0.2 | 0.2 | 0.4 | 0.1 | 0.1 | 0.4 | 0.2 | 0 | 0.1 | 0.2 | 0.3 | 0.1 | 0 | 0.3 | 0.1 | 0.1 | 0 | 0.2 | 0.3 | 0 | 0 | 0.4 | 0 | 0.2 | 0 | 0.2 | 0.1 | 0.2 | 0.3 | 0.4 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.3 | 0.1 | 0 | 0.5 | 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 |
| Profitability | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| EBITDA | 36.8 | 63.8 | (3.1) | 93.1 | 60.7 | 48 | 74.6 | 92.5 | 59.2 | (87.1) | 42.4 | 89.9 | 89.1 | 55.7 | 64.3 | 53.4 | 56.7 | 8.6 | 22.5 | 77.9 | 78.8 | 21.7 | 47.1 | 48.7 | 41.1 | 6.1 | 50.7 | 78.1 | 76.7 | 4.6 | 13.9 | 30.2 | 74.2 | 21.1 | 36.3 | 99.3 | 73.8 | 19.4 | 61.9 | 119.9 | 112.6 | (57) | 53.4 | 89.9 | 74.6 | 40.2 | 47.6 | 95.3 | 81 | (124.3) | 25 | 85.9 | 69.6 | 20 | 42.1 | 84.1 | 84 | (8.1) | 17 | 62.6 | 91 | 5.6 | 38.3 | 39.5 | 66.2 | 51.5 | 32.3 | 61.8 | 61.4 | 62.7 | 37.9 | 68.7 | 73.5 | 44.4 | 25.9 | 67.3 | 59.8 | (26.3) | (63.5) | 9.7 | 44.6 | 14.7 | 26.1 | 73.1 | 70.1 | 40 | 13.9 | 79.5 | 65.8 | 36 | 80.2 | 49.9 | 66.5 | 37.3 | 74.8 | 74.9 | 15.7 | 18.1 | 43.3 | 63.3 |
| EBIT | 20.7 | 46.5 | (21.4) | 74.7 | 42.2 | 28.7 | 55.1 | 72.8 | 39.2 | (107) | 21.2 | 68.3 | 67 | 33.4 | 41.4 | 29.7 | 33.1 | (15.7) | (3.1) | 54.8 | 55 | (2.8) | 23.4 | 25.5 | 17.5 | (19.1) | 26.5 | 54 | 52.3 | (23.4) | (14.3) | 6.9 | 53.2 | 1.3 | 16.1 | 79.2 | 53.9 | (1.7) | 42.3 | 107.7 | 93.3 | (75.7) | 36 | 73.6 | 50.5 | (1.1) | 25.3 | 72 | 65.9 | (142.2) | 7.6 | 68.7 | 52.1 | 2.1 | 25.1 | 66.8 | 66.2 | (26.5) | 17 | 44.7 | 72.1 | (13.9) | 18.8 | 19.7 | 46.3 | 31 | 19.2 | 52.8 | 40.7 | 41 | 37.9 | 48.4 | 52.9 | 22.6 | 25.9 | 67.3 | 59.8 | (46.4) | (83.9) | (12.4) | 23.4 | (7.7) | 4 | 51.1 | 70.1 | 20.2 | (3.9) | 62.7 | 49.3 | 21.7 | 80.2 | 33.8 | 66.5 | 22.6 | 59.6 | 60.2 | 1 | 2.7 | 29.3 | 49.6 |
| Income Before Tax | 18.5 | 44.5 | (23.9) | 71.5 | 38.8 | 24 | 49.8 | 65.6 | 31.4 | (113.3) | 12.9 | 59.6 | 57.3 | 25.5 | 35.9 | 26 | 30.5 | (17.8) | (5.1) | 52.5 | 52.4 | (5.4) | 21.1 | 22.3 | 13.3 | (23.7) | 21.1 | 47.5 | 45.8 | (29.6) | (20.5) | 0.8 | 49.5 | (0.7) | 14.7 | 77.6 | 52.5 | (3.1) | 41.8 | 106.4 | 92.3 | (76.7) | 35.3 | 72.3 | 49.2 | (1.5) | 24.7 | 70.8 | 64.9 | (145.6) | 7 | 68 | 51.3 | 1.3 | 25.1 | 65.9 | 64.9 | (27.5) | 14.9 | 43.2 | 69.9 | (16.1) | 16.6 | 16.7 | 42.9 | 28 | 16.4 | 49.3 | 38.1 | 22.7 | 31.9 | 45.6 | 62.3 | 38.8 | 27.6 | 60.1 | 54.7 | (61.4) | (86.6) | (15.1) | 17.5 | (13.3) | 1.4 | 48.8 | 61.4 | 21.5 | (6.1) | 61.7 | 49.9 | 25.6 | 86.2 | 41.5 | 68.6 | 12.7 | 47.7 | 46.5 | (7.7) | (14) | 18.1 | 39.6 |
| Income Tax Expense | 7.8 | 12.2 | 4.2 | 14.1 | 6.9 | 3.6 | 7.9 | 12.3 | 5.3 | (6.8) | 4.1 | 11.3 | 9.5 | 6.1 | 3.3 | 4.9 | 5.8 | (7.1) | (6.6) | 4.8 | 11 | (4.4) | 4.9 | 4.2 | 0.3 | 1.4 | 2.9 | 8.5 | 8.6 | 2.7 | 0.7 | 6.4 | 6.3 | 6 | 4.2 | 7.8 | 6.9 | (13.6) | 5.6 | 8.7 | 11.1 | (3.1) | 5.4 | 6.4 | 5 | (1.1) | 4 | 5.4 | 6 | 0.4 | 1.6 | 6 | 9.5 | 2.5 | 0.2 | 7.4 | 2.1 | (16.6) | 2 | 6.4 | 13.9 | (5.4) | 3.2 | (4.5) | 6 | 1 | (12.8) | (3.6) | 2.6 | (0.2) | 2.6 | 3.7 | (1.3) | 4.4 | (2.3) | (3.8) | 3.1 | (1.5) | (3) | 2.7 | 1.3 | (9.8) | (4.3) | 2.3 | 3.5 | 2.4 | (19.8) | 2.3 | 2.9 | 2.8 | 5 | 6.3 | 2.1 | 7.4 | 6.2 | 5.4 | 0.8 | 0.1 | 0.9 | 1.1 |
| Net Income | 10 | 31.9 | (29.1) | 56.8 | 31.1 | 20.4 | 42.1 | 53.6 | 26.1 | (106.5) | 8.4 | 47.7 | 39 | 18.3 | 33.3 | 21.2 | 25.8 | (11.2) | 1.3 | 47.2 | 42.7 | 0.9 | 17.4 | 17.9 | 13 | (25.8) | 18 | 37.2 | 35 | (34) | (21.5) | (7.9) | 39.8 | (6.3) | 11.5 | 69.2 | 46.4 | 12 | 35.2 | 96.2 | 81.7 | (73.1) | 28.5 | 64.5 | 42.5 | (0.4) | 19.9 | 64.3 | 58.6 | (146.8) | 6.4 | 62 | 41.1 | (1.2) | 23.5 | 57.2 | 62.5 | (10.1) | 12.2 | 35.2 | 55.2 | (9.6) | 14.5 | 21.1 | 36.2 | 28.2 | 28.6 | 52.2 | 34.3 | 22.9 | 29.3 | 41.9 | 63.6 | 34.4 | 29.9 | 63.9 | 51.6 | (59.9) | (83.6) | (17.8) | 16.5 | (3.5) | 5.7 | 46.5 | 57.9 | 19.1 | 13.7 | 59.4 | 47 | 22.8 | 81.2 | 35.2 | 66.5 | 5.3 | 41.5 | 41.1 | (8.5) | (14.1) | 17.2 | 38.5 |
| Per Share Data | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| EPS (Basic) | 0.21 | 0.67 | -0.61 | 1.19 | 0.65 | 0.43 | 0.88 | 1.12 | 0.55 | -2.22 | 0.17 | 0.99 | 0.81 | 0.38 | 0.70 | 0.44 | 0.54 | -0.24 | 0.03 | 0.99 | 0.90 | 0.02 | 0.37 | 0.38 | 0.27 | -0.54 | 0.38 | 0.79 | 0.74 | -0.70 | -0.44 | -0.16 | 0.85 | -0.13 | 0.23 | 1.37 | 0.91 | 0.23 | 0.68 | 1.88 | 1.58 | -1.39 | 0.54 | 1.22 | 0.80 | -0.01 | 0.36 | 1.15 | 1.04 | -2.62 | 0.11 | 1.10 | 0.71 | -0.02 | 0.40 | 0.99 | 1.08 | -0.17 | 0.21 | 0.59 | 0.94 | -0.16 | 0.24 | 0.34 | 0.57 | 0.44 | 0.45 | 0.82 | 0.55 | 0.36 | 0.46 | 0.66 | 1.01 | 0.59 | 0.52 | 1.11 | 0.89 | -1.04 | -1.45 | -0.31 | 0.28 | -0.06 | 0.10 | 0.80 | 1.00 | 0.33 | 0.24 | 1.03 | 0.82 | 0.40 | 1.44 | 0.63 | 1.20 | 0.10 | 0.77 | 0.76 | -0.16 | -0.26 | 0.32 | 0.72 |
| EPS (Diluted) | 0.21 | 0.67 | -0.60 | 1.18 | 0.64 | 0.42 | 0.88 | 1.12 | 0.54 | -2.22 | 0.17 | 0.99 | 0.81 | 0.38 | 0.69 | 0.44 | 0.54 | -0.24 | 0.03 | 0.99 | 0.90 | 0.02 | 0.37 | 0.38 | 0.27 | -0.54 | 0.38 | 0.78 | 0.74 | -0.70 | -0.44 | -0.16 | 0.85 | -0.13 | 0.23 | 1.36 | 0.90 | 0.23 | 0.68 | 1.86 | 1.57 | -1.39 | 0.54 | 1.21 | 0.80 | -0.01 | 0.35 | 1.15 | 1.04 | -2.62 | 0.11 | 1.10 | 0.71 | -0.02 | 0.40 | 0.99 | 1.08 | -0.17 | 0.21 | 0.59 | 0.93 | -0.16 | 0.24 | 0.34 | 0.57 | 0.44 | 0.45 | 0.82 | 0.55 | 0.36 | 0.46 | 0.66 | 1.00 | 0.59 | 0.51 | 1.10 | 0.89 | -1.04 | -1.45 | -0.31 | 0.28 | -0.06 | 0.10 | 0.80 | 1.00 | 0.33 | 0.24 | 1.03 | 0.81 | 0.40 | 1.42 | 0.62 | 1.18 | 0.10 | 0.77 | 0.76 | -0.16 | -0.26 | 0.32 | 0.72 |
| Shares Outstanding | 47.4 | 47.6 | 47.9 | 48.0 | 48.0 | 47.9 | 47.9 | 47.9 | 47.7 | 47.9 | 48.1 | 48.0 | 47.9 | 47.8 | 47.8 | 47.8 | 47.7 | 47.6 | 47.5 | 47.5 | 47.4 | 47.4 | 47.4 | 47.6 | 48.0 | 48.0 | 48.1 | 48.5 | 48.5 | 48.2 | 48.6 | 48.8 | 48.8 | 49.2 | 50.0 | 50.6 | 51.2 | 51.7 | 51.5 | 51.2 | 51.6 | 52.6 | 52.8 | 52.7 | 53.0 | 56.1 | 55.9 | 55.7 | 56.2 | 56.1 | 55.7 | 56.2 | 57.6 | 58.0 | 58.0 | 57.9 | 57.8 | 58.9 | 59.4 | 59.6 | 58.8 | 60.5 | 60.7 | 61.9 | 63.6 | 63.6 | 63.6 | 63.6 | 63.6 | 63.3 | 63.6 | 63.5 | 62.9 | 58.5 | 58.0 | 57.8 | 57.7 | 57.7 | 57.7 | 57.9 | 58.0 | 57.9 | 58.0 | 57.9 | 57.8 | 57.5 | 57.6 | 57.4 | 57.3 | 56.5 | 56.3 | 55.4 | 55.3 | 53.9 | 53.8 | 53.8 | 53.8 | 53.8 | 53.8 | 53.8 |
| Metric | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q2 | 2009 Q1 | 2007 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1997 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents | 66.3 | 35.7 | 97.2 | 85.5 | 34.4 | 32.6 | 50.8 | 37.8 | 42.2 | 33.8 | 77.9 | 43.8 | 35.7 | 17.2 | 27.9 | 15.6 | 25.3 | 16.1 | 19 | 19.6 | 26.4 | 16.5 | 14 | 31.5 | 20.7 | 33.3 | 16.3 | 16.2 | 21.9 | 21.3 | 22.5 | 39.8 | 37.4 | 25.1 | 29.9 | 24.4 | 26 | 20.1 | 23.2 | 42.8 | 34.9 | 26.5 | 31.4 | 34.5 | 26.7 | 44.5 | 46.7 | 113.8 | 18.5 | 51 | 50.8 | 16.1 | 9.5 | 18.3 | 13.8 | 9.8 | 13.8 | 10.6 | 14.5 | 11.9 | 22.5 | 31.2 | 15.6 | 16.7 | 18.7 | 32.8 | 79.4 |
| 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 |
| Net Receivables | 531 | 462 | 441.2 | 507.8 | 513.9 | 471.2 | 472.3 | 494.3 | 529.2 | 482.1 | 464.2 | 520.2 | 515.2 | 464.5 | 442 | 495.4 | 520.9 | 437.3 | 438.5 | 461.5 | 502.6 | 435.2 | 413.4 | 444.9 | 481.3 | 439 | 446.3 | 496.2 | 526.3 | 473.5 | 451.7 | 493.3 | 537.1 | 432.4 | 372.6 | 417.2 | 436.3 | 412.2 | 408.8 | 378.4 | 400.1 | 388.4 | 416.7 | 375 | 389.7 | 385.2 | 344 | 253.5 | 276.7 | 236.3 | 233.8 | 266.6 | 197.1 | 196.9 | 176.6 | 191.4 | 247.3 | 142.7 | 171.1 | 185.3 | 236.7 | 136.4 | 188.1 | 132.1 | 167.5 | 112.7 | 101.3 |
| Inventory | 728.4 | 581.9 | 569.5 | 552.2 | 603.3 | 595.3 | 588.7 | 537.4 | 575.1 | 599.9 | 587.2 | 583.3 | 646.9 | 669 | 621.5 | 568.5 | 620.5 | 602.8 | 538.8 | 495.9 | 513.4 | 507.7 | 500.5 | 496.4 | 559.8 | 551.8 | 537 | 530.7 | 575.8 | 565.3 | 545.8 | 513.1 | 567.3 | 541.8 | 507.5 | 457.5 | 502.6 | 493.2 | 465.3 | 424 | 490.7 | 381.4 | 460.9 | 436.9 | 408.3 | 470.5 | 414.8 | 206.8 | 239.4 | 215.1 | 182 | 204.4 | 188.4 | 183.7 | 189.1 | 180.8 | 198.8 | 188.8 | 196 | 188.4 | 228.1 | 198.9 | 192.4 | 169.8 | 197 | 159.8 | 117.4 |
| Other Current Assets | 51.4 | 61.2 | 59.2 | 36.8 | 36.5 | 33.8 | 54.5 | 34.7 | 34 | 28.5 | 36.1 | 30.2 | 48.1 | 90.7 | 61.3 | 26.1 | 18.2 | 16.2 | 20 | 24.1 | 24.9 | 18 | 35.4 | 30.8 | 30.1 | 27.4 | 18.9 | 26.4 | 139.2 | 45.4 | 0 | 0 | 0 | 0 | 32.5 | 34.9 | 33 | 35.6 | 0 | 72.3 | 80.6 | 7.8 | 8.1 | 16.1 | 14.8 | 18.5 | 8 | 2.9 | 3 | 3 | 4.9 | 4.7 | 4.8 | 0 | 0 | 0 | 0 | 62.8 | 8.4 | 10.4 | 13.4 | 65.7 | 16 | 67.4 | 66.4 | 90.6 | 8.3 |
| Total Current Assets | 1,377.1 | 1,140.8 | 1,167.1 | 1,182.3 | 1,188.1 | 1,132.9 | 1,166.3 | 1,104.2 | 1,180.5 | 1,144.3 | 1,165.4 | 1,177.5 | 1,245.9 | 1,241.4 | 1,193.2 | 1,145.1 | 1,218 | 1,096.4 | 1,046.6 | 1,032 | 1,099.4 | 1,012.3 | 990 | 1,003.6 | 1,091.9 | 1,051.5 | 1,048.8 | 1,094.7 | 1,189.3 | 1,138.8 | 1,088.6 | 1,083.5 | 1,166.5 | 1,019.8 | 976.9 | 957.8 | 997.9 | 969.5 | 933.1 | 921.9 | 995.9 | 868.4 | 980.3 | 900.4 | 885 | 982.8 | 861.5 | 590.3 | 553 | 513 | 486.2 | 510.8 | 409.2 | 409.8 | 391.2 | 398.2 | 469.9 | 404.9 | 390 | 396 | 500.7 | 432.2 | 412.1 | 386 | 449.6 | 395.9 | 306.4 |
| Non-Current Assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment | 1,408.2 | 1,312.3 | 1,294 | 1,370.4 | 1,372.8 | 1,377.7 | 1,397.9 | 1,417.4 | 1,436.1 | 1,470.2 | 1,494 | 1,506 | 1,516.3 | 1,523.3 | 1,508.3 | 1,564.8 | 1,596 | 1,614.8 | 1,602.3 | 1,611.3 | 1,587.7 | 1,590.8 | 1,564.2 | 1,559.4 | 1,568.2 | 1,565.3 | 1,574.3 | 1,598.2 | 1,595.9 | 1,392.2 | 1,409.9 | 1,414.7 | 1,423 | 1,328.3 | 1,322.1 | 1,304.9 | 1,288.1 | 1,263.6 | 1,252.2 | 1,247.8 | 1,231.2 | 1,039.7 | 1,057.4 | 1,068.5 | 1,083 | 1,086.3 | 845.4 | 761.6 | 752.9 | 741 | 723.2 | 718.5 | 703.9 | 700.2 | 666.6 | 673.5 | 642 | 635.6 | 627.2 | 621.2 | 610.7 | 590.6 | 547.6 | 530 | 510.1 | 503.5 | 313.1 |
| Goodwill | 389.8 | 390 | 389.9 | 397.2 | 396.6 | 396.3 | 402.2 | 401.7 | 401.8 | 401.9 | 423 | 423.4 | 423.1 | 422.9 | 422.2 | 422.8 | 423.4 | 423.7 | 423.8 | 424 | 424 | 424 | 423.6 | 423.3 | 423.3 | 423.7 | 423.3 | 423.7 | 423.7 | 423.4 | 421.4 | 590.4 | 591 | 262.9 | 261.7 | 261.5 | 261.1 | 260.9 | 261.4 | 263.2 | 263.7 | 404.1 | 404.7 | 409 | 410.3 | 399.9 | 256.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 77.9 | 79.6 | 80.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 61.2 | 33.1 | 33.2 | 33.2 | 33.1 | 33.2 | 33.2 | 33.2 | 33.2 | 33.3 | 130.2 | 131.8 | 133.4 | 135 | 136.9 | 138.9 | 140.9 | 142.8 | 144.5 | 146.5 | 148.4 | 150.4 | 152.3 | 154.3 | 156.2 | 158.2 | 160.6 | 162.8 | 164.9 | 166.9 | 177.4 | 0 | 0 | 45.9 | 0 | 0 | 0 | 47.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 167 | 169.2 | 168.5 | 156 | 159.4 | 81.9 | 71 | 0 | 0 | 0 | 81.5 | 82.4 | 78.8 | 78.8 | 79.4 | 48.8 | 48.4 | 48.8 | 49.1 | 66.3 |
| Long-Term Investments | 42.7 | 63.2 | 61.3 | 54.1 | 40.3 | 39.9 | 36.2 | 30.8 | 26.2 | 22.2 | 35.1 | 21.8 | 18.9 | 18 | 17.9 | 16.9 | 15.8 | 8.7 | 3.7 | 2.5 | 1.9 | 1.9 | 1.9 | 1.9 | 1.8 | 4.2 | 1.9 | 2.5 | 3.3 | 6.1 | 6.1 | 6.1 | 2 | 2 | 1.9 | 1.9 | 2 | 2 | 2 | 2 | 2 | 4.7 | 5.7 | 10.4 | 8.6 | 8.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 75.5 | 74.1 | 74.3 | 76.2 | 72 | 68.7 | 68.5 | 67.9 | 68.7 | 60.7 | 52.2 | 62.6 | 56.4 | 70.9 | 69.5 | 51.8 | 56.1 | 57.9 | 54.1 | 46.8 | 49.5 | 46.9 | 48.2 | 48.5 | 50.6 | 46.7 | 41.7 | 43.1 | 41.5 | 59.7 | 63.4 | 109 | 104.7 | 95.8 | 97.6 | 97.9 | 92.4 | 91.1 | 91.6 | 93 | 90 | 143.7 | 139.7 | 138.8 | 133.1 | 134 | 126.7 | 38.2 | 39.8 | 41.2 | 44.9 | 55.4 | 45.3 | 67.3 | 82 | 84.5 | 95.6 | 99.6 | 103.6 | 109.8 | 113.8 | 114 | 139.6 | 143.8 | 142.8 | 85.5 | 55.3 |
| Total Non-Current Assets | 2,025.3 | 1,918.2 | 1,898.5 | 1,982.6 | 1,966 | 1,963.3 | 1,990.6 | 2,004.9 | 2,019.5 | 2,039.8 | 2,183.2 | 2,195 | 2,197.2 | 2,217.5 | 2,202.3 | 2,250.6 | 2,283.8 | 2,301.7 | 2,341.1 | 2,343 | 2,324 | 2,251 | 2,291.4 | 2,290.6 | 2,304.4 | 2,298.4 | 2,296.3 | 2,323.9 | 2,322.1 | 2,116.4 | 2,133.4 | 2,177 | 2,180.1 | 1,747.1 | 1,743.6 | 1,730.2 | 1,713.7 | 1,683.8 | 1,666 | 1,662.3 | 1,643.6 | 1,656.5 | 1,669.2 | 1,695.6 | 1,680.5 | 1,670.1 | 1,270.3 | 992.5 | 988.2 | 978.2 | 946.9 | 956.2 | 853.6 | 838.5 | 826.5 | 837.6 | 818.1 | 816.7 | 813.2 | 809.8 | 803.3 | 784 | 736 | 722.2 | 701.7 | 638.1 | 434.7 |
| Total Assets | 3,402.4 | 3,059 | 3,065.6 | 3,164.9 | 3,154.1 | 3,096.2 | 3,156.9 | 3,109.1 | 3,200 | 3,184.1 | 3,348.6 | 3,372.5 | 3,443.1 | 3,458.9 | 3,395.5 | 3,395.7 | 3,501.8 | 3,398.1 | 3,387.7 | 3,375 | 3,423.4 | 3,263.3 | 3,281.4 | 3,294.2 | 3,396.3 | 3,349.9 | 3,345.1 | 3,418.6 | 3,511.4 | 3,255.2 | 3,222 | 3,260.5 | 3,346.6 | 2,766.9 | 2,720.5 | 2,688 | 2,711.6 | 2,653.3 | 2,599.1 | 2,584.2 | 2,639.5 | 2,524.9 | 2,649.5 | 2,596 | 2,565.5 | 2,652.9 | 2,131.8 | 1,582.8 | 1,541.2 | 1,491.2 | 1,433.1 | 1,467 | 1,262.8 | 1,248.3 | 1,217.7 | 1,235.8 | 1,288 | 1,221.6 | 1,203.2 | 1,205.8 | 1,304 | 1,216.2 | 1,148.1 | 1,108.2 | 1,151.3 | 1,034 | 741.1 |
| Current Liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables | 518.8 | 467.3 | 496.4 | 503 | 520.6 | 228 | 489.6 | 467.2 | 484.7 | 243.1 | 491.5 | 514.2 | 515.7 | 295.9 | 581.9 | 580.3 | 601.4 | 320 | 550.9 | 515.8 | 554.1 | 266.5 | 504.7 | 501.8 | 545.5 | 522.2 | 465.5 | 483.6 | 547.7 | 330.8 | 530.9 | 466.3 | 433.3 | 182.9 | 334.3 | 342.3 | 345.5 | 162.5 | 327.4 | 333.3 | 352 | 347.8 | 364.5 | 316.9 | 362.5 | 359.3 | 363.9 | 324.1 | 340 | 325.8 | 293.4 | 272.5 | 231 | 225.1 | 198.4 | 210.9 | 219.7 | 187.1 | 176.1 | 181.9 | 228.7 | 195.2 | 194.6 | 181.2 | 195.5 | 194.8 | 165.3 |
| Short-Term Debt | 53.5 | 46.9 | 1.6 | 1.6 | 1.5 | 40.1 | 40.3 | 1.4 | 1.4 | 1.4 | 54.2 | 1.4 | 45.3 | 1.3 | 1.3 | 39.2 | 38.1 | 1.3 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 34 | 32.3 | 32.8 | 40.3 | 689.9 | 56.4 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.6 | 0.5 | 0.5 | 1.6 | 5.1 | 5.7 | 4.9 | 6.4 | 341.6 | 7.7 | 12.5 | 13.4 | 14 | 18.6 | 20.7 | 40 | 51 | 53.1 | 55.9 | 57.7 | 51.5 | 29.5 | 29.2 | 31.6 | 28.1 | 19.8 | 21.7 | 22 | 17.2 | 2.8 |
| 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 | 68.1 | 0 | 0 | 0 | 59.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 8.4 | 8.4 | 8.4 | 8.7 | 8.6 | 8.6 | 7.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 0 | 15.1 | 0 | 0 | 0 | 248 | (35.9) | 0 | 0 | 0 | 2.9 | 0 | (19.8) | 0 | 0 | (11.6) | (16) | 0 | 0 | 0 | 0 | 0 | 0 | 4.2 | 6.7 | 0 | (23.2) | (36.1) | (47.5) | 8.9 | 12.9 | 12.5 | 15.5 | 148.4 | 18.1 | 17.3 | 13.7 | (0.6) | 24.9 | 22.1 | 17.9 | 23.4 | 25.4 | 25.8 | 26.6 | 25.6 | 21.1 | 12.7 | 14.4 | 21.7 | 20.3 | 23.4 | 26.2 | 12.8 | 17.1 | 18.7 | 13.9 | 9.4 | 6.6 | 7.2 | 6.3 | 5.2 | 6.6 | 5.8 | 10.3 | 6.7 | (26) |
| Total Current Liabilities | 588.1 | 529.3 | 557.7 | 567.7 | 580.6 | 533.1 | 556.9 | 532 | 546.2 | 540.6 | 577.7 | 598.2 | 603 | 607 | 634.7 | 663 | 676.3 | 629.2 | 588.6 | 563.3 | 598.7 | 554.8 | 549.2 | 551.5 | 592.8 | 562.9 | 538.8 | 1,200.4 | 620.7 | 586 | 557.9 | 492.5 | 462.5 | 393.8 | 369.6 | 376.4 | 373.9 | 369.1 | 375.2 | 355.9 | 371.5 | 385 | 404.7 | 357.3 | 403.9 | 737.7 | 400.7 | 357.7 | 376.2 | 369.9 | 341 | 325.2 | 305.8 | 296.4 | 268.6 | 285.5 | 291.3 | 248 | 212.2 | 218.3 | 266.6 | 228.5 | 221 | 208.7 | 227.8 | 218.7 | 142.1 |
| Non-Current Liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long-Term Debt | 451.5 | 302.1 | 176.7 | 205.2 | 237.4 | 248.9 | 274.8 | 290.4 | 405.8 | 406.1 | 407.2 | 407.1 | 479.6 | 547.1 | 493.7 | 470.6 | 562.3 | 527.7 | 476.9 | 473.4 | 534.1 | 541.8 | 510.8 | 534.9 | 598.4 | 586.6 | 589 | 0 | 699.7 | 661.9 | 629 | 689.1 | 794.1 | 357 | 279.8 | 226 | 266.9 | 231.7 | 137.1 | 191.9 | 278.6 | 210.9 | 303.4 | 320.3 | 328.7 | 151.5 | 351.7 | 13.7 | 13.2 | 14.5 | 17.5 | 130 | 31.1 | 83.3 | 279.6 | 308.9 | 398.1 | 434 | 437.9 | 419.7 | 490.6 | 476 | 398.4 | 367.9 | 423.2 | 337 | 221.6 |
| Deferred Tax Liabilities | 80.3 | 79.1 | 71.3 | 72.8 | 74.5 | 75.2 | 77.3 | 78.5 | 76.2 | 72.7 | 66.6 | 66.4 | 74 | 71.6 | 70.2 | 69.3 | 67.4 | 69.6 | 132.5 | 137.6 | 137.7 | 60.4 | 123.9 | 126.2 | 130.2 | 129.5 | 125.7 | 126.6 | 126.9 | 93 | 83.1 | 85.7 | 87.4 | 86.3 | 89 | 90.5 | 91.4 | 91.7 | 87.9 | 90 | 89.9 | 83.6 | 85.5 | 85.1 | 89.4 | 88.7 | 64.5 | 31.4 | 31.4 | 31.4 | 26.2 | 25.7 | 26 | 7.5 | 16.8 | 8.5 | 8.2 | 8.5 | 10.4 | 10.3 | 10.3 | 11.3 | 8.4 | 7.2 | 6.4 | 5.3 | 14.1 |
| Other Non-Current Liabilities | 129.1 | (7.6) | 110.4 | 112.7 | 110.1 | 232.2 | 109.8 | 107.3 | 109.8 | 109.9 | 109.1 | 108.8 | 113.4 | 110.9 | 118.3 | 130.7 | 134.9 | 162.1 | 182.6 | 181.1 | 179.4 | 192 | 198.3 | 198.6 | 196 | 169 | 171.1 | 164.2 | 151.9 | 51.1 | 140.7 | 142 | 136.3 | 137.8 | 138 | 137.2 | 137.3 | 143.2 | 138.6 | 137.3 | 137.3 | 122.6 | 120 | 197.4 | 180.9 | 119.2 | 97.7 | 110.4 | 111.2 | 83.1 | 89.2 | 91.6 | 89.9 | 112.6 | 79.3 | 64.7 | 63.2 | 62.8 | 65.2 | 66.5 | 61.3 | 62.6 | 65.5 | 73.9 | 74.5 | 78.9 | 95.2 |
| Total Non-Current Liabilities | 784.8 | 499.5 | 478.6 | 518.9 | 550.5 | 556.3 | 592.4 | 606.9 | 725.7 | 730.8 | 724.1 | 728.8 | 820.9 | 876.9 | 803.7 | 800.7 | 902.2 | 895.4 | 917.8 | 916.1 | 966.3 | 908.6 | 940.3 | 967.5 | 1,037.2 | 988 | 986.3 | 395.8 | 1,088 | 899.6 | 853.3 | 917.4 | 1,018.4 | 581.9 | 507.6 | 454.7 | 495.6 | 467.8 | 363.6 | 419.2 | 505.8 | 434 | 527 | 543.5 | 536.2 | 356.6 | 526.6 | 167.8 | 169.2 | 175.4 | 177.4 | 288.6 | 189.2 | 214.1 | 392.4 | 399.8 | 485.8 | 505.3 | 513.5 | 496.5 | 562.2 | 549.9 | 472.3 | 449 | 504.1 | 421.2 | 330.9 |
| Total Liabilities | 1,372.9 | 1,028.8 | 1,036.3 | 1,086.6 | 1,131.1 | 1,089.4 | 1,149.3 | 1,138.9 | 1,271.9 | 1,271.4 | 1,301.8 | 1,327 | 1,423.9 | 1,483.9 | 1,438.4 | 1,463.7 | 1,578.5 | 1,524.6 | 1,506.4 | 1,479.4 | 1,565 | 1,463.4 | 1,489.5 | 1,519 | 1,630 | 1,550.9 | 1,525.1 | 1,596.2 | 1,708.7 | 1,485.6 | 1,411.2 | 1,409.9 | 1,480.9 | 975.7 | 877.2 | 831.1 | 869.5 | 836.9 | 738.8 | 775.1 | 877.3 | 819 | 931.7 | 900.8 | 940.1 | 1,094.3 | 927.3 | 525.5 | 545.4 | 545.3 | 518.4 | 613.8 | 495 | 510.5 | 661 | 685.3 | 777.1 | 753.3 | 725.7 | 714.8 | 828.8 | 778.4 | 693.3 | 657.7 | 731.9 | 639.9 | 473 |
| Stockholders' Equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
| Retained Earnings | 1,439.7 | 1,447.3 | 1,440.1 | 1,488.7 | 1,446.3 | 1,435.4 | 1,427 | 1,396.9 | 1,355.2 | 1,341.4 | 1,465.8 | 1,467.1 | 1,429.1 | 1,397.6 | 1,386.4 | 1,360.3 | 1,346.3 | 1,327.7 | 1,345.8 | 1,351.6 | 1,309.2 | 1,271.4 | 1,275.2 | 1,260.2 | 1,253.8 | 1,252.7 | 1,279.7 | 1,270.8 | 1,239.1 | 1,206 | 1,247.2 | 1,286.8 | 1,303.4 | 1,275 | 1,321.5 | 1,335.3 | 1,311.9 | 1,285.8 | 1,309.6 | 1,282.5 | 1,194.3 | 1,165.8 | 1,144.7 | 1,108.5 | 1,051.7 | 999.5 | 772.5 | 704.9 | 657 | 621.4 | 581.4 | 505.8 | 420.5 | 388.2 | 231.1 | 222.8 | 181.3 | 140.2 | 148.7 | 162.8 | 145.6 | 107.1 | 125.7 | 119.1 | 85.6 | 57.8 | 20.6 |
| Accumulated Other Comprehensive Income | (33.9) | (38.2) | (34.5) | (36.8) | (46.2) | (50.4) | (39.2) | (44.2) | (42.7) | (43.3) | (34.8) | (34.5) | (39.9) | (41.5) | (45.2) | (43.4) | (36.6) | (66.9) | (75.1) | (64.2) | (56.8) | (77) | (89.4) | (95.7) | (99.9) | (65.4) | (69.3) | (58.6) | (46.6) | (41.6) | (28.7) | (32) | (28) | (30.6) | (35.4) | (39.2) | (42.7) | (44.2) | (32.5) | (31.6) | (27.6) | (0.8) | 1.9 | 2.8 | (1) | (12.3) | 22.1 | (32.4) | (41.1) | (47.1) | (28.1) | (17.1) | (16.9) | (13.4) | (15.4) | (11.8) | (9.3) | (10.6) | (10) | (10.5) | (9.7) | (8.9) | (8.9) | (6.5) | (4.8) | (2.9) | (1.6) |
| Total Stockholders' Equity | 2,014.8 | 2,016.2 | 2,014.5 | 2,060.4 | 2,006 | 1,990.5 | 1,991.2 | 1,954.1 | 1,911.7 | 1,896.3 | 2,030.3 | 2,029.4 | 1,940.4 | 1,904.7 | 1,887.8 | 1,861.4 | 1,852.9 | 1,802.3 | 1,810.4 | 1,824.9 | 1,787.8 | 1,728 | 1,718.1 | 1,695.2 | 1,686.5 | 1,719.2 | 1,741 | 1,743.4 | 1,724.5 | 1,692 | 1,743.3 | 1,783.4 | 1,801.6 | 1,767.4 | 1,819.1 | 1,832.1 | 1,818.3 | 1,791.8 | 1,834.4 | 1,784.5 | 1,719.4 | 1,681.8 | 1,694.2 | 1,673.1 | 1,604.9 | 1,558.6 | 1,191.1 | 1,049.4 | 992 | 942.2 | 911 | 844.7 | 759.5 | 728.8 | 545 | 538.7 | 499.6 | 457.2 | 466.3 | 479.9 | 463.5 | 425.8 | 444.4 | 440.2 | 408.4 | 382.5 | 263.2 |
| Total Liabilities & Equity | 3,402.4 | 3,059 | 3,065.6 | 3,164.9 | 3,154.1 | 3,096.2 | 3,156.9 | 3,109.1 | 3,200 | 3,184.1 | 3,348.6 | 3,372.5 | 3,443.1 | 3,458.9 | 3,395.5 | 3,395.7 | 3,501.8 | 3,398.1 | 3,387.7 | 3,375 | 3,423.4 | 3,263.3 | 3,281.4 | 3,294.2 | 3,396.3 | 3,349.9 | 3,345.1 | 3,418.6 | 3,511.4 | 3,255.2 | 3,222 | 3,260.5 | 3,346.6 | 2,766.9 | 2,720.5 | 2,688 | 2,711.6 | 2,653.3 | 2,599.1 | 2,584.2 | 2,639.5 | 2,524.9 | 2,649.5 | 2,596 | 2,565.5 | 2,652.9 | 2,131.8 | 1,582.8 | 1,541.2 | 1,491.2 | 1,433.1 | 1,467 | 1,262.8 | 1,248.3 | 1,217.7 | 1,235.8 | 1,288 | 1,221.6 | 1,203.2 | 1,205.8 | 1,304 | 1,216.2 | 1,148.1 | 1,108.2 | 1,151.3 | 1,034 | 741.1 |
| Debt Metrics | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Debt | 628.9 | 474.9 | 335.1 | 371.8 | 405.2 | 289 | 484.4 | 463.9 | 586 | 598.2 | 602.6 | 608.6 | 722.7 | 737.3 | 654.9 | 677.8 | 774.8 | 702 | 633.3 | 627.9 | 676.1 | 685.2 | 648.8 | 676.7 | 743.3 | 722.3 | 730.1 | 794.9 | 866.1 | 662.4 | 629.5 | 689.6 | 794.7 | 357.6 | 280.3 | 226.5 | 267.4 | 232.3 | 137.6 | 192.4 | 280.2 | 216 | 309.1 | 325.2 | 335.1 | 493.1 | 359.4 | 38.5 | 40 | 43.5 | 54.4 | 166.3 | 87.3 | 152.5 | 349.4 | 382.5 | 472.1 | 485.5 | 467.4 | 448.9 | 522.2 | 504.1 | 418.2 | 389.6 | 445.2 | 354.2 | 224.4 |
| Net Debt | 562.6 | 439.2 | 237.9 | 286.3 | 370.8 | 256.4 | 433.6 | 426.1 | 543.8 | 564.4 | 524.7 | 564.8 | 687 | 720.1 | 627 | 662.2 | 749.5 | 685.9 | 614.3 | 608.3 | 649.7 | 668.7 | 634.8 | 645.2 | 722.6 | 689 | 713.8 | 778.7 | 844.2 | 641.1 | 607 | 649.8 | 757.3 | 332.5 | 250.4 | 202.1 | 241.4 | 212.2 | 114.4 | 149.6 | 245.3 | 189.5 | 277.7 | 290.7 | 308.4 | 448.6 | 312.7 | (75.3) | 21.5 | (7.5) | 3.6 | 150.2 | 77.8 | 134.2 | 335.6 | 372.7 | 458.3 | 474.9 | 452.9 | 437 | 499.7 | 472.9 | 402.6 | 372.9 | 426.5 | 321.4 | 145 |
| Metric | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income | 10.7 | 31.9 | (28.1) | 57.4 | 31.9 | 20.4 | 41.8 | 53.3 | 26.1 | (106.5) | 8.9 | 48.2 | 47.8 | 19.3 | 32.7 | 21 | 24.7 | (10.7) | 1.5 | 47.7 | 41.4 | (1) | 17.4 | 18.1 | 13 | (25.1) | 18.2 | 39 | 37.2 | (32.3) | (21.2) | (5.6) | 43.2 | (6.7) | 10.5 | 69.8 | 45.6 | 10.5 | 36.2 | 97.7 | 81.2 | 5.7 | 46.5 | 57.9 | 59.4 | 47 | 22.8 | 34.3 | 81.2 | 88.1 | 35.2 | 32.5 | 60.4 | 67.1 | 5.3 | 8.3 | 41.5 | (8.5) | (14.1) | 17.2 | 38.5 | (18.6) | 6.6 | 33.5 | 35.4 |
| Depreciation & Amortization | 16.1 | 17.3 | 18.3 | 18.4 | 18.5 | 19.3 | 19.5 | 19.7 | 20 | 19.9 | 21.2 | 21.6 | 22.1 | 22.3 | 22.9 | 23.7 | 23.6 | 24.3 | 25.6 | 23.1 | 23.8 | 24.5 | 23.8 | 23.2 | 23.6 | 25.2 | 24.2 | 24.1 | 24.4 | 28 | 28.2 | 23.3 | 21 | 19.7 | 20.2 | 20.1 | 19.9 | 20.9 | 19.6 | 19 | 19 | 22.1 | 22 | 22.5 | 16.8 | 16.5 | 14.3 | 16 | 16.9 | 15.8 | 16.1 | 16.2 | 15.1 | 14.3 | 14.7 | 16.6 | 15.2 | 14.7 | 15.4 | 14 | 13.7 | 10.6 | 12.1 | 11.5 | 11 |
| Stock-Based Compensation | 2.5 | 0 | 2.4 | 2.6 | 2.3 | 2.1 | 2 | 2.2 | 0.6 | 2.3 | 2.5 | 2.8 | 2.3 | 2 | 2.1 | 1.1 | 1.7 | 1.8 | 2.1 | 2.1 | 1.6 | 1.3 | 1.6 | 2.1 | 2.6 | 1.4 | 0.9 | 1.9 | 4.2 | 2.7 | 1.8 | 2.4 | 4.6 | 2.7 | 2.9 | 2.9 | 3.6 | 2.1 | 14.9 | 3.2 | 4.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Working Capital | 8.1 | (48.4) | 32.8 | 44.9 | (0.2) | (34.6) | (7.5) | 53.9 | (17) | (48.1) | 10.4 | 51.9 | (27.3) | (94.5) | (55.7) | 61 | (48) | (28.5) | (6) | 21.6 | (18) | (12.8) | 24 | 67.7 | (36.9) | 31.2 | 27.7 | 12.5 | (79.3) | (31.2) | 83 | 131.3 | (70.5) | (14.7) | (26.3) | 36.7 | (32.8) | (40.2) | (4.7) | 64.8 | (15.4) | (10.4) | 60.9 | (90.6) | 53.7 | (54.2) | (21.2) | 2.6 | 65.5 | (57.5) | 8.6 | 5 | 54.1 | (29.3) | 7.5 | (6.9) | 61.6 | (6.3) | 2.1 | 55.6 | (44.2) | (9) | (23.5) | 43 | (65.9) |
| Other Non-Cash Items | 7.2 | 2.2 | 45.4 | (8.9) | (1.1) | (12.4) | (12.6) | (4.6) | (12.3) | 128 | 3.2 | (4.8) | (25.8) | 4 | 1.9 | (8.8) | 0.9 | (1.6) | (4.6) | (2.9) | (3.1) | (8.3) | (3.4) | 0.2 | 0.1 | 8.1 | (4.5) | (5.9) | (0.7) | 9.1 | 14.3 | 8.6 | 2.3 | 9.7 | 1.1 | 6.4 | 1.3 | (1.6) | 4.5 | (9.3) | 4.8 | (1.4) | (8.2) | 0.7 | (0.5) | (0.4) | (6) | (1.2) | (6.6) | (1) | (6.4) | 3.8 | 13 | 4.8 | 3.5 | 24.9 | (1.5) | (2.8) | 5.3 | (0.2) | (0.9) | (6.3) | 0.5 | (6.8) | 0.2 |
| Operating Cash Flow | 44.1 | 13.4 | 75 | 113.1 | 46.1 | (4.7) | 43.5 | 125 | 18.7 | (2.2) | 47.4 | 117.2 | 15.5 | (43.9) | 10.6 | 95.4 | (0.3) | (23.1) | 12.1 | 92.7 | 46.8 | 6.7 | 63.4 | 108.3 | 2.2 | 39 | 65.1 | 72.2 | (7.2) | (24) | 108.3 | 160.8 | 1.5 | 10 | 10.3 | 140.9 | 33 | (10.3) | 64.7 | 176 | 92.9 | 16 | 121.2 | (9.5) | 129.4 | 8.9 | 9.9 | 51.7 | 157 | 45.4 | 54.1 | 57.8 | 142.6 | 56.9 | 22.1 | 51.2 | 116.8 | (2.9) | 8.7 | 86.6 | 6.1 | (20.1) | (2.9) | 81.2 | (19.3) |
| Investing Activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditure | (14.4) | (28.1) | (14.1) | (11.6) | (10) | (17.6) | (13.4) | (8) | (12.7) | (17) | (21.8) | (8.9) | (10) | (12.3) | (12.6) | (12.1) | (11.1) | (15.1) | (13) | (36.8) | (33.6) | (57.1) | (57) | (19.3) | (16.6) | (28.8) | (23.3) | (36) | (34.2) | (31.4) | (37.3) | (39.1) | (42.7) | (35.7) | (30.9) | (36.3) | (35.6) | (39.9) | (31.1) | (33.2) | (34.1) | (23.8) | (19.4) | (11.7) | (21.4) | (26.7) | (19.6) | (13.5) | (11.4) | (13.6) | (17.2) | (12.3) | (16.5) | (17.4) | (24.5) | (12.9) | (10.3) | (19.6) | (13.7) | (26.3) | (19) | (49.6) | (24.1) | (23.6) | (74) |
| Acquisitions | (310.2) | 13.2 | (4.2) | 0.8 | (1.2) | (1.8) | (1.7) | (1) | (3.5) | (0.9) | (0.7) | (2.6) | (1.1) | (0.4) | (1.2) | (1) | (7.1) | (5.1) | (1.9) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.3 | 1.5 | (5.8) | (371.7) | 0 | 0 | 0 | 0 | (1.9) | 0 | (7.1) | 0 | 0 | 0 | 0 | 0 | 0 | (13) | 0 | (3) | (99.8) | (4.7) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Investments | 0 | (0.8) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.4 | (0.7) | (2.6) | 0 | 0 | (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 | 5.5 | 0 | 0 | 0 | 3.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sales/Maturities of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (4.4) | 0.7 | 2.6 | 0 | 0 | 1.2 | 1 | 0 | 0 | 0 | 0 | 4.6 | 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 | (5.5) | 0 | 0 | 0 | (8.7) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activities | 42.4 | (1.1) | 8.3 | (4.8) | 2.4 | 38.8 | 14.5 | 6.7 | 20.1 | 4.4 | 18.7 | 5.6 | 90.7 | 1.2 | 1.3 | 4.6 | 1.6 | 4.9 | 2.2 | 8.2 | 3.1 | 30.3 | 7.7 | 2.2 | 0.5 | 21.4 | 20 | 24.1 | 4.6 | 8.3 | 0.9 | 7.7 | 0.5 | 0.7 | 1.1 | 1.8 | 1.1 | 1.4 | 3.6 | (0.1) | 0.4 | 1.3 | (0.2) | 0 | 0.9 | (0.2) | 0.6 | 0.5 | 13.4 | (113.4) | 36.8 | 3.6 | (36.9) | 1.8 | 15.3 | 0.7 | (13.7) | 1.1 | (8.5) | 4 | 0.8 | 3.8 | (0.8) | (3.7) | (0.3) |
| Investing Cash Flow | (282.2) | (16.8) | (10) | (15.6) | (8.8) | 19.4 | (0.6) | (2.3) | 3.9 | (13.5) | (3.8) | (5.9) | 79.6 | (11.5) | (12.5) | (8.5) | (16.6) | (15.3) | (12.7) | (28.6) | (25.9) | (26.3) | (49.3) | (17.1) | (16.1) | (7.4) | (3.3) | (11.9) | (29.6) | (8.8) | (34.9) | (37.2) | (413.9) | (35) | (29.8) | (34.5) | (34.5) | (40.4) | (27.5) | (33.3) | (33.7) | (22.5) | (19.6) | (11.7) | (20.5) | (26.9) | (32) | (13) | (1) | (113.4) | 9.4 | (8.7) | (53.4) | (15.6) | (9.2) | (12.2) | (24) | (18.5) | (22.2) | (22.3) | (18.2) | (45.8) | (24.9) | (27.3) | (74.3) |
| Financing Activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Debt Issuance | 265 | 0 | (28) | (32) | (11.1) | (25.5) | (15.4) | (115) | 0 | (1) | 0.5 | (72.2) | (67.1) | 53.7 | 23.4 | (91.4) | 35 | 42.3 | 3.5 | (60.7) | (7.7) | 29.1 | (24.3) | (63.4) | 11.7 | (5.2) | (47.8) | (60.3) | 35.6 | 34.9 | (59.8) | (109.9) | 439.3 | 75.2 | 58.1 | (41.1) | 34.7 | 92.3 | (52.8) | (88.1) | 22.1 | 20.3 | (90) | 18.1 | (3.9) | (4.2) | (5.8) | (6.3) | (117.6) | 77 | (65.1) | (41) | (108.5) | (44.2) | (16.1) | (33.9) | (98.7) | 16.1 | 14.9 | (73.4) | 5.4 | 81 | 28.6 | (55.7) | 91 |
| Stock Repurchased | (4) | (15) | (7.2) | 0 | (7.6) | 0 | 0 | 0 | 0 | (11.8) | (0.1) | (0.2) | 0 | 0 | (0.8) | 0 | 0 | 0 | 0 | 0 | 0 | 20.8 | (0.1) | (13) | (7.8) | (1.2) | (8.7) | (9.2) | 0 | (0.8) | (19.6) | (1.6) | (8.2) | (45.7) | (24.7) | (54.1) | (17.5) | (39.7) | (4.6) | (2.3) | (66.4) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | (14.2) | (14.3) | (14.3) | (14.4) | (14.4) | (11.9) | (12) | (12) | (11.9) | (9.5) | (9.6) | (9.6) | (7.2) | (7.2) | (7.2) | (7.1) | (7.2) | (7.1) | (7.1) | (4.8) | (4.7) | (4.7) | (2.4) | (2.4) | (4.8) | (3.8) | (2.9) | 0 | 0 | (7.2) | (7.2) | (7.3) | (7.3) | (7.4) | (7.5) | (7.6) | (7.6) | (7.7) | (7.8) | (6.3) | (6.4) | (11.7) | (11.6) | (11.5) | (11.4) | (11.5) | (11.4) | (5.7) | (5.6) | (2.8) | (2.8) | (2.8) | (2.8) | (2.7) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | (2.1) | (1.1) | (4.6) | (0.3) | (1.4) | (0.4) | (0.4) | (1.3) | (4.1) | 0 | (1.8) | (22.3) | (1.6) | (1.5) | (0.8) | (0.6) | (1.1) | (1.7) | (0.6) | (4.3) | (0.3) | 1.2 | (5.2) | (0.8) | 1.5 | (2.4) | (0.6) | (0.8) | (0.4) | (1.1) | (0.6) | (0.5) | (0.5) | (0.4) | (2.2) | (3.7) | (3.6) | 1.3 | (3.5) | (36.7) | 0.5 | 0 | 0 | 0 | 0 | 0 | 2.7 | 0 | 0 | 0 | (0.8) | 0 | 1.9 | 1.2 | 2.4 | (1.3) | 1.8 | 0.8 | 1.4 | (1.8) | (1.1) | 9.5 | 3.4 | (1.5) | (11.8) |
| Financing Cash Flow | 244.7 | (30.4) | (54.1) | (46.7) | (34.5) | (37.8) | (27.8) | (128.3) | (16) | (22.3) | (11) | (104.3) | (75.9) | 45 | 15.4 | (99.1) | 26.7 | 33.5 | (4.2) | (69.8) | (12.7) | 25.6 | (32) | (79.6) | 0.2 | (12.6) | (60) | (71.5) | 35.2 | 26.6 | (88.2) | (119.5) | 423.1 | 21.7 | 25 | (106.5) | 6 | 47.7 | (57.1) | (132.9) | (50.2) | 8.7 | (100.3) | 8.8 | (14.5) | (14.5) | (11) | (8) | (121.5) | 74.3 | (73.3) | (42.5) | (90.7) | (41.8) | (13.7) | (35.2) | (96.9) | 16.9 | 16.3 | (75.2) | 4.3 | 90.5 | 32 | (57.2) | 79.2 |
| Cash Position | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash | 5.6 | (61.5) | 11.7 | 51.1 | 1.8 | (18.2) | 13 | (4.4) | 8.4 | (44.1) | 34.1 | 8.1 | 18.5 | (10.7) | 12.3 | (9.7) | 9.2 | (2.9) | (0.6) | (6.8) | 9.9 | 2.5 | (17.5) | 10.8 | (12.6) | 17 | 0.1 | (5.7) | 0.6 | (1.2) | (17.3) | 2.4 | 12.3 | (4.8) | 5.5 | (1.6) | 5.9 | (3.1) | (19.6) | 7.9 | 10 | 3.2 | 1.6 | (11.9) | 95.3 | (32.5) | (30.8) | 31 | 34.7 | 6.6 | (8.8) | 6.6 | (1.3) | 0 | (0.8) | 4 | (4) | (3.9) | 2.6 | (10.6) | (8.7) | 15.6 | (1.1) | (2) | (14.1) |
| Cash at Beginning | 64.2 | 97.2 | 85.5 | 34.4 | 32.6 | 50.8 | 37.8 | 42.2 | 33.8 | 77.9 | 43.8 | 35.7 | 17.2 | 27.9 | 15.6 | 25.3 | 16.1 | 19 | 19.6 | 26.4 | 16.5 | 14 | 31.5 | 20.7 | 33.3 | 16.3 | 16.2 | 21.9 | 21.3 | 22.5 | 39.8 | 37.4 | 25.1 | 29.9 | 24.4 | 26 | 20.1 | 23.2 | 42.8 | 34.9 | 24.9 | 31.8 | 30.2 | 42.1 | 18.5 | 51 | 81.8 | 50.8 | 16.1 | 9.5 | 18.3 | 11.7 | 13 | 13 | 13.8 | 9.8 | 13.8 | 14.5 | 11.9 | 22.5 | 31.2 | 15.6 | 16.7 | 18.7 | 32.8 |
| Cash at End | 69.8 | 35.7 | 97.2 | 85.5 | 34.4 | 32.6 | 50.8 | 37.8 | 42.2 | 33.8 | 77.9 | 43.8 | 35.7 | 17.2 | 27.9 | 15.6 | 25.3 | 16.1 | 19 | 19.6 | 26.4 | 16.5 | 14 | 31.5 | 20.7 | 33.3 | 16.3 | 16.2 | 21.9 | 21.3 | 22.5 | 39.8 | 37.4 | 25.1 | 29.9 | 24.4 | 26 | 20.1 | 23.2 | 42.8 | 34.9 | 35 | 31.8 | 30.2 | 113.8 | 18.5 | 51 | 81.8 | 50.8 | 16.1 | 9.5 | 18.3 | 11.7 | 13 | 13 | 13.8 | 9.8 | 10.6 | 14.5 | 11.9 | 22.5 | 31.2 | 15.6 | 16.7 | 18.7 |
| Free Cash Flow | 29.7 | (14.7) | 60.9 | 101.5 | 36.1 | (22.3) | 30.1 | 117 | 6 | (19.2) | 25.6 | 108.3 | 5.5 | (56.2) | (2) | 83.3 | (11.4) | (38.2) | (0.9) | 55.9 | 13.2 | (50.4) | 6.4 | 89 | (14.4) | 10.2 | 41.8 | 36.2 | (41.4) | (55.4) | 71 | 121.7 | (41.2) | (25.7) | (20.6) | 104.6 | (2.6) | (50.2) | 33.6 | 142.8 | 58.8 | (7.8) | 101.8 | (21.2) | 108 | (17.8) | (9.7) | 38.2 | 145.6 | 31.8 | 36.9 | 45.5 | 126.1 | 39.5 | (2.4) | 38.3 | 106.5 | (22.5) | (5) | 60.3 | (12.9) | (69.7) | (27) | 57.6 | (93.3) |
| Key Metrics | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q2 | 2002 Q4 | 2002 Q2 | 2001 Q4 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | 1,044.1 | 1,019.5 | 1,021.9 | 1,182.5 | 1,098.4 | 1,009.2 | 1,020.2 | 1,139.2 | 1,107.6 | 1,006.6 | 1,002.1 | 1,180.3 | 1,128.4 | 1,028.4 | 1,043.1 | 1,204.1 | 1,135.3 | 1,012.7 | 1,003.3 | 1,141.7 | 1,088.9 | 1,008.4 | 993.3 | 1,090.7 | 1,117 | 1,022 | 1,067.8 | 1,237.7 | 1,153.3 | 1,042.6 | 1,067.6 | 1,271.5 | 1,105.3 | 952.6 | 954.2 | 1,146.6 | 1,031.3 | 954.6 | 951.2 | 1,088.6 | 1,018.1 | 977.9 | 936.1 | 1,134.1 | 1,008.4 | 929.3 | 884.6 | 1,131.3 | 982.3 | 879.9 | 861.1 | 1,023.9 | 918.8 | 776.9 | 788.8 | 957.6 | 897.9 | 780.8 | 795.2 | 1,039.7 | 974 | 816.7 | 793.1 | 1,000 | 943.1 | 872.1 | 766.2 | 978.4 | 879.7 | 831 | 832.9 | 972.2 | 894.9 | 848.2 | 757.1 | 924.2 | 836 | 737.6 | 729.6 | 907.1 | 840 | 757.9 | 740.5 | 922.8 | 838.5 | 818.2 | 610.4 | 763.6 | 713.8 | 578.7 | 700.6 | 487.4 | 567.2 | 422 | 541 | 534.3 | 411.2 | 395.8 | 516.2 | 536.1 |
| Gross Profit | 89 | 106 | 80.8 | 120.1 | 92.2 | 65 | 94.4 | 111.8 | 79.9 | 59.3 | 73.5 | 116.6 | 94.7 | 80.5 | 77.8 | 72.0 | 91.4 | 33.3 | 45.4 | 108.7 | 104.4 | 43 | 70.8 | 77.7 | 66.9 | 32.7 | 71.8 | 94.1 | 92.4 | 39.3 | 50.9 | 77.3 | 105.9 | 50 | 59.7 | 122.6 | 97.7 | 56.5 | 119.6 | 145.4 | 140.7 | 44.6 | 83.3 | 114 | 100.4 | 62.7 | 73.9 | 121.5 | 106.7 | 32.9 | 53 | 105.9 | 98.6 | 38.5 | 74.4 | 116.4 | 112.4 | 30.9 | 62.9 | 102.9 | 122.8 | 39.6 | 52 | 83 | 97.8 | 67 | 69 | 108.1 | 83.8 | 68.5 | 79 | 99.6 | 96.9 | 78.4 | 67.8 | 119.6 | 99.1 | 57.4 | (8.8) | 71.3 | 67.7 | 40.5 | 50.5 | 103.5 | 117 | 67.6 | 30.8 | 89.1 | 77.2 | 46.9 | 109.3 | 65.2 | 97 | 51.6 | 82.7 | 84 | 39.3 | 36.4 | 61.5 | 84.1 |
| Operating Income | 37.9 | 44.8 | 28.7 | 68.8 | 44.1 | 16.6 | 46.5 | 61.9 | 29.2 | 15.1 | 25.4 | 69.8 | 47.1 | 33 | 31 | 24.7 | 46.2 | (11.2) | (2.6) | 57.3 | 55.5 | (10.8) | 26.7 | 32.1 | 14.2 | (16.7) | 22 | 50.1 | 39.9 | (7.5) | 1.5 | 26.5 | 57.3 | 7.8 | 18.5 | 80.7 | 49.8 | 9.7 | 70.6 | 106.7 | 90.5 | (73.3) | 34.4 | 73.6 | 56.3 | 3.7 | 29.3 | 75.3 | 65.2 | (142.8) | 7.4 | 51.2 | 53.5 | (2.1) | 28.2 | 69.8 | 65.5 | (20.9) | 17 | 44.9 | 74.9 | (13.2) | 15.5 | 20.1 | 55.1 | 38.5 | 15.7 | 47.5 | 46.5 | 27.1 | 37.9 | 45.2 | 52.9 | 22.6 | 25.9 | 67.3 | 59.8 | (46.4) | (83.9) | (13.2) | 23.1 | (7.7) | 4 | 51.1 | 70.1 | 20.2 | (3.9) | 62.7 | 49.3 | 21.7 | 80.2 | 33.8 | 66.5 | 22.6 | 59.6 | 60.2 | 1 | 2.7 | 29.3 | 49.6 |
| Net Income | 10 | 31.9 | (29.1) | 56.8 | 31.1 | 20.4 | 42.1 | 53.6 | 26.1 | (106.5) | 8.4 | 47.7 | 39 | 18.3 | 33.3 | 21.2 | 25.8 | (11.2) | 1.3 | 47.2 | 42.7 | 0.9 | 17.4 | 17.9 | 13 | (25.8) | 18 | 37.2 | 35 | (34) | (21.5) | (7.9) | 39.8 | (6.3) | 11.5 | 69.2 | 46.4 | 12 | 35.2 | 96.2 | 81.7 | (73.1) | 28.5 | 64.5 | 42.5 | (0.4) | 19.9 | 64.3 | 58.6 | (146.8) | 6.4 | 62 | 41.1 | (1.2) | 23.5 | 57.2 | 62.5 | (10.1) | 12.2 | 35.2 | 55.2 | (9.6) | 14.5 | 21.1 | 36.2 | 28.2 | 28.6 | 52.2 | 34.3 | 22.9 | 29.3 | 41.9 | 63.6 | 34.4 | 29.9 | 63.9 | 51.6 | (59.9) | (83.6) | (17.8) | 16.5 | (3.5) | 5.7 | 46.5 | 57.9 | 19.1 | 13.7 | 59.4 | 47 | 22.8 | 81.2 | 35.2 | 66.5 | 5.3 | 41.5 | 41.1 | (8.5) | (14.1) | 17.2 | 38.5 |
| EPS (Diluted) | 0.21 | 0.67 | -0.60 | 1.18 | 0.64 | 0.42 | 0.88 | 1.12 | 0.54 | -2.22 | 0.17 | 0.99 | 0.81 | 0.38 | 0.69 | 0.44 | 0.54 | -0.24 | 0.03 | 0.99 | 0.90 | 0.02 | 0.37 | 0.38 | 0.27 | -0.54 | 0.38 | 0.78 | 0.74 | -0.70 | -0.44 | -0.16 | 0.85 | -0.13 | 0.23 | 1.36 | 0.90 | 0.23 | 0.68 | 1.86 | 1.57 | -1.39 | 0.54 | 1.21 | 0.80 | -0.01 | 0.35 | 1.15 | 1.04 | -2.62 | 0.11 | 1.10 | 0.71 | -0.02 | 0.40 | 0.99 | 1.08 | -0.17 | 0.21 | 0.59 | 0.93 | -0.16 | 0.24 | 0.34 | 0.57 | 0.44 | 0.45 | 0.82 | 0.55 | 0.36 | 0.46 | 0.66 | 1.00 | 0.59 | 0.51 | 1.10 | 0.89 | -1.04 | -1.45 | -0.31 | 0.28 | -0.06 | 0.10 | 0.80 | 1.00 | 0.33 | 0.24 | 1.03 | 0.81 | 0.40 | 1.42 | 0.62 | 1.18 | 0.10 | 0.77 | 0.76 | -0.16 | -0.26 | 0.32 | 0.72 |
| Balance Sheet | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Equivalents | 66.3 | 35.7 | 97.2 | 85.5 | 34.4 | 32.6 | 50.8 | 37.8 | 42.2 | 33.8 | 77.9 | 43.8 | 35.7 | 17.2 | 27.9 | 15.6 | 25.3 | 16.1 | 19 | 19.6 | 26.4 | 16.5 | 14 | 31.5 | 20.7 | 33.3 | 16.3 | 16.2 | 21.9 | 21.3 | 22.5 | 39.8 | 37.4 | 25.1 | 29.9 | 24.4 | 26 | 20.1 | 23.2 | 42.8 | 34.9 | 26.5 | 31.4 | 34.5 | 26.7 | 44.5 | 46.7 | 113.8 | 18.5 | 51 | 50.8 | 16.1 | 9.5 | 18.3 | 13.8 | 9.8 | 13.8 | 10.6 | 14.5 | 11.9 | 22.5 | 31.2 | 15.6 | 16.7 | 18.7 | 32.8 | 79.4 | |||||||||||||||||||||||||||||||||
| Total Assets | 3,402.4 | 3,059 | 3,065.6 | 3,164.9 | 3,154.1 | 3,096.2 | 3,156.9 | 3,109.1 | 3,200 | 3,184.1 | 3,348.6 | 3,372.5 | 3,443.1 | 3,458.9 | 3,395.5 | 3,395.7 | 3,501.8 | 3,398.1 | 3,387.7 | 3,375 | 3,423.4 | 3,263.3 | 3,281.4 | 3,294.2 | 3,396.3 | 3,349.9 | 3,345.1 | 3,418.6 | 3,511.4 | 3,255.2 | 3,222 | 3,260.5 | 3,346.6 | 2,766.9 | 2,720.5 | 2,688 | 2,711.6 | 2,653.3 | 2,599.1 | 2,584.2 | 2,639.5 | 2,524.9 | 2,649.5 | 2,596 | 2,565.5 | 2,652.9 | 2,131.8 | 1,582.8 | 1,541.2 | 1,491.2 | 1,433.1 | 1,467 | 1,262.8 | 1,248.3 | 1,217.7 | 1,235.8 | 1,288 | 1,221.6 | 1,203.2 | 1,205.8 | 1,304 | 1,216.2 | 1,148.1 | 1,108.2 | 1,151.3 | 1,034 | 741.1 | |||||||||||||||||||||||||||||||||
| Total Debt | 628.9 | 474.9 | 335.1 | 371.8 | 405.2 | 289 | 484.4 | 463.9 | 586 | 598.2 | 602.6 | 608.6 | 722.7 | 737.3 | 654.9 | 677.8 | 774.8 | 702 | 633.3 | 627.9 | 676.1 | 685.2 | 648.8 | 676.7 | 743.3 | 722.3 | 730.1 | 794.9 | 866.1 | 662.4 | 629.5 | 689.6 | 794.7 | 357.6 | 280.3 | 226.5 | 267.4 | 232.3 | 137.6 | 192.4 | 280.2 | 216 | 309.1 | 325.2 | 335.1 | 493.1 | 359.4 | 38.5 | 40 | 43.5 | 54.4 | 166.3 | 87.3 | 152.5 | 349.4 | 382.5 | 472.1 | 485.5 | 467.4 | 448.9 | 522.2 | 504.1 | 418.2 | 389.6 | 445.2 | 354.2 | 224.4 | |||||||||||||||||||||||||||||||||
| Stockholders' Equity | 2,014.8 | 2,016.2 | 2,014.5 | 2,060.4 | 2,006 | 1,990.5 | 1,991.2 | 1,954.1 | 1,911.7 | 1,896.3 | 2,030.3 | 2,029.4 | 1,940.4 | 1,904.7 | 1,887.8 | 1,861.4 | 1,852.9 | 1,802.3 | 1,810.4 | 1,824.9 | 1,787.8 | 1,728 | 1,718.1 | 1,695.2 | 1,686.5 | 1,719.2 | 1,741 | 1,743.4 | 1,724.5 | 1,692 | 1,743.3 | 1,783.4 | 1,801.6 | 1,767.4 | 1,819.1 | 1,832.1 | 1,818.3 | 1,791.8 | 1,834.4 | 1,784.5 | 1,719.4 | 1,681.8 | 1,694.2 | 1,673.1 | 1,604.9 | 1,558.6 | 1,191.1 | 1,049.4 | 992 | 942.2 | 911 | 844.7 | 759.5 | 728.8 | 545 | 538.7 | 499.6 | 457.2 | 466.3 | 479.9 | 463.5 | 425.8 | 444.4 | 440.2 | 408.4 | 382.5 | 263.2 | |||||||||||||||||||||||||||||||||
| Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Cash Flow | 44.1 | 13.4 | 75 | 113.1 | 46.1 | (4.7) | 43.5 | 125 | 18.7 | (2.2) | 47.4 | 117.2 | 15.5 | (43.9) | 10.6 | 95.4 | (0.3) | (23.1) | 12.1 | 92.7 | 46.8 | 6.7 | 63.4 | 108.3 | 2.2 | 39 | 65.1 | 72.2 | (7.2) | (24) | 108.3 | 160.8 | 1.5 | 10 | 10.3 | 140.9 | 33 | (10.3) | 64.7 | 176 | 92.9 | 16 | 121.2 | (9.5) | 129.4 | 8.9 | 9.9 | 51.7 | 157 | 45.4 | 54.1 | 57.8 | 142.6 | 56.9 | 22.1 | 51.2 | 116.8 | (2.9) | 8.7 | 86.6 | 6.1 | (20.1) | (2.9) | 81.2 | (19.3) | |||||||||||||||||||||||||||||||||||
| Capital Expenditure | (14.4) | (28.1) | (14.1) | (11.6) | (10) | (17.6) | (13.4) | (8) | (12.7) | (17) | (21.8) | (8.9) | (10) | (12.3) | (12.6) | (12.1) | (11.1) | (15.1) | (13) | (36.8) | (33.6) | (57.1) | (57) | (19.3) | (16.6) | (28.8) | (23.3) | (36) | (34.2) | (31.4) | (37.3) | (39.1) | (42.7) | (35.7) | (30.9) | (36.3) | (35.6) | (39.9) | (31.1) | (33.2) | (34.1) | (23.8) | (19.4) | (11.7) | (21.4) | (26.7) | (19.6) | (13.5) | (11.4) | (13.6) | (17.2) | (12.3) | (16.5) | (17.4) | (24.5) | (12.9) | (10.3) | (19.6) | (13.7) | (26.3) | (19) | (49.6) | (24.1) | (23.6) | (74) | |||||||||||||||||||||||||||||||||||
| Free Cash Flow | 29.7 | (14.7) | 60.9 | 101.5 | 36.1 | (22.3) | 30.1 | 117 | 6 | (19.2) | 25.6 | 108.3 | 5.5 | (56.2) | (2) | 83.3 | (11.4) | (38.2) | (0.9) | 55.9 | 13.2 | (50.4) | 6.4 | 89 | (14.4) | 10.2 | 41.8 | 36.2 | (41.4) | (55.4) | 71 | 121.7 | (41.2) | (25.7) | (20.6) | 104.6 | (2.6) | (50.2) | 33.6 | 142.8 | 58.8 | (7.8) | 101.8 | (21.2) | 108 | (17.8) | (9.7) | 38.2 | 145.6 | 31.8 | 36.9 | 45.5 | 126.1 | 39.5 | (2.4) | 38.3 | 106.5 | (22.5) | (5) | 60.3 | (12.9) | (69.7) | (27) | 57.6 | (93.3) | |||||||||||||||||||||||||||||||||||