FULT - Fulton Financial Corporation
Price:
--
--
|
CONSENSUS:
Hold
DETAILS
|
PRICE TARGET:
$24.00
DETAILS
HIGH:
$24.00
LOW:
$24.00
MEDIAN:
$24.00
CONSENSUS:
$24.00
UPSIDE:
11.94%
| 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 | 454.6 | 471.8 | 481.2 | 471.9 | 466.9 | 484.4 | 494.2 | 425.3 | 396.8 | 397.5 | 386.3 | 375.5 | 341.6 | 322.2 | 292.9 | 248.7 | 228.3 | 241.6 | 246.7 | 228.6 | 246.3 | 239.2 | 242.4 | 236.6 | 254.0 | 257.4 | 268.2 | 264.3 | 251.5 | 250.1 | 245.1 | 235.3 | 223.6 | 226.8 | 223.5 | 216.3 | 205.2 | 202.8 | 199.6 | 195.4 | 192.4 | 193.4 | 191.0 | 190.7 | 190.5 | 191.7 | 191.7 | 192.8 | 187.3 | 193.2 | 200.2 | 205.4 | 198.6 | 220.3 | 213.0 | 217.3 | 218.5 | 212.4 | 222.5 | 221.1 | 222.4 | 233.1 | 241.2 | 232.6 | 233.8 | 234.2 | 239.0 | 243.5 | 242.5 | 219.7 | 244.6 | 247.5 | 266.9 | 273.2 | 275.5 | 267.1 | 269.7 | 269.9 | 266.0 | 249.2 | 229.3 | 206.2 | 200.2 | 186.9 | 176.7 | 165.0 | 161.9 | 159.0 | 146.0 | 145.5 | 141.7 | 147.0 | 145.6 | 150.0 | 156.8 | 155.6 | 141.3 | 151.8 | 129.4 | 125.7 |
| Cost of Revenue | 142.5 | 140.3 | 157.1 | 156.4 | 162.4 | 177.4 | 181.6 | 167.4 | 143.7 | 135.9 | 126.5 | 111.8 | 98.8 | 56.4 | 37.1 | 13.0 | 4.7 | 7.1 | 12.2 | 10.8 | 15.0 | 28.3 | 32.1 | 47.5 | 82.7 | 63.4 | 49.3 | 50.5 | 46.5 | 45.9 | 35.5 | 63.2 | 30.3 | 32.3 | 29.8 | 29.0 | 25.7 | 22.8 | 25.0 | 22.9 | 21.8 | 22.5 | 21.5 | 23.5 | 18.5 | 24.6 | 23.9 | 23.5 | 21.7 | 22.0 | 29.8 | 34.5 | 36.7 | 40.8 | 48.2 | 52.0 | 56.2 | 60.9 | 63.2 | 70.3 | 74.1 | 80.9 | 85.2 | 88.5 | 92.1 | 103.9 | 110.1 | 120.2 | 121.5 | 141.7 | 106.5 | 100.2 | 114.5 | 123.2 | 120.9 | 111.9 | 109.8 | 108.9 | 103.7 | 91.2 | 78.6 | 65.1 | 58.4 | 49.4 | 43.4 | 38.3 | 35.6 | 34.1 | 32.7 | 33.8 | 35.3 | 40.2 | 42.0 | 51.5 | 62.3 | 66.6 | 59.7 | 65.9 | 52.6 | 49.9 |
| Gross Profit | 312.1 | 331.5 | 324.2 | 315.5 | 304.5 | 306.9 | 312.6 | 257.9 | 253.2 | 261.6 | 259.9 | 263.7 | 242.8 | 265.7 | 255.8 | 235.7 | 223.5 | 234.5 | 234.4 | 217.8 | 231.3 | 210.9 | 210.3 | 189.1 | 171.4 | 194.0 | 218.9 | 213.8 | 205.0 | 204.3 | 209.5 | 172.0 | 193.2 | 194.5 | 193.7 | 187.2 | 179.5 | 180.0 | 174.6 | 172.5 | 170.7 | 170.9 | 169.5 | 167.2 | 172.0 | 167.1 | 167.8 | 169.3 | 165.6 | 171.2 | 170.4 | 170.9 | 161.9 | 179.5 | 164.8 | 165.3 | 162.3 | 151.5 | 159.2 | 150.8 | 148.3 | 152.3 | 156.0 | 144.1 | 141.7 | 130.4 | 129.0 | 123.3 | 121.0 | 78.0 | 138.1 | 147.3 | 152.4 | 150.0 | 154.5 | 155.2 | 159.9 | 161.0 | 162.3 | 158.0 | 150.7 | 141.1 | 141.8 | 137.5 | 133.3 | 126.7 | 126.4 | 124.9 | 113.3 | 111.7 | 106.4 | 106.8 | 103.6 | 98.6 | 94.5 | 89.0 | 81.6 | 85.8 | 76.8 | 75.7 |
| 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 | 132.1 | 190.5 | 118.8 | 109.7 | 111.6 | 116.5 | 126.2 | 119.4 | 102.5 | 105.5 | 103.4 | 100.7 | 96.0 | 98.3 | 99.3 | 89.7 | 89.0 | 90.0 | 86.9 | 82.0 | 86.2 | 81.8 | 81.2 | 84.4 | 84.6 | 78.8 | 81.8 | 84.6 | 82.5 | 71.0 | 82.3 | 79.9 | 81.0 | 78.8 | 78.0 | 79.1 | 73.3 | 77.1 | 74.3 | 74.9 | 73.9 | 70.1 | 70.3 | 70.2 | 69.0 | 70.6 | 67.1 | 68.6 | 63.8 | 69.7 | 68.5 | 68.4 | 65.9 | 48.6 | 65.8 | 65.7 | 65.9 | 47.7 | 70.2 | 66.4 | 67.3 | 50.6 | 67.1 | 67.1 | 62.5 | 50.9 | 66.6 | 74.8 | 67.4 | 52.5 | 62.8 | 61.6 | 61.3 | 54.6 | 55.0 | 58.5 | 61.9 | 58.0 | 58.0 | 56.4 | 55.1 | 48.2 | 48.8 | 47.5 | 46.3 | 42.4 | 47.4 | 44.1 | 38.5 | 36.7 | 36.3 | 38.9 | 34.5 | 29.9 | 28.7 | 28.2 | 23.7 | 26.4 | 22.6 | 22.7 |
| Other Expenses | 62.9 | 20.9 | 77.5 | 83.1 | 77.8 | 104.2 | 106.8 | 35.3 | 75.1 | 75.1 | 67.6 | 67.4 | 63.7 | 70.1 | 70.3 | 60.0 | 57.0 | 64.0 | 57.7 | 58.8 | 58.2 | 73.0 | 58.0 | 58.6 | 57.9 | 60.2 | 65.0 | 59.6 | 55.3 | 69.7 | 53.1 | 53.4 | 55.7 | 54.5 | 54.2 | 53.6 | 49.0 | 50.6 | 45.6 | 46.7 | 46.5 | 48.3 | 54.6 | 48.2 | 49.4 | 47.1 | 48.7 | 47.6 | 45.7 | 47.1 | 48.1 | 48.7 | 45.0 | 73.2 | 44.1 | 46.4 | 44.8 | 55.9 | 36.2 | 34.9 | 34.9 | 59.1 | 38.5 | 34.0 | 42.5 | 49.5 | 33.2 | 33.0 | 39.0 | 138.6 | 36.6 | 48.1 | 35.3 | 41.7 | 53.0 | 39.6 | 39.0 | 36.8 | 34.4 | 34.4 | 32.9 | 34.6 | 32.8 | 30.7 | 27.6 | 27.2 | 26.6 | 26.8 | 24.0 | 23.9 | 21.8 | 19.2 | 22.0 | 24.9 | 23.1 | 20.8 | 19.9 | 19.7 | 17.3 | 17.0 |
| Operating Expenses | 195.0 | 211.4 | 196.4 | 192.8 | 189.5 | 220.7 | 233.0 | 154.7 | 177.6 | 180.6 | 171.0 | 168.0 | 159.6 | 168.5 | 169.6 | 149.7 | 146.0 | 154.0 | 144.6 | 140.8 | 144.4 | 154.7 | 139.1 | 143.0 | 142.6 | 139.0 | 146.8 | 144.2 | 137.8 | 140.7 | 135.4 | 133.3 | 136.7 | 133.4 | 132.2 | 132.7 | 122.3 | 127.6 | 119.8 | 121.6 | 120.4 | 118.4 | 124.9 | 118.4 | 118.5 | 117.7 | 115.8 | 116.2 | 109.6 | 116.8 | 116.6 | 117.1 | 110.9 | 121.8 | 110.0 | 112.1 | 110.7 | 103.6 | 106.5 | 101.3 | 102.2 | 109.7 | 105.5 | 101.1 | 105.0 | 100.4 | 99.8 | 107.8 | 106.4 | 191.1 | 99.4 | 109.7 | 96.7 | 96.3 | 108.0 | 98.1 | 100.9 | 94.8 | 92.4 | 90.8 | 88.0 | 82.7 | 81.5 | 78.2 | 73.8 | 69.6 | 74.0 | 70.9 | 62.3 | 60.7 | 58.1 | 58.1 | 56.5 | 54.7 | 51.8 | 49.0 | 43.6 | 46.2 | 39.9 | 39.8 |
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Income | 117.1 | 120.1 | 127.8 | 122.7 | 115.1 | 86.2 | 79.7 | 103.2 | 75.6 | 81.0 | 88.8 | 95.7 | 83.2 | 97.3 | 86.2 | 86.0 | 77.5 | 80.5 | 89.9 | 77.0 | 87.0 | 56.2 | 71.1 | 46.1 | 28.8 | 55.0 | 72.1 | 69.7 | 67.1 | 63.6 | 74.1 | 38.7 | 56.6 | 61.2 | 61.6 | 54.5 | 57.2 | 52.4 | 54.7 | 50.9 | 50.2 | 52.4 | 44.6 | 48.9 | 53.5 | 49.4 | 52.0 | 53.1 | 56.0 | 54.4 | 53.8 | 53.8 | 51.0 | 57.7 | 54.8 | 53.3 | 51.7 | 47.9 | 52.8 | 49.5 | 46.2 | 42.6 | 50.5 | 43.0 | 36.7 | 30.0 | 29.2 | 15.5 | 14.7 | (113.1) | 38.8 | 37.6 | 55.7 | 53.6 | 46.6 | 57.1 | 59.0 | 66.3 | 69.9 | 67.2 | 62.6 | 58.3 | 60.3 | 59.3 | 59.5 | 57.1 | 52.3 | 54.0 | 51.0 | 51.1 | 48.3 | 48.7 | 47.1 | 43.8 | 42.7 | 40.0 | 38.0 | 39.6 | 36.9 | 36.0 |
| Interest Expense | 128.0 | 137.4 | 146.8 | 147.8 | 148.5 | 160.7 | 169.6 | 158.8 | 132.7 | 126.1 | 116.5 | 102.1 | 74.2 | 41.9 | 18.1 | 11.5 | 11.7 | 12.1 | 12.8 | 14.3 | 20.5 | 22.1 | 25.0 | 27.9 | 38.6 | 42.9 | 47.2 | 45.5 | 41.4 | 37.7 | 33.9 | 30.1 | 26.4 | 25.6 | 24.7 | 22.3 | 20.9 | 20.8 | 20.9 | 20.4 | 20.3 | 19.8 | 20.5 | 21.3 | 22.2 | 21.6 | 20.4 | 20.0 | 19.2 | 19.5 | 20.3 | 21.0 | 21.7 | 23.3 | 25.2 | 26.5 | 28.2 | 30.9 | 32.2 | 34.3 | 36.1 | 40.9 | 45.2 | 48.5 | 52.1 | 58.8 | 65.1 | 70.2 | 71.5 | 76.7 | 79.8 | 83.5 | 103.3 | 116.4 | 116.3 | 109.2 | 108.9 | 107.8 | 103.2 | 90.4 | 77.6 | 64.4 | 57.6 | 48.7 | 42.6 | 37.3 | 34.4 | 33.3 | 31.0 | 31.6 | 32.8 | 38.1 | 39.3 | 48.8 | 59.1 | 63.4 | 57.4 | 63.2 | 50.5 | 47.9 |
| Interest Income | 390.1 | 403.4 | 411.0 | 402.8 | 399.7 | 414.4 | 427.7 | 400.5 | 339.7 | 338.1 | 330.4 | 314.9 | 289.8 | 267.8 | 233.7 | 190.3 | 173.0 | 177.7 | 184.1 | 176.7 | 184.9 | 183.6 | 179.2 | 180.7 | 199.4 | 202.2 | 208.4 | 210.0 | 204.7 | 200.6 | 194.0 | 186.2 | 177.7 | 175.0 | 171.5 | 163.9 | 158.5 | 153.0 | 151.5 | 149.3 | 149.3 | 147.6 | 146.2 | 144.2 | 145.8 | 149.6 | 149.8 | 147.9 | 148.8 | 152.5 | 152.8 | 153.1 | 151.3 | 155.6 | 161.1 | 164.0 | 166.9 | 169.3 | 173.7 | 174.9 | 175.7 | 181.7 | 185.4 | 187.0 | 190.6 | 194.9 | 197.9 | 198.1 | 194.9 | 203.3 | 213.8 | 215.4 | 229.2 | 231.8 | 238.7 | 230.1 | 228.7 | 223.0 | 229.1 | 213.2 | 192.7 | 172.3 | 164.1 | 148.6 | 140.8 | 130.7 | 126.9 | 122.0 | 113.9 | 112.3 | 107.2 | 116.0 | 118.9 | 124.4 | 130.5 | 133.3 | 122.2 | 133.4 | 112.4 | 109.0 |
| Profitability | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| EBITDA | 117.1 | 125.5 | 140.1 | 135.2 | 128.6 | 108.9 | 93.1 | 115.7 | 83.9 | 89.5 | 97.0 | 104.1 | 91.2 | 105.5 | 94.6 | 93.6 | 85.2 | 88.8 | 96.9 | 84.0 | 93.9 | 63.5 | 78.6 | 53.4 | 36.1 | 62.3 | 80.3 | 76.8 | 74.1 | 70.3 | 81.0 | 46.0 | 63.9 | 68.3 | 68.6 | 61.5 | 64.2 | 59.2 | 61.5 | 57.8 | 57.2 | 59.8 | 51.0 | 55.5 | 61.0 | 55.9 | 58.3 | 59.1 | 63.0 | 62.0 | 60.9 | 60.7 | 57.7 | 64.2 | 61.5 | 59.5 | 57.8 | 54.2 | 59.1 | 56.1 | 52.4 | 49.0 | 56.9 | 49.4 | 43.2 | 36.6 | 35.8 | 22.2 | 21.0 | (106.8) | 45.4 | 44.3 | 62.5 | 59.0 | 54.0 | 66.0 | 65.3 | 69.8 | 77.7 | 76.5 | 68.5 | 65.1 | 66.8 | 65.2 | 65.2 | 63.1 | 55.4 | 61.9 | 57.6 | 57.9 | 56.9 | 55.2 | 51.0 | 43.9 | 46.6 | 44.2 | 41.4 | 43.8 | 39.9 | 39.0 |
| EBIT | 117.1 | 120.1 | 127.8 | 122.7 | 115.4 | 86.2 | 79.7 | 103.2 | 75.6 | 81.0 | 88.8 | 95.7 | 83.2 | 97.3 | 86.2 | 86.0 | 77.5 | 80.5 | 89.9 | 77.0 | 87.0 | 56.2 | 71.1 | 46.1 | 28.8 | 54.9 | 72.1 | 69.7 | 67.1 | 63.6 | 74.1 | 38.7 | 56.6 | 61.2 | 61.6 | 54.5 | 57.2 | 52.4 | 54.7 | 50.9 | 50.2 | 52.4 | 44.6 | 48.9 | 53.5 | 49.4 | 52.0 | 53.1 | 56.0 | 54.4 | 53.8 | 53.8 | 51.0 | 57.7 | 54.8 | 53.3 | 51.7 | 47.9 | 52.8 | 49.5 | 46.2 | 42.6 | 50.5 | 43.0 | 36.7 | 30.0 | 29.2 | 15.5 | 14.7 | (113.1) | 38.8 | 37.6 | 55.7 | 53.6 | 46.6 | 57.1 | 59.0 | 66.3 | 69.9 | 67.2 | 62.6 | 58.3 | 60.3 | 59.3 | 59.5 | 57.1 | 52.3 | 54.0 | 51.0 | 51.1 | 48.3 | 48.7 | 47.1 | 43.8 | 42.7 | 40.0 | 38.0 | 39.6 | 36.9 | 36.0 |
| Income Before Tax | 117.1 | 120.1 | 127.8 | 122.7 | 115.1 | 86.2 | 79.7 | 103.2 | 75.6 | 81.0 | 88.8 | 95.7 | 83.2 | 97.3 | 86.2 | 86.0 | 77.5 | 80.5 | 89.9 | 77.0 | 87.0 | 56.2 | 71.1 | 46.1 | 28.8 | 55.0 | 72.1 | 69.7 | 67.1 | 63.6 | 74.1 | 38.7 | 56.6 | 61.2 | 61.6 | 54.5 | 57.2 | 52.4 | 54.7 | 50.9 | 50.2 | 52.4 | 44.6 | 48.9 | 53.5 | 49.4 | 52.0 | 53.1 | 56.0 | 54.4 | 53.8 | 53.8 | 51.0 | 57.7 | 54.8 | 53.3 | 51.7 | 47.9 | 52.8 | 49.5 | 46.2 | 42.6 | 50.5 | 43.0 | 36.7 | 30.0 | 29.2 | 15.5 | 14.7 | (113.1) | 38.8 | 37.6 | 55.7 | 53.6 | 46.6 | 57.1 | 59.0 | 66.3 | 69.9 | 67.2 | 62.6 | 58.3 | 60.3 | 59.3 | 59.5 | 57.1 | 52.3 | 54.0 | 51.0 | 51.1 | 48.3 | 48.7 | 47.1 | 43.8 | 42.7 | 40.0 | 38.0 | 39.6 | 36.9 | 36.0 |
| Income Tax Expense | 22.4 | 21.1 | 27.3 | 23.5 | 22.1 | 17.6 | 16.5 | 8.2 | 13.6 | 16.8 | 16.7 | 16.1 | 14.9 | 15.4 | 15.4 | 16.0 | 13.2 | 18.6 | 14.3 | 12.0 | 13.9 | 5.4 | 9.5 | 6.5 | 2.8 | 7.3 | 10.0 | 9.9 | 10.5 | 5.5 | 8.5 | 3.5 | 7.1 | 27.2 | 12.6 | 9.1 | 13.8 | 10.2 | 13.3 | 11.2 | 12.0 | 13.9 | 10.3 | 12.2 | 13.5 | 11.5 | 13.4 | 13.5 | 14.2 | 12.3 | 13.8 | 13.2 | 11.7 | 17.4 | 13.3 | 13.4 | 13.5 | 11.9 | 13.4 | 13.2 | 12.4 | 11.1 | 12.8 | 11.3 | 9.3 | 5.6 | 5.8 | 2.4 | 1.6 | (11.3) | 9.7 | 11.9 | 14.2 | 15.4 | 13.0 | 17.3 | 17.9 | 19.7 | 21.5 | 20.5 | 18.8 | 17.4 | 18.2 | 17.7 | 18.0 | 17.0 | 16.3 | 16.2 | 15.1 | 15.4 | 14.3 | 14.8 | 14.1 | 13.0 | 12.4 | 11.8 | 11.5 | 11.5 | 11.0 | 10.6 |
| Net Income | 94.8 | 99.0 | 100.5 | 99.2 | 93.0 | 68.6 | 63.2 | 95.0 | 61.9 | 64.3 | 72.1 | 79.6 | 68.3 | 81.8 | 70.9 | 70.0 | 64.3 | 61.9 | 75.6 | 65.0 | 73.1 | 50.8 | 61.6 | 39.6 | 26.0 | 47.8 | 62.1 | 59.8 | 56.7 | 58.1 | 65.6 | 35.2 | 49.5 | 34.0 | 48.9 | 45.5 | 43.4 | 42.1 | 41.5 | 39.8 | 38.3 | 38.5 | 34.3 | 36.7 | 40.0 | 37.9 | 38.6 | 39.6 | 41.8 | 42.1 | 39.9 | 40.6 | 39.2 | 40.2 | 41.6 | 39.9 | 38.1 | 36.1 | 39.3 | 36.4 | 33.8 | 31.5 | 37.7 | 31.7 | 27.5 | 24.4 | 23.3 | 13.1 | 13.1 | (101.9) | 29.1 | 25.7 | 41.5 | 38.2 | 33.6 | 39.8 | 41.1 | 46.6 | 48.3 | 46.7 | 43.9 | 40.9 | 42.1 | 41.6 | 41.4 | 40.1 | 36.0 | 37.9 | 35.8 | 35.7 | 34.1 | 33.9 | 33.0 | 30.8 | 30.3 | 28.3 | 26.5 | 28.1 | 25.9 | 25.3 |
| Per Share Data | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| EPS (Basic) | 0.51 | 0.53 | 0.53 | 0.53 | 0.50 | 0.36 | 0.33 | 0.53 | 0.36 | 0.38 | 0.42 | 0.46 | 0.39 | 0.47 | 0.41 | 0.42 | 0.38 | 0.37 | 0.45 | 0.38 | 0.43 | 0.30 | 0.38 | 0.24 | 0.16 | 0.33 | 0.38 | 0.36 | 0.33 | 0.33 | 0.37 | 0.20 | 0.28 | 0.19 | 0.28 | 0.26 | 0.25 | 0.24 | 0.24 | 0.23 | 0.22 | 0.22 | 0.20 | 0.21 | 0.22 | 0.21 | 0.21 | 0.21 | 0.22 | 0.22 | 0.21 | 0.21 | 0.20 | 0.20 | 0.21 | 0.20 | 0.19 | 0.18 | 0.20 | 0.18 | 0.17 | 0.16 | 0.16 | 0.14 | 0.13 | 0.11 | 0.10 | 0.05 | 0.05 | -0.58 | 0.17 | 0.15 | 0.24 | 0.22 | 0.19 | 0.23 | 0.24 | 0.27 | 0.28 | 0.27 | 0.26 | 0.25 | 0.26 | 0.26 | 0.25 | 0.25 | 0.23 | 0.24 | 0.24 | 0.24 | 0.23 | 0.23 | 0.22 | 0.20 | 0.20 | 0.19 | 0.20 | 0.19 | 0.19 | 0.18 |
| EPS (Diluted) | 0.51 | 0.53 | 0.53 | 0.53 | 0.49 | 0.36 | 0.33 | 0.52 | 0.36 | 0.37 | 0.42 | 0.46 | 0.39 | 0.47 | 0.40 | 0.42 | 0.38 | 0.37 | 0.45 | 0.38 | 0.43 | 0.30 | 0.38 | 0.24 | 0.16 | 0.33 | 0.37 | 0.35 | 0.33 | 0.33 | 0.37 | 0.20 | 0.28 | 0.19 | 0.28 | 0.26 | 0.25 | 0.24 | 0.24 | 0.23 | 0.22 | 0.22 | 0.20 | 0.21 | 0.22 | 0.21 | 0.21 | 0.21 | 0.22 | 0.22 | 0.21 | 0.21 | 0.20 | 0.20 | 0.21 | 0.20 | 0.19 | 0.18 | 0.20 | 0.18 | 0.17 | 0.16 | 0.16 | 0.14 | 0.13 | 0.11 | 0.10 | 0.05 | 0.05 | -0.58 | 0.17 | 0.15 | 0.24 | 0.22 | 0.19 | 0.23 | 0.24 | 0.27 | 0.28 | 0.27 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.22 | 0.24 | 0.24 | 0.24 | 0.23 | 0.23 | 0.22 | 0.20 | 0.20 | 0.19 | 0.20 | 0.19 | 0.19 | 0.18 |
| Shares Outstanding | 179.7 | 183.3 | 183.7 | 182.3 | 182.2 | 182.0 | 181.9 | 175.3 | 162.7 | 164.0 | 164.6 | 165.9 | 166.6 | 167.5 | 167.4 | 160.9 | 160.6 | 161.2 | 162.5 | 162.8 | 162.4 | 162.2 | 162.1 | 161.7 | 163.5 | 164.1 | 165.3 | 168.3 | 169.9 | 174.6 | 175.9 | 175.8 | 175.3 | 175.1 | 175.0 | 174.6 | 174.2 | 173.6 | 173.0 | 173.4 | 173.3 | 173.7 | 174.3 | 176.4 | 178.5 | 181.3 | 186.1 | 188.1 | 189.5 | 191.6 | 192.3 | 193.3 | 196.3 | 198.2 | 199.0 | 199.7 | 199.5 | 199.2 | 199.0 | 198.8 | 198.6 | 198.4 | 198.3 | 190.2 | 176.2 | 176.0 | 175.8 | 161.3 | 175.3 | 174.9 | 174.5 | 174.0 | 173.6 | 172.5 | 176.7 | 173.2 | 173.3 | 170.4 | 172.7 | 173.0 | 170.9 | 162.9 | 162.0 | 160.0 | 167.3 | 160.5 | 157.5 | 160.3 | 147.0 | 148.1 | 146.7 | 144.1 | 149.4 | 150.7 | 137.5 | 137.0 | 134.1 | 146.7 | 133.0 | 144.2 |
| Metric | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q2 | 2009 Q1 | 2007 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents | 1,043.8 | 1,034.6 | 786.9 | 781.0 | 1,015.0 | 1,059.9 | 1,404.8 | 1,385.4 | 346.3 | 532.3 | 408.4 | 493.2 | 555.3 | 668.0 | 512.2 | 365.9 | 1,093.5 | 1,638.6 | 2,232.3 | 1,634.5 | 1,418.3 | 1,847.8 | 1,074.6 | 585.4 | 403.5 | 517.8 | 221.3 | 139.1 | 265.8 | 243.8 | 412.7 | 397.8 | 311.1 | 263.7 | 682.6 | 417.5 | 378.6 | 239.2 | 454.5 | 432.9 | 430.1 | 702.1 | 284.0 | 203.7 | 325.3 | 279.5 | 347.8 | 342.2 | 312.2 | 305.5 | 360.0 | 359.1 | 322.8 | 316.4 | 276.8 | 247.9 | 247.4 | 291.0 | 241.1 | 271.7 | 260.7 | 247.4 | 227.6 | 231.2 | 230.7 | 250.6 | 227.8 | 225.1 | 209.8 | 210.9 | 188.2 | 209.6 | 198.7 | 182.8 | 193 | 163.9 | 156.4 | 144.5 | 155.7 | 162.6 | 147.7 | 147.1 | 155.6 | 120.1 | 132 | 118.4 | 117.4 | 128 | 154.4 |
| Short-Term Investments | 2,279.2 | 2,372.1 | 2,542.3 | 2,595.5 | 2,512.5 | 2,311.2 | 2,174.9 | 1,795.6 | 1,038.8 | 2,398.4 | 1,046.7 | 1,102.0 | 1,146.3 | 2,646.8 | 949.9 | 1,090.5 | 1,573.6 | 3,187.4 | 1,282.6 | 1,388.0 | 1,341.4 | 3,062.1 | 1,437.8 | 1,337.1 | 1,476.8 | 2,497.5 | 1,310.2 | 1,674.5 | 1,619.8 | 2,080.3 | 1,527.1 | 1,971.4 | 1,974.8 | 2,548.0 | 1,974.6 | 1,914.4 | 1,955.8 | 2,559.2 | 1,952.4 | 2,051.4 | 2,054.3 | 0 | 0 | 3,258.5 | 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 |
| Net Receivables | 112.1 | 113.7 | 488.8 | 500.6 | 451.0 | 465.2 | 484.0 | 477.2 | 482.5 | 478.9 | 473.7 | 432.0 | 420.7 | 410.5 | 392.6 | 377.8 | 358.1 | 334.0 | 324.4 | 317.8 | 318.6 | 350.7 | 345.3 | 340.2 | 386.6 | 383.5 | 377.3 | 377.9 | 378.1 | 370.7 | 370.8 | 370.5 | 350.5 | 344.5 | 328.7 | 317.4 | 308.7 | 293.0 | 279.4 | 251.9 | 224.1 | 54.8 | 58.7 | 128.4 | 58.1 | 59.4 | 73.9 | 35.7 | 32.8 | 34.4 | 32.0 | 40.7 | 42.7 | 40.5 | 43.3 | 38.7 | 38.9 | 44.7 | 37.8 | 33.2 | 31.6 | 31.5 | 32 | 33.1 | 33.9 | 34.9 | 33.9 | 32.1 | 30.8 | 32.3 | 26.5 | 25.2 | 25.3 | 27 | 24.2 | 25 | 24.8 | 23.7 | 22.7 | 21.4 | 20.3 | 20.1 | 17.4 | 15.8 | 14.3 | 13.6 | 14.2 | 14.4 | 15 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Assets | 3,435.1 | 3,520.4 | 3,817.9 | 3,877.0 | 3,978.4 | 3,836.2 | 4,063.7 | 3,658.2 | 1,867.7 | 3,409.6 | 1,928.8 | 2,027.3 | 2,122.2 | 3,725.3 | 1,854.8 | 1,834.2 | 3,025.1 | 5,160.0 | 3,839.3 | 3,340.2 | 3,078.3 | 5,260.7 | 2,857.7 | 2,262.8 | 2,266.9 | 3,398.9 | 1,908.9 | 2,191.5 | 2,263.7 | 2,694.8 | 2,310.6 | 2,739.7 | 2,636.4 | 3,156.1 | 2,986.0 | 2,649.3 | 2,643.1 | 3,091.5 | 2,686.3 | 2,736.2 | 2,708.5 | 756.8 | 342.7 | 3,590.5 | 383.3 | 338.9 | 421.7 | 377.9 | 345.0 | 339.9 | 391.9 | 399.8 | 365.4 | 357.0 | 320.1 | 286.6 | 286.3 | 335.8 | 278.9 | 305.0 | 292.3 | 278.9 | 259.6 | 264.3 | 264.6 | 285.5 | 261.7 | 257.2 | 240.6 | 243.2 | 214.7 | 234.8 | 224 | 209.8 | 217.2 | 188.9 | 181.2 | 168.2 | 178.4 | 184 | 168 | 167.2 | 173 | 135.9 | 146.3 | 132 | 131.6 | 142.4 | 169.4 |
| Non-Current Assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment | 168.9 | 175.2 | 178.6 | 184.3 | 186.9 | 195.5 | 171.7 | 180.6 | 213.5 | 222.9 | 215.6 | 216.3 | 216.1 | 225.1 | 221.5 | 211.6 | 218.3 | 220.4 | 228.2 | 228.4 | 229.0 | 231.5 | 236.9 | 239.6 | 236.9 | 240.0 | 237.3 | 243.3 | 239.0 | 234.5 | 231.2 | 230.2 | 230.3 | 222.8 | 221.6 | 217.6 | 216.2 | 217.8 | 228.0 | 228.9 | 228.1 | 205.3 | 204.1 | 204.2 | 205.1 | 205.5 | 190.1 | 130.7 | 120.4 | 120.8 | 121.4 | 121.9 | 123.5 | 122.7 | 128.1 | 109.2 | 101.0 | 116.4 | 93.7 | 84.9 | 81.5 | 79.2 | 77.6 | 77 | 75.9 | 75.7 | 75.2 | 71 | 70.2 | 73 | 59.6 | 57.6 | 57.5 | 57.9 | 51 | 49.8 | 49.2 | 43.2 | 42.3 | 39.9 | 39.2 | 39.3 | 36.3 | 31 | 30.7 | 30.7 | 31.1 | 30.8 | 30.6 |
| Goodwill | 607.6 | 553.3 | 0 | 0 | 0 | 553.3 | 0 | 0 | 0 | 553.3 | 561.3 | 561.9 | 553.9 | 550.5 | 553.3 | 537.7 | 537.9 | 534.3 | 536.7 | 536.8 | 536.5 | 533.4 | 534.9 | 535.0 | 535.2 | 535.3 | 534.2 | 535.2 | 535.4 | 530.6 | 531.6 | 531.6 | 531.6 | 530.6 | 531.6 | 531.6 | 531.6 | 530.6 | 531.6 | 531.6 | 531.6 | 535.3 | 535.1 | 534.9 | 534.7 | 534.5 | 624.1 | 276.6 | 129.3 | 127.2 | 32.0 | 40.7 | 42.7 | 40.5 | 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 |
| Intangible Assets | 0 | 59.6 | 618.4 | 623.7 | 629.2 | 82.1 | 641.7 | 648.0 | 560.1 | 7.3 | 0 | 0 | 9.6 | 10.3 | 8.2 | 35.2 | 35.6 | 3.8 | 32.9 | 29.5 | 28.2 | 3.3 | 29.7 | 31.0 | 37.8 | 39.3 | 39.4 | 38.8 | 38.5 | 38.6 | 38.2 | 37.9 | 37.7 | 1.0 | 37.9 | 38.2 | 37.3 | 38.5 | 36.3 | 38.2 | 40.2 | 15.0 | 16.4 | 40.2 | 20.6 | 22.0 | 34.2 | 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 | 0 |
| Long-Term Investments | 26,101.4 | 25,890.7 | 25,813.3 | 25,772.6 | 25,722.9 | 25,838.5 | 25,820.0 | 25,789.2 | 23,526.3 | 21,969.8 | 23,184.9 | 23,202.2 | 22,871.4 | 21,019.8 | 22,109.7 | 21,403.8 | 20,672.3 | 18,816.0 | 20,507.5 | 20,652.8 | 20,776.7 | 18,707.7 | 20,240.8 | 19,896.8 | 18,216.9 | 16,758.9 | 17,633.2 | 17,107.9 | 16,940.9 | 16,327.2 | 16,590.9 | 15,979.5 | 15,877.1 | 15,338.3 | 15,646.0 | 15,541.1 | 15,105.8 | 14,312.6 | 14,576.4 | 14,296.6 | 14,008.7 | 14,657.7 | 14,857.4 | 11,739.9 | 15,230.5 | 15,042.4 | 13,943.6 | 9,588.9 | 8,881.4 | 9,042.2 | 7,927.8 | 7,738.5 | 7,731.9 | 7,450.4 | 7,057.4 | 6,244.6 | 6,009.8 | 6,769.2 | 5,969.7 | 5,669.9 | 5,637.0 | 5,588.1 | 5,509.9 | 5,497 | 5,334.5 | 5,363.7 | 5,209.9 | 4,848.1 | 4,737.2 | 4,973.2 | 4,058.5 | 3,825.5 | 3,739.1 | 3,760.5 | 3,397.8 | 3,350.1 | 3,275 | 3,045.4 | 2,968.7 | 2,807.6 | 2,750.1 | 2,798.6 | 2,565.3 | 2,275.6 | 2,233.5 | 2,181.7 | 2,137.6 | 2,050.5 | 2,034.7 |
| Other Non-Current Assets | 1,924.4 | 1,919.0 | 1,566.8 | 1,582.8 | 1,614.6 | 1,566.1 | 1,488.5 | 1,493.8 | 1,475.3 | 1,408.9 | 1,484.5 | 1,395.5 | 1,339.0 | 1,400.7 | 1,398.5 | 1,265.3 | 1,144.8 | 1,062.0 | 1,279.2 | 1,321.6 | 1,272.4 | 1,170.2 | 1,643.3 | 1,652.7 | 1,636.2 | 952.9 | 1,350.7 | 1,191.9 | 957.2 | 894.1 | 662.3 | 653.8 | 635.9 | 788.1 | 639.9 | 669.8 | 644.7 | 753.3 | 642.4 | 648.6 | 605.2 | 456.7 | 455.8 | 526.0 | 501.7 | 350.3 | 224.5 | 182.4 | 144.0 | 137.2 | 117.1 | 109.0 | 94.7 | 100.5 | 180.9 | 227.0 | 127.6 | 143.5 | 136.5 | 124.7 | 119.2 | 123.8 | 122.4 | 115 | 111.6 | 113.8 | 86 | 77.5 | 132.1 | 88.3 | 79.9 | 83.1 | 77.3 | 83.1 | 78.7 | 75.7 | 74.7 | 77.9 | 77.4 | 101.9 | 101.1 | 77.5 | 55 | 36.9 | 42.6 | 61.1 | 59.2 | 120.2 | 92.2 |
| Total Non-Current Assets | 28,802.3 | 28,598.0 | 28,177.1 | 28,163.4 | 28,153.6 | 28,235.6 | 28,122.0 | 28,111.6 | 25,775.2 | 24,162.4 | 25,446.4 | 25,375.9 | 24,990.0 | 23,206.4 | 24,291.3 | 23,418.5 | 22,573.2 | 20,636.4 | 22,551.5 | 22,739.6 | 22,814.7 | 20,646.1 | 22,685.6 | 22,355.1 | 20,663.0 | 18,487.2 | 19,794.8 | 19,117.2 | 18,711.0 | 17,987.3 | 18,054.2 | 17,432.9 | 17,312.5 | 16,880.8 | 17,076.9 | 16,998.2 | 16,535.5 | 15,852.8 | 16,014.7 | 15,743.8 | 15,413.8 | 15,870.1 | 16,068.8 | 13,045.1 | 16,492.5 | 16,154.7 | 15,016.5 | 10,178.5 | 9,275.1 | 9,427.4 | 8,227.3 | 8,030.5 | 8,022.3 | 7,746.7 | 7,366.4 | 6,580.8 | 6,238.4 | 7,029.1 | 6,199.9 | 5,879.6 | 5,837.6 | 5,791.1 | 5,709.9 | 5,689 | 5,522 | 5,553.2 | 5,371.1 | 4,996.6 | 4,939.5 | 5,134.5 | 4,198 | 3,966.2 | 3,873.9 | 3,901.5 | 3,527.5 | 3,475.6 | 3,398.9 | 3,166.5 | 3,088.4 | 2,949.4 | 2,890.4 | 2,915.4 | 2,656.6 | 2,343.5 | 2,306.8 | 2,273.5 | 2,227.9 | 2,201.5 | 2,157.5 |
| Total Assets | 32,237.4 | 32,118.4 | 31,995.1 | 32,040.4 | 32,132.0 | 32,071.8 | 32,185.7 | 31,769.8 | 27,643.0 | 27,571.9 | 27,375.2 | 27,403.2 | 27,112.2 | 26,931.7 | 26,146.0 | 25,252.7 | 25,598.3 | 25,796.4 | 26,390.8 | 26,079.8 | 25,893.0 | 25,906.7 | 25,543.3 | 24,617.9 | 22,929.9 | 21,897.1 | 21,703.6 | 21,308.7 | 20,974.6 | 20,682.2 | 20,364.8 | 20,172.5 | 19,948.9 | 20,036.9 | 20,062.9 | 19,647.4 | 19,178.6 | 18,944.2 | 18,701.1 | 18,480.0 | 18,122.3 | 16,626.9 | 16,411.5 | 16,635.6 | 16,875.9 | 16,493.5 | 15,438.2 | 10,556.4 | 9,620.2 | 9,767.3 | 8,619.3 | 8,430.3 | 8,387.8 | 8,103.7 | 7,686.5 | 6,867.4 | 6,524.7 | 7,364.8 | 6,478.8 | 6,184.6 | 6,129.9 | 6,070 | 5,969.5 | 5,953.3 | 5,786.6 | 5,838.7 | 5,632.8 | 5,253.8 | 5,180.1 | 5,377.7 | 4,412.7 | 4,201 | 4,097.9 | 4,111.3 | 3,744.7 | 3,664.5 | 3,580.1 | 3,334.7 | 3,266.8 | 3,133.4 | 3,058.4 | 3,082.6 | 2,829.6 | 2,479.4 | 2,453.1 | 2,405.5 | 2,359.5 | 2,343.9 | 2,326.9 |
| Current Liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables | 17.7 | 17.1 | 22.6 | 27.6 | 27.0 | 31.6 | 36.7 | 48.8 | 26.4 | 35.1 | 26.8 | 24.1 | 11.9 | 10.2 | 5.7 | 6.0 | 4.7 | 7 | 5.2 | 7.3 | 5.6 | 10.4 | 9.1 | 11.6 | 10.9 | 8.8 | 9.6 | 9.2 | 11.2 | 10.5 | 11.2 | 8.3 | 9.7 | 9.3 | 10.6 | 7.8 | 12.5 | 9.6 | 13.6 | 8.3 | 13.6 | 43.3 | 49.2 | 46.6 | 61.5 | 66.7 | 70.8 | 25.3 | 24.9 | 24.6 | 24.3 | 27.0 | 27.6 | 30.5 | 47.9 | 41.3 | 41.8 | 47.7 | 42.4 | 36.2 | 33.5 | 32.3 | 33.7 | 31.4 | 34.2 | 34.3 | 38.4 | 33.5 | 33.9 | 33.2 | 28.6 | 23.8 | 23.8 | 20.7 | 24.3 | 20.4 | 21.4 | 19.1 | 23.3 | 18.8 | 17.5 | 12.4 | 14.7 | 10 | 10.5 | 8.6 | 12 | 10.2 | 11.2 |
| Short-Term Debt | 0 | 678.8 | 0 | 0 | 0 | 563.8 | 0 | 0 | 0 | 851.3 | 544 | 555 | 525 | 1,080.4 | 136 | 456.2 | 452.4 | 833.5 | 469.0 | 533.7 | 521.0 | 630.1 | 611.7 | 572.6 | 1,386.8 | 939.9 | 832.9 | 1,188.4 | 829.0 | 754.8 | 485.6 | 983.8 | 937.9 | 617.5 | 298.8 | 694.9 | 453.3 | 541.3 | 264.0 | 722.2 | 352.9 | 458.3 | 624.6 | 868.9 | 1,317.3 | 1,195.5 | 1,773.1 | 1,241.5 | 1,182.5 | 1,396.7 | 600.0 | 507.9 | 632.2 | 384.3 | 289.3 | 250.1 | 314.5 | 601.4 | 456.2 | 513.7 | 451.4 | 487.6 | 454.3 | 385 | 255 | 235.5 | 227 | 200.1 | 179.9 | 248.3 | 194 | 189.3 | 148.6 | 209 | 230.2 | 209.9 | 158.8 | 140.9 | 115.6 | 117.7 | 112.9 | 196.5 | 143.3 | 154.1 | 119.1 | 81.2 | 77.7 | 57.2 | 53.8 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 26,768.3 | 26,589.4 | 26,332.5 | 26,110.5 | 26,329.0 | 26,129.4 | 26,152.1 | 25,559.7 | 21,742.0 | 21,537.6 | 21,421.6 | 21,206.5 | 21,316.6 | 20,649.5 | 21,376.6 | 21,143.9 | 21,541.2 | 21,573.5 | 22,074.0 | 21,724.3 | 21,633.8 | 20,839.2 | 20,730.1 | 19,884.2 | 17,365.0 | 17,393.9 | 17,342.7 | 16,388.9 | 16,378.0 | 16,376.2 | 16,249.0 | 15,599.8 | 15,477.1 | 15,797.5 | 16,141.8 | 15,357.4 | 15,090.3 | 15,012.9 | 14,952.5 | 14,292.6 | 14,404.3 | 12,345.5 | 12,156.5 | 12,097.9 | 11,716.3 | 11,414.0 | 10,291.2 | 7,431.0 | 6,784.2 | 6,751.8 | 6,437.0 | 6,344.6 | 6,245.5 | 6,259.2 | 5,974.4 | 5,389.1 | 5,010.0 | 5,502.7 | 4,824.5 | 4,669.9 | 4,647.5 | 4,546.8 | 4,506.3 | 4,495.1 | 4,508.5 | 4,593 | 4,505.8 | 4,257.4 | 4,198.8 | 4,418.6 | 3,605 | 3,446.5 | 3,383.1 | 3,367.9 | 3,053.6 | 3,003.2 | 2,967 | 2,730.3 | 2,703.9 | 2,589.8 | 2,547.5 | 2,502.7 | 2,328.3 | 2,011.2 | 2,022.3 | 2,004.9 | 1,990.7 | 1,996.6 | 1,996.9 |
| Total Current Liabilities | 26,786.1 | 27,285.4 | 26,355.1 | 26,138.1 | 26,356.0 | 26,724.9 | 26,188.9 | 25,608.4 | 21,768.3 | 22,424.0 | 21,992.4 | 21,785.6 | 21,853.5 | 21,740.1 | 21,518.3 | 21,606.1 | 21,998.3 | 22,414.0 | 22,548.2 | 22,265.4 | 22,160.4 | 21,479.6 | 21,350.9 | 20,468.3 | 18,762.7 | 18,342.7 | 18,185.2 | 17,586.5 | 17,218.2 | 17,141.5 | 16,745.7 | 16,591.9 | 16,424.6 | 16,424.4 | 16,451.1 | 16,060.0 | 15,556.2 | 15,563.8 | 15,230.2 | 15,023.1 | 14,770.7 | 12,847.1 | 12,830.4 | 13,013.5 | 13,095.1 | 12,676.1 | 12,135.0 | 8,697.8 | 7,991.6 | 8,173.1 | 7,061.3 | 6,879.5 | 6,905.3 | 6,674.0 | 6,311.6 | 5,680.5 | 5,366.3 | 6,151.8 | 5,323.1 | 5,219.9 | 5,132.4 | 5,066.7 | 4,994.3 | 4,911.5 | 4,797.7 | 4,862.8 | 4,771.2 | 4,491 | 4,412.6 | 4,700.1 | 3,827.6 | 3,659.6 | 3,555.5 | 3,597.6 | 3,308.1 | 3,233.5 | 3,147.2 | 2,890.3 | 2,842.8 | 2,726.3 | 2,677.9 | 2,711.6 | 2,486.3 | 2,175.3 | 2,151.9 | 2,094.7 | 2,080.4 | 2,064 | 2,061.9 |
| Non-Current Liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long-Term Debt | 1,252.6 | 618.6 | 1,472.0 | 1,773.9 | 1,657.2 | 1,218.2 | 2,052.2 | 2,178.6 | 2,296.0 | 1,636.2 | 1,826.1 | 2,164.1 | 1,921.8 | 1,790.8 | 1,288.7 | 557.1 | 556.5 | 621.3 | 627.4 | 627.2 | 626.4 | 1,296.3 | 1,296.0 | 1,295.2 | 1,378.5 | 881.8 | 726.7 | 987.4 | 1,065.3 | 992.3 | 992.1 | 991.9 | 938.5 | 1,038.3 | 1,038.2 | 1,038.0 | 1,137.9 | 929.4 | 965.3 | 965.6 | 965.7 | 1,365.7 | 1,440.8 | 1,540.8 | 1,751.0 | 1,786.6 | 1,633.0 | 654.9 | 572.0 | 568.7 | 534.5 | 535.2 | 541.1 | 456.4 | 501.1 | 381.9 | 382.0 | 567.0 | 448.6 | 306.6 | 323.2 | 328.3 | 297.8 | 348.1 | 295.8 | 296 | 187.7 | 128.8 | 134.1 | 53 | 56.6 | 56.7 | 58.6 | 51.6 | 21.1 | 21.3 | 28.8 | 34.7 | 35.9 | 33.6 | 26.3 | 27.3 | 8.1 | 8.1 | 8.1 | 8.1 | 8.1 | 5.1 | 5.2 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 693.5 | 724.0 | 754.5 | 799.2 | 844.5 | 931.4 | 740.7 | 881.2 | 820.9 | 751.5 | 989.9 | 811.3 | 717.9 | 821.0 | 867.9 | 618.4 | 474.0 | 48.3 | 515.4 | 494.2 | 476.5 | 514.0 | 506.1 | 513.8 | 502.9 | 319.4 | 467.7 | 426.0 | 390.1 | 300.8 | 344.0 | 342.9 | 350.3 | 344.3 | 347.8 | 357.7 | 329.8 | 329.9 | 376.2 | 384.4 | 312.6 | 182.9 | 170.6 | 144.9 | 156.9 | 169.5 | 116.0 | 96.3 | 88.2 | 78.5 | 144.4 | 146.0 | 77.7 | 120.1 | 67.3 | 76.7 | 70.9 | (85.2) | 60.1 | 62.2 | 64.5 | 60.7 | 63.1 | 82.4 | 74.6 | 71.6 | 75.1 | 66.3 | 75.3 | 60.1 | 70.3 | 51.8 | 64.8 | 42.5 | 41 | 43.8 | 44.3 | 69.8 | 55.2 | 56 | 44.6 | 42.5 | 35.2 | 32.7 | 37.6 | 48 | 29.4 | 38.2 | 28 |
| Total Non-Current Liabilities | 1,946.1 | 1,342.6 | 2,226.4 | 2,573.1 | 2,501.7 | 2,149.6 | 2,792.9 | 3,059.8 | 3,117.0 | 2,387.8 | 2,816.0 | 2,975.4 | 2,639.7 | 2,611.8 | 2,156.6 | 1,175.5 | 1,030.4 | 669.7 | 1,142.8 | 1,121.4 | 1,102.9 | 1,810.3 | 1,802.1 | 1,809.0 | 1,881.4 | 1,201.2 | 1,194.4 | 1,413.4 | 1,455.4 | 1,293.1 | 1,336.1 | 1,334.8 | 1,288.8 | 1,382.7 | 1,386.0 | 1,395.6 | 1,467.7 | 1,259.3 | 1,341.5 | 1,349.9 | 1,278.2 | 1,548.6 | 1,611.3 | 1,685.7 | 1,907.9 | 1,956.1 | 1,749.0 | 751.2 | 660.2 | 647.3 | 678.8 | 681.2 | 618.7 | 576.5 | 568.5 | 458.6 | 452.9 | 481.8 | 508.7 | 368.8 | 387.7 | 389.0 | 360.9 | 430.5 | 370.4 | 367.6 | 262.8 | 195.1 | 209.4 | 113.1 | 126.9 | 108.5 | 123.4 | 94.1 | 62.1 | 65.1 | 73.1 | 104.5 | 91.1 | 89.6 | 70.9 | 69.8 | 43.3 | 40.8 | 45.7 | 56.1 | 37.5 | 43.3 | 33.2 |
| Total Liabilities | 28,732.2 | 28,628.0 | 28,581.5 | 28,711.2 | 28,857.7 | 28,874.5 | 28,981.8 | 28,668.2 | 24,885.3 | 24,811.8 | 24,808.5 | 24,761.0 | 24,493.2 | 24,351.9 | 23,674.9 | 22,781.6 | 23,028.8 | 23,083.7 | 23,691.0 | 23,386.8 | 23,263.3 | 23,289.9 | 23,153.0 | 22,277.4 | 20,644.1 | 19,548.6 | 19,379.6 | 18,999.9 | 18,673.6 | 18,434.6 | 18,081.8 | 17,926.8 | 17,713.4 | 17,807.0 | 17,837.1 | 17,455.7 | 17,023.9 | 16,823.1 | 16,571.6 | 16,373.0 | 16,048.9 | 14,395.7 | 14,441.7 | 14,699.2 | 15,002.9 | 14,632.2 | 13,884.1 | 9,448.9 | 8,651.7 | 8,820.4 | 7,740.1 | 7,560.7 | 7,524.0 | 7,250.5 | 6,880.1 | 6,139.1 | 5,819.2 | 6,633.6 | 5,831.7 | 5,588.7 | 5,520.2 | 5,455.7 | 5,355.2 | 5,342 | 5,168.1 | 5,230.4 | 5,034 | 4,686.1 | 4,622 | 4,813.2 | 3,954.5 | 3,768.1 | 3,678.9 | 3,691.7 | 3,370.2 | 3,298.6 | 3,220.3 | 2,994.8 | 2,933.9 | 2,815.9 | 2,748.8 | 2,781.4 | 2,529.6 | 2,216.1 | 2,197.6 | 2,150.8 | 2,117.9 | 2,107.3 | 2,095.1 |
| Stockholders' Equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Common Stock | 618.1 | 617.8 | 617.7 | 617.5 | 615.1 | 614.9 | 614.7 | 614.5 | 564.8 | 564.4 | 564.3 | 564.1 | 561.9 | 561.5 | 561.3 | 561.2 | 560.0 | 559.8 | 559.6 | 559.5 | 558.1 | 557.9 | 557.7 | 557.6 | 556.2 | 556.1 | 555.9 | 555.7 | 554.5 | 554.4 | 554.2 | 554.0 | 552.7 | 552.2 | 552.2 | 551.9 | 550.3 | 549.7 | 547.7 | 547.5 | 547.3 | 537.4 | 482.7 | 482.5 | 481.4 | 481.2 | 479.3 | 321.3 | 284.5 | 284.5 | 272.9 | 272.9 | 259.9 | 259.6 | 208.0 | 191.2 | 191.1 | 198.6 | 182.1 | 182.1 | 181.9 | 173.4 | 173.4 | 0 | 0 | 157.6 | 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 | 2,082.8 | 2,024.6 | 1,962.4 | 1,897.1 | 1,833.2 | 1,775.6 | 1,742.3 | 1,712.6 | 1,651.1 | 1,619.3 | 1,585.5 | 1,542.2 | 1,491.7 | 1,450.8 | 1,406.5 | 1,363.3 | 1,320.1 | 1,282.4 | 1,258.5 | 1,208.1 | 1,168.5 | 1,120.8 | 1,099.7 | 1,059.2 | 1,040.6 | 1,079.4 | 1,059.5 | 1,018.7 | 980.7 | 946.0 | 915.7 | 871.2 | 857.2 | 821.6 | 812.1 | 782.5 | 756.3 | 732.1 | 710.8 | 686.6 | 664.2 | 109.3 | 89.1 | 72.0 | 44.9 | 42.1 | 129.8 | 38.9 | 135.9 | 117.4 | 82.1 | 58.9 | 138.5 | 119.7 | 49.2 | 27.5 | 12.5 | 76.6 | 52.1 | 38.3 | 24.2 | 75.5 | 60.5 | 46.5 | 19.9 | 136.7 | 122.7 | 105.8 | 93.9 | 84.6 | 45.2 | 30.2 | 104.2 | 100.2 | 64.4 | 57.4 | 50 | 95 | 88 | 79 | 68.1 | 111.3 | 104.7 | 88.2 | 79.4 | 77.8 | 72.9 | 68 | 63.2 |
| Accumulated Other Comprehensive Income | (221.9) | (198.7) | (227.5) | (271.7) | (271.5) | (287.8) | (243.3) | (310.5) | (319.5) | (312.3) | (472.8) | (379.3) | (351.0) | (385.5) | (442.9) | (304.2) | (158.9) | 27.4 | 25.6 | 47.2 | 25.8 | 65.1 | 57.0 | 51.4 | 18.3 | (0.1) | 6.1 | (12.2) | (37.6) | (59.1) | (84.6) | (73.3) | (67.2) | (33.0) | (24.2) | (24.9) | (34.6) | (38.4) | 4.5 | 7.7 | (5.1) | 34.6 | 21.8 | 7.5 | (24.7) | (31.5) | (29.0) | (25.7) | 16.4 | 12.3 | 25.9 | 27.5 | 34.8 | 27.4 | 21.2 | 11.4 | 9.2 | 1.1 | (12.3) | (21.9) | (21.9) | (11.8) | (2.4) | 0 | 0 | 23.6 | 0 | 0 | 0 | 26.4 | 18.5 | 13.3 | 8.8 | 9.4 | 6.7 | 5.3 | 6.7 | 8.5 | 6.8 | 5.2 | 3.6 | 1.6 | 4.1 | 5.7 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 3,505.3 | 3,490.4 | 3,413.6 | 3,329.2 | 3,274.3 | 3,197.3 | 3,203.9 | 3,101.6 | 2,757.7 | 2,760.1 | 2,566.7 | 2,642.2 | 2,619.0 | 2,579.8 | 2,471.2 | 2,471.1 | 2,569.5 | 2,712.7 | 2,699.8 | 2,693.0 | 2,629.7 | 2,616.8 | 2,390.3 | 2,340.5 | 2,285.7 | 2,348.5 | 2,324.0 | 2,308.8 | 2,301.0 | 2,247.6 | 2,283.0 | 2,245.8 | 2,235.5 | 2,229.9 | 2,225.8 | 2,191.8 | 2,154.7 | 2,121.1 | 2,129.4 | 2,107.0 | 2,073.3 | 2,231.2 | 1,969.8 | 1,936.5 | 1,872.9 | 1,861.3 | 1,554.1 | 1,107.5 | 968.4 | 946.9 | 873.7 | 864.1 | 863.7 | 853.2 | 806.4 | 728.2 | 705.4 | 731.2 | 647.0 | 595.9 | 609.7 | 614.3 | 614.3 | 611.3 | 618.5 | 608.3 | 598.8 | 567.7 | 558.1 | 564.5 | 458.2 | 432.9 | 419 | 419.6 | 374.5 | 365.9 | 359.8 | 339.9 | 332.9 | 317.5 | 309.6 | 301.2 | 300 | 263.3 | 255.5 | 254.7 | 241.6 | 236.6 | 231.8 |
| Total Liabilities & Equity | 32,237.4 | 32,118.4 | 31,995.1 | 32,040.4 | 32,132.0 | 32,071.8 | 32,185.7 | 31,769.8 | 27,643.0 | 27,571.9 | 27,375.2 | 27,403.2 | 27,112.2 | 26,931.7 | 26,146.0 | 25,252.7 | 25,598.3 | 25,796.4 | 26,390.8 | 26,079.8 | 25,893.0 | 25,906.7 | 25,543.3 | 24,617.9 | 22,929.9 | 21,897.1 | 21,703.6 | 21,308.7 | 20,974.6 | 20,682.2 | 20,364.8 | 20,172.5 | 19,948.9 | 20,036.9 | 20,062.9 | 19,647.4 | 19,178.6 | 18,944.2 | 18,701.1 | 18,480.0 | 18,122.3 | 16,626.9 | 16,411.5 | 16,635.6 | 16,875.9 | 16,493.5 | 15,438.2 | 10,556.4 | 9,620.2 | 9,767.3 | 8,619.3 | 8,430.3 | 8,387.8 | 8,103.7 | 7,686.5 | 6,867.4 | 6,524.7 | 7,364.8 | 6,478.8 | 6,184.6 | 6,129.9 | 6,070 | 5,969.5 | 5,953.3 | 5,786.6 | 5,838.7 | 5,632.8 | 5,253.8 | 5,180.1 | 5,377.7 | 4,412.7 | 4,201 | 4,097.9 | 4,111.3 | 3,744.7 | 3,664.5 | 3,580.1 | 3,334.7 | 3,266.8 | 3,133.4 | 3,058.4 | 3,082.6 | 2,829.6 | 2,479.4 | 2,453.1 | 2,405.5 | 2,359.5 | 2,343.9 | 2,326.9 |
| Debt Metrics | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,252.6 | 1,297.4 | 1,472.0 | 1,773.9 | 1,657.2 | 1,782.0 | 2,052.2 | 2,178.6 | 2,296.0 | 2,487.5 | 2,370.1 | 2,719.1 | 2,446.8 | 2,871.2 | 1,424.7 | 1,013.3 | 1,008.9 | 1,454.9 | 1,096.4 | 1,161.0 | 1,147.4 | 1,926.3 | 1,907.7 | 1,867.7 | 2,765.3 | 1,821.7 | 1,559.6 | 2,175.8 | 1,894.3 | 1,747.1 | 1,477.7 | 1,975.8 | 1,876.4 | 1,655.9 | 1,336.9 | 1,732.8 | 1,591.2 | 1,470.7 | 1,229.3 | 1,687.8 | 1,318.5 | 1,824.0 | 2,065.4 | 2,409.7 | 3,068.3 | 2,982.1 | 3,406.1 | 1,896.4 | 1,754.4 | 1,965.4 | 1,134.5 | 1,043.1 | 1,173.2 | 840.7 | 790.4 | 632.1 | 696.5 | 1,168.4 | 904.8 | 820.4 | 774.6 | 815.9 | 752.1 | 733.1 | 550.8 | 531.5 | 414.7 | 328.9 | 314 | 301.3 | 250.6 | 246 | 207.2 | 260.6 | 251.3 | 231.2 | 187.6 | 175.6 | 151.5 | 151.3 | 139.2 | 223.8 | 151.4 | 162.2 | 127.2 | 89.3 | 85.8 | 62.3 | 59 |
| Net Debt | 208.8 | 262.8 | 685.1 | 992.9 | 642.2 | 722.2 | 647.4 | 793.2 | 1,949.7 | 1,955.2 | 1,961.8 | 2,225.9 | 1,891.5 | 2,203.2 | 912.5 | 647.4 | (84.5) | (183.7) | (1,136.0) | (473.5) | (270.9) | 78.5 | 833.1 | 1,282.3 | 2,361.8 | 1,303.9 | 1,338.3 | 2,036.7 | 1,628.5 | 1,503.3 | 1,065.0 | 1,578.0 | 1,565.3 | 1,392.2 | 654.3 | 1,315.4 | 1,212.6 | 1,231.5 | 774.8 | 1,254.9 | 888.5 | 1,122.0 | 1,781.4 | 2,206.0 | 2,768.4 | 2,702.6 | 3,058.3 | 1,554.2 | 1,442.2 | 1,659.9 | 774.5 | 684.0 | 850.5 | 524.3 | 513.7 | 384.2 | 449.1 | 877.4 | 663.7 | 548.6 | 513.9 | 568.5 | 524.5 | 501.9 | 320.1 | 280.9 | 186.9 | 103.8 | 104.2 | 90.4 | 62.4 | 36.4 | 8.5 | 77.8 | 58.3 | 67.3 | 31.2 | 31.1 | (4.2) | (11.3) | (8.5) | 76.7 | (4.2) | 42.1 | (4.8) | (29.1) | (31.6) | (65.7) | (95.4) |
| Metric | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income | 94.8 | 99.0 | 100.5 | 99.2 | 93.0 | 68.6 | 63.2 | 95.0 | 61.9 | 64.3 | 72.1 | 79.6 | 68.3 | 81.8 | 70.9 | 70.0 | 64.3 | 61.9 | 75.6 | 65.0 | 73.1 | 50.8 | 61.6 | 39.6 | 26.0 | 47.8 | 62.1 | 59.8 | 56.7 | 58.1 | 65.6 | 35.2 | 49.5 | 34.0 | 48.9 | 45.5 | 43.4 | 42.1 | 41.5 | 39.8 | 38.3 | 42.1 | 41.6 | 41.4 | 37.9 | 35.8 | 35.7 | 34.4 | 34.1 | 34.0 | 33.9 | 33.8 | 33.0 | 32.2 | 30.8 | 24.2 | 30.3 | 26.5 | 29.6 | 25.9 | 25.3 | 25.2 | 24.4 | 24.1 | 23.5 | 23.4 | 22.3 | 21.6 | 21.2 | 16.9 | 20.2 | 19.2 | 18 | 13.7 | 10.6 | 15 | 12.7 | 12 | 11.7 | 11 | 10.9 | 10.8 | 11.6 | 8.9 | 8.7 | 8.4 | 8.4 | 8.2 | 7.9 |
| Depreciation & Amortization | 12.1 | 23.9 | 12.3 | 12.5 | 13.5 | 22.7 | 13.4 | 12.6 | 8.4 | 8.4 | 8.1 | 8.4 | 8.0 | 8.3 | 8.4 | 7.6 | 7.7 | 8.3 | 7.0 | 7.1 | 7.0 | 7.3 | 7.5 | 7.3 | 7.3 | 7.4 | 8.1 | 7.1 | 7.0 | 6.7 | 6.8 | 7.3 | 7.3 | 7.1 | 7.0 | 6.9 | 7.0 | 6.9 | 6.7 | 6.9 | 6.9 | 6.5 | 5.9 | 5.7 | 7.9 | 6.6 | 6.8 | 10.7 | 8.6 | 7.6 | 6.5 | 4.4 | 3.9 | 3.8 | 0.1 | 4.8 | 3.9 | 3.5 | 4.2 | 3.0 | 3.0 | 4 | 2.3 | 3 | 3.1 | 3.4 | 1.8 | 2.7 | 2.8 | 2.2 | 2.4 | 1.6 | 2.6 | 2 | 1.7 | 2.1 | 1.8 | 1.6 | 2.1 | 1.9 | 2.5 | 2 | 1.8 | 1.5 | 1.5 | 2.2 | 1.4 | 1.5 | 1.4 |
| Stock-Based Compensation | 2.4 | 3.8 | 4.0 | 3.4 | 2.1 | 3.1 | 3.7 | 2.9 | 0.8 | 4.6 | 3.7 | 2.6 | 1.7 | 3.8 | 3.8 | 3.7 | 2.6 | 2.2 | 2.2 | 2.1 | 1.9 | 2.1 | 1.9 | 1.9 | 1.6 | 2.0 | 2.1 | 1.8 | 1.6 | 2.0 | 1.8 | 2.7 | 1.5 | 1.9 | 1.6 | 1.0 | 0.7 | 1.7 | 1.6 | 1.8 | 1.4 | 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 |
| Change in Working Capital | 0 | (249.9) | (1.4) | (13.6) | (118.2) | 35.8 | (116.4) | 91.8 | 62.2 | (153.2) | 112.3 | 75.9 | (60.6) | (39.7) | 423.9 | (4.7) | (187.1) | (79.2) | 1.1 | (37.1) | 73.6 | 58.7 | (8.0) | (27.8) | (133.6) | (0.3) | (128.2) | (25.6) | (41.8) | (11.6) | 3.7 | (13.7) | (9.6) | (18.3) | 46.5 | (43.6) | (0.7) | (25.2) | 6.4 | 1.1 | (12.5) | (4.9) | (7.7) | 4.3 | 4.1 | 3.7 | (14.6) | 3.5 | (16.2) | 9.7 | (6.2) | 3.3 | (7.7) | 1.9 | 0.0 | (17.1) | (20.0) | 1.8 | (10.8) | (3.9) | 13.6 | (0.2) | (3.4) | (6.6) | 19.7 | (31.1) | (13.2) | 6.7 | 8.4 | (7.9) | 15.4 | (7) | 15.2 | (5.3) | (2.3) | (2.7) | 4.9 | (19) | 14.1 | (1.2) | 5.3 | (5) | 3.2 | (8) | 4.4 | 2.2 | (10.7) | 10.2 | (1.3) |
| Other Non-Cash Items | 5.4 | 219.2 | 0.7 | (9.8) | 10.3 | (2.2) | 3.8 | (34.2) | 19.5 | 18.6 | 7.2 | 4.5 | 28.6 | 24.8 | 25.1 | 15.5 | 4.7 | 26.9 | 2.7 | (6.9) | 47.8 | 6.1 | 1.9 | (6.5) | 51.7 | 27.4 | 20.5 | (2.5) | 14.8 | 8.9 | 19.8 | 31.6 | 23.1 | 39.8 | 23.9 | 8.1 | 19.3 | 16.0 | 13.5 | (9.6) | (0.1) | 2.5 | (39.3) | (20.5) | (27.3) | (0.1) | 22.1 | 2.6 | 17.8 | (8.9) | (25.8) | 4.3 | (14.4) | (12.2) | 17.5 | (8.0) | (5.5) | (3.9) | 5.2 | (1.7) | (0.9) | 1.6 | 2.8 | 5.1 | (1) | (4.2) | (3.4) | (2.6) | (1.9) | 3.7 | (1.1) | 1.2 | 5.7 | 1.3 | 0.5 | 0.6 | (0.2) | 4.3 | (3.7) | 1.1 | (0.4) | (0.5) | 1.3 | 1.9 | 6.9 | (4.5) | 6.3 | (7.7) | 4.2 |
| Operating Cash Flow | 114.7 | 96.0 | 116.1 | 91.7 | 0.7 | 127.9 | (32.4) | 168.1 | 152.9 | (57.4) | 203.5 | 170.9 | 46.0 | 79.0 | 532.1 | 92.1 | (107.8) | 20.1 | 88.6 | 30.2 | 203.4 | 125.0 | 64.8 | 14.4 | (46.9) | 84.2 | (35.3) | 40.6 | 38.3 | 64.1 | 97.9 | 63.0 | 71.8 | 64.4 | 127.8 | 17.9 | 69.8 | 41.6 | 69.7 | 40.0 | 34.1 | 46.2 | 0.5 | 30.9 | 22.6 | 45.9 | 50.0 | 51.2 | 44.2 | 42.5 | 8.4 | 45.9 | 14.8 | 25.6 | 48.5 | 3.9 | 8.7 | 27.8 | 28.2 | 23.3 | 41.1 | 30.6 | 26.1 | 25.6 | 45.3 | (8.5) | 7.5 | 28.4 | 30.5 | 14.9 | 36.9 | 15 | 41.5 | 11.7 | 10.5 | 15 | 19.2 | (1.1) | 24.2 | 12.8 | 18 | 11.6 | 13.1 | 4.3 | 21.5 | 8.9 | 4.7 | 11.3 | 11.9 |
| Investing Activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditure | (1.5) | (22.8) | (0.7) | (4.1) | (9.4) | (41.2) | 2.3 | (1.8) | (1.8) | (15.1) | (6.8) | (8.6) | (2.4) | (11.2) | (3.8) | (0.8) | (5.4) | (0.3) | (6.7) | (6.2) | (4.4) | (1.7) | (4.7) | (9.9) | (4.0) | (9.9) | (1.1) | (11.3) | (11.4) | (10.0) | (7.9) | (7.1) | (14.8) | (8.3) | (11.0) | (8.3) | (5.4) | 3.3 | (5.9) | (7.7) | (9.5) | (7.9) | (7.4) | (5.8) | (3.4) | (2.6) | (2.0) | 1.4 | (2.6) | (1.5) | (4.0) | (2.0) | (2.5) | (2.2) | (0.8) | (4.0) | (10.7) | (6.1) | (10.9) | (6.0) | (4.8) | (4.2) | (3.2) | (3.4) | (2.6) | (2.3) | (3) | (3.2) | (3.1) | (3.8) | (3.2) | (2.2) | (3) | (1.5) | (1.5) | (3.1) | (3) | (3) | (0.7) | (2) | (1) | (1.1) | (1.4) | (1.3) | (1) | (0.9) | (1.2) | (1.2) | (0.7) |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.0) | (21.8) | 0 | 0 | (2.3) | 0 | 0 | 0 | (1.9) | 0 | 0 | 0 | (1.3) | 0 | 0 | (3.9) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.4 | (2.1) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.2 | (16.2) | 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 |
| Purchases of Investments | (315.1) | (140.2) | (75.5) | (246.8) | (382.7) | (485.2) | (405.2) | (848.7) | (226.4) | (15.6) | (6.8) | (6.0) | (77.4) | (19.4) | (356.4) | (169.2) | (360.7) | (546.4) | (222.2) | (469.2) | (533.2) | (411.1) | (315.3) | (32.2) | (391.1) | (303.5) | (303.6) | (398.1) | (151.6) | (108.8) | (161.6) | (162.5) | (182.7) | 50.9 | (194.8) | (57.0) | (113.8) | (162.2) | (149.8) | (185.8) | (285.0) | (184.8) | (210.0) | (200.5) | (60.8) | (75.9) | (569.1) | (725.6) | (544.4) | (615.1) | (666.7) | (388.9) | (196.0) | (283.3) | (185.1) | (251.3) | (331.3) | (34.3) | (91.6) | (36.0) | (34.8) | (17.6) | (45.6) | (159) | (87.5) | (243.2) | (152) | (170.5) | (184.3) | (76.2) | (181.2) | (130.4) | (93.5) | (10.5) | (24.4) | (38.1) | (167.4) | (47.6) | (95.8) | (74.7) | (40.9) | (39.5) | (37.2) | (53.2) | (141.2) | (46.9) | (114.9) | (70.8) | (75.2) |
| Sales/Maturities of Investments | 258.4 | 370.8 | 162.6 | 210.8 | 118.7 | 156.2 | 126.9 | 2,381.1 | 27.2 | 217.4 | 39.3 | 41.5 | 124.1 | 56.4 | 340.7 | 265.5 | 227.0 | 364.5 | 150.9 | 207.9 | 257.1 | 174.6 | 189.5 | 234.7 | 141.1 | 99.2 | 492.2 | 329.7 | 107.4 | 73.5 | 88.9 | 139.3 | 79.6 | 236.8 | 110.3 | 148.5 | 106.8 | 164.1 | 144.1 | 204.0 | 163.8 | 215.3 | 229.5 | 211.4 | 347.7 | 297.4 | 353.1 | 647.7 | 448.5 | 634.4 | 366.1 | 239.9 | 130.7 | 160.2 | 244.0 | 150.4 | 123.2 | 61.4 | 94.0 | 71.6 | 54.5 | 65 | 118.9 | 107.9 | 118.6 | 144.3 | 95.3 | 99.6 | 111 | 80.4 | 160.3 | 62.2 | 138.7 | 40.6 | 51.7 | 57.8 | 122.5 | 60.5 | 78.1 | 67.4 | 50.6 | 104.6 | 79.9 | 65.7 | 99 | 65.3 | 142.4 | 46.8 | 98.3 |
| Other Investing Activities | (130.0) | (85.4) | (21.0) | (155.6) | 199.0 | 171.8 | (81.3) | 954.4 | (99.0) | (197.5) | (120.0) | (393.0) | (382.3) | (636.4) | (214.8) | (476.0) | (149.8) | (55.3) | 321.0 | 401.1 | (70.4) | 133.0 | (324.5) | (1,603.5) | (272.6) | (180.9) | (321.9) | (116.0) | (107.4) | (216.6) | (134.4) | (143.1) | 71.8 | (286.7) | (450.5) | (459.6) | (267.4) | (306.9) | (240.2) | (287.9) | (39.0) | (162.1) | (103.2) | (196.5) | (198.6) | (58.3) | (303.3) | (70.2) | (102.2) | 25.1 | 9.6 | 36.4 | (6.5) | 4.6 | (106.3) | 143.8 | (88.1) | (66.1) | (84.8) | (72.1) | (82.8) | (143) | (112.5) | (124) | (20.6) | (61.2) | (35.6) | 1.3 | 21 | (72.4) | (138.1) | (47.9) | (96.7) | (75.9) | (68.1) | (102.4) | (38.2) | (64.3) | (39.2) | (37.6) | 17.6 | (100.7) | (40.2) | (45.1) | (20.3) | (41.9) | (42.4) | (3.4) | 1.4 |
| Investing Cash Flow | (188.2) | 122.4 | 65.4 | (195.7) | (74.3) | (198.4) | (357.4) | 2,485.0 | (299.9) | (10.7) | (94.3) | (366.2) | (338.0) | (610.7) | (256.1) | (380.5) | (288.9) | (239.7) | 243.0 | 133.7 | (351.0) | (107.1) | (454.9) | (1,410.9) | (526.6) | (396.4) | (134.4) | (195.7) | (166.8) | (262.0) | (215.0) | (173.5) | (46.2) | (7.4) | (546.1) | (376.4) | (279.9) | (301.6) | (251.8) | (277.4) | (169.7) | (139.5) | (91.1) | (191.5) | 86.3 | 158.5 | (521.3) | (146.7) | (200.8) | 42.9 | (295.0) | (114.6) | (74.2) | (120.6) | (32.0) | 22.7 | (306.9) | (45.1) | (93.3) | (42.5) | (67.9) | (99.8) | (42.4) | (178.5) | 7.9 | (162.4) | (95.3) | (72.8) | (55.4) | (72) | (162.2) | (118.3) | (54.5) | (47.3) | (42.3) | (85.8) | (86.1) | (54.4) | (57.6) | (46.9) | 26.3 | (36.7) | 1.1 | (33.9) | (63.5) | (24.4) | (16.1) | (28.6) | 23.8 |
| Financing Activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Debt Issuance | (44.9) | (174.7) | (302.0) | 116.6 | (124.9) | (248.1) | (126.5) | (1,553.6) | (191.7) | 117.2 | (349.2) | 272.2 | (424.6) | 1,446.4 | 127.2 | 4.2 | (29.4) | (59.2) | (160.5) | 12.9 | (812.2) | (123.8) | 42.6 | (900.7) | 1,000.0 | 205.5 | (616.6) | 281.3 | 147.2 | 269.2 | (498.3) | 95.9 | 220.3 | 318.7 | (396.1) | 141.4 | 120.3 | 241.1 | (458.6) | 369.2 | (128.8) | (47.7) | 47.8 | 159.7 | (89.8) | (211.0) | 545.4 | 178.5 | 91.3 | (124.6) | 334.5 | (93.6) | 13.2 | 56.6 | 74.2 | (1.0) | (59.0) | (54.6) | 70.4 | 45.8 | (41.2) | 63.7 | 19 | 182.3 | 19.2 | 116.9 | 86.6 | (0.6) | 27.4 | 33.7 | (12.7) | 46.4 | (61.4) | 14.4 | 16.6 | 47 | 21.5 | 24.1 | 0.2 | 12.1 | (84.6) | 42.9 | (11.1) | 35.1 | 37.9 | 3.6 | 23.5 | 3.2 | 14.4 |
| Stock Repurchased | (24.6) | (19.9) | (31.0) | (14.5) | (0.6) | 0 | 0 | 0 | (30.3) | (6.1) | (30.5) | 0 | (40.4) | 0 | 0 | 0 | 0 | (17.8) | (26.1) | 0 | 0 | 0 | 0 | 0 | (39.7) | 0 | (48.1) | (57.5) | (5.9) | (95.3) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (2.3) | (5.1) | (11.2) | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | (36.7) | (35.1) | (35.3) | (35.4) | (35.4) | (35.6) | (32.2) | (35.2) | (28.7) | (30.4) | (30.2) | (27.4) | (27.7) | (37.6) | (26.7) | (26.7) | (25.0) | (38.1) | (25.4) | (25.3) | (23.3) | (27.6) | (21.1) | (21.0) | (21.3) | (27.9) | (21.8) | (22.1) | (20.6) | (28.1) | (21.2) | (21.0) | (19.3) | (24.5) | (19.2) | (19.2) | (17.4) | (20.8) | (17.3) | (15.6) | (15.7) | (22.3) | (20.7) | (19.8) | (17.4) | (17.3) | (17.4) | (16.9) | (15.2) | (15.2) | (15.4) | (15.5) | (14.0) | (14.0) | (14.5) | (12.5) | (12.3) | (11.4) | (13.2) | (10.2) | (10.3) | (10.4) | (9.4) | (10.4) | (9.4) | (9.4) | (9) | (6.9) | (8.6) | (6.9) | (7.7) | (7.3) | (6.8) | (5.6) | (4.9) | (5.8) | (4.8) | (4.4) | (5.3) | (4.2) | (4.3) | (3.7) | (8.2) | 0 | (3.5) | (3.5) | (3) | (3.6) | (2.6) |
| Other Financing Activities | 178.9 | 256.9 | 194.4 | (190.9) | 199.5 | (22.5) | 592.5 | (294.6) | 204.3 | 116.7 | 215.0 | (110.1) | 667.1 | (727.0) | (299.5) | (397.3) | (32.3) | (500.5) | 447.4 | 90.7 | 794.6 | 443.6 | 845.8 | 2,519.2 | (28.9) | 51.2 | 953.8 | 10.9 | 1.8 | 127.1 | 649.2 | 122.7 | (320.4) | (344.2) | 784.4 | 267.2 | 77.5 | 61.3 | 659.9 | (111.7) | 272.0 | 204.5 | 162.0 | 80.6 | 48.4 | 32.4 | (82.4) | (57.2) | 92.5 | 99.0 | (13.7) | 230.3 | 85.1 | (43.0) | 4.4 | (3.2) | 363.3 | 109.9 | (23.2) | 22.4 | 100.7 | 40.7 | 11 | (13.2) | (84.6) | 87.1 | 3.1 | 68.4 | 15.8 | 18.5 | 115.1 | 77.8 | 98.8 | 0.4 | 50.1 | 36.6 | 51.7 | 26.6 | 25.7 | 42.2 | 44.9 | (20.2) | 22.1 | (11.1) | 17.4 | 14.3 | (6) | (0.3) | (58.3) |
| Financing Cash Flow | 74.8 | 29.1 | (172.0) | (121.9) | 40.2 | (306.3) | 434.1 | (1,614.2) | (45.4) | 197.4 | (193.4) | 133.2 | 176.9 | 684.8 | (196.9) | (419.9) | (83.9) | (612.8) | 235.4 | 78.3 | (38.4) | 292.2 | 869.2 | 1,598.7 | 912.0 | 231.4 | 269.6 | 212.6 | 124.2 | 274.9 | 132.0 | 197.3 | (116.7) | (48.5) | 371.2 | 389.3 | 185.1 | 292.3 | 183.9 | 238.5 | 117.9 | 137.8 | 113.1 | 218.6 | (81.9) | (197.1) | 439.0 | 74.5 | 162.5 | (52.0) | 289.8 | 98.1 | 85.1 | (5.1) | 68.9 | (17.1) | 298.1 | 46.5 | 30.1 | 28.6 | 39.6 | 88.4 | 14.2 | 155.8 | (75.2) | 193.6 | 77.7 | 61.4 | 34.5 | 42.6 | 99.7 | 117 | 30.8 | 9.7 | 61.9 | 78 | 68.3 | 44.5 | 20.4 | 50.1 | (44.3) | 16.1 | 3.2 | 24.1 | 52.1 | 14.5 | 14.7 | (0.6) | (46.2) |
| Cash Position | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash | 1.3 | 247.4 | 9.5 | (225.8) | (33.4) | (376.8) | 44.4 | 1,038.9 | (192.4) | 129.2 | (84.2) | (62.1) | (115.2) | 153.2 | 79.0 | (708.3) | (480.6) | (832.4) | 567.0 | 242.2 | (186.0) | 310.1 | 479.2 | 202.2 | 338.6 | (80.8) | 99.8 | 57.4 | (4.3) | 232.4 | 14.9 | 86.8 | (91.0) | 8.5 | (47.0) | 149.0 | (24.9) | 32.3 | 1.9 | 1.2 | (17.6) | 44.5 | 22.5 | 58.0 | 26.9 | 7.3 | (32.3) | (21.0) | 6.0 | 33.4 | 3.2 | 29.4 | 25.7 | (100.0) | 85.4 | 9.6 | (0.1) | 29.3 | (14.4) | 9.4 | 12.8 | 19.2 | (2) | 2.8 | (22) | 193.6 | 224.7 | 66.9 | (208.3) | 42.6 | 74.8 | 96.5 | (203.5) | 9.7 | 65.1 | 74.8 | (152.1) | 44.5 | 20.4 | 50.1 | (144.8) | 16.1 | 3.2 | 24.1 | (113.8) | 14.5 | 14.7 | (0.6) | (139.9) |
| Cash at Beginning | 1,061.6 | 814.2 | 804.7 | 1,030.5 | 1,063.9 | 1,440.7 | 1,396.3 | 357.3 | 549.7 | 420.5 | 504.7 | 566.8 | 681.9 | 528.7 | 449.7 | 1,158.0 | 1,638.6 | 2,471.0 | 1,904.1 | 1,661.9 | 1,847.8 | 1,534.9 | 1,058.6 | 856.4 | 517.8 | 598.6 | 498.8 | 441.4 | 445.7 | 213.3 | 397.8 | 311.1 | 402.1 | 99.8 | 242.8 | 93.8 | 118.8 | 86.5 | 84.6 | 83.5 | 101.1 | 358.6 | 336.0 | 278.1 | 308.3 | 301.0 | 333.3 | 354.2 | 348.2 | 314.9 | 311.6 | 282.2 | 256.5 | 356.5 | 271.2 | 261.6 | 261.7 | 237.9 | 267.9 | 258.4 | 245.6 | 226.4 | 228.4 | 225.6 | 247.6 | 0 | 0 | 0 | 208.3 | 0 | 0 | 0 | 203.5 | 0 | 0 | 0 | 152.1 | 0 | 0 | 0 | 144.8 | 0 | 0 | 0 | 113.8 | 0 | 0 | 0 | 139.9 |
| Cash at End | 1,062.9 | 1,061.6 | 814.2 | 804.7 | 1,030.5 | 1,063.9 | 1,440.7 | 1,396.3 | 357.3 | 549.7 | 420.5 | 504.7 | 566.8 | 681.9 | 528.7 | 449.7 | 1,158.0 | 1,638.6 | 2,471.0 | 1,904.1 | 1,661.9 | 1,847.8 | 1,537.8 | 1,058.6 | 856.4 | 517.8 | 598.6 | 498.8 | 441.4 | 445.7 | 412.7 | 397.8 | 311.1 | 108.3 | 195.8 | 242.8 | 93.8 | 118.8 | 86.5 | 84.6 | 83.5 | 403.0 | 358.6 | 336.0 | 335.2 | 308.3 | 301.0 | 333.3 | 354.2 | 348.2 | 314.9 | 311.6 | 282.2 | 256.5 | 356.5 | 271.2 | 261.6 | 267.2 | 253.4 | 267.9 | 258.4 | 245.6 | 226.4 | 228.4 | 225.6 | 193.6 | 224.7 | 66.9 | 224.1 | 42.6 | 74.8 | 96.5 | 213.8 | 9.7 | 65.1 | 74.8 | 220.4 | 44.5 | 20.4 | 50.1 | 144.8 | 16.1 | 3.2 | 24.1 | 165.9 | 14.5 | 14.7 | (0.6) | 93.7 |
| Free Cash Flow | 113.2 | 73.1 | 115.3 | 87.6 | (8.7) | 86.7 | (30.1) | 166.3 | 151.1 | (72.5) | 196.6 | 162.4 | 43.5 | 67.8 | 528.3 | 91.3 | (113.2) | 19.8 | 81.9 | 23.9 | 199.0 | 123.3 | 60.2 | 4.6 | (50.9) | 74.3 | (36.4) | 29.2 | 26.9 | 54.1 | 90.0 | 55.9 | 57.0 | 56.0 | 116.8 | 9.6 | 64.4 | 44.9 | 63.8 | 32.3 | 24.6 | 38.3 | (6.9) | 25.0 | 19.2 | 43.3 | 48.0 | 52.6 | 41.6 | 40.9 | 4.4 | 43.9 | 12.4 | 23.5 | 47.7 | (0.1) | (2.0) | 21.8 | 17.3 | 17.3 | 36.3 | 26.4 | 22.9 | 22.2 | 42.7 | (10.8) | 4.5 | 25.2 | 27.4 | 11.1 | 33.7 | 12.8 | 38.5 | 10.2 | 9 | 11.9 | 16.2 | (4.1) | 23.5 | 10.8 | 17 | 10.5 | 11.7 | 3 | 20.5 | 8 | 3.5 | 10.1 | 11.2 |
| 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 | 454.6 | 471.8 | 481.2 | 471.9 | 466.9 | 484.4 | 494.2 | 425.3 | 396.8 | 397.5 | 386.3 | 375.5 | 341.6 | 322.2 | 292.9 | 248.7 | 228.3 | 241.6 | 246.7 | 228.6 | 246.3 | 239.2 | 242.4 | 236.6 | 254.0 | 257.4 | 268.2 | 264.3 | 251.5 | 250.1 | 245.1 | 235.3 | 223.6 | 226.8 | 223.5 | 216.3 | 205.2 | 202.8 | 199.6 | 195.4 | 192.4 | 193.4 | 191.0 | 190.7 | 190.5 | 191.7 | 191.7 | 192.8 | 187.3 | 193.2 | 200.2 | 205.4 | 198.6 | 220.3 | 213.0 | 217.3 | 218.5 | 212.4 | 222.5 | 221.1 | 222.4 | 233.1 | 241.2 | 232.6 | 233.8 | 234.2 | 239.0 | 243.5 | 242.5 | 219.7 | 244.6 | 247.5 | 266.9 | 273.2 | 275.5 | 267.1 | 269.7 | 269.9 | 266.0 | 249.2 | 229.3 | 206.2 | 200.2 | 186.9 | 176.7 | 165.0 | 161.9 | 159.0 | 146.0 | 145.5 | 141.7 | 147.0 | 145.6 | 150.0 | 156.8 | 155.6 | 141.3 | 151.8 | 129.4 | 125.7 |
| Gross Profit | 312.1 | 331.5 | 324.2 | 315.5 | 304.5 | 306.9 | 312.6 | 257.9 | 253.2 | 261.6 | 259.9 | 263.7 | 242.8 | 265.7 | 255.8 | 235.7 | 223.5 | 234.5 | 234.4 | 217.8 | 231.3 | 210.9 | 210.3 | 189.1 | 171.4 | 194.0 | 218.9 | 213.8 | 205.0 | 204.3 | 209.5 | 172.0 | 193.2 | 194.5 | 193.7 | 187.2 | 179.5 | 180.0 | 174.6 | 172.5 | 170.7 | 170.9 | 169.5 | 167.2 | 172.0 | 167.1 | 167.8 | 169.3 | 165.6 | 171.2 | 170.4 | 170.9 | 161.9 | 179.5 | 164.8 | 165.3 | 162.3 | 151.5 | 159.2 | 150.8 | 148.3 | 152.3 | 156.0 | 144.1 | 141.7 | 130.4 | 129.0 | 123.3 | 121.0 | 78.0 | 138.1 | 147.3 | 152.4 | 150.0 | 154.5 | 155.2 | 159.9 | 161.0 | 162.3 | 158.0 | 150.7 | 141.1 | 141.8 | 137.5 | 133.3 | 126.7 | 126.4 | 124.9 | 113.3 | 111.7 | 106.4 | 106.8 | 103.6 | 98.6 | 94.5 | 89.0 | 81.6 | 85.8 | 76.8 | 75.7 |
| Operating Income | 117.1 | 120.1 | 127.8 | 122.7 | 115.1 | 86.2 | 79.7 | 103.2 | 75.6 | 81.0 | 88.8 | 95.7 | 83.2 | 97.3 | 86.2 | 86.0 | 77.5 | 80.5 | 89.9 | 77.0 | 87.0 | 56.2 | 71.1 | 46.1 | 28.8 | 55.0 | 72.1 | 69.7 | 67.1 | 63.6 | 74.1 | 38.7 | 56.6 | 61.2 | 61.6 | 54.5 | 57.2 | 52.4 | 54.7 | 50.9 | 50.2 | 52.4 | 44.6 | 48.9 | 53.5 | 49.4 | 52.0 | 53.1 | 56.0 | 54.4 | 53.8 | 53.8 | 51.0 | 57.7 | 54.8 | 53.3 | 51.7 | 47.9 | 52.8 | 49.5 | 46.2 | 42.6 | 50.5 | 43.0 | 36.7 | 30.0 | 29.2 | 15.5 | 14.7 | (113.1) | 38.8 | 37.6 | 55.7 | 53.6 | 46.6 | 57.1 | 59.0 | 66.3 | 69.9 | 67.2 | 62.6 | 58.3 | 60.3 | 59.3 | 59.5 | 57.1 | 52.3 | 54.0 | 51.0 | 51.1 | 48.3 | 48.7 | 47.1 | 43.8 | 42.7 | 40.0 | 38.0 | 39.6 | 36.9 | 36.0 |
| Net Income | 94.8 | 99.0 | 100.5 | 99.2 | 93.0 | 68.6 | 63.2 | 95.0 | 61.9 | 64.3 | 72.1 | 79.6 | 68.3 | 81.8 | 70.9 | 70.0 | 64.3 | 61.9 | 75.6 | 65.0 | 73.1 | 50.8 | 61.6 | 39.6 | 26.0 | 47.8 | 62.1 | 59.8 | 56.7 | 58.1 | 65.6 | 35.2 | 49.5 | 34.0 | 48.9 | 45.5 | 43.4 | 42.1 | 41.5 | 39.8 | 38.3 | 38.5 | 34.3 | 36.7 | 40.0 | 37.9 | 38.6 | 39.6 | 41.8 | 42.1 | 39.9 | 40.6 | 39.2 | 40.2 | 41.6 | 39.9 | 38.1 | 36.1 | 39.3 | 36.4 | 33.8 | 31.5 | 37.7 | 31.7 | 27.5 | 24.4 | 23.3 | 13.1 | 13.1 | (101.9) | 29.1 | 25.7 | 41.5 | 38.2 | 33.6 | 39.8 | 41.1 | 46.6 | 48.3 | 46.7 | 43.9 | 40.9 | 42.1 | 41.6 | 41.4 | 40.1 | 36.0 | 37.9 | 35.8 | 35.7 | 34.1 | 33.9 | 33.0 | 30.8 | 30.3 | 28.3 | 26.5 | 28.1 | 25.9 | 25.3 |
| EPS (Diluted) | 0.51 | 0.53 | 0.53 | 0.53 | 0.49 | 0.36 | 0.33 | 0.52 | 0.36 | 0.37 | 0.42 | 0.46 | 0.39 | 0.47 | 0.40 | 0.42 | 0.38 | 0.37 | 0.45 | 0.38 | 0.43 | 0.30 | 0.38 | 0.24 | 0.16 | 0.33 | 0.37 | 0.35 | 0.33 | 0.33 | 0.37 | 0.20 | 0.28 | 0.19 | 0.28 | 0.26 | 0.25 | 0.24 | 0.24 | 0.23 | 0.22 | 0.22 | 0.20 | 0.21 | 0.22 | 0.21 | 0.21 | 0.21 | 0.22 | 0.22 | 0.21 | 0.21 | 0.20 | 0.20 | 0.21 | 0.20 | 0.19 | 0.18 | 0.20 | 0.18 | 0.17 | 0.16 | 0.16 | 0.14 | 0.13 | 0.11 | 0.10 | 0.05 | 0.05 | -0.58 | 0.17 | 0.15 | 0.24 | 0.22 | 0.19 | 0.23 | 0.24 | 0.27 | 0.28 | 0.27 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.22 | 0.24 | 0.24 | 0.24 | 0.23 | 0.23 | 0.22 | 0.20 | 0.20 | 0.19 | 0.20 | 0.19 | 0.19 | 0.18 |
| Balance Sheet | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Equivalents | 1,043.8 | 1,034.6 | 786.9 | 781.0 | 1,015.0 | 1,059.9 | 1,404.8 | 1,385.4 | 346.3 | 532.3 | 408.4 | 493.2 | 555.3 | 668.0 | 512.2 | 365.9 | 1,093.5 | 1,638.6 | 2,232.3 | 1,634.5 | 1,418.3 | 1,847.8 | 1,074.6 | 585.4 | 403.5 | 517.8 | 221.3 | 139.1 | 265.8 | 243.8 | 412.7 | 397.8 | 311.1 | 263.7 | 682.6 | 417.5 | 378.6 | 239.2 | 454.5 | 432.9 | 430.1 | 702.1 | 284.0 | 203.7 | 325.3 | 279.5 | 347.8 | 342.2 | 312.2 | 305.5 | 360.0 | 359.1 | 322.8 | 316.4 | 276.8 | 247.9 | 247.4 | 291.0 | 241.1 | 271.7 | 260.7 | 247.4 | 227.6 | 231.2 | 230.7 | 250.6 | 227.8 | 225.1 | 209.8 | 210.9 | 188.2 | 209.6 | 198.7 | 182.8 | 193 | 163.9 | 156.4 | 144.5 | 155.7 | 162.6 | 147.7 | 147.1 | 155.6 | 120.1 | 132 | 118.4 | 117.4 | 128 | 154.4 | |||||||||||
| Total Assets | 32,237.4 | 32,118.4 | 31,995.1 | 32,040.4 | 32,132.0 | 32,071.8 | 32,185.7 | 31,769.8 | 27,643.0 | 27,571.9 | 27,375.2 | 27,403.2 | 27,112.2 | 26,931.7 | 26,146.0 | 25,252.7 | 25,598.3 | 25,796.4 | 26,390.8 | 26,079.8 | 25,893.0 | 25,906.7 | 25,543.3 | 24,617.9 | 22,929.9 | 21,897.1 | 21,703.6 | 21,308.7 | 20,974.6 | 20,682.2 | 20,364.8 | 20,172.5 | 19,948.9 | 20,036.9 | 20,062.9 | 19,647.4 | 19,178.6 | 18,944.2 | 18,701.1 | 18,480.0 | 18,122.3 | 16,626.9 | 16,411.5 | 16,635.6 | 16,875.9 | 16,493.5 | 15,438.2 | 10,556.4 | 9,620.2 | 9,767.3 | 8,619.3 | 8,430.3 | 8,387.8 | 8,103.7 | 7,686.5 | 6,867.4 | 6,524.7 | 7,364.8 | 6,478.8 | 6,184.6 | 6,129.9 | 6,070 | 5,969.5 | 5,953.3 | 5,786.6 | 5,838.7 | 5,632.8 | 5,253.8 | 5,180.1 | 5,377.7 | 4,412.7 | 4,201 | 4,097.9 | 4,111.3 | 3,744.7 | 3,664.5 | 3,580.1 | 3,334.7 | 3,266.8 | 3,133.4 | 3,058.4 | 3,082.6 | 2,829.6 | 2,479.4 | 2,453.1 | 2,405.5 | 2,359.5 | 2,343.9 | 2,326.9 | |||||||||||
| Total Debt | 1,252.6 | 1,297.4 | 1,472.0 | 1,773.9 | 1,657.2 | 1,782.0 | 2,052.2 | 2,178.6 | 2,296.0 | 2,487.5 | 2,370.1 | 2,719.1 | 2,446.8 | 2,871.2 | 1,424.7 | 1,013.3 | 1,008.9 | 1,454.9 | 1,096.4 | 1,161.0 | 1,147.4 | 1,926.3 | 1,907.7 | 1,867.7 | 2,765.3 | 1,821.7 | 1,559.6 | 2,175.8 | 1,894.3 | 1,747.1 | 1,477.7 | 1,975.8 | 1,876.4 | 1,655.9 | 1,336.9 | 1,732.8 | 1,591.2 | 1,470.7 | 1,229.3 | 1,687.8 | 1,318.5 | 1,824.0 | 2,065.4 | 2,409.7 | 3,068.3 | 2,982.1 | 3,406.1 | 1,896.4 | 1,754.4 | 1,965.4 | 1,134.5 | 1,043.1 | 1,173.2 | 840.7 | 790.4 | 632.1 | 696.5 | 1,168.4 | 904.8 | 820.4 | 774.6 | 815.9 | 752.1 | 733.1 | 550.8 | 531.5 | 414.7 | 328.9 | 314 | 301.3 | 250.6 | 246 | 207.2 | 260.6 | 251.3 | 231.2 | 187.6 | 175.6 | 151.5 | 151.3 | 139.2 | 223.8 | 151.4 | 162.2 | 127.2 | 89.3 | 85.8 | 62.3 | 59 | |||||||||||
| Stockholders' Equity | 3,505.3 | 3,490.4 | 3,413.6 | 3,329.2 | 3,274.3 | 3,197.3 | 3,203.9 | 3,101.6 | 2,757.7 | 2,760.1 | 2,566.7 | 2,642.2 | 2,619.0 | 2,579.8 | 2,471.2 | 2,471.1 | 2,569.5 | 2,712.7 | 2,699.8 | 2,693.0 | 2,629.7 | 2,616.8 | 2,390.3 | 2,340.5 | 2,285.7 | 2,348.5 | 2,324.0 | 2,308.8 | 2,301.0 | 2,247.6 | 2,283.0 | 2,245.8 | 2,235.5 | 2,229.9 | 2,225.8 | 2,191.8 | 2,154.7 | 2,121.1 | 2,129.4 | 2,107.0 | 2,073.3 | 2,231.2 | 1,969.8 | 1,936.5 | 1,872.9 | 1,861.3 | 1,554.1 | 1,107.5 | 968.4 | 946.9 | 873.7 | 864.1 | 863.7 | 853.2 | 806.4 | 728.2 | 705.4 | 731.2 | 647.0 | 595.9 | 609.7 | 614.3 | 614.3 | 611.3 | 618.5 | 608.3 | 598.8 | 567.7 | 558.1 | 564.5 | 458.2 | 432.9 | 419 | 419.6 | 374.5 | 365.9 | 359.8 | 339.9 | 332.9 | 317.5 | 309.6 | 301.2 | 300 | 263.3 | 255.5 | 254.7 | 241.6 | 236.6 | 231.8 | |||||||||||
| Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Cash Flow | 114.7 | 96.0 | 116.1 | 91.7 | 0.7 | 127.9 | (32.4) | 168.1 | 152.9 | (57.4) | 203.5 | 170.9 | 46.0 | 79.0 | 532.1 | 92.1 | (107.8) | 20.1 | 88.6 | 30.2 | 203.4 | 125.0 | 64.8 | 14.4 | (46.9) | 84.2 | (35.3) | 40.6 | 38.3 | 64.1 | 97.9 | 63.0 | 71.8 | 64.4 | 127.8 | 17.9 | 69.8 | 41.6 | 69.7 | 40.0 | 34.1 | 46.2 | 0.5 | 30.9 | 22.6 | 45.9 | 50.0 | 51.2 | 44.2 | 42.5 | 8.4 | 45.9 | 14.8 | 25.6 | 48.5 | 3.9 | 8.7 | 27.8 | 28.2 | 23.3 | 41.1 | 30.6 | 26.1 | 25.6 | 45.3 | (8.5) | 7.5 | 28.4 | 30.5 | 14.9 | 36.9 | 15 | 41.5 | 11.7 | 10.5 | 15 | 19.2 | (1.1) | 24.2 | 12.8 | 18 | 11.6 | 13.1 | 4.3 | 21.5 | 8.9 | 4.7 | 11.3 | 11.9 | |||||||||||
| Capital Expenditure | (1.5) | (22.8) | (0.7) | (4.1) | (9.4) | (41.2) | 2.3 | (1.8) | (1.8) | (15.1) | (6.8) | (8.6) | (2.4) | (11.2) | (3.8) | (0.8) | (5.4) | (0.3) | (6.7) | (6.2) | (4.4) | (1.7) | (4.7) | (9.9) | (4.0) | (9.9) | (1.1) | (11.3) | (11.4) | (10.0) | (7.9) | (7.1) | (14.8) | (8.3) | (11.0) | (8.3) | (5.4) | 3.3 | (5.9) | (7.7) | (9.5) | (7.9) | (7.4) | (5.8) | (3.4) | (2.6) | (2.0) | 1.4 | (2.6) | (1.5) | (4.0) | (2.0) | (2.5) | (2.2) | (0.8) | (4.0) | (10.7) | (6.1) | (10.9) | (6.0) | (4.8) | (4.2) | (3.2) | (3.4) | (2.6) | (2.3) | (3) | (3.2) | (3.1) | (3.8) | (3.2) | (2.2) | (3) | (1.5) | (1.5) | (3.1) | (3) | (3) | (0.7) | (2) | (1) | (1.1) | (1.4) | (1.3) | (1) | (0.9) | (1.2) | (1.2) | (0.7) | |||||||||||
| Free Cash Flow | 113.2 | 73.1 | 115.3 | 87.6 | (8.7) | 86.7 | (30.1) | 166.3 | 151.1 | (72.5) | 196.6 | 162.4 | 43.5 | 67.8 | 528.3 | 91.3 | (113.2) | 19.8 | 81.9 | 23.9 | 199.0 | 123.3 | 60.2 | 4.6 | (50.9) | 74.3 | (36.4) | 29.2 | 26.9 | 54.1 | 90.0 | 55.9 | 57.0 | 56.0 | 116.8 | 9.6 | 64.4 | 44.9 | 63.8 | 32.3 | 24.6 | 38.3 | (6.9) | 25.0 | 19.2 | 43.3 | 48.0 | 52.6 | 41.6 | 40.9 | 4.4 | 43.9 | 12.4 | 23.5 | 47.7 | (0.1) | (2.0) | 21.8 | 17.3 | 17.3 | 36.3 | 26.4 | 22.9 | 22.2 | 42.7 | (10.8) | 4.5 | 25.2 | 27.4 | 11.1 | 33.7 | 12.8 | 38.5 | 10.2 | 9 | 11.9 | 16.2 | (4.1) | 23.5 | 10.8 | 17 | 10.5 | 11.7 | 3 | 20.5 | 8 | 3.5 | 10.1 | 11.2 | |||||||||||