LHX - L3Harris Technologies, Inc.
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$273.40
DETAILS
HIGH:
$367.00
LOW:
$207.00
MEDIAN:
$250.00
CONSENSUS:
$273.40
DOWNSIDE:
4.12%
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 | 1992 | 1991 | 1990 | 1989 | 1988 | 1987 | 1986 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||
| Revenue | 21,865 | 21,325 | 19,419 | 17,062 | 17,814 | 18,194 | 0 | 6,801 | 6,168 | 5,897 | 5,992 | 3,885 | 5,012 | 5,112 | 5,451.3 | 5,418.4 | 4,725 | 5,005 | 4,596.1 | 4,243 | 3,474.8 | 3,000.6 | 2,518.6 | 2,060.6 | 1,835.8 | 1,955.1 | 1,807.4 | 1,743.5 | 1,924.8 | 1,948.6 | 3,621.2 | 3,444.1 | 3,336.1 | 3,099.1 | 3,004 | 3,040.1 | 3,052.7 | 2,213.6 | 2,062.6 | 2,079 |
| Cost of Revenue | 16,240 | 15,801 | 14,306 | 12,135 | 12,438 | 12,886 | 0 | 4,467 | 4,066 | 3,854 | 3,832 | 2,370 | 3,310 | 3,385 | 3,569.3 | 3,532.5 | 3,052.9 | 3,420.2 | 3,145.6 | 2,871.1 | 2,385.8 | 2,176.8 | 1,888.3 | 1,543.2 | 1,353.4 | 1,431.1 | 1,294.5 | 1,214.8 | 1,381.6 | 1,397.9 | 2,233.9 | 2,163.2 | 2,121.4 | 1,936.2 | 1,866.2 | 1,866.3 | 1,791.2 | 1,368.3 | 1,246.3 | 1,223.2 |
| Gross Profit | 5,625 | 5,524 | 5,113 | 4,927 | 5,376 | 5,308 | 0 | 2,334 | 2,102 | 2,043 | 2,160 | 1,515 | 1,702 | 1,727 | 1,882 | 1,885.9 | 1,672.1 | 1,584.8 | 1,450.5 | 1,371.9 | 1,089 | 823.8 | 630.3 | 517.4 | 482.4 | 524 | 512.9 | 528.7 | 543.2 | 550.7 | 1,387.3 | 1,280.9 | 1,214.7 | 1,162.9 | 1,137.8 | 1,173.8 | 1,261.5 | 845.3 | 816.3 | 855.8 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| R&D Expenses | 536 | 515 | 480 | 603 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2,232 | 2,215 | 3,313 | 2,998 | 3,280 | 3,315 | 0 | 1,242 | 1,182 | 1,150 | 1,105 | 883 | 820 | 914 | 940.9 | 890.9 | 723.2 | 791.3 | 746.5 | 830.7 | 682.3 | 502.6 | 421 | 414.1 | 378.3 | 414.4 | 415.2 | 384.3 | 420.7 | 399.9 | 911.9 | 835.8 | 830.8 | 823 | 817.3 | 957.5 | 861.3 | 565.1 | 603 | 610.6 |
| Other Expenses | 707 | 779 | (480) | (603) | (13) | 1,993 | 0 | 1,092 | (202) | 893 | 0 | 632 | 882 | 813 | 941.1 | 995 | 948.9 | 793.5 | 704 | 541.2 | 406.7 | 321.2 | 209.3 | 103.3 | 104.1 | 109.6 | 97.7 | 144.4 | 122.5 | 150.8 | 475.4 | 445.1 | 383.9 | 339.9 | 320.5 | 216.3 | 400.2 | 280.2 | 213.3 | 245.2 |
| Operating Expenses | 3,475 | 3,509 | 3,313 | 2,998 | 3,267 | 5,308 | 0 | 2,334 | 980 | 2,043 | 1,105 | 1,515 | 1,702 | 1,727 | 1,882 | 1,885.9 | 1,672.1 | 1,584.8 | 1,450.5 | 1,371.9 | 1,089 | 823.8 | 630.3 | 517.4 | 482.4 | 524 | 512.9 | 528.7 | 543.2 | 550.7 | 1,387.3 | 1,280.9 | 1,214.7 | 1,162.9 | 1,137.8 | 1,173.8 | 1,261.5 | 845.3 | 816.3 | 855.8 |
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 2,150 | 2,015 | 1,800 | 1,929 | 2,109 | 0 | 0 | 1,092 | 1,122 | 893 | 1,055 | 632 | 882 | 813 | 941.1 | 995 | 948.9 | 793.5 | 704 | 541.2 | 406.7 | 321.2 | 209.3 | 103.3 | 104.1 | 167.4 | 29.1 | 80.9 | 60.6 | 88 | 304.7 | 279.8 | 230.5 | 182.6 | 149.3 | 32.2 | 216.6 | 164.6 | 85.3 | 105.4 |
| Interest Expense | 597 | 675 | 543 | 279 | 265 | 270 | 0 | 167 | 170 | 172 | 183 | 130 | 94 | 109 | 113.2 | 90.4 | 72.1 | 52.8 | 53.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 16 | 0 | 0 | 2 | 2 | 2 | 2 | 3 | 2 | 2.5 | 2.8 | 1.5 | 3.2 | 5.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profitability | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 3,753 | 3,561 | 2,930 | 2,490 | 3,515 | 2,608 | 894 | 1,538 | 1,337 | 1,372 | 1,428 | 770 | 1,093 | 995 | 1,215.4 | 1,207.9 | 1,114.2 | 715.8 | 892.8 | 676.4 | 505.1 | 403.8 | 269.4 | 159.7 | 159.2 | 247.1 | 97.7 | 144.4 | 122.5 | 150.8 | 475.4 | 445.1 | 383.9 | 339.9 | 320.5 | 216.3 | 400.2 | 280.2 | 213.3 | 245.2 |
| EBIT | 2,529 | 2,272 | 1,764 | 1,552 | 2,548 | 1,576 | 0 | 1,280 | 1,078 | 1,061 | 1,067 | 526 | 889 | 774 | 955.1 | 995.9 | 948.5 | 538.1 | 720.6 | 541.2 | 406.7 | 321.2 | 209.3 | 103.3 | 104.1 | 167.4 | 29.1 | 80.9 | 60.6 | 88 | 304.7 | 279.8 | 230.5 | 182.6 | 149.3 | 32.2 | 216.6 | 164.6 | 85.3 | 105.4 |
| Income Before Tax | 1,932 | 1,597 | 1,221 | 1,273 | 2,283 | 1,322 | 0 | 1,113 | 908 | 889 | 884 | 396 | 795 | 665 | 841.9 | 905.5 | 876.4 | 485.3 | 667.5 | 660.8 | 380.8 | 298.4 | 180 | 108.2 | 131.7 | 72.4 | 38.5 | 78 | 103.7 | 99.2 | 274.4 | 237.6 | 193.5 | 169.8 | 125 | 9.8 | 189.9 | 167.2 | 86.5 | 122.4 |
| Income Tax Expense | 326 | 85 | 23 | 212 | 440 | 234 | 0 | 160 | 206 | 261 | 273 | 109 | 256 | 203 | 286 | 306.8 | 295.4 | 172.9 | 214 | 190.9 | 142.9 | 96.2 | 54.3 | 37.9 | 44.7 | 51 | 13.5 | 28.1 | 37.3 | 34.9 | 96 | 83.1 | 71.6 | 58.7 | 37.5 | (9.7) | 59.2 | 51 | 21.1 | 37.9 |
| Net Income | 1,606 | 1,502 | 1,227 | 1,062 | 1,846 | 1,119 | 0 | 949 | 699 | 543 | 324 | 334 | 535 | 113 | 30.6 | 588 | 561.6 | 37.9 | 444.2 | 480.4 | 237.9 | 202.2 | 132.8 | 59.5 | 82.6 | 21.4 | 18 | 53.1 | 133 | 207.5 | 178.4 | 154.5 | 111.8 | 111.1 | 75.2 | 19.5 | 130.7 | 21.4 | 65.4 | 84.5 |
| Per Share Data | ||||||||||||||||||||||||||||||||||||||||
| EPS (Basic) | 8.57 | 7.91 | 6.47 | 5.54 | 9.17 | 5.23 | 7.43 | 8.04 | 5.89 | 4.50 | 2.61 | 3.15 | 5.00 | 1.01 | 0.26 | 4.63 | 4.31 | 0.29 | 3.32 | 3.63 | 1.79 | 1.52 | 1.00 | 0.45 | 0.62 | 0.16 | 0.13 | 0.34 | 0.84 | 1.33 | 1.15 | 0.99 | 0.71 | 0.71 | 0.48 | 0.13 | 0.83 | 0.14 | 0.41 | 0.52 |
| EPS (Diluted) | 8.53 | 7.87 | 6.44 | 5.49 | 9.08 | 5.18 | 7.35 | 7.88 | 5.77 | 4.44 | 2.59 | 3.11 | 4.95 | 1.01 | 0.26 | 4.60 | 4.28 | 0.28 | 3.26 | 3.43 | 1.71 | 1.46 | 0.97 | 0.45 | 0.62 | 0.16 | 0.13 | 0.34 | 0.83 | 1.33 | 1.15 | 0.99 | 0.71 | 0.71 | 0.48 | 0.13 | 0.83 | 0.14 | 0.41 | 0.52 |
| Shares Outstanding | 187.4 | 189.8 | 189.6 | 191.8 | 201.3 | 214 | 221.2 | 118 | 118.6 | 122.6 | 123.8 | 105.7 | 106.1 | 110.5 | 114.2 | 125.3 | 129 | 132.3 | 133.9 | 132.3 | 132.9 | 133.0 | 132.8 | 132.2 | 131.8 | 133.8 | 149 | 158.5 | 158.3 | 156.0 | 155.8 | 156.1 | 158.6 | 157.6 | 156.7 | 156 | 158.4 | 158.5 | 159.5 | 164.1 |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 | 1992 | 1991 | 1990 | 1989 | 1988 | 1987 | 1986 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents | 1,069 | 615 | 560 | 880 | 941 | 1,276 | 824 | 530 | 422 | 484 | 487 | 481 | 561 | 321 | 356 | 740.8 | 455.2 | 281.2 | 274.5 | 368.3 | 278.1 | 377.6 | 627.5 | 442.6 | 84.4 | 109 | 378.2 | 85.7 | 101.5 | 70.7 | 74.6 | 119.3 | 139.1 | 131.7 | 124.2 | 58.5 | 81.1 | 100.7 | 92 | 175.5 |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.3 | 60.9 | 0 | 0 | 0 | 23.1 | 100.8 | 182 | 432.5 | 15.5 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 4,990 | 4,681 | 4,426 | 4,278 | 4,164 | 4,076 | 3,877 | 1,455 | 666 | 647 | 749 | 1,255 | 594.2 | 733 | 762.2 | 759.4 | 742.4 | 791.8 | 679.9 | 748.5 | 490.6 | 494 | 575.2 | 585.7 | 644.9 | 615 | 466.5 | 596.1 | 594 | 1,145.4 | 1,125.6 | 1,032 | 1,016.9 | 607.6 | 621.2 | 928.5 | 945.6 | 832.9 | 641.6 | 644.3 |
| Inventory | 1,219 | 1,330 | 1,472 | 1,291 | 982 | 973 | 1,219 | 360 | 942 | 841 | 867 | 1,015 | 619 | 668.7 | 617.8 | 651.9 | 615.3 | 607.2 | 476 | 556.8 | 411.3 | 347.8 | 220.9 | 203.1 | 257.5 | 220.5 | 197.2 | 205.7 | 216.4 | 611.1 | 544.1 | 494.9 | 463.1 | 444.4 | 422.2 | 418.3 | 426.6 | 419.4 | 232.3 | 263 |
| Other Current Assets | 1,315 | 1,592 | 1,454 | 305 | 272 | 281 | 392 | 1,231 | 102 | 101 | 521 | 432 | 245 | 225.4 | 856.1 | 218.3 | 178.1 | 179.2 | 602.8 | 94.3 | 113.6 | 96 | 114.1 | 83.1 | 94.6 | 76.1 | 154.6 | 128.4 | 111.3 | 236.3 | 196.6 | 164.5 | 79.2 | 386.9 | 365.7 | 90.9 | 131.5 | 180.6 | 0.1 | 0 |
| Total Current Assets | 8,593 | 8,218 | 7,912 | 6,754 | 6,359 | 6,667 | 6,312 | 2,578 | 2,132 | 2,073 | 2,624 | 3,183 | 1,991 | 1,948.1 | 2,600.4 | 2,370.4 | 2,004.6 | 1,859.4 | 2,052.5 | 1,828.8 | 1,293.6 | 1,315.4 | 1,537.7 | 1,337.6 | 1,182.2 | 1,202.6 | 1,629 | 1,031.4 | 1,053.2 | 2,063.5 | 1,940.9 | 1,810.7 | 1,698.3 | 1,570.6 | 1,533.3 | 1,496.2 | 1,584.8 | 1,533.6 | 966 | 1,082.8 |
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment | 2,665 | 2,806 | 3,605 | 2,860 | 2,870 | 2,868 | 2,954 | 894 | 878 | 904 | 924 | 1,165 | 728 | 653.2 | 659.4 | 706.9 | 609.7 | 543.2 | 407.2 | 459.2 | 331.7 | 307.8 | 283.3 | 281.6 | 273.1 | 287.5 | 295.4 | 291.6 | 314.8 | 878.3 | 721.7 | 581 | 551.3 | 564.1 | 573.1 | 610.7 | 660.5 | 616.2 | 473.3 | 519.3 |
| Goodwill | 20,010 | 20,325 | 19,979 | 17,283 | 18,189 | 18,876 | 20,001 | 5,340 | 5,374 | 5,366 | 5,352 | 6,348 | 1,711 | 1,692 | 1,695.3 | 1,935.3 | 1,576.2 | 1,507.1 | 1,262.5 | 1,525.2 | 0 | 569.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 6,509 | 7,639 | 8,540 | 6,001 | 6,640 | 7,908 | 8,458 | 870 | 1,048 | 1,104 | 1,231 | 1,775 | 258 | 308.1 | 421.7 | 396.3 | 297.8 | 335.6 | 236.9 | 417.9 | 1,086.9 | 99.1 | 233.4 | 214.3 | 209 | 189.4 | 166.2 | 72.8 | 69.8 | 227.5 | 212.8 | 166.6 | 166 | 162.8 | 148.4 | 150.3 | 139.1 | 120.2 | 15.4 | 16.3 |
| Long-Term Investments | 0 | 0 | 0 | 1 | 1 | 3 | 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 |
| Other Non-Current Assets | 3,342 | 2,893 | 1,560 | 552 | 565 | 519 | 507 | 262 | 215 | 234 | 1,329 | 154 | 144 | 132.2 | 135.7 | 198.4 | 147.6 | 134.5 | 668.4 | 174.9 | 173.6 | 165.2 | 171.4 | 220.7 | 194.4 | 282.7 | 236.3 | 1,562.8 | 1,792.6 | 468.6 | 331.3 | 277.7 | 261.5 | 244.5 | 229 | 228.6 | 240.7 | 287.8 | 189 | 178 |
| Total Non-Current Assets | 32,602 | 33,783 | 33,775 | 26,770 | 28,350 | 30,293 | 32,024 | 7,539 | 7,724 | 8,017 | 9,385 | 9,944 | 2,928 | 2,910.3 | 2,992.4 | 3,297 | 2,739 | 2,605.7 | 2,575 | 2,577.2 | 1,592.2 | 1,142 | 688.1 | 737.7 | 683.2 | 759.6 | 697.9 | 1,927.2 | 2,177.2 | 1,574.4 | 1,265.8 | 1,025.3 | 978.8 | 971.4 | 950.5 | 989.6 | 1,040.3 | 1,024.2 | 677.7 | 713.6 |
| Total Assets | 41,195 | 42,001 | 41,687 | 33,524 | 34,709 | 36,960 | 38,336 | 10,117 | 9,856 | 10,090 | 12,009 | 13,127 | 4,919 | 4,858.4 | 5,592.8 | 5,667.4 | 4,743.6 | 4,465.1 | 4,627.5 | 4,406 | 2,885.8 | 2,457.4 | 2,225.8 | 2,075.3 | 1,865.4 | 1,962.2 | 2,326.9 | 2,958.6 | 3,230.4 | 3,637.9 | 3,206.7 | 2,836 | 2,677.1 | 2,542 | 2,483.8 | 2,485.8 | 2,625.1 | 2,557.8 | 1,643.7 | 1,796.4 |
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Account Payables | 2,461 | 2,005 | 2,106 | 1,945 | 1,767 | 1,406 | 1,261 | 525 | 462 | 540 | 494 | 581 | 324 | 339.5 | 381 | 362.7 | 329.4 | 368 | 309.3 | 350 | 155.6 | 163.7 | 128.8 | 112.7 | 77.2 | 102.1 | 109.5 | 154.3 | 121.7 | 196.8 | 209 | 168.7 | 184.5 | 169.4 | 166.9 | 183.4 | 197 | 169.5 | 0 | 0 |
| Short-Term Debt | 805 | 1,298 | 2,085 | 820 | 13 | 10 | 260 | 759 | 528 | 634 | 397 | 163 | 60 | 158 | 164.2 | 30.7 | 30.7 | 106.4 | 1 | 719.8 | 9 | 4.2 | 9.9 | 32 | 3.4 | 181 | 108.4 | 324.2 | 234.2 | 296.3 | 183.5 | 170.3 | 20.8 | 36.6 | 47.8 | 124.1 | 453.4 | 494.4 | 5.5 | 12 |
| Deferred Revenue | 2,262 | 2,142 | 1,900 | 1,400 | 1,297 | 1,198 | 1,214 | 496 | 290 | 252 | 294 | 433 | 266 | 308 | 221.5 | 190.9 | 175.6 | 121.7 | 100.2 | 187.5 | 0 | 139 | 275 | 102.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 1,216 | 1,740 | 1,281 | 417 | 444 | 509 | 331 | 197 | 120 | 140 | 413 | 550 | 215 | 236.1 | 366.1 | 207 | 239.7 | 0 | 366 | 380.8 | 299.5 | 169.2 | 129.1 | 243.2 | 277.2 | 306.8 | 338 | 328.8 | 428.7 | 795.5 | 790.6 | 716.3 | 599.4 | 572.1 | 549.7 | 545.6 | 544 | 574 | 472.3 | 547.2 |
| Total Current Liabilities | 7,226 | 7,633 | 8,004 | 5,776 | 4,551 | 4,240 | 4,009 | 2,268 | 1,741 | 1,926 | 1,981 | 2,274 | 1,115 | 1,297.4 | 1,414.4 | 1,069.3 | 1,051.8 | 1,109.7 | 991.2 | 1,638.1 | 620 | 590.2 | 542.8 | 490.5 | 357.8 | 589.9 | 555.9 | 807.3 | 784.6 | 1,288.6 | 1,183.1 | 1,055.3 | 804.7 | 778.1 | 764.4 | 853.1 | 1,194.4 | 1,237.9 | 477.8 | 559.2 |
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long-Term Debt | 10,443 | 10,878 | 10,917 | 6,225 | 7,048 | 6,943 | 6,694 | 2,763 | 3,391 | 3,396 | 4,120 | 5,053 | 1,564 | 1,577.1 | 1,883 | 1,876.3 | 1,176.6 | 1,177.3 | 828 | 408.9 | 699.8 | 401.4 | 401.4 | 401.6 | 383.5 | 285.1 | 382.6 | 514.5 | 761 | 686.7 | 588.5 | 475.9 | 661.7 | 612 | 612.5 | 563.3 | 300.8 | 314.6 | 142.1 | 146 |
| Deferred Tax Liabilities | 1,114 | 942 | 815 | 719 | 1,344 | 1,237 | 1,481 | 12 | 34 | 34 | 4 | 12 | 20 | 0 | 0 | 0 | 0 | 0 | 42.5 | 61.8 | 42.4 | 26.7 | 2.8 | 0 | 0 | 0 | 14.1 | 47.3 | 47.4 | 84.4 | 62.2 | 56 | 22.7 | 10.6 | 38.4 | 40.9 | 46.6 | 58.2 | 51.7 | 107 |
| Other Non-Current Liabilities | 2,777 | 2,074 | 2,080 | 1,322 | 1,572 | 2,965 | 2,540 | 1,711 | 1,696 | 1,806 | 2,847 | 2,315 | 331 | 325.9 | 239.8 | 206.7 | 325.1 | 309 | 491.8 | 66.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | (0.1) | (0.1) | (0.1) | (0.1) |
| Total Non-Current Liabilities | 14,334 | 14,789 | 14,854 | 9,124 | 10,839 | 11,879 | 11,583 | 4,486 | 5,121 | 5,236 | 6,971 | 7,451 | 1,979 | 1,999.8 | 2,232.3 | 2,209.6 | 1,501.7 | 1,486.3 | 1,362.3 | 537.2 | 742.2 | 428.1 | 404.2 | 401.6 | 383.5 | 285.1 | 396.7 | 561.8 | 808.4 | 771.1 | 650.7 | 531.9 | 684.4 | 622.6 | 650.9 | 604.3 | 347.3 | 372.7 | 193.7 | 252.9 |
| Total Liabilities | 21,560 | 22,422 | 22,858 | 14,900 | 15,390 | 16,119 | 15,592 | 6,754 | 6,862 | 7,162 | 8,952 | 9,725 | 3,094 | 3,297.2 | 3,646.7 | 3,278.9 | 2,553.5 | 2,596 | 2,353.5 | 2,175.3 | 1,362.2 | 1,018.3 | 947 | 892.1 | 741.3 | 875 | 952.6 | 1,369.1 | 1,593 | 2,059.7 | 1,833.8 | 1,587.2 | 1,489.1 | 1,400.7 | 1,415.3 | 1,457.4 | 1,541.7 | 1,610.6 | 671.5 | 812.1 |
| Stockholders' Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 187 | 190 | 190 | 191 | 194 | 208 | 218 | 119 | 119 | 120 | 125 | 124 | 106 | 106.9 | 112.1 | 125.8 | 127.5 | 131.4 | 133.6 | 129.6 | 133 | 132.9 | 132.7 | 66.4 | 66.1 | 65.8 | 69 | 79.7 | 80 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Earnings | 4,212 | 3,739 | 3,220 | 2,943 | 2,917 | 2,347 | 2,183 | 2,173 | 1,424 | 1,343 | 1,330 | 1,258 | 1,226 | 1,079.9 | 1,416.6 | 1,795.9 | 1,621.4 | 1,322.8 | 1,660.8 | 1,472.5 | 1,147.8 | 1,093.7 | 967.6 | 905.3 | 829.1 | 768.8 | 864.1 | 1,246.7 | 1,282.8 | 1,219.9 | 1,072.7 | 969.4 | 943.1 | 906.7 | 836.4 | 801.7 | 844.6 | 752 | 841.2 | 776.1 |
| Accumulated Other Comprehensive Income | 119 | 27 | (198) | (288) | (146) | (839) | (508) | (707) | (254) | (276) | (495) | (16) | (15) | (58.6) | (22.6) | (3.1) | (20.4) | (51.4) | 26 | 18.6 | (0.4) | (6.6) | (12.1) | (18.2) | 10.1 | 38.7 | 212.8 | (8.4) | 3.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 19,635 | 19,514 | 18,765 | 18,523 | 19,213 | 20,724 | 22,587 | 3,363 | 2,994 | 2,928 | 3,056 | 3,397 | 1,826 | 1,561.3 | 1,938.9 | 2,387.9 | 2,189.6 | 1,869.1 | 2,274 | 1,903.8 | 1,523.6 | 1,439.1 | 1,278.8 | 1,183.2 | 1,124.1 | 1,087.2 | 1,374.3 | 1,589.5 | 1,637.4 | 1,578.2 | 1,372.9 | 1,248.8 | 1,188 | 1,141.3 | 1,068.5 | 1,028.4 | 1,083.4 | 947.2 | 972.2 | 984.3 |
| Total Liabilities & Equity | 41,195 | 42,001 | 41,687 | 33,524 | 34,709 | 36,960 | 38,336 | 10,117 | 9,856 | 10,090 | 12,009 | 13,127 | 4,919 | 4,858.4 | 5,592.8 | 5,667.4 | 4,743.6 | 4,465.1 | 4,627.5 | 4,406 | 2,885.8 | 2,457.4 | 2,225.8 | 2,075.3 | 1,865.4 | 1,962.2 | 2,326.9 | 2,958.6 | 3,230.4 | 3,637.9 | 3,206.7 | 2,836 | 2,677.1 | 2,542 | 2,483.8 | 2,485.8 | 2,625.1 | 2,557.8 | 1,643.7 | 1,796.4 |
| Debt Metrics | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 11,248 | 12,980 | 13,950 | 7,786 | 7,829 | 7,687 | 7,864 | 3,522 | 3,919 | 4,030 | 4,517 | 5,216 | 1,624 | 1,735.1 | 2,047.2 | 1,907 | 1,207.3 | 1,283.7 | 829 | 1,128.7 | 708.8 | 405.6 | 411.3 | 433.6 | 386.9 | 466.1 | 491 | 838.7 | 995.2 | 983 | 772 | 646.2 | 682.5 | 648.6 | 660.3 | 687.4 | 754.2 | 809 | 147.6 | 158 |
| Net Debt | 10,179 | 12,365 | 13,390 | 6,906 | 6,888 | 6,411 | 7,040 | 2,992 | 3,497 | 3,546 | 4,030 | 4,735 | 1,063 | 1,414.1 | 1,691.2 | 1,166.2 | 752.1 | 1,002.5 | 554.5 | 760.4 | 430.7 | 28 | (216.2) | (9) | 302.5 | 357.1 | 112.8 | 753 | 893.7 | 912.3 | 697.4 | 526.9 | 543.4 | 516.9 | 536.1 | 628.9 | 673.1 | 708.3 | 55.6 | (17.5) |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 | 1992 | 1991 | 1990 | 1989 | 1988 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||||||||||||||||||||||||||
| Net Income | 1,606 | 1,512 | 1,227 | 1,061 | 1,842 | 1,086 | 1,646 | 949 | 699 | 543 | 324 | 334 | 534 | 109 | 27.8 | 587.1 | 561.6 | 37.9 | 444.2 | 480.4 | 237.9 | 202.2 | 132.8 | 59.5 | 82.6 | 21.4 | 25 | 49.9 | 133 | 207.5 | 178.4 | 154.5 | 121.9 | 111.1 | 78.2 | 19.5 | 130.7 | 21.4 |
| Depreciation & Amortization | 1,224 | 1,289 | 1,166 | 938 | 967 | 1,032 | 894 | 258 | 259 | 311 | 361 | 244 | 204 | 221 | 260.3 | 212 | 165.7 | 177.7 | 172.2 | 135.2 | 98.4 | 82.6 | 60.1 | 56.4 | 55.1 | 79.7 | 68.6 | 63.5 | 61.9 | 62.8 | 170.7 | 165.3 | 153.4 | 157.3 | 171.2 | 184.1 | 183.6 | 115.6 |
| Stock-Based Compensation | 366 | 97 | 320 | 325 | 348 | 310 | 454 | 141 | 82 | 42 | 39 | 37 | 35 | 33 | 34.7 | 46.1 | 35.3 | 41.9 | 38.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Working Capital | 22 | (529) | (315) | 90 | 126 | 83 | 109 | (92) | (186) | 48 | 257 | 21 | 123 | 57 | 1.3 | (34.1) | 28.1 | (14.7) | (80.4) | (2.1) | (0.3) | 33.8 | 94.3 | 57.2 | 108.7 | (105.1) | 33.8 | (48.5) | 34 | (53.9) | (80.9) | (60.4) | (92) | (31.3) | 31.2 | (16) | (127.4) | (152.8) |
| Other Non-Cash Items | (318) | 16 | 121 | 340 | (482) | 494 | (21) | (115) | (423) | (461) | (57) | 179 | (78.7) | 463 | 584.6 | (15.1) | 18.5 | 471.2 | (14) | (158.6) | 0 | 3.7 | (21.2) | (25.9) | (33.4) | (14.7) | (49.5) | 197.3 | 187.6 | 135.4 | (13.8) | 17.4 | (22.3) | 0 | (2.9) | 5.5 | 6.6 | 21.9 |
| Operating Cash Flow | 3,106 | 2,559 | 2,096 | 2,158 | 2,687 | 2,790 | 939 | 1,185 | 751 | 569 | 924 | 854 | 849 | 833 | 852.9 | 833.1 | 802.7 | 666.8 | 555.5 | 438.6 | 334.2 | 338.8 | 289.2 | 152.8 | 206.6 | (27.3) | 44.7 | 262.1 | 445 | 356.2 | 261.8 | 310.1 | 173.1 | 209.3 | 275.2 | 187.4 | 182 | 19 |
| Investing Activities | ||||||||||||||||||||||||||||||||||||||
| Capital Expenditure | (424) | (408) | (449) | (252) | (342) | (368) | (173) | (161) | (136) | (119) | (152) | (148) | (204) | (178) | (233.8) | (324.9) | (198) | (121.8) | (146.2) | (129.1) | (146.4) | (98.8) | (77.1) | (73) | (45.9) | (55.2) | (81.3) | (60.4) | (87.3) | (79.5) | (292.9) | (204.2) | (134.9) | (137.1) | (122) | (133.5) | (193.2) | (437.6) |
| Acquisitions | 820 | 0 | (6,561) | (42) | 1,715 | 1,028 | 1,493 | 0 | (2) | 989 | 170 | (3,136) | 42 | 147 | (14.1) | (1,082.6) | (52.1) | (745.3) | (19.4) | (404.6) | (509.6) | (427.3) | 47.5 | 0 | (9.4) | (147.6) | (123.9) | (35.7) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Investments | 0 | 0 | 0 | (47) | 0 | 0 | 0 | 0 | 0 | 0 | (19) | 0 | 0 | (1) | (1) | (10) | 0 | (1.2) | (9.3) | (356) | (335.8) | (30) | (337) | 0 | 23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sales/Maturities of Investments | 0 | 0 | 0 | 47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12 | 0 | 0 | 0 | 3.7 | 40.3 | 473.7 | 223.2 | 239.4 | 272.2 | 30.1 | 69.1 | 127.4 | 52.6 | 9.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activities | 11 | 145 | (11) | 44 | 21 | 91 | 0 | 2 | (5) | 989 | 50 | 0 | (3) | (26) | (23.9) | (13.6) | (8.1) | (25.8) | (66.6) | 33.1 | 0 | 0 | 44.7 | 13.6 | 15.5 | 15.8 | 1,006.7 | 49.7 | (324.2) | (433.2) | (69.9) | (11.4) | 0 | (25.9) | 0 | 0 | 19.4 | 77.5 |
| Investing Cash Flow | 407 | (263) | (7,021) | (250) | 1,394 | 751 | 1,320 | (159) | (141) | 870 | (1) | (3,284) | (162) | (20) | (248.9) | (1,417.5) | (250.1) | (864.6) | (134.6) | (382.9) | (768.6) | (316.7) | (97.2) | (29.3) | 29.3 | (59.6) | 854.1 | (36.5) | (411.5) | (512.7) | (362.8) | (215.6) | (134.9) | (163) | (122) | (133.5) | (173.8) | (360.1) |
| Financing Activities | ||||||||||||||||||||||||||||||||||||||
| Net Debt Issuance | (1,133) | (877) | 5,997 | (10) | (7) | (30) | (109) | (281) | (271) | (499) | (669) | 2,729 | (100) | (346) | (24.9) | 851.4 | (76.8) | 450.4 | (138.9) | 402.7 | 290.2 | (8.4) | (23.6) | 119.9 | (110.5) | (83.7) | (347.9) | (156.5) | 58.4 | 202.9 | 126.9 | (37.8) | 35.6 | (11.6) | (47.2) | (63) | (65.2) | 480.8 |
| Stock Repurchased | (1,154) | (554) | (518) | (1,083) | (3,675) | (2,290) | (1,500) | (200) | (272) | (710) | (150) | (166) | (300) | (415) | (473.5) | (256.1) | (208) | (132.3) | (243.4) | (246.9) | (44.9) | (56.4) | (56.5) | (6) | 0 | (92.2) | (232.8) | (15.7) | 0 | 0 | (26) | (29.8) | (36.7) | 0 | 0 | (30.8) | 0 | (7.6) |
| Dividends Paid | (903) | (886) | (868) | (864) | (817) | (725) | (337) | (325) | (272) | (262) | (252) | (198) | (180) | (165) | (139.6) | (127) | (115) | (106.6) | (81.5) | (58.2) | (42.7) | (31.9) | (26.6) | (21.2) | (13.2) | (13.3) | (29.9) | (76.5) | (70.1) | (60.3) | (52.8) | (56.6) | (44.2) | (40.8) | (40.5) | (40.6) | (38.1) | (34.1) |
| Other Financing Activities | 108 | 93 | (17) | 6 | 91 | (63) | (134) | 25 | 27 | (21) | 28 | (8) | 132 | 86 | 28.2 | 24.5 | 18.9 | (94.4) | 45.2 | 0 | 0 | 0 | (8.2) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.1) | 0 | 0 |
| Financing Cash Flow | (3,082) | (2,224) | 4,594 | (1,951) | (4,413) | (3,112) | (1,971) | (781) | (805) | (1,438) | (893) | 2,373 | (448) | (840) | (609.8) | 492.8 | (380.9) | 117.1 | (418.6) | 133.3 | 236.4 | (76.9) | (77.9) | 95 | (114.3) | (187.3) | (608) | (244.3) | 0.4 | 153.4 | 57.3 | (115.6) | (31.8) | (42.1) | (85.7) | (134.3) | (61.2) | 439.7 |
| Cash Position | ||||||||||||||||||||||||||||||||||||||
| Net Change in Cash | 454 | 55 | (320) | (61) | (335) | 452 | 536 | 242 | (196) | (3) | 6 | (80) | 240 | (35) | (10.9) | (88.3) | 174 | (88.8) | (93.8) | 187 | (196.3) | (53.9) | 115 | 216.4 | 123.2 | (275.2) | 292.5 | (15.8) | 34.3 | (1.8) | (44.7) | (19.8) | 7.4 | 7.5 | 65.7 | (79.3) | (50.7) | 98.6 |
| Cash at Beginning | 615 | 560 | 880 | 941 | 1,276 | 824 | 288 | 288 | 484 | 487 | 481 | 561 | 321 | 356 | 366.9 | 455.2 | 281.2 | 370 | 368.3 | 181.3 | 377.6 | 431.5 | 316.5 | 226.2 | 103 | 378.2 | 85.7 | 101.5 | 67.2 | 69 | 119.3 | 139.1 | 131.7 | 124.2 | 58.5 | 137.8 | 131.8 | 2.1 |
| Cash at End | 1,069 | 615 | 560 | 880 | 941 | 1,276 | 824 | 530 | 288 | 484 | 487 | 481 | 561 | 321 | 356 | 366.9 | 455.2 | 281.2 | 274.5 | 368.3 | 181.3 | 377.6 | 431.5 | 442.6 | 226.2 | 103 | 378.2 | 85.7 | 101.5 | 67.2 | 74.6 | 119.3 | 139.1 | 131.7 | 124.2 | 58.5 | 81.1 | 100.7 |
| Free Cash Flow | 2,682 | 2,151 | 1,647 | 1,906 | 2,345 | 2,422 | 766 | 1,024 | 615 | 450 | 772 | 706 | 645 | 655 | 619.1 | 508.2 | 604.7 | 545 | 409.3 | 309.5 | 187.8 | 240 | 212.1 | 79.8 | 160.7 | (82.5) | (36.6) | 201.7 | 357.7 | 276.7 | (31.1) | 105.9 | 38.2 | 72.2 | 153.2 | 53.9 | (11.2) | (418.6) |
| Key Metrics | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 | 1992 | 1991 | 1990 | 1989 | 1988 | 1987 | 1986 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||||||||||||||||||||||||
| Revenue | 21,865 | 21,325 | 19,419 | 17,062 | 17,814 | 18,194 | 0 | 6,801 | 6,168 | 5,897 | 5,992 | 3,885 | 5,012 | 5,112 | 5,451.3 | 5,418.4 | 4,725 | 5,005 | 4,596.1 | 4,243 | 3,474.8 | 3,000.6 | 2,518.6 | 2,060.6 | 1,835.8 | 1,955.1 | 1,807.4 | 1,743.5 | 1,924.8 | 1,948.6 | 3,621.2 | 3,444.1 | 3,336.1 | 3,099.1 | 3,004 | 3,040.1 | 3,052.7 | 2,213.6 | 2,062.6 | 2,079 |
| Gross Profit | 5,625 | 5,524 | 5,113 | 4,927 | 5,376 | 5,308 | 0 | 2,334 | 2,102 | 2,043 | 2,160 | 1,515 | 1,702 | 1,727 | 1,882 | 1,885.9 | 1,672.1 | 1,584.8 | 1,450.5 | 1,371.9 | 1,089 | 823.8 | 630.3 | 517.4 | 482.4 | 524 | 512.9 | 528.7 | 543.2 | 550.7 | 1,387.3 | 1,280.9 | 1,214.7 | 1,162.9 | 1,137.8 | 1,173.8 | 1,261.5 | 845.3 | 816.3 | 855.8 |
| Operating Income | 2,150 | 2,015 | 1,800 | 1,929 | 2,109 | 0 | 0 | 1,092 | 1,122 | 893 | 1,055 | 632 | 882 | 813 | 941.1 | 995 | 948.9 | 793.5 | 704 | 541.2 | 406.7 | 321.2 | 209.3 | 103.3 | 104.1 | 167.4 | 29.1 | 80.9 | 60.6 | 88 | 304.7 | 279.8 | 230.5 | 182.6 | 149.3 | 32.2 | 216.6 | 164.6 | 85.3 | 105.4 |
| Net Income | 1,606 | 1,502 | 1,227 | 1,062 | 1,846 | 1,119 | 0 | 949 | 699 | 543 | 324 | 334 | 535 | 113 | 30.6 | 588 | 561.6 | 37.9 | 444.2 | 480.4 | 237.9 | 202.2 | 132.8 | 59.5 | 82.6 | 21.4 | 18 | 53.1 | 133 | 207.5 | 178.4 | 154.5 | 111.8 | 111.1 | 75.2 | 19.5 | 130.7 | 21.4 | 65.4 | 84.5 |
| EPS (Diluted) | 8.53 | 7.87 | 6.44 | 5.49 | 9.08 | 5.18 | 7.35 | 7.88 | 5.77 | 4.44 | 2.59 | 3.11 | 4.95 | 1.01 | 0.26 | 4.60 | 4.28 | 0.28 | 3.26 | 3.43 | 1.71 | 1.46 | 0.97 | 0.45 | 0.62 | 0.16 | 0.13 | 0.34 | 0.83 | 1.33 | 1.15 | 0.99 | 0.71 | 0.71 | 0.48 | 0.13 | 0.83 | 0.14 | 0.41 | 0.52 |
| Balance Sheet | ||||||||||||||||||||||||||||||||||||||||
| Cash & Equivalents | 1,069 | 615 | 560 | 880 | 941 | 1,276 | 824 | 530 | 422 | 484 | 487 | 481 | 561 | 321 | 356 | 740.8 | 455.2 | 281.2 | 274.5 | 368.3 | 278.1 | 377.6 | 627.5 | 442.6 | 84.4 | 109 | 378.2 | 85.7 | 101.5 | 70.7 | 74.6 | 119.3 | 139.1 | 131.7 | 124.2 | 58.5 | 81.1 | 100.7 | 92 | 175.5 |
| Total Assets | 41,195 | 42,001 | 41,687 | 33,524 | 34,709 | 36,960 | 38,336 | 10,117 | 9,856 | 10,090 | 12,009 | 13,127 | 4,919 | 4,858.4 | 5,592.8 | 5,667.4 | 4,743.6 | 4,465.1 | 4,627.5 | 4,406 | 2,885.8 | 2,457.4 | 2,225.8 | 2,075.3 | 1,865.4 | 1,962.2 | 2,326.9 | 2,958.6 | 3,230.4 | 3,637.9 | 3,206.7 | 2,836 | 2,677.1 | 2,542 | 2,483.8 | 2,485.8 | 2,625.1 | 2,557.8 | 1,643.7 | 1,796.4 |
| Total Debt | 11,248 | 12,980 | 13,950 | 7,786 | 7,829 | 7,687 | 7,864 | 3,522 | 3,919 | 4,030 | 4,517 | 5,216 | 1,624 | 1,735.1 | 2,047.2 | 1,907 | 1,207.3 | 1,283.7 | 829 | 1,128.7 | 708.8 | 405.6 | 411.3 | 433.6 | 386.9 | 466.1 | 491 | 838.7 | 995.2 | 983 | 772 | 646.2 | 682.5 | 648.6 | 660.3 | 687.4 | 754.2 | 809 | 147.6 | 158 |
| Stockholders' Equity | 19,635 | 19,514 | 18,765 | 18,523 | 19,213 | 20,724 | 22,587 | 3,363 | 2,994 | 2,928 | 3,056 | 3,397 | 1,826 | 1,561.3 | 1,938.9 | 2,387.9 | 2,189.6 | 1,869.1 | 2,274 | 1,903.8 | 1,523.6 | 1,439.1 | 1,278.8 | 1,183.2 | 1,124.1 | 1,087.2 | 1,374.3 | 1,589.5 | 1,637.4 | 1,578.2 | 1,372.9 | 1,248.8 | 1,188 | 1,141.3 | 1,068.5 | 1,028.4 | 1,083.4 | 947.2 | 972.2 | 984.3 |
| Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Operating Cash Flow | 3,106 | 2,559 | 2,096 | 2,158 | 2,687 | 2,790 | 939 | 1,185 | 751 | 569 | 924 | 854 | 849 | 833 | 852.9 | 833.1 | 802.7 | 666.8 | 555.5 | 438.6 | 334.2 | 338.8 | 289.2 | 152.8 | 206.6 | (27.3) | 44.7 | 262.1 | 445 | 356.2 | 261.8 | 310.1 | 173.1 | 209.3 | 275.2 | 187.4 | 182 | 19 | ||
| Capital Expenditure | (424) | (408) | (449) | (252) | (342) | (368) | (173) | (161) | (136) | (119) | (152) | (148) | (204) | (178) | (233.8) | (324.9) | (198) | (121.8) | (146.2) | (129.1) | (146.4) | (98.8) | (77.1) | (73) | (45.9) | (55.2) | (81.3) | (60.4) | (87.3) | (79.5) | (292.9) | (204.2) | (134.9) | (137.1) | (122) | (133.5) | (193.2) | (437.6) | ||
| Free Cash Flow | 2,682 | 2,151 | 1,647 | 1,906 | 2,345 | 2,422 | 766 | 1,024 | 615 | 450 | 772 | 706 | 645 | 655 | 619.1 | 508.2 | 604.7 | 545 | 409.3 | 309.5 | 187.8 | 240 | 212.1 | 79.8 | 160.7 | (82.5) | (36.6) | 201.7 | 357.7 | 276.7 | (31.1) | 105.9 | 38.2 | 72.2 | 153.2 | 53.9 | (11.2) | (418.6) | ||