MasTec, Inc. logo MTZ - MasTec, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY 0
BUY 32
HOLD 4
SELL 0
STRONG
SELL 0
| PRICE TARGET: $459.90 DETAILS
HIGH: $550.00
LOW: $326.00
MEDIAN: $484.00
CONSENSUS: $459.90
UPSIDE: 28.16%
Annual Quarterly
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 Q3 2003 Q2 2003 Q1 2002 Q4 2002 Q3 2002 Q2 2002 Q1 2001 Q4 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 Q3 1993 Q2 1993 Q1 1992 Q4 1992 Q3 1992 Q2 1992 Q1 1991 Q4 1991 Q3 1991 Q2 1991 Q1 1990 Q4 1990 Q3 1990 Q2 1990 Q1 1989 Q4 1989 Q3 1989 Q2 1989 Q1 1988 Q4 1988 Q3 1988 Q2 1988 Q1 1987 Q4 1987 Q3 1987 Q2 1987 Q1 1986 Q4 1986 Q3 1986 Q2 1985 Q4
Revenue
Revenue 3,828.8 3,939.8 3,966.9 3,544.7 2,847.7 3,403.1 3,252.4 2,961.1 2,686.8 3,280.1 3,257.1 2,874.1 2,584.7 3,008.4 2,513.5 2,301.8 1,954.4 1,809.4 2,404.3 1,962.7 1,775.4 1,636.8 1,698.3 1,569.3 1,416.6 1,709.2 2,016.6 1,939.0 1,518.3 1,917.6 1,977.2 1,617.8 1,396.8 1,602.9 1,955.8 1,890.2 1,158.2 1,341.9 1,586.2 1,232.4 974.2 1,027.4 1,111.0 1,066.6 1,002.4 1,236.7 1,309.6 1,104.6 964.0 1,159.1 1,269.4 977.6 918.6 932.4 1,067.3 992.2 778.5 774.2 865.3 750.9 618.5 730.7 631.9 495.1 450.2 496.3 397.2 387.9 342.1 413.9 397.8 305.0 262.0 273.6 266.9 256.3 241.0 241.1 253.9 232.1 218.8 150.6 243.5 236.1 217.8 232.6 249.9 231.3 200.0 232.2 248.4 209.1 180.6 189.5 231.8 213.0 203.8 252.9 302.2 330.2 337.2 377.6 382.3 297.7 272.7 312.4 301.1 238.7 206.8 328.1 288.6 246.1 186.1 203.3 201.1 141.5 130.1 159.2 142.4 108.6 62.5 54.2 46.6 46.5 43.6 41.6 45.8 36.6 17.2 34.6 37.4 34.4 32.8 36 37.8 37.4 34.6 43.1 38.4 39.1 40 47.7 48.4 52.5 46.3 49.6 44.2 41.3 42.5 47.1 47.5 51.3 49 55 52 48.4 46.1 55.6 50.5 43.8
Cost of Revenue 3,472.8 3,542.5 3,429.2 3,109.2 2,536.6 2,966.6 2,789.3 2,676.2 2,520.8 3,063.8 2,854.3 2,627.6 2,506.2 2,772.9 2,285.7 2,028.1 1,844.1 1,665.5 2,176.1 1,782.7 1,513.9 1,409.4 1,463.1 1,409.3 1,286.8 1,495.5 1,690.6 1,633.4 1,312.0 1,654.0 1,681.4 1,366.6 1,237.3 1,421.7 1,726.2 1,626.3 971.1 1,120.6 1,369.0 1,068.2 884.4 916.2 972.7 945.9 886.4 1,066.4 1,123.0 950.9 841.1 987.1 1,081.1 822.7 791.5 794.1 924.3 872.2 684.7 689.4 745.0 643.2 528.6 604.1 528.6 417.3 388.9 421.9 335.2 328.0 290.9 358.3 335.6 259.6 226.8 236.4 230.9 213.3 210.6 208.6 214.7 198.1 192.0 109.9 207.4 209.2 205.0 208.4 219.5 206.3 194.6 252.2 212.9 175.3 152.8 201.0 196.6 183.0 164.6 202.7 247.4 272.8 265.4 290.7 293.4 224.9 208.9 235.7 227.8 178.3 162.1 245.4 218.5 186.2 153 158.3 151 101.8 93.2 120.1 103.3 81.6 47.3 41.6 36.3 33.4 32 32.2 34.4 28 0 0 32.2 34.6 30.6 30.1 32 0 0 37.2 32.8 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Gross Profit 356.0 397.3 537.7 435.5 311.1 436.5 463.2 284.9 166.1 216.3 402.8 246.6 78.5 235.5 227.8 273.7 110.3 143.9 228.3 180.0 261.6 227.4 235.2 160.0 129.8 213.7 326.1 305.6 206.3 263.6 295.8 251.2 159.5 181.2 229.6 263.8 187.1 221.3 217.2 164.2 89.8 111.2 138.3 120.7 116.0 170.3 186.6 153.7 123.0 172.1 188.3 155.0 127.1 138.2 143.0 120.1 93.8 84.8 120.3 107.8 89.9 126.6 103.4 77.8 61.4 74.4 62.0 59.8 51.2 55.5 62.2 45.5 35.1 37.2 36.0 43.0 30.4 32.5 39.1 34.0 26.8 40.7 36.2 26.9 12.8 24.2 30.4 25.0 5.4 (20.0) 35.5 33.8 27.8 (11.5) 35.2 30.0 39.2 50.2 54.8 57.5 71.9 87.0 88.9 72.8 63.8 76.7 73.3 60.4 44.7 82.7 70.1 59.9 33.1 45 50.1 39.7 36.9 39.1 39.1 27 15.2 12.6 10.3 13.1 11.6 9.4 11.4 8.6 17.2 34.6 5.2 (0.2) 2.2 5.9 5.8 37.4 34.6 5.9 5.6 39.1 40 47.7 48.4 52.5 46.3 49.6 44.2 41.3 42.5 47.1 47.5 51.3 49 55 52 48.4 46.1 55.6 50.5 43.8
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 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 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 214.2 189.1 181.0 176.7 166.2 183.0 168.9 167.1 165.5 167.4 162.3 155.8 149.3 138.5 115.9 121.3 88.4 56.0 80.6 76.0 70.6 74.0 68.7 80.0 81.5 78.9 77.1 70.8 72.6 75.7 80.3 67.6 63.6 73.1 66.4 70.8 64.8 66.4 67.1 67.9 60.0 58.8 63.8 69.2 74.0 70.9 59.9 54.2 53.3 55.6 59.0 51.9 48.9 39.3 42.5 39.6 40.8 39.0 39.4 37.6 32.5 37.2 30.8 31.0 27.7 25.3 23.7 24.7 23.3 23.0 26.4 20.0 20.0 19.4 55.9 20.2 19.7 19.5 21.2 17.4 16.6 12.8 18.5 16.5 16.5 19.0 17.5 16.7 21.3 43.3 14.7 15.9 17.9 56.9 19.2 19.3 22.1 63.5 142.4 36.2 47.9 27.6 25.8 21.9 23.1 27.4 24.6 20.5 19.4 74.9 32 28.9 38.5 27.9 22.1 17.6 17.6 19.4 20 12.6 6.5 6.9 4.8 4.8 5 5.2 5 4.2 0 0 3.8 6.5 3.7 4.4 3.8 0 0 3.9 3.8 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Expenses 0 0 0 102.6 108.9 115.2 114.6 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (8.0) (4.8) (3.5) (0.2) (0.3) (0.8) 3.1 8.9 4.7 (0.1) (0.4) (6.0) 1.0 (1.5) 13.4 11.8 (6.7) 2.4 0.0 2.7 1.4 2.1 2.0 2.9 2.8 (0.3) 0.8 26.8 22.6 21.9 21.0 21.7 19.9 18.6 15.1 14.8 14.8 14.2 14.2 17.4 10.8 10.7 10.6 9.0 7.8 6.0 4.8 4.8 4.3 4.1 3.8 3.9 3.7 4.2 3.6 2.4 9.2 4.7 5.0 3.0 4.3 4.7 10.2 5.9 6.9 7.5 12.6 9.3 8.2 8.5 41.6 15.3 14.6 16.3 16.2 14.6 16.0 15.9 17.0 15.5 14 13.9 12.6 12.3 11.8 10.9 7.9 9.1 5.7 4.5 3.8 3 3.7 3 2.3 2.1 1.9 1.8 1.6 1.4 1.9 1.7 (0.6) 0 1.3 1.5 1.5 1.6 1.6 (157.1) 0 1.7 1.7 (174.2) 0 0 0 (192) 0 0 0 (174.7) 0 0 0 (206.3) 0 0 0 (205) 0 0 0 0
Operating Expenses 214.2 189.1 181.0 279.3 275.0 298.2 283.4 167.1 165.5 167.4 162.3 155.8 149.3 138.5 115.9 121.3 88.4 56.0 80.6 76.0 70.6 74.0 68.7 80.0 81.5 78.9 132.3 130.8 131.6 132.2 135.2 119.3 113.6 122.8 116.5 116.2 107.7 109.1 109.7 108.5 99.1 100.4 106.0 112.5 116.6 113.3 101.6 91.0 86.8 93.5 96.7 85.5 80.6 66.2 65.2 61.5 61.8 60.7 59.3 56.1 47.6 51.9 45.6 45.2 41.8 42.7 34.5 35.4 33.9 32.0 34.2 26.0 24.8 24.2 60.1 24.3 23.5 23.4 24.9 21.6 20.2 15.2 27.7 21.1 21.4 22.0 21.8 21.4 31.5 49.2 21.5 23.4 30.5 66.1 27.4 27.7 63.6 78.9 157.1 52.5 64.1 42.3 41.8 37.8 40.1 42.9 38.6 34.4 32 87.2 43.8 39.8 46.4 37 27.8 22.1 21.4 22.4 23.7 15.6 8.8 9 6.7 6.6 6.6 6.6 6.9 5.9 (0.6) 0 5.1 8 5.2 6 5.4 (157.1) 0 5.6 5.5 (174.2) 0 0 0 (192) 0 0 0 (174.7) 0 0 0 (206.3) 0 0 0 (205) 0 0 0 0
Operating Income
Operating Income 141.8 208.2 356.7 156.3 36.1 138.3 179.7 117.8 0.5 48.9 240.4 90.8 (70.8) 97.0 111.9 152.4 21.9 87.9 147.6 104.0 191.0 153.3 166.5 80.0 48.3 134.8 192.7 176.6 77.4 88.3 168.0 137.0 54.6 58.4 125.2 153.6 80.6 106.2 108.4 54.7 7.2 (56.8) 24.9 9.8 0.1 58.7 85.1 62.4 35.8 79.3 92.0 66.5 44.9 53.8 77.8 58.6 32.2 (34.0) 60.0 59.9 42.8 54.2 65.0 39.9 26.9 14.4 21.8 18.6 11.5 23.5 28.0 19.5 10.3 13.0 24.2 18.6 3.5 9.1 14.3 12.4 6.6 25.5 8.5 5.8 8.6 (2.2) 7.8 3.6 26.1 17.8 13.9 11.0 (3.2) 43.3 7.7 2.3 24.4 28.7 102.2 5.0 7.7 44.7 47.1 30.1 23.7 43.8 34.7 25.8 12.7 (4.5) 26.3 16.7 (15.4) 0.4 20.2 17.6 15.5 16.7 15.4 11.4 6.4 3.6 3.6 6.5 5 2.8 4.5 2.7 16.6 34.6 0.1 8.2 3 0.1 (0.7) (119.7) 34.6 0.3 0.1 (135.1) 40 47.7 48.4 (139.5) 46.3 49.6 44.2 (133.4) 42.5 47.1 47.5 (155) 49 55 52 (156.6) 46.1 55.6 50.5 43.8
Interest Expense 43.5 44.6 45.4 43.9 39.0 43.6 47.0 50.6 52.1 59.7 62.6 59.4 52.7 49.9 26.9 19.4 16.0 14.0 13.1 13.8 12.5 14.3 13.6 14.8 17.0 18.8 19.3 16.6 22.3 22.4 22.3 20.8 17.1 16.0 17.6 14.8 12.6 12.8 13.1 12.6 12.2 12.2 11.3 12.2 11.0 0 11.3 10.6 9.7 9.7 0 11.8 7.6 19.0 9.5 9.5 9.1 9.4 9.0 8.5 8.1 7.2 14.6 14.6 7.4 7.4 11.6 5.8 11.6 5.1 4.0 3.7 2.5 2.1 2.2 2.1 0 2.0 2.2 2.3 3.5 4.8 4.8 4.7 4.9 5.2 4.7 4.7 4.9 5.2 5.0 6.3 0 4.8 4.8 4.6 5.0 5.2 5.3 5.2 4.7 3.9 4.5 0 5.6 24.9 7.3 4.3 6.2 9.7 7.8 1.2 1.6 0 0.2 2.6 2.9 3 3.2 3.4 1.7 1.6 1.1 1.1 1.2 1.2 1.2 1 0 0 1.1 1.1 0 1.2 0 0 0 1.2 1.3 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 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.1 0 0 0 13.2 0.1 0.0 0.0 0.1 12.7 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 16.8 0.2 0 7.3 7.3 7.4 0 5.8 0 5.8 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.1 0.1 0.1 0 0.2 0.3 0.2 0.4 0.3 0.3 2.8 2.4 1.1 1.6 0 1.2 0 2.8 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Profitability
EBITDA 178.3 329.7 361.6 267.3 156.8 255.2 298.6 249.4 147.6 211.3 240.4 224.2 76.6 225.0 206.5 152.4 78.7 212.0 271.8 224.1 191.0 255.2 253.6 159.9 114.0 202.6 247.9 236.5 136.4 144.7 222.8 188.7 104.6 123.2 175.3 198.9 123.5 148.9 151.0 95.3 46.2 52.4 67.8 53.8 42.8 101.1 132.8 101.9 62.9 117.1 129.8 100.5 71.3 88.7 100.7 80.2 47.0 (12.3) 77.8 70.4 57.8 67.6 73.0 54.1 34.3 33.0 44.5 35.2 34.2 32.6 35.4 25.7 15.2 18.4 (19.6) 22.8 7.4 13.1 18.1 14.6 11.2 29.6 12.8 10.2 2.6 5.7 12.1 8.4 (14.2) (87.2) 19.2 18.5 6.0 26.7 16.0 10.8 (14.5) (13.3) (87.6) 21.3 23.9 59.3 63.1 46.0 40.7 59.3 48.8 39.7 25.3 7.8 38.1 28 (5.4) 9.5 26.9 22.1 20 19.7 17 14.4 8.7 5.7 5.5 8.3 6.6 4.2 6.4 4.4 17.2 34.6 1.4 (6.7) (1.5) 1.5 0.9 (119.7) 34.6 2 1.8 (135.1) 40 47.7 48.4 (139.5) 46.3 49.6 44.2 (133.4) 42.5 47.1 47.5 (155) 49 55 52 (156.6) 46.1 55.6 50.5 43.8
EBIT 134.8 218.7 257.1 164.6 48.0 140.0 184.0 113.7 6.5 59.8 83.1 79.1 (72.6) 62.6 87.2 37.7 (32.1) 105.8 153.1 116.7 100.5 168.0 171.0 92.4 53.5 141.3 192.7 176.6 77.4 88.3 168.0 137.0 54.6 73.5 125.2 153.6 80.6 106.2 108.4 54.7 7.2 (56.8) 25.6 10.5 0.2 58.7 91.1 65.1 29.5 79.3 92.0 66.9 39.6 61.8 67.0 58.2 26.0 24.4 58.0 77.0 42.7 52.9 58.2 32.2 20.1 15.6 33.7 31.1 23.6 23.5 32.4 23.6 13.0 13.0 (24.2) 18.6 6.9 9.1 14.4 13.3 7.2 25.5 16.2 5.5 (2.4) 2.2 4.6 3.9 (19.2) (69.1) 7.8 9.9 (2.5) (77.6) 7.7 2.3 (24.4) (28.7) (102.2) 5.0 7.7 44.7 47.1 35.0 23.7 33.8 34.7 26 12.7 (4.5) 26.3 20.1 (13.6) 8 16.8 17.6 15.7 16.7 17.1 11.4 6.4 3.6 3.6 6.5 5 2.8 4.5 2.7 17.2 34.6 0.1 (8.2) (3) (0.1) 0.4 (119.7) 34.6 0.3 0.1 (135.1) 40 47.7 48.4 (139.5) 46.3 49.6 44.2 (133.4) 42.5 47.1 47.5 (155) 49 55 52 (156.6) 46.1 55.6 50.5 43.8
Income Before Tax 91.5 174.0 211.6 120.8 8.9 96.4 137.0 63.1 (45.5) 0.0 22.9 19.7 (125.3) 12.6 60.3 18.2 (48.1) 91.8 140.0 102.8 95.4 153.7 157.4 77.6 36.5 122.5 173.4 160.0 55.1 65.9 145.6 116.2 37.6 57.5 107.6 138.8 68.0 93.4 95.3 42.0 (5.0) (68.3) 13.6 (2.4) (11.6) 46.5 73.8 51.8 26.1 69.6 81.6 57.3 31.7 62.5 59.6 49.4 23.5 15.0 51.5 72.9 34.6 66.1 50.7 24.7 12.4 25.6 22.2 19.4 12.0 18.9 24.4 16.2 8.0 12.3 (23.9) 19.2 6.9 9.1 14.3 14.0 7.0 25.7 7.7 5.8 (6.7) 2.2 8.6 4.1 (26.1) (74.3) 10.7 4.6 (1.6) (177.3) 3.7 2.9 2.2 (32.6) (117.2) (3.5) 5.9 12.2 42.5 36.5 19.9 18.9 29.5 21.5 8.1 (21.8) 22.4 15.5 (17) 10.6 20 16.3 14.3 15.6 14.2 10.2 6 (4.1) (11.8) 7.5 6.6 2.7 4.1 2.4 0 0 2.8 (10.6) (3.5) 0.4 0.3 0 0 1.2 1.4 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Income Tax Expense (21.8) 21.0 45.1 30.7 (3.4) 11.7 31.5 19.3 (11.1) (1.2) 7.6 2.9 (44.7) 9.2 11.1 2.0 (13.1) 15.4 27.6 27.1 29.3 40.8 40.5 20.7 0.4 21.8 43.3 39.7 12.0 34.1 25.1 35.8 11.1 (103.2) 43.4 55.4 27.4 37.5 38.8 17.6 (2.1) 8.7 6.2 1.4 (4.7) 18.6 28.0 19.7 9.9 26.7 31.7 21.8 12.3 24.9 23.5 19.6 9.3 6.4 19.7 28.4 13.5 27.7 20.7 10.2 5.1 7.4 0.5 0.4 0.1 0.3 0.1 0.4 0.0 4.4 5.6 0.0 1.8 18.9 16.6 32.1 7.1 31.9 0.7 (1.5) (3.4) 4.8 3.6 (0.7) (3.9) (14.6) 4.4 2.0 (1.1) (69.0) 1.4 1.2 0.9 (14.1) (42.0) (1.3) 2.5 5.0 17.4 15.1 8.4 7.9 12.4 9.3 3.7 2.8 9 6.1 (5.2) 4.3 6.2 5.6 5 4.8 4.8 3.8 2.3 (1.5) (4.4) 2.8 2.4 1 1.5 0.8 15 35.6 0.9 (3) (1.3) 0.1 0.1 0 0 0.5 1.4 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Net Income 69.7 142.7 160.7 85.8 9.9 74.7 95.2 34.0 (41.2) 0.8 14.3 15.5 (80.5) 3.2 48.9 16.2 (35.0) 76.6 111.1 75.5 65.6 113.1 116.5 57.0 36.2 100.9 128.6 119.7 43.1 31.9 120.7 80.5 26.6 160.8 63.8 81.7 41.0 53.6 56.3 24.1 (2.7) (76.8) 7.6 (3.7) (6.8) 22.6 49.0 33.7 12.1 41.5 46.1 34.9 18.4 36.3 26.8 30.1 14.2 8.6 31.8 44.5 21.1 38.5 30.0 14.6 7.4 18.2 21.6 19.0 11.9 18.2 24.1 15.7 7.8 7.3 (32.2) 15.9 1.7 (14.8) (7.6) (23.7) (4.2) (11.5) 7.7 1.1 (12.0) (6.9) 4.2 (0.7) (26.9) (59.7) 6.2 2.8 (1.6) (108.5) 2.4 1.8 (24.4) (18.2) (75.2) (2.2) 3.3 7.2 25.1 21.3 11.5 11 17.1 12.2 4.4 (24.6) 13.4 9.4 (11.8) 6.3 13.8 10.8 9.4 10.4 11.8 6.4 3.7 (3.6) (5.8) 4.7 4.2 1.7 2.6 1.6 1.6 (1) 1.9 (7.6) (2.2) 0.3 0.2 (1.3) (0.5) 0.7 0 0.5 (5.3) 1.8 2.2 (1.9) (0.6) 1.2 2.1 1.7 2.1 2.9 2.5 1.8 0.8 2.5 2.1 1.2 0.7 2.8 2 (4.3)
Per Share Data
EPS (Basic) 0.78 1.83 2.07 1.10 0.13 0.96 1.22 0.44 -0.53 0.01 0.18 0.20 -1.05 0.04 0.66 0.22 -0.47 1.05 1.53 1.04 0.91 1.56 1.61 0.79 0.48 1.34 1.71 1.59 0.57 0.42 1.55 1.02 0.33 1.98 0.79 1.01 0.51 0.67 0.70 0.30 -0.03 -0.96 0.10 -0.05 -0.09 0.27 0.60 0.43 0.16 0.54 0.60 0.46 0.24 0.47 0.35 0.37 0.18 0.11 0.38 0.54 0.27 0.49 0.39 0.19 0.10 0.24 0.29 0.25 0.16 0.24 0.36 0.23 0.12 0.11 -0.48 0.24 0.03 -0.23 -0.12 -0.37 -0.07 -0.19 0.16 0.02 -0.25 -0.14 0.09 -0.02 -0.56 -1.25 0.13 0.06 -0.03 -2.27 0.05 0.04 -0.51 -0.38 -1.57 -0.05 0.07 0.15 0.53 0.46 0.26 0.25 0.41 0.29 0.11 -0.61 0.33 0.23 -0.28 0.15 0.34 0.29 0.23 0.26 0.28 0.15 0.09 -0.09 -0.16 0.13 0.11 0.04 0.07 0.05 0.05 -0.03 0.06 -0.25 -0.07 0.01 0.01 -0.04 -0.02 0.03 0.01 0.02 -0.25 0.09 0.10 -0.07 -0.03 0.05 0.10 0.06 0.10 0.13 0.09 0.07 0.03 0.08 0.07 0.03 0.02 0.08 0.07 -0.18
EPS (Diluted) 0.77 1.81 2.04 1.09 0.13 0.95 1.21 0.43 -0.53 0.01 0.18 0.20 -1.05 0.02 0.65 0.20 -0.47 1.03 1.50 1.02 0.89 1.54 1.59 0.78 0.48 1.33 1.69 1.58 0.57 0.41 1.52 1.01 0.32 1.95 0.77 0.99 0.50 0.66 0.69 0.30 -0.03 -0.96 0.09 -0.05 -0.08 0.26 0.57 0.39 0.14 0.54 0.54 0.41 0.22 0.47 0.34 0.37 0.17 0.11 0.36 0.51 0.26 0.49 0.35 0.18 0.10 0.24 0.27 0.25 0.16 0.24 0.35 0.23 0.12 0.11 -0.48 0.24 0.03 -0.23 -0.12 -0.36 -0.07 -0.19 0.16 0.02 -0.25 -0.14 0.09 -0.02 -0.56 -1.24 0.13 0.06 -0.03 -2.26 0.05 0.04 -0.51 -0.38 -1.57 -0.05 0.07 0.15 0.51 0.44 0.25 0.25 0.40 0.29 0.11 -0.61 0.32 0.22 -0.28 0.15 0.34 0.29 0.23 0.26 0.28 0.15 0.09 -0.09 -0.16 0.13 0.11 0.04 0.07 0.05 0.05 -0.03 0.06 -0.25 -0.07 0.01 0.01 -0.04 -0.02 0.03 0.01 0.02 -0.25 0.09 0.10 -0.07 -0.03 0.05 0.10 0.06 0.10 0.13 0.09 0.07 0.03 0.08 0.07 0.03 0.02 0.08 0.07 -0.18
Shares Outstanding 78.0 77.9 77.7 78.2 78.2 78.2 78.0 78.0 77.9 77.9 77.6 77.6 77.0 76.5 73.9 74.4 74.4 72.6 72.5 72.5 72.4 72.3 72.1 72.0 74.7 75.3 75.2 75.2 75.0 76.6 78.1 79.0 81.2 81.0 81.0 80.9 80.7 80.5 80.5 80.4 80.2 79.9 79.8 79.8 78.3 82.3 81.8 78.3 77.3 77.2 77.1 76.7 76.6 76.1 76.2 80.2 80.6 80.6 84.7 82.8 78.4 76.3 76.1 76.1 76.0 75.9 75.7 75.7 75.5 75.5 67.6 67.2 67.2 66.9 66.4 65.9 65.4 65.2 65.0 64.8 59.3 59.3 49.0 48.9 48.7 48.7 48.4 48.4 48.3 47.8 48.1 48.0 48.0 47.9 47.9 47.9 47.9 47.9 47.8 47.8 47.7 47.7 47.3 46.8 43.8 42.0 41.5 41.3 40 40 40.6 40.9 41.7 40.2 40.5 37.2 40.9 38.5 42.1 42.7 41.1 41.1 36.2 36.2 38.2 38.2 37.1 32 32 30.2 30.2 30.2 30.2 30.2 30.2 30.2 30.2 30.2 30.2 30.2 28.4 28.3 28.3 28.3 28.3 28.3 28.3 28.3 35.9 35.9 27.6 27.6 35.9 35.9 35.9 35.9 35.9 35.9 35.9 20.1
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 Q3 2003 Q2 2003 Q1 2002 Q4 2002 Q3 2002 Q2 2002 Q1 2001 Q4 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 Q2 1993 Q1 1992 Q4 1992 Q3 1992 Q2 1992 Q1 1991 Q3 1991 Q2 1991 Q1 1990 Q1 1989 Q1 1988 Q1 1987 Q1
Current Assets
Cash & Cash Equivalents 273.7 396.0 231.4 191.1 345.7 399.9 181.2 297.6 249.3 529.6 214.2 119.9 141.6 370.6 95.7 138.9 233.1 360.7 239.9 237.3 512.4 423.1 238.2 48.6 71.7 71.4 43.1 59.2 43.2 27.4 68.5 20.7 40.2 40.3 43.8 18.2 15.7 38.8 9.4 8.8 3.9 5.0 7.2 4.8 28.7 24.1 7.1 15.9 9.3 22.9 2.8 13.3 109.2 26.4 10.5 16.8 20.1 20.3 16.4 78.5 198.0 177.6 119.8 69.0 102.9 88.5 95.3 78.4 57.6 47.3 27.1 28.9 81.5 56.2 115.0 101.4 96.5 89.0 70.0 62.6 72.0 2.0 2.9 4.6 23.6 19.5 3.7 16.8 3.3 19.4 15.2 4.2 15.1 8.7 11.5 9.2 14.7 48.5 22.0 15.0 14.6 18.5 53.3 40.2 54.3 27.6 28.7 27.3 25.6 19.9 14.3 39.5 103.8 6.1 2.6 1 1.7 4.8 3.3 1.2 1.4 1.1 2.1 12.7 18.3 5.6 9.4 6 10.9 7.1 9.6 5.2 6.6 7.9 13.3 7.1 7.6 10.9 17.7 10 47.5 40.8
Short-Term Investments 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 4.1 0 0 0 0 0 0 0 0 0 0 2 28.1 44.4 0 0 0 0 5.1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Net Receivables 3,873.3 3,545.0 3,700.7 3,222.1 2,861.4 2,937.3 3,099.8 2,875.5 2,895.5 3,126.5 3,509.9 3,335.9 3,141.7 3,129.6 2,674.9 2,534.0 2,226.8 2,247.2 2,123.2 1,968.9 1,834.8 1,754.2 1,937.0 1,893.7 1,794.0 1,874.9 1,953.3 1,841.8 1,986.3 1,923.9 2,368.6 2,077.5 1,705.1 1,598 1,534.8 1,569.4 1,086.1 1,156 1,216 1,091 970.9 911.1 1,023.7 1,126.9 1,132.8 1,303.6 1,389.9 1,288.7 1,195.6 1,134.7 1,225.1 1,116 902.5 877.2 873.1 899.1 667.1 658.5 711.2 583.1 401.0 444.4 434.5 353.4 250.1 323.0 274.6 269.6 243.1 327.4 293.4 213.7 165.2 177.4 192.5 178.0 180.7 178.6 195.2 178.9 167.5 197.0 229.6 214.0 193.4 167.9 228.2 206.5 200.1 212.9 231.7 209.5 181.9 209.8 232.6 228.2 225.5 251.7 377.0 354.1 380.9 386.5 360.0 283.8 263.7 251.6 259.8 258.6 253.1 279 426.3 372.5 358.5 346.6 294.4 241.4 257.9 348.5 298.9 282.9 85.7 74.9 69.5 41.8 41 33.8 33 30.7 27.8 20.6 23.5 24.1 26 27.1 26.4 30.8 28.9 30 58.8 55.3 41.1 42.9
Inventory 117.2 112.5 111.9 108.5 114.5 107.3 101.2 107.9 112.3 108.1 129.1 152.8 164.9 118.0 127.5 123.8 101.4 92.6 91.8 87.4 92.7 89.6 85.5 104.9 106.6 100.1 106.7 127.0 121.6 113.7 125.8 100.2 80.5 77.0 84.5 95.5 99.7 111.0 108.4 115.8 99.4 90.6 90.5 103.3 100.4 112.8 105.0 115.6 89.1 70.2 63.3 67.0 70.4 83.9 91.0 107.8 100.8 89.0 96.9 89.4 66.2 57.5 63.2 48.3 44.1 31.8 31.8 34.3 31.3 32.8 29.6 24.0 22.3 32.4 27.7 23.0 23.2 28.9 28.7 21.9 24.0 17.8 42.6 39.8 42.4 45.3 49.6 42.8 39.0 27.5 28.5 26.8 24.7 23.7 32.6 31.1 34.2 25.7 24.0 21.4 19.7 19.6 16.9 19.9 15.1 14.3 21.1 17.8 15.8 13.4 16.1 13.7 13.1 8.7 9.7 7.2 6.3 4.8 5.2 5 3.5 2.8 2.2 4.5 3.9 4.1 4.5 4.7 3.6 3.4 4.2 4.6 10.5 9.7 4.8 11.1 10.7 5.5 5.4 4.3 4 5.3
Other Current Assets 92.4 92.0 102.8 93.8 103.2 89.1 101.1 94.8 86.2 104.2 102.9 119.2 85.1 118.7 129.2 154.1 117.3 81.9 59.3 44.9 50.8 31.4 29.0 45.7 61.3 75.2 55.1 55.0 58.3 47.4 47.3 40.1 27.7 35.8 30.8 27.3 29.8 55.1 56.3 61.2 73.8 68.2 (0.0) 0.0 0.0 44.4 0.0 (0.0) 0.0 (0.0) 0.0 47.8 34.9 0.0 23.1 11.6 12.6 53.0 16.1 20.8 20.8 25.0 39.6 43.1 51.8 72.6 0.9 21.1 14.4 5.9 34.9 24.5 27.4 51.3 42.9 31.4 27.8 54.2 52.7 67.2 79.4 81.9 0 0 0 64.8 0 0 0 0 0 0 0 0 50.1 53.7 47.0 68.0 18.9 18.9 17.8 29.2 33.1 99.4 83.8 100.4 101.6 94.6 91 116.8 37.3 53.3 41.1 32.8 30 30.2 29.3 35.6 36.5 31.6 21.6 26.4 32.5 3 3 9.5 5.4 6.3 9.9 7.2 5.3 4.6 0 (0.1) 3.6 0 0 4.3 11.8 10.5 3 3.4
Total Current Assets 4,517.0 4,329.1 4,307.0 3,747.0 3,545.6 3,652.5 3,572.9 3,477.1 3,445.5 3,974.3 4,038.5 3,829.0 3,656.7 3,859.1 3,114.3 3,057.2 2,784.3 2,874.0 2,588.4 2,408.3 2,550.4 2,359.0 2,334.1 2,137.0 2,079.8 2,173.6 2,198.7 2,127.0 2,262.1 2,169.0 2,669.0 2,281.8 1,907.6 1,852.4 1,747.7 1,790.7 1,267.1 1,402.5 1,422.4 1,321.8 1,198.5 1,132.9 1,238.3 1,354.3 1,386.5 1,551.8 1,574.0 1,489.7 1,357.9 1,306.0 1,332.3 1,272.2 1,145.7 1,047.1 1,025.6 1,059.6 823.7 822.5 857.4 788.5 706.5 721.7 670.2 536.5 480.5 525.8 424.8 430.2 378.1 439.4 399.5 305.9 335.4 367.4 385.1 342.5 339.3 339.9 357.8 337.7 350.5 305.3 317.8 297.7 297.9 312.3 309.2 301.0 269.3 283.9 312.1 280.1 259.8 275.2 326.8 322.2 321.4 393.9 441.9 409.4 433.0 453.8 463.4 443.2 416.8 393.9 411.2 398.3 385.5 427.4 494 479 516.5 394.2 336.7 279.8 295.2 380.5 343.9 320.7 112.2 105.2 106.3 62 66.2 53 52.3 47.7 52.2 38.3 42.6 38.5 43.1 44.6 48.1 49 47.2 50.7 93.7 80.1 95.6 92.4
Non-Current Assets
Property, Plant & Equipment 2,338.5 2,185.7 2,088.4 2,059.4 1,970.1 1,945.1 1,917.9 1,933.6 1,997.4 2,070.2 2,132.9 2,100.8 2,006.8 2,033.6 1,832.2 1,826.6 1,747.5 1,696.5 1,261.0 1,316.8 1,186.9 1,158.9 1,181.7 1,171.0 1,147.9 1,135.7 1,096.3 1,094.3 1,022.6 747.8 736.4 739.4 709.8 706.5 691.4 648.5 570.5 549.1 554.5 559.1 548 558.7 587 614.8 608 623.1 614.4 618.7 509.6 488.1 504.3 470.5 383.1 348.9 287.5 282.6 265.0 263 253.4 240.6 206.5 180.8 187.4 188.8 193.3 198.9 146.8 150.3 155.2 158.0 123.2 121.5 84.4 81.9 73.5 71.7 63.8 61.2 60.6 57.5 46.2 48.0 56.5 60.3 63.8 63.0 74.1 75.4 80.9 85.8 90.3 99.7 108.8 118.5 127.4 132.0 139.2 151.8 151.6 156.9 160.3 159.7 160.3 154.6 152.8 153.5 153.6 147.5 147.2 137.4 145.6 127.7 103.6 86.1 80 68 59.8 67.2 55.1 55.5 44.9 44.6 38.9 48.4 43.1 44 58.6 51.9 43.2 17.6 18 18.3 18.9 18.8 19.2 23.2 23.6 23.9 28.5 30.2 29.3 29.9
Goodwill 2,351.6 2,249.0 2,214.2 2,212.8 2,204.9 2,203.1 2,135.7 2,125.9 2,126 2,126.4 2,118.9 2,079.5 2,065.6 2,045.0 1,493.8 1,484.6 1,504.3 1,520.6 1,338.6 1,331.7 1,262.7 1,243.0 1,231.7 1,227.4 1,221.1 1,221.4 1,140.9 1,144.2 1,140.5 1,100.3 1,149.8 1,146.6 1,145.4 1,137.7 1,135.5 1,040.3 996.4 995.9 997.2 998.1 992 988.5 1,064.8 1,073.1 1,070.3 1,082.5 1,000.0 983.1 912.9 902.0 891.3 860.2 824.0 826.6 724.3 724.6 810.6 714.8 801.4 794.9 618.4 613.4 531.1 353.4 250.1 504.2 274.6 269.6 243.1 331.0 245.0 230.4 206.0 202.8 184.3 181.0 177.9 151.6 150.7 150.6 150.6 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Intangible Assets 761.2 656.2 632.5 664.3 694.7 727.4 718.2 717.2 751 784.3 821.3 862.8 904.4 946.3 638.3 665 693 670.3 497 521 225.6 184 191.7 202.2 200.8 211.5 184.9 190.1 193.2 169.4 177.2 181.5 187.4 191.1 125.3 185.9 176 179.7 186.5 192.6 197.5 199.4 218.8 230.1 236.2 250.4 222.2 230.6 171.6 165.6 172.8 168.7 132.9 137 102.2 105.1 115.1 110.7 122.2 126.1 76.3 78.2 81.6 0 0 91.2 0 0 0 89.6 0 0 0 0 0 0 0 1.3 0 0 0 127.1 138.6 138.6 138.6 127.1 138.6 138.6 138.6 151.0 151.0 151.0 151.0 151.0 232.1 232.1 231.6 264.8 257.2 261.1 262.3 262.4 233.7 183.0 150.7 151.6 152.8 155.4 138.5 140.5 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 3.2 3.3 5.3 5.5 5.6 5.7 6 6.1 6.2 10.3 10.9 11.6 11.8
Long-Term Investments 33.3 399.4 21 22 22 23 23 24 24 23 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 9.3 14.8 14.4 14.1 13.5 14.0 13.6 15.1 16.2 27.9 19.0 24.4 24.0 24.3 24.5 23.7 22.8 21.0 20.6 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 11.4 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Non-Current Assets 440.0 104.1 430.3 426.6 424.7 424.2 395.2 401.2 401.5 395.5 418.1 415.8 421.8 409.2 397.1 371.2 358.9 360.1 328.3 323.8 312.7 282.9 262.6 252.3 243.9 254.7 237.8 241.7 242.0 253.4 242.4 232.8 204.1 178.8 172.1 158.1 105.8 56.0 53.4 52.4 50.7 51.0 136.9 84.6 78.3 76.3 59.6 73.8 61.4 60.4 53.6 39.9 40.3 39.8 42.1 42.0 41.9 163.9 35.0 29.9 30.3 42.8 33.1 33.2 33.5 33.2 28.7 28.8 27.5 27.2 52.3 52.4 27.1 28.2 25.2 27.4 25.0 44.1 53.6 51.4 53.3 52.2 43.8 40.1 33.7 47.4 28.8 26.8 31.2 39.5 43.9 45.9 41.9 38.8 32.6 31.9 36.9 40.9 45.5 137.7 101.2 80.5 79.9 39.9 40.0 29.4 23.9 21.2 24.1 29.2 254.8 214.9 168.2 149.9 122.6 93.4 88 43.2 41.6 42.4 27.5 20.4 6.7 43.3 45.4 45.5 40.8 39.6 28.6 45.1 45 45.5 45.6 45.4 45.5 42.1 41.9 41.9 26.4 29.5 49.2 52.6
Total Non-Current Assets 5,924.5 5,796.9 5,386.4 5,385.2 5,316.4 5,322.8 5,190.1 5,201.9 5,299.9 5,399.3 5,491.2 5,458.9 5,398.7 5,434.1 4,361.4 4,347.4 4,303.8 4,247.5 3,424.9 3,493.3 2,987.9 2,868.8 2,867.7 2,853.0 2,813.7 2,823.4 2,659.9 2,670.3 2,598.3 2,271.0 2,305.8 2,300.3 2,246.7 2,214.2 2,124.3 2,032.8 1,848.7 1,780.7 1,791.6 1,802.2 1,788.2 1,797.6 2,007.5 2,002.6 1,992.8 2,032.2 1,896.2 1,906.3 1,655.5 1,616.1 1,622.0 1,548.6 1,395.1 1,366.7 1,170.3 1,167.7 1,246.6 1,265.9 1,227 1,207.8 959.4 934.2 857.7 832.0 831.1 852.0 654.3 634.5 638.5 651.5 467.2 457.0 353.7 343.3 321.9 332.9 320.1 306.2 307.2 305.4 304.6 278.9 291.6 291.6 287.0 288.3 298.6 297.1 307.1 331.4 316.0 332.4 343.0 347.5 392.2 396.0 407.7 457.5 454.4 555.7 523.9 502.6 474.0 377.4 343.4 334.5 330.3 324.1 309.8 307.1 400.4 342.6 271.8 236 202.6 161.4 147.8 110.4 96.7 97.9 72.4 65 45.6 91.7 88.5 89.5 99.4 91.5 83.2 65.9 66.3 69.1 70 69.8 70.4 71.3 71.6 72 65.2 70.6 90.1 94.3
Total Assets 10,441.5 10,125.9 9,693.5 9,132.2 8,861.9 8,975.3 8,763.0 8,679.0 8,745.4 9,373.5 9,529.7 9,287.8 9,055.3 9,293.3 7,475.7 7,404.7 7,088.0 7,121.4 6,013.2 5,901.6 5,538.3 5,227.8 5,201.7 4,990.0 4,893.5 4,997.0 4,858.7 4,797.4 4,860.4 4,440.0 4,974.8 4,582.2 4,154.3 4,066.6 3,942.2 3,823.5 3,115.8 3,183.1 3,214.0 3,123.9 2,986.6 2,940.2 3,245.8 3,356.9 3,358.0 3,558.2 3,470.1 3,395.9 3,013.4 2,919.6 2,954.3 2,820.9 2,540.9 2,407.9 2,195.9 2,227.3 2,070.3 2,081.1 2,084.4 1,996.3 1,665.9 1,655.8 1,527.8 1,368.4 1,311.7 1,363.4 1,079.1 1,064.7 1,016.7 1,090.9 866.7 762.8 689.1 710.7 707.0 675.3 659.4 646.1 665.0 643.1 655.0 584.2 609.4 589.4 584.8 604.0 607.8 598.1 576.4 610.9 628.1 612.6 602.8 623.8 719.0 718.1 729.2 851.4 896.3 965.0 956.9 964.9 937.4 820.6 760.3 728.4 741.5 722.4 695.3 735.5 894.4 821.6 788.3 587.6 539.3 441.2 443 483 440.6 418.6 184.6 170.2 151.9 153.7 154.7 142.5 151.7 139.2 135.4 104.2 108.9 107.6 113.1 114.4 118.5 120.3 118.8 122.7 158.9 150.7 185.7 186.7
Current Liabilities
Account Payables 1,316.5 1,280.9 1,286.2 1,218.1 985.7 1,105.7 1,041.0 994.0 965.3 1,242.6 1,213.9 930.3 925.6 1,109.9 934.5 799.9 704.3 663.1 688.7 629.9 632.1 571.3 582.8 630.5 533.5 535.0 625.0 633.2 558.7 669.7 744.3 544.4 457.8 378.0 457.2 429.6 294.3 363.7 435.7 441.0 363.1 348.5 376.8 434.4 393.5 485.3 481.8 494.1 440.2 424.9 475.7 383.4 360.6 401.2 431.9 435.9 327.3 303.7 336.0 294.8 203.4 196.4 203.1 198.8 168.9 152.6 182.8 185.5 166.2 192.4 217.8 130.1 99.6 119.5 120.4 93.0 104.6 104.3 111.6 84.6 87.3 92.8 125.8 114.6 115.2 93.2 117.1 115.2 93.4 100.7 79.8 63.3 61.4 67.4 74.2 68.4 59.1 75.5 92.0 85.8 68.4 85.8 98.5 66.3 67.6 74.4 84.1 75.2 67.3 84.4 197.1 176.3 161.8 166.8 128.1 114 127.8 167 134.6 129.4 15.1 19 12.5 16.7 12.3 8.5 6.2 6.7 9.5 5.8 9.8 5.5 7.4 6.6 8.6 8.2 7.5 0 0 0 0 0
Short-Term Debt 156.0 154.3 157.4 160.7 192.1 186.1 185.1 201.5 180.6 177.2 175.3 169.3 166.7 171.9 156.8 152.0 134.0 137.9 161.0 163.1 157.3 145.1 138.9 126.7 121.8 118.4 99.5 106.9 89.5 82.7 83.5 84.2 86.6 87.9 86.5 75.4 62.7 64.6 66.1 70.4 74.1 77.4 78.8 78.4 74.9 73.6 71.8 76.9 52.9 51.4 53.3 49.9 49.3 52.6 42.4 42.6 34.4 34.0 25.0 23.6 23.5 18.4 20.5 22.0 26.4 28.5 15.0 15.5 16.3 16.9 12.1 12.5 3.0 2.7 2.8 2.9 2.4 1.8 1.6 1.1 0.1 4.3 0.1 0.1 0.1 0.1 0.1 0.1 1.7 4.7 3.5 3.3 3.5 1.2 2.5 3.8 2.5 1.9 77.3 70.9 6.8 3.3 8.4 4.6 6.0 12.2 13.2 10.9 12.4 11.1 77.9 59.3 76.2 54.6 33.7 29.1 35.5 39.9 66.7 61.4 35.7 27.9 19.7 8 8.4 9.2 8.3 6.5 0 3.9 3.9 3.9 4 4.2 4.3 4 4 6.9 13.1 7.2 2.5 2.4
Deferred Revenue 800.3 747.7 730.3 698.1 766.2 735.6 708.2 620.7 548.6 481.0 506.5 487.2 438.6 406.2 249.7 298.6 298.3 314.0 247.3 238.9 259.5 228.4 368.2 338.2 204.3 206.2 156.9 200.6 232.3 231.6 189.3 243.2 215.7 194.5 111.9 103.0 181.1 161.5 166.0 130.6 177.7 149.5 123.6 121.9 147.8 155.7 131.0 109.8 109.4 121.6 109.7 133.5 104.6 123.4 0 0 0 108.4 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 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 226.5 123.4 123.0 125.3 136.2 165.9 147.3 188.8 180.4 184.6 204.0 205.4 221.2 163.6 108.1 124.6 200.1 141.2 88.9 103.4 101.7 75.0 71.2 68.3 71.5 74.8 100.5 88.8 73.5 76.3 85.5 84.9 72.1 65.5 98.2 73.8 88.0 70.8 56.7 56.4 64.4 61.2 45.8 55.6 92.5 116.3 62.1 54.4 89.3 93.4 97.3 96.2 78.4 59.6 38.4 27.4 30.9 73.4 20.7 22.5 21.6 193.5 117.8 92.9 74.1 97.8 45.8 45.1 66.7 94.2 20.7 31.2 12.6 12.7 18.6 16.4 11.4 31.2 31.6 37.3 33.7 33.7 59.9 60.4 58.0 84.5 56.5 61.2 58.8 18.1 41.9 48.4 0 23.4 41.8 43.7 61.6 68.4 75.3 65.3 96.2 122.2 100.8 67.7 50.4 71.9 70.9 56 61.7 74.8 70.3 63 67.1 49 41.7 34.4 26.6 28.7 35.1 34 17.7 13.7 17.3 12.4 15.4 13.1 17.9 13.9 19.3 11.8 12.7 9.9 11.6 11.5 13.5 14 12.1 22.8 29.7 24 29.7 27.9
Total Current Liabilities 3,427.4 3,271.0 3,236.4 3,067.7 2,909.9 2,999.7 2,887.8 2,747.9 2,633.4 2,837.2 2,811.3 2,440.8 2,378.5 2,496.0 1,986.5 1,897.7 1,866.0 1,784.6 1,704.3 1,639.0 1,632.9 1,415.2 1,514.2 1,523.4 1,260.0 1,219.1 1,334.5 1,391.2 1,262.7 1,283.6 1,372.5 1,252.8 1,047.3 963.8 1,002.2 928.7 813.3 840.0 942.4 866.4 811.7 752.8 787.4 853.0 883.4 974.5 910.9 868.5 820.4 825.5 882.2 798.6 691.7 705.7 749.5 719.7 578.6 580.2 578.0 553.2 443.1 486.5 450.2 325.9 277.9 322.8 254.7 262.1 273.0 334.0 282.3 212.3 176.1 207.9 209.4 148.2 154.8 175.9 183.1 157.1 154.8 170.2 185.8 175.2 173.3 178.1 173.7 176.5 153.9 170.5 125.2 115 111.1 130.4 118.5 115.9 123.2 145.8 244.6 222.1 171.4 219.9 207.7 138.7 124.0 158.5 168.2 142.1 141.4 182.9 345.3 298.6 305.1 270.4 203.5 177.5 189.9 228.8 236.4 224.8 68.5 60.6 49.5 37.1 36.1 30.8 32.4 27.1 28.8 21.5 26.4 19.3 23 22.3 26.4 26.2 23.6 29.7 42.8 31.2 32.2 30.3
Non-Current Liabilities
Long-Term Debt 2,145.9 1,964.5 1,992.1 2,096.8 2,041.6 2,038.0 2,138.7 2,359.6 2,537.1 2,888.1 3,029.9 3,154.6 3,045.5 3,052.2 2,067.5 2,118.1 1,788.7 1,876.2 1,347.1 1,420.5 1,170.4 1,157.6 1,164.5 1,115.8 1,297.3 1,314.0 1,221.1 1,250.8 1,539.3 1,324.2 1,688.8 1,533.0 1,343.5 1,280.7 1,192.3 1,313.9 893.4 961.4 950.6 998.4 938.7 932.9 1,098.6 1,136.8 1,078.0 1,061.2 1,088.3 1,088.7 841.3 765.4 779.9 806.5 685.4 546.3 410.6 467.2 426.8 460.7 426.9 400.0 390.1 394.2 397.3 399.0 404.9 409.9 294.7 297.5 261.2 287.5 187.8 181.5 160.6 160.3 160.8 160.8 157.7 128.4 127.4 127.0 121.1 196.1 196.1 196.2 196.1 196.1 202.8 196.1 196.6 197.0 197.0 197.2 197.2 197.4 197.3 196.9 197.2 267.9 199.1 199.3 244.2 206.2 200.5 199.6 199.3 267.5 290 314.4 323.3 310.7 280.9 265.8 270.2 94.5 121 98.6 97.3 125 78.8 79.7 43.6 44.2 33.5 31.4 37.5 36 38.9 34.9 34.6 34.2 36.8 37 37 12.7 40 37.1 39 37.1 43.8 50.1 47.4 49.2
Deferred Tax Liabilities 520.0 680.6 449.1 338.6 349.4 362.8 381.2 326.2 347.4 390.4 455.0 520.8 535.5 571.4 471.0 470.8 462.7 450.4 326.1 323.9 304.0 302.9 301.2 267.5 276.1 296.3 277.4 256.5 274.9 263.7 258.9 206.4 197.3 204.5 274.5 252.8 175.0 178.4 167.2 173.2 174.4 188.8 186.6 189.8 191.6 203.5 180.4 186.5 154.2 154.8 151.0 141.3 122.6 119.4 108.7 112.1 123.8 122.6 117.8 111.2 76.9 62.5 52.8 51.2 49.8 49.3 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 6.4 5.2 7.6 17.6 17.7 17.9 0 0 0 0 0 0 0 0 0 0 0 0 0 0 5.5 6
Other Non-Current Liabilities 378.4 370.6 373.9 358.5 357.0 326.1 262.0 228.0 245.7 243.7 240.5 247.2 258.0 238.4 235.6 256.6 276.8 290.0 228.6 214.1 235.0 230.0 219.1 198.9 226.9 221.3 187.0 178.9 196.0 176.4 164.8 159.6 192.0 184.2 170.2 94.9 86.4 99.8 124.2 115.6 118.0 109.8 148.7 150.2 166.4 170.4 161.6 160.9 160.7 152.7 162.1 154.2 155.5 174.6 111.2 112.6 112.0 107.7 92.7 92.2 60.5 59.5 21.5 22.0 23.8 67.2 25.9 25.2 25.2 26.3 27.5 31.0 31.8 27.6 28.4 31.4 32.7 34.8 34.8 35.2 35.7 36.4 37.0 36.6 35.7 35.5 35.2 33.9 33.6 32.0 20.7 21.5 21.7 24.4 21.7 23.7 27.3 30.9 29.0 42.9 38.8 38.5 42.1 40.7 37.7 45.6 43.6 44.6 32.6 46.9 42.1 41.3 41.1 41.6 40.6 33.9 35.4 33.6 43.7 41.8 11.9 9.7 7.4 7.8 8.3 6.9 31.3 30.7 26.5 12.9 12 11.2 10.8 37.4 10.3 13.4 13.3 13.1 12.2 10.4 (0.1) 0
Total Non-Current Liabilities 3,584.2 3,520.4 3,277.7 3,050.1 2,996.8 2,988.2 3,046.5 3,197.0 3,422.0 3,815.0 4,004.7 4,158.6 4,029.2 4,056.0 2,942.7 3,022.1 2,709.9 2,792.9 2,031.5 2,101.3 1,816.4 1,807.1 1,810.5 1,715.8 1,943.7 1,986.2 1,844.8 1,854.9 2,164.0 1,764.3 2,112.5 1,899.0 1,732.8 1,669.4 1,637.0 1,661.6 1,154.8 1,239.5 1,242.1 1,287.3 1,231.1 1,231.4 1,433.9 1,476.8 1,436.1 1,435.1 1,430.4 1,436.1 1,156.2 1,072.9 1,093.0 1,102.0 963.5 840.3 630.4 691.9 662.6 691.1 637.4 603.4 527.4 516.1 492.6 489.3 496.4 526.4 320.5 322.7 286.4 313.8 215.3 212.4 192.5 187.9 189.2 192.2 190.4 163.2 162.2 162.1 156.8 232.5 233.2 232.7 231.8 231.6 238.1 230.0 230.2 228.9 217.7 218.6 218.9 221.9 219.1 220.6 224.6 298.8 228.1 242.2 282.9 244.7 242.6 240.3 237.0 313.1 333.6 359 355.9 357.6 323 307.1 311.3 136.1 161.6 132.5 132.7 158.6 122.5 121.5 61.9 59.1 48.5 56.8 63.5 60.8 70.2 65.6 61.1 47.1 48.8 48.2 47.8 50.1 50.3 50.5 52.3 50.2 56 60.5 52.8 55.2
Total Liabilities 7,011.6 6,791.4 6,514.1 6,117.8 5,906.7 5,987.9 5,934.3 5,944.9 6,055.3 6,652.2 6,816.0 6,599.4 6,407.7 6,552.1 4,929.1 4,919.7 4,575.9 4,577.5 3,735.8 3,740.3 3,449.3 3,222.3 3,324.6 3,239.1 3,203.7 3,205.3 3,179.3 3,246.0 3,426.7 3,047.9 3,485.0 3,151.8 2,780.2 2,633.2 2,639.1 2,590.3 1,968.0 2,079.5 2,184.5 2,153.7 2,042.8 1,996.8 2,221.3 2,329.8 2,325.3 2,410.4 2,341.2 2,304.6 1,976.6 1,898.6 1,975.3 1,900.6 1,655.2 1,546.0 1,379.9 1,411.7 1,241.2 1,269.9 1,215.3 1,156.6 970.5 1,002.7 942.8 815.3 774.3 835.3 575.2 584.8 559.4 647.8 497.5 424.7 368.6 395.9 398.6 340.3 345.2 339.1 345.4 319.2 311.6 404.6 419.0 407.9 405.1 412.9 411.8 406.5 384.0 394.7 343.0 333.6 330.0 348.2 337.6 336.4 347.8 444.6 472.7 464.3 454.3 464.6 450.3 378.9 361.0 471.6 501.8 501.1 497.3 531.2 668.3 605.7 616.4 406.9 365.1 310 322.6 379.5 358.9 346.3 130.4 119.7 98 93.9 99.6 91.6 102.6 92.7 89.9 68.6 75.2 67.5 70.8 72.4 76.7 76.7 75.9 79.9 98.8 91.7 85 85.5
Stockholders' Equity
Common Stock 9.9 9.9 9.9 9.9 9.9 9.9 9.9 9.9 9.9 9.9 9.9 9.9 9.9 9.9 9.5 9.5 9.5 9.5 9.3 9.3 9.3 9.3 9.3 9.3 9.3 9.2 9.2 9.2 9.2 9.1 9.1 9.1 9.1 9.1 9.1 9.1 9.1 9.1 9.0 9.0 8.8 8.8 8.8 8.8 8.8 8.8 8.7 8.7 8.7 8.7 8.7 8.6 8.6 8.6 8.5 8.5 8.5 8.5 8.5 8.5 7.9 7.8 7.6 7.6 7.6 7.6 7.6 7.6 7.6 7.5 6.8 6.7 6.7 6.7 6.7 6.6 6.6 6.5 6.5 6.5 6.5 4.9 4.9 4.9 4.9 4.9 4.8 4.8 4.8 4.8 4.8 4.8 4.8 4.8 4.8 4.8 4.8 4.8 4.8 4.8 4.8 4.8 4.8 4.7 3.1 2.8 2.8 2.8 0 2.7 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1.6 0 0 0 0 0 0 0 0 0 0 0 0 0
Retained Earnings 2,768.5 2,707.6 2,564.9 2,404.2 2,318.5 2,308.6 2,233.8 2,138.6 2,104.6 2,145.8 2,145.0 2,130.7 2,115.2 2,195.7 2,192.5 2,143.6 2,127.4 2,162.4 2,085.7 1,974.7 1,899.2 1,833.6 1,720.4 1,603.9 1,546.9 1,510.7 1,409.8 1,281.2 1,161.5 1,118.4 1,086.4 965.8 885.3 857.2 696.3 632.6 550.9 509.9 456.4 400.1 376.0 378.7 455.4 447.8 451.5 457.8 435.2 389.9 357.9 341.9 300.4 254.2 219.3 200.9 164.6 137.8 107.7 93.5 84.9 53.1 8.6 (12.5) (51.0) (81.0) (95.6) (103.0) (121.2) (142.9) (161.9) (173.8) (191.9) (216.1) (231.8) (239.6) (246.8) (214.7) (230.6) (232.2) (217.4) (209.8) (186.1) (181.9) (170.4) (178.2) (179.3) (167.3) (160.4) (164.7) (163.9) (117.8) (47.4) (53.6) (56.4) (54.8) 53.7 51.4 49.6 74.0 92.2 167.5 169.6 166.3 159.1 134.0 112.7 101.2 90.2 73 60.8 56.5 81.1 67.7 75.1 86.9 80.6 55.8 45 35.7 25.3 15.7 9.3 5.7 9.2 15.1 10.4 6.3 4.6 2 0.4 35.3 33.3 40.6 42.8 42.5 42.3 44.1 43.4 43.3 55 54.2 45 37.9
Accumulated Other Comprehensive Income (44.8) (44.0) (40.6) (35.9) (43.9) (40.8) (58.8) (51.5) (50.7) (53.0) (46.1) (48.9) (54.5) (51.0) (51.3) (58.0) (64.1) (78.8) (82.2) (79.9) (77.2) (91.4) (98.9) (101.1) (99.0) (75.7) (82.1) (74.7) (66.1) (60.5) (50.9) (55.2) (56.5) (63.7) (64.7) (66.1) (64) (65.8) (80.9) (79.1) (74.7) (72.4) (66.1) (52.7) (56.0) (34.0) (23.9) (10.9) (18.6) (13.3) (9.9) (12.7) (6.1) (5.5) (5.3) (7.9) (6.6) (7.9) (9.4) (6.1) (6.2) (6.2) (5.6) (6.1) (6.2) (6.1) (10.2) (11.2) (13.0) (13.4) (8.6) (7.0) (7.9) (5.1) (0.3) (0.3) (0.3) 0.3 0.5 0.5 0.4 0.5 0.5 0.5 0.5 0.5 0.4 0.1 0.3 (21.0) (21.1) (20.6) (24.0) (24.6) (25.4) (22.5) (21.0) (20.0) (21.2) (18.6) (18.3) (16.9) (16.6) (16.2) (15.6) (16) (17.4) (15.2) (76.4) (58.9) (50) (50) (50) (43.9) (39.2) (26.9) (24.1) (20.5) (19.3) (15.9) (13.3) (11.2) (8.9) (8.4) (7.4) (6.1) (5.3) (3.5) 0 0 0 0 0 0 (57.2) (62.2) (62.1) (61.5) (64) (56.6) (49.2) (48.3)
Total Stockholders' Equity 3,309.4 3,259.3 3,112.4 2,947.1 2,884.3 2,911.9 2,809.7 2,714.4 2,674.3 2,706.2 2,703.3 2,679.1 2,646.3 2,737.3 2,542.1 2,480.8 2,508.0 2,543.9 2,273.2 2,161.4 2,084.9 2,005.5 1,877.1 1,746.7 1,685.5 1,791.7 1,679.3 1,551.3 1,431.6 1,392.0 1,487.6 1,430.4 1,371.7 1,433.4 1,295.5 1,226.0 1,142.3 1,103.6 1,024.8 965.7 940.2 943.4 1,020.5 1,023.0 1,032.7 1,147.8 1,124.0 1,086.6 1,031.8 1,016.1 974.2 920.3 880.9 857.2 815.9 815.6 829.0 811.2 869.0 839.6 695.3 653.1 584.9 553.0 537.4 528.2 503.9 479.9 457.2 443.1 369.2 338.1 320.4 314.6 306.2 332.0 311.3 304.7 317.0 322.0 341.8 179.6 190.4 181.5 179.8 191.2 196.1 191.6 192.4 215.8 285.2 278.9 272.8 273.7 381.4 381.7 381.4 406.8 423.6 500.7 502.6 500.3 487.0 441.7 399.3 256.8 239.7 221.3 198 204.3 226.1 215.9 171.9 180.7 174.2 131.2 120.4 103.5 81.7 72.3 54.2 50.5 53.9 59.8 55.1 50.9 49.1 46.5 45.5 35.6 33.7 40.1 42.3 42 41.8 43.6 42.9 42.8 60.1 59 100.7 101.2
Total Liabilities & Equity 10,441.5 10,125.9 9,693.5 9,132.2 8,861.9 8,975.3 8,763.0 8,679.0 8,745.4 9,373.5 9,529.7 9,287.8 9,055.3 9,293.3 7,475.7 7,404.7 7,088.0 7,121.4 6,013.2 5,901.6 5,538.3 5,227.8 5,201.7 4,990.0 4,893.5 4,997.0 4,858.7 4,797.4 4,860.4 4,440.0 4,974.8 4,582.2 4,154.3 4,066.6 3,942.2 3,823.5 3,115.8 3,183.1 3,214.0 3,123.9 2,986.6 2,940.2 3,245.8 3,356.9 3,358.0 3,558.2 3,470.1 3,395.9 3,013.4 2,919.6 2,954.3 2,820.9 2,540.9 2,407.9 2,195.9 2,227.3 2,070.3 2,081.1 2,084.4 1,996.3 1,665.9 1,655.8 1,527.8 1,368.4 1,311.7 1,363.4 1,079.1 1,064.7 1,016.7 1,090.9 866.7 762.8 689.1 710.7 707.0 675.3 659.4 646.1 665.0 643.1 655.0 584.2 609.4 589.4 584.8 604.0 607.8 598.1 576.4 610.9 628.1 612.6 602.8 623.8 719.0 718.1 729.2 851.4 896.3 965.0 956.9 964.9 937.4 820.6 760.3 728.4 741.5 722.4 695.3 735.5 894.4 821.6 788.3 587.6 539.3 441.2 443 483 440.6 418.6 184.6 170.2 151.9 153.7 154.7 142.5 151.7 139.2 135.4 104.2 108.9 107.6 113.1 114.4 118.5 120.3 118.8 122.7 158.9 150.7 185.7 186.7
Debt Metrics
Total Debt 3,019.9 2,799.2 2,769.1 2,670.7 2,631.6 2,631.6 2,733.2 2,991.3 3,153.8 3,495.9 3,616.4 3,677.4 3,499.2 3,514.7 2,477.9 2,535.0 2,196.5 2,285.9 1,717.9 1,811.9 1,503.8 1,491.7 1,503.5 1,454.1 1,642.7 1,668.6 1,559.1 1,604.0 1,855.9 1,406.9 1,772.3 1,617.2 1,430.1 1,368.6 1,278.9 1,389.3 956.1 1,026.0 1,016.7 1,068.8 1,012.8 1,010.3 1,177.4 1,215.1 1,152.9 1,134.8 1,160.1 1,165.6 894.3 816.8 833.3 856.4 734.7 598.9 453.0 509.9 461.3 494.7 451.9 423.6 413.6 412.6 479.1 438.1 449.3 438.4 309.7 313.0 277.5 304.3 199.9 194.0 163.7 163.0 163.6 163.7 160.1 130.2 129.0 128.0 121.2 200.4 196.2 196.3 196.1 196.2 202.9 196.2 198.3 201.7 200.5 200.5 200.7 198.6 199.9 200.7 199.8 269.7 276.4 270.3 251.0 209.5 208.8 204.2 205.2 279.7 303.2 325.3 335.7 321.8 358.8 325.1 346.4 149.1 154.7 127.7 132.8 164.9 145.5 141.1 79.3 72.1 53.2 39.4 45.9 45.2 47.2 41.4 40.2 38.1 40.7 40.9 41 16.9 44.3 41.1 43 44 56.9 57.3 49.9 51.6
Net Debt 2,746.2 2,403.1 2,537.7 2,479.6 2,285.9 2,231.7 2,552.0 2,693.7 2,904.4 2,966.4 3,402.2 3,557.5 3,357.6 3,144.1 2,382.2 2,396.1 1,963.3 1,925.2 1,478.0 1,574.7 991.4 1,068.6 1,265.3 1,405.5 1,571.0 1,597.1 1,516.0 1,544.8 1,812.7 1,379.5 1,703.8 1,596.5 1,389.9 1,328.2 1,235.0 1,371.0 940.4 987.2 1,007.3 1,060.0 1,008.9 1,005.3 1,170.3 1,210.4 1,124.3 1,110.7 1,153.0 1,149.7 885.0 793.9 830.4 843.1 625.4 572.5 442.5 493.0 441.1 487.3 435.5 345.1 215.6 234.9 359.3 369.1 346.3 349.9 214.4 234.6 219.9 257.1 172.9 165.1 82.1 106.7 48.5 62.3 63.6 112.9 59.1 65.5 49.2 198.3 193.3 191.7 172.5 176.6 199.2 179.4 195.1 182.2 185.3 196.2 185.6 189.9 188.4 191.5 185.1 221.3 254.3 255.3 236.3 191.0 155.5 164.1 151.0 252.1 274.5 298 310.1 301.9 344.5 285.6 242.6 143 152.1 126.7 131.1 153.9 142.2 139.9 77.9 71 51.1 26.7 27.6 39.6 37.8 35.4 29.3 31 31.1 35.7 34.4 9 31 34 35.4 33.1 39.2 47.3 2.4 10.8
Metric 2026 Q1 2025 Q4 2025 Q3 2025 Q2 2025 Q1 2024 Q4 2024 Q3 2024 Q2 2024 Q1 2023 Q4 2023 Q3 2023 Q2 2023 Q1 2022 Q4 2022 Q3 2022 Q2 2022 Q1 2021 Q4 2021 Q3 2021 Q2 2021 Q1 2020 Q4 2020 Q3 2020 Q2 2020 Q1 2019 Q4 2019 Q3 2019 Q2 2019 Q1 2018 Q4 2018 Q3 2018 Q2 2018 Q1 2017 Q4 2017 Q3 2017 Q2 2017 Q1 2016 Q4 2016 Q3 2016 Q2 2016 Q1 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 Q3 2003 Q2 2003 Q1 2002 Q4 2002 Q3 2002 Q2 2002 Q1 2001 Q4 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 Q2 1993 Q1 1992 Q4 1992 Q3 1992 Q2 1991 Q3 1991 Q2
Operating Activities
Net Income 69.7 114.8 166.5 90.1 12.3 74.7 105.4 34.0 (41.2) 0.8 15.3 16.8 (80.5) 3.4 49.2 16.3 (35.0) 76.4 112.5 75.8 66.1 112.9 116.9 56.8 36.1 100.7 130.1 120.2 43.1 31.8 120.5 80.4 26.5 160.7 64.2 83.3 40.6 55.9 56.5 24.4 (2.9) (76.9) 7.4 (3.8) (6.4) 22.2 45.4 31.9 16.1 41.6 46.2 35.0 18.4 36.3 26.8 30.1 14.2 8.6 31.8 44.5 21.1 38.4 30 14.6 7.4 18.2 21.6 19.0 11.9 18.2 24.1 15.7 7.8 7.3 (32.2) 15.9 1.7 (14.8) (7.6) (23.7) (4.2) (13.1) 7.9 2.1 (11.6) (3.9) 4.3 (0.6) (26.1) (59.7) 6.2 2.8 (1.6) (108.5) 2.4 1.8 (24.4) (18.2) (75.2) (2.2) 3.3 7.2 25.1 21.3 11.5 11 17.2 12.1 4.4 (24.6) 13.4 9.1 (11.8) 6.3 16.2 10.9 9.2 10.5 9.5 6.4 3.7 (3.6) (5.8) 4.6 4.2 1.7 2.6 1.6 1.6 1.9 (7.6) (2.2) 0.3 0.2 0.7 0
Depreciation & Amortization 121.9 320.3 104.6 102.6 108.9 115.2 114.6 135.8 141.1 151.6 157.3 145.1 149.2 162.4 119.3 114.7 110.8 106.2 118.7 107.4 90.5 87.2 82.6 67.5 60.5 61.3 55.2 59.9 59.0 56.5 54.9 51.7 49.9 49.7 50.1 45.4 42.9 42.7 42.6 40.7 39.0 41.6 42.2 43.3 42.6 42.5 41.7 36.8 33.5 37.8 37.8 33.6 31.8 26.8 22.8 22.0 21.0 21.7 19.9 18.6 15.1 14.8 14.8 14.2 14.2 17.4 10.8 10.7 10.6 9.0 7.8 6.6 5.0 5.4 4.6 4.2 4.0 4.0 3.7 3.9 3.9 4.1 4.4 4.7 5.0 3.5 4.3 4.7 5.2 6.5 6.9 7.5 8.5 9.3 8.2 8.5 10.0 15.3 14.6 16.3 16.2 14.6 16.0 15.9 17.0 15.5 14.1 13.9 12.6 12.3 11.8 11.3 7.9 9.1 6.7 4.5 3.8 3 3.7 3 2.3 2.1 1.4 1.8 1.6 1.4 1.8 1.7 0.6 1.3 1.5 1.5 1.6 1.6 1.7 1.7
Stock-Based Compensation 8.3 23.3 9.3 9.4 6.9 8.6 7.3 7.0 9.7 9.0 7.2 8.6 8.5 8.6 5.7 6.8 6.3 7.1 6.1 6.1 5.5 6.3 5.6 5.8 4.0 4.3 4.2 4.2 3.7 3.4 3.5 3.4 3.2 5.1 3.4 3.4 3.8 3.8 3.9 3.9 3.5 2.9 3.2 2.7 3.6 4.4 4.1 4.2 3.3 3.3 3.0 4.3 2.4 1.1 1.2 1.2 1.0 0.8 1.0 0.9 0.9 0.9 1.0 1.0 0.9 3.0 0.8 1.1 0.8 0 0 0 0.8 5.6 0 0 2.0 7.6 0 0 1.4 0.5 0 0 0.0 0.6 0 0 0.4 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Change in Working Capital (145.1) 79.6 (292.9) (176.0) (20.3) 297.1 11.8 99.7 32.5 395.1 157.2 (157.3) (118.7) 62.9 (24.4) (261.7) 57.1 91.2 (76.5) (102.3) 129.0 30.6 (17.2) 142.2 124.1 (62.8) (114.1) 239.1 (142.7) 363.2 (216.9) (195.7) 18.2 (148.1) 139.7 (448.2) 59.0 (26.5) (1.6) (66.3) (19.8) 64.9 44.8 11.9 85.1 159.5 (59.7) (5.0) (74.7) (20.6) 17.0 (91.7) (26.2) (6.0) 67.8 (118.4) 5.1 6.6 (103.6) (81.1) 13.7 57.8 25.5 (37.4) 12.4 (4.2) 0.4 (28.9) 24.6 (13.7) (5.1) (17.2) (7.4) 9.0 27.3 (11.9) 9.8 21.4 (2.9) (9.2) 10.6 (9.3) (17.2) (25.1) 9.3 19.6 (25.4) 8.1 2.7 61.4 (8.3) (22.2) (1.4) 26.7 4.2 (5.3) 30.1 18.3 (88.2) 0.3 (43.4) (68.9) (26.3) (20.0) (48.9) 13.6 22.1 (12.6) (13.5) (35.8) (23.3) 9 (13) (13.3) (22.2) (1) 3.5 (16.1) (12) 38.1 (9.9) (5.6) (6.5) 1 0.1 (2.1) (0.1) (2.8) 1.7 (2.3) 8.7 1.2 1.4 (5.9) (0.3) (2.7)
Other Non-Cash Items 45.6 (125.4) (8.8) (7.9) (15.9) 0.2 (16.4) 9.1 9.8 (2.6) (7.3) (13.0) (14.0) (22.5) (17.1) (10.6) (9.4) (38.5) (13.0) (13.0) (14.1) (11.5) (0.5) (0.5) (8.8) (8.3) (8.2) (10.1) (10.9) 43.5 (10.0) (7.1) (7.1) (15.8) (6.4) 5.8 (0.5) 5.1 (0.2) 4.4 0.3 61.3 (3.8) (3.7) (0.9) 4.0 1.0 (0.1) (1.8) (6,519.7) 2.4 2.3 3.7 (0.8) 15.2 2.6 2.3 12.0 7.4 0.1 0.2 1.8 2.0 1.0 0.0 (2.0) 0.4 2.2 1.2 2.0 1.9 1.5 2.3 2.0 17.2 3.0 3.4 12.6 20.6 25.4 1.4 16.6 3.5 0.8 (0.5) 3.7 0.5 2.0 2.3 (1.5) (2.9) 0.2 (0.3) 73.8 (0.3) (5.1) 25.6 37.1 160.8 (0.2) (0.1) 28.4 2.6 (7.2) (0.1) 4.2 0.2 4.6 0.7 19.3 (0.2) 0.2 0.5 (9.6) 0.1 (0.7) (0.4) (3.3) (0.6) (1.8) 0.1 8.9 (1.6) (0.2) (2.3) 0.7 (0.4) (1) (5.4) (2.6) 2.6 (1.3) (0.5) (0.2) (1.4) (0.2)
Operating Cash Flow 98.9 372.7 89.0 5.6 78.4 471.7 277.7 264.4 107.8 490.7 294.5 (11.5) (86.4) 233.6 117.1 (130.0) 131.5 294.0 149.8 92.2 257.2 224.8 216.0 264.0 203.3 108.9 89.9 398.3 (46.8) 503.2 3.6 (60.3) 83.5 (22.4) 266.6 (242.2) 154.2 78.5 98.7 12.6 15.9 106.8 94.7 47.0 117.3 242.0 25.7 75.7 (20.4) 75.4 110.4 (17.2) 31.8 57.5 133.8 (62.6) 43.4 46.2 (45.8) (44.9) 50.3 117.4 72.4 (6.5) 34.7 38.6 33.2 3.1 49.3 15.5 28.8 6.6 7.3 24.6 16.9 11.2 16.1 22.1 13.7 (3.6) 14.0 (1.7) (1.5) (17.5) 2.3 22.9 (16.3) 14.2 (15.9) 6.7 2.0 (11.7) 5.2 1.3 14.5 (0.1) 41.3 52.5 12.1 14.2 (24.0) (18.7) 17.4 10.0 (20.6) 44.3 53.6 18 4.2 (28.8) 1.7 29.6 (16.4) (7.5) 0.8 13.7 16.1 (5.9) 0.6 45.7 (3) 1.1 (6) 7.2 3.3 1.7 3.9 (1.6) (0.4) (1.7) 5.2 (0.8) 2.8 (4.3) 0.7 (1.2)
Investing Activities
Capital Expenditure (96.8) (80.2) (68.7) (63.8) (47.3) (48.3) (43.6) (31.5) (25.4) (35.6) (38.3) (55.7) (63.3) (50.0) (23.5) (106.7) (83.2) (37.7) (35.3) (49.0) (48.1) (30.0) (51.0) (72.2) (60.6) (41.4) (27.6) (23.1) (34.4) (46.2) (46.2) (65.5) (22.5) (40.1) (26.5) (28.0) (28.9) (28.1) (25.2) (50.5) (13.3) (13.6) (22.3) (28.8) (19.7) (18.3) (23.4) (32.0) (35.6) (24.9) (30.0) (45.5) (25.9) (29.4) (21.8) (14.4) (14.1) (14.7) (25.0) (17.4) (14.6) (7.6) (8.7) (8.2) (5.9) (5.5) (5.5) (4.2) (6.6) (10.9) (8.0) (8.7) (7.4) (11.6) (5.7) (8.5) (6.3) (6.1) (5.9) (7.4) (2.9) (1.3) (1.2) (2.0) (1.9) (1.3) (2.9) (2.2) (2.9) (4.7) (1.3) (2.4) (2.4) (4.4) (3.9) (5.2) (5.5) (11.4) (9.0) (11.0) (12.6) (11.9) (12.5) (14.5) (13.7) (17.2) (22.2) (30) (18.8) (19.8) (37.2) (34.1) (61.1) (55.3) (9) (6.3) (1.9) (2.7) (0.2) (3.3) (0.9) (6.7) (0.8) (6.4) (0.8) (2) (0.1) (1.9) (0.3) (1.5) (0.8) (0.8) (1.7) (1) (0.9) (1.4)
Acquisitions (266.9) (46.6) (17.2) (2.5) (4.7) (46.1) (33.8) 14.4 4.0 24.8 (4.9) (17.4) (46.5) (563.9) (26.9) (23.1) (21.8) (639.7) (15.9) (500.4) (88.6) (13.7) (0.8) (10.5) 8.4 (84.8) 0 (1.0) (93.7) (6,677.3) 0 (2.4) (4.3) (115,916.4) (78.6) (37.4) 0 (4,097.9) 0 (4.1) 0 (147.9) 0 0 (0.1) (182.6) 0 (139.1) (23.8) 12.2 (30.4) (123.7) (9.7) (135.6) (1.6) 86.4 (4.5) (0.0) (7.7) (60.2) (17.5) (46.5) (9.3) (10.7) (9.3) (131.6) (7.2) (11.8) (7.0) (43.0) (21.7) (52.9) (6.3) (22.9) (1.4) 1.0 (12.2) 0.1 (0.1) 0 (19.3) 0 0 0 0 0 0 0 0 0 0 (1.0) (0.9) (1.3) (3.5) 0 0 (3.6) (0.4) (23.7) (2.6) (5.0) (33.0) (15.3) (2.1) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Purchases of Investments 0 (1) 0 0 0 (0.2) 0.3 (0.8) (0.1) 1.9 (0.3) (1.4) (0.2) (0.3) (0.8) (2.0) (1.0) (2.9) (0.9) (1.8) (4.3) (0.0) (0.7) (4.8) (12) 0 (0.6) (2.8) (2.2) (3.1) (0.6) (20.9) (14.8) 77.1 (2.6) (21.1) (53.3) (24.4) (5.7) (0.5) (1.5) (18.2) (39.5) (37.8) (32.0) (0.1) 0 0 (1.1) (15.0) (1.1) 0 0 0.3 0 (0.3) 0 (0.0) 0.0 0.1 (0.4) (0.3) 0 (0.1) (0.1) (15.7) (0.7) 0.4 (0.4) (1.1) (0.0) 0.2 (16.4) (567.1) 0 (0.1) (0.9) 0.1 (2.0) (0.9) (1.9) 0 0 (1.3) (1.1) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (3.1) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Sales/Maturities of Investments 16.4 1.1 0 0 2.6 0 1.5 0 0 (94.4) 0 0 0.4 0.4 0 0 0 0 12.5 0 0.6 0 0 0 0.6 0 0 4.3 10.4 (5.4) 0 0 5.4 10.4 1.3 0 12.1 4,097.9 0.4 0.7 0 147.9 0 0 1.8 14,956 0 0 0 9.9 (1.1) 0 0 (0.3) 0 0 0 4,600 0 4.6 0 7,044 0 0 15.4 34.4 (0.7) 0.7 0.9 2.0 0.0 0.0 29.9 573.3 0 1.3 2.3 6.2 0 0 1.6 9.0 0 0 0 8.1 0 0 2.9 21.2 0 0 0 0 0 0 0 0 0 0 0 0 0 0 14.3 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Investing Activities 11.3 14.8 17.2 14.6 14.4 18.0 19.3 0.7 1.7 94.1 13.3 22.5 20.1 34.3 29.5 13.1 4.6 39.8 (1) 9.7 5.9 4.3 11.9 9.5 4.8 7.9 7.5 10.9 8.7 6,692.4 15.8 8.5 5.4 115,845.7 6.2 (30.6) 0.5 5.5 (3.3) 7.9 2.2 73.6 5.6 2.8 1.4 (14,951.5) 1.8 7.0 3.4 7.6 (10.7) 20.5 3.4 1.6 2 1.8 2.0 (4,598.2) 1.9 1.2 1.3 (7,046.1) 1.4 1.8 (14.0) (18.7) 1.8 1.5 1.4 1.1 0.3 (0.3) 1.2 (3.1) 0.1 (0.3) (0.3) (4.2) 1.8 0.4 (0.3) (7.9) 0.7 (0.6) 2.9 (8.7) (0.8) 3.8 (0.1) (20.6) 9.8 4.1 4.6 2.1 (2.7) (0.6) 1.0 (6.0) (3.0) 1.8 (1.9) 0.5 38.5 4.9 (4.9) (8.4) (10.8) 28.4 8.7 21.6 (33.9) (10) (4.1) 47.5 (11.3) (3.3) (1.1) 1.9 (1.6) (0.4) 4.6 (5.9) (14.2) 2.6 10.2 0.4 (0.1) (1.1) 2.9 3.3 0.2 0.3 0.3 0.2 0.3 0.4
Investing Cash Flow (336.0) (111.9) (68.7) (51.7) (34.9) (76.7) (56.3) (17.2) (19.9) (9.2) (30.2) (52.0) (89.5) (579.5) (21.7) (118.7) (101.4) (640.5) (40.6) (541.5) (134.6) (39.4) (40.5) (77.9) (58.7) (118.3) (20.7) (11.6) (111.2) (39.7) (31.0) (80.2) (30.9) (23.3) (100.1) (79.7) (69.6) (47.0) (34.2) (47.3) (12.6) 41.8 (56.2) (63.8) (48.6) (196.6) (21.6) (164.0) (57.1) (10.2) (72.2) (148.8) (32.1) (163.4) (21.5) 73.5 (16.6) (13.0) (30.8) (71.7) (31.1) (56.5) (16.6) (17.2) (14.0) (137.2) (12.3) (13.4) (13.1) (51.8) (29.4) (61.6) 0.8 (31.5) (6.9) (6.6) (17.4) (3.9) (6.1) (7.9) (22.9) (0.2) (0.6) (2.6) 1.0 (1.9) (3.7) 1.6 (0.1) (4.1) 8.5 0.7 1.2 (3.5) (10.1) (5.8) (4.5) (20.9) (12.4) (32.8) (17.1) (16.4) (6.9) (24.9) (9.5) (25.6) (33) (1.6) (10.1) 1.8 (71.1) (44.1) (65.2) (7.8) (20.3) (9.6) (3) (0.8) (1.8) (3.7) 3.7 (12.6) (15) (3.8) 9.4 (1.6) (0.2) (3) 2.6 1.8 (0.6) (0.5) (1.4) (0.8) (0.6) (1)
Financing Activities
Net Debt Issuance 142.8 (59.5) 47.6 (42.1) (51.5) (148.5) (283.3) (189.4) (360.6) (166.6) (154.2) 51.6 (30.2) 625.2 (113.0) 253.4 (123.2) 461.0 (105.3) 205.7 (28.9) (30.8) 24.9 (200.9) (26.7) 44.2 (80.8) (343.1) 178.4 (385.7) 144.2 173.5 37.1 69.5 (141.8) 342.8 (107.9) (1.2) (59.3) 51.9 (5.7) (148.8) (29.8) 48.5 19.5 (28.2) (11.6) 153.8 62.7 (20.9) (51.7) 54.5 96.9 117.6 (64.3) 6.6 (28.3) 39.5 40.1 (5.2) (7.3) (5.3) (5.4) (10.4) (7.1) 90.5 (4.6) 30.3 (26.9) 38.4 (8.9) 20.4 (1.0) (3.1) (1.2) (1.3) 28.6 0.4 (0.6) 0.3 (79.3) 4.0 (0.1) 0.0 (0.1) (6.8) 6.6 (2.2) (1.2) 0.7 3.5 (0.8) (1.7) (0.9) (1.1) 0.9 (70.0) (6.6) 8.5 19.3 37.5 3.1 0.8 (1.0) (74.4) (23.3) (21.7) (13.9) 13.5 38.6 49.3 (43.8) 177.8 16 20.4 0.1 (23.9) 8.3 4.3 (42.3) (0.3) 10.3 7.9 (6.5) 0.4 (3.8) (0.4) 0 0 (2.5) (0.3) (0.1) (2.7) (0.3) (0.7) (1)
Stock Repurchased 0 0 0 (50.5) (26.8) 0 0 0 0 0 0 0 0 0 0 (67.5) (13.8) 0 0 0 0 0 0 (0.8) (119.4) 0 0 0 (5.7) (115.5) (70.1) (37.4) (90.9) (5.5) 0 0 0 0 0 0 0 (0.2) (0.1) (16.7) (83.3) 0 0 0.9 (1.5) 4.1 0 0 (4.1) (74,960.1) (39.9) (35.1) 0 (73.0) (1.9) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (3.9) (5.3) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Dividends Paid 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Financing Activities (9.6) (36.9) (27.4) (17.0) (19.4) (25.2) (54.1) (9.0) (7.4) 0.0 (15.3) (10.3) (23.2) (4.9) (23.5) (30.8) (21.0) 6.5 (1.0) (31.6) (4.3) 30.2 (10.3) (7.7) 0.9 (6.8) (4.4) (27.5) 1.1 (2.9) 1.2 (14.9) 0.4 (21.4) 0.8 (6.2) 0.9 (0.6) (4.4) (12.2) 2.1 (2.8) (6.9) (39.3) 0.9 (0.1) (0.6) (59.0) 1.6 (11.3) 6.6 (6.6) (8.4) 4.0 0.9 14.4 1.3 3.9 (5.2) 4.7 8.4 2.3 0.3 0.2 0.7 1.6 0.6 0.8 1.0 0.2 0 0 0 0 (0.3) (0.6) (3.2) 0 (0.1) 0 (0.0) (3.1) 0 0 0 0 0 0 0 0 (3.4) 0 1.2 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (5.2) 0.2 0 0 0.4 (5.8) (5.4) (0.3) 0 (1.1) 0.1 0 0 2.6 (2.5) (0.5) 0 0 (0.4) (0.1) 0 0 0 0 0 0 0
Financing Cash Flow 114.8 (96.4) 20.2 (109.6) (97.7) (173.7) (337.4) (198.5) (368.0) (166.6) (169.4) 41.3 (53.4) 620.4 (136.5) 155.0 (158.0) 467.5 (106.4) 174.0 (33.2) (0.6) 14.6 (209.3) (145.2) 37.4 (85.2) (370.6) 173.8 (504.0) 75.2 121.2 (53.5) 42.5 (141.0) 324.4 (107.8) (1.9) (63.7) 39.7 (3.6) (151.8) (36.8) (7.5) (62.8) (28.3) (12.2) 94.9 64.3 (45.3) (49.2) 69.7 83.7 121.6 (118.2) (14.1) (27.1) (29.6) 14.6 (2.9) 1.2 (3.0) (5.1) (10.2) (6.4) 92.1 (4.0) 31.1 (25.9) 38.6 (1.2) 20.5 (0.9) 1.8 3.7 1.4 25.8 1.1 (0.2) 2.0 78.9 1.0 1.1 0.7 0.5 (5.3) 6.7 (2.1) (0.3) 1.2 0.5 (0.2) (0.4) (0.9) (0.9) 0.9 (69.9) (6.4) 9.1 19.1 37.9 0.8 4.2 1.0 56.2 (20) (18.5) (13.9) 13.6 33.3 44.2 (49.9) 179.4 18.7 14.9 (4.7) (15.9) 8.9 3.3 (42.2) (0.3) 10.4 10.5 (9) (0.1) (3.8) (0.4) (0.4) (0.1) (2.5) (0.3) (0.1) (2.7) (0.3) (0.7) (1)
Cash Position
Net Change in Cash (122.4) 164.6 40.4 (154.7) (54.2) 218.7 (116.4) 48.3 (280.2) 315.4 94.3 (21.7) (229.0) 274.9 (43.3) (94.2) (127.6) 120.8 2.7 (275.1) 89.3 184.9 189.5 (23.0) 0.2 28.3 (16.1) 16.0 15.8 (41.1) 47.8 (19.6) (0.1) (3.5) 25.6 2.5 (23.1) 29.3 0.7 4.9 (1.1) (2.2) 2.4 (23.9) 4.6 17.0 (8.9) 6.7 (13.7) 20.1 (10.8) (96.5) 83.3 15.6 (5.6) (3.3) (0.1) 3.9 (62.1) (119.5) 20.4 57.8 50.7 (33.9) 14.4 (6.8) 16.9 20.8 10.4 2.1 (1.8) (34.6) 7.2 (58.8) 13.6 5.9 24.5 19.1 7.4 (9.5) 70.0 (0.9) 2.1 (22.9) 3.8 15.8 (13.1) 13.5 (16.1) 4.2 11.0 (10.9) 6.4 (2.8) 2.3 (5.5) (33.8) 26.4 7.1 0.3 (3.8) (34.9) 13.2 (14.1) 26.6 (1) 1.4 1.7 5.7 5.5 (64.7) (64.4) 97.8 3.4 (4.7) (0.6) (3.1) 2.2 2.1 (0.2) 0.4 (1.1) (10.5) (5.6) 12.6 (3.7) 3.3 (5) 2 (2.4) 4.3 (1.4) (1.3) (5.4) (0.6) (3.2)
Cash at Beginning 396.0 231.4 191.1 345.7 399.9 181.2 297.6 249.3 529.6 214.2 119.9 141.6 370.6 95.7 138.9 233.1 360.7 239.9 237.3 512.4 423.1 238.2 48.6 71.7 71.4 43.1 59.2 43.2 27.4 68.5 20.7 40.2 40.3 43.8 18.2 15.7 38.8 9.4 8.8 3.9 5.0 7.2 4.8 28.7 24.1 7.1 15.9 9.3 22.9 2.8 13.6 110.1 26.8 11.2 16.8 20.1 20.3 16.4 78.5 198.0 177.6 119.8 69.0 102.9 88.5 95.3 78.4 57.6 47.3 45.1 47.0 81.5 74.3 133.1 119.5 113.5 89.0 70.0 62.6 72.0 2.0 2.9 0.8 23.6 19.9 3.7 16.8 3.3 19.4 15.2 4.2 15.1 8.7 11.5 9.2 14.7 48.5 22.0 15.0 14.6 18.5 53.3 40.2 54.3 27.6 28.7 27.3 25.6 19.9 0 39.5 0 6.1 0 0.1 0 4.8 0 0 0 1.1 2.2 0 0 5.6 0 0 10.9 8.9 9.6 0 0 0 13.3 0 10.9
Cash at End 273.7 396.0 231.4 191.1 345.7 399.9 181.2 297.6 249.3 529.6 214.2 119.9 141.6 370.6 95.7 138.9 233.1 360.7 239.9 237.3 512.4 423.1 238.2 48.6 71.7 71.4 43.1 59.2 43.2 27.4 68.5 20.7 40.2 40.3 43.8 18.2 15.7 38.8 9.4 8.8 3.9 5.0 7.2 4.8 28.7 24.1 7.1 15.9 9.3 22.9 2.8 13.6 110.1 26.8 11.2 16.8 20.1 20.3 16.4 78.5 198.0 177.6 119.8 69.0 102.9 88.5 95.3 78.4 57.6 47.3 45.1 47.0 81.5 74.3 133.1 119.5 113.5 89.0 70.0 62.6 72.0 2.0 2.9 0.8 23.6 19.5 3.7 16.8 3.3 19.4 15.2 4.2 15.1 8.7 11.5 9.2 14.7 48.5 22.0 15.0 14.6 18.5 53.3 40.2 54.3 27.7 28.7 27.3 25.6 5.5 (25.2) (64.4) 103.9 3.4 (4.6) (0.6) 1.7 2.2 2.1 (0.2) 1.5 1.1 (10.5) (5.6) 18.2 (3.7) 3.3 5.9 10.9 7.2 4.3 (1.4) (1.3) 7.9 (0.6) 7.7
Free Cash Flow 2.1 292.5 20.3 (58.2) 31.1 423.4 234.1 233.0 82.3 455.1 256.2 (67.3) (149.7) 183.6 93.7 (236.7) 48.3 256.3 114.4 43.2 209.1 194.8 165.0 191.8 142.7 67.5 62.3 375.2 (81.2) 457.0 (42.7) (125.7) 61.0 (62.4) 240.1 (270.1) 125.3 50.4 73.5 (37.9) 2.5 93.2 72.4 18.3 97.6 223.7 2.3 43.7 (55.9) 50.5 80.4 (62.8) 6.0 28.1 112.0 (77.0) 29.3 31.5 (70.8) (62.3) 35.7 109.8 63.7 (14.7) 28.8 33.1 27.7 (1.1) 42.7 4.6 20.8 (2.1) (0.1) 13.0 11.1 2.7 9.8 16.0 7.8 (11.0) 11.1 (3.0) (2.7) (19.5) 0.4 21.6 (19.2) 12.0 (18.9) 2.0 0.7 (14.1) 2.8 (3.1) 10.6 (5.3) 35.8 41.1 3.1 3.3 (36.5) (30.6) 4.9 (4.5) (34.3) 27.1 31.4 (12) (14.6) (48.6) (35.5) (4.5) (77.5) (62.8) (8.2) 7.4 14.2 (8.6) 0.4 42.4 (3.9) (5.6) (6.8) 0.8 2.5 (0.3) 3.8 (3.5) (0.7) (3.2) 4.4 (1.6) 1.1 (5.3) (0.2) (2.6)
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 Q3 2003 Q2 2003 Q1 2002 Q4 2002 Q3 2002 Q2 2002 Q1 2001 Q4 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 Q3 1993 Q2 1993 Q1 1992 Q4 1992 Q3 1992 Q2 1992 Q1 1991 Q4 1991 Q3 1991 Q2 1991 Q1 1990 Q4 1990 Q3 1990 Q2 1990 Q1 1989 Q4 1989 Q3 1989 Q2 1989 Q1 1988 Q4 1988 Q3 1988 Q2 1988 Q1 1987 Q4 1987 Q3 1987 Q2 1987 Q1 1986 Q4 1986 Q3 1986 Q2 1985 Q4
Income Statement
Revenue 3,828.8 3,939.8 3,966.9 3,544.7 2,847.7 3,403.1 3,252.4 2,961.1 2,686.8 3,280.1 3,257.1 2,874.1 2,584.7 3,008.4 2,513.5 2,301.8 1,954.4 1,809.4 2,404.3 1,962.7 1,775.4 1,636.8 1,698.3 1,569.3 1,416.6 1,709.2 2,016.6 1,939.0 1,518.3 1,917.6 1,977.2 1,617.8 1,396.8 1,602.9 1,955.8 1,890.2 1,158.2 1,341.9 1,586.2 1,232.4 974.2 1,027.4 1,111.0 1,066.6 1,002.4 1,236.7 1,309.6 1,104.6 964.0 1,159.1 1,269.4 977.6 918.6 932.4 1,067.3 992.2 778.5 774.2 865.3 750.9 618.5 730.7 631.9 495.1 450.2 496.3 397.2 387.9 342.1 413.9 397.8 305.0 262.0 273.6 266.9 256.3 241.0 241.1 253.9 232.1 218.8 150.6 243.5 236.1 217.8 232.6 249.9 231.3 200.0 232.2 248.4 209.1 180.6 189.5 231.8 213.0 203.8 252.9 302.2 330.2 337.2 377.6 382.3 297.7 272.7 312.4 301.1 238.7 206.8 328.1 288.6 246.1 186.1 203.3 201.1 141.5 130.1 159.2 142.4 108.6 62.5 54.2 46.6 46.5 43.6 41.6 45.8 36.6 17.2 34.6 37.4 34.4 32.8 36 37.8 37.4 34.6 43.1 38.4 39.1 40 47.7 48.4 52.5 46.3 49.6 44.2 41.3 42.5 47.1 47.5 51.3 49 55 52 48.4 46.1 55.6 50.5 43.8
Gross Profit 356.0 397.3 537.7 435.5 311.1 436.5 463.2 284.9 166.1 216.3 402.8 246.6 78.5 235.5 227.8 273.7 110.3 143.9 228.3 180.0 261.6 227.4 235.2 160.0 129.8 213.7 326.1 305.6 206.3 263.6 295.8 251.2 159.5 181.2 229.6 263.8 187.1 221.3 217.2 164.2 89.8 111.2 138.3 120.7 116.0 170.3 186.6 153.7 123.0 172.1 188.3 155.0 127.1 138.2 143.0 120.1 93.8 84.8 120.3 107.8 89.9 126.6 103.4 77.8 61.4 74.4 62.0 59.8 51.2 55.5 62.2 45.5 35.1 37.2 36.0 43.0 30.4 32.5 39.1 34.0 26.8 40.7 36.2 26.9 12.8 24.2 30.4 25.0 5.4 (20.0) 35.5 33.8 27.8 (11.5) 35.2 30.0 39.2 50.2 54.8 57.5 71.9 87.0 88.9 72.8 63.8 76.7 73.3 60.4 44.7 82.7 70.1 59.9 33.1 45 50.1 39.7 36.9 39.1 39.1 27 15.2 12.6 10.3 13.1 11.6 9.4 11.4 8.6 17.2 34.6 5.2 (0.2) 2.2 5.9 5.8 37.4 34.6 5.9 5.6 39.1 40 47.7 48.4 52.5 46.3 49.6 44.2 41.3 42.5 47.1 47.5 51.3 49 55 52 48.4 46.1 55.6 50.5 43.8
Operating Income 141.8 208.2 356.7 156.3 36.1 138.3 179.7 117.8 0.5 48.9 240.4 90.8 (70.8) 97.0 111.9 152.4 21.9 87.9 147.6 104.0 191.0 153.3 166.5 80.0 48.3 134.8 192.7 176.6 77.4 88.3 168.0 137.0 54.6 58.4 125.2 153.6 80.6 106.2 108.4 54.7 7.2 (56.8) 24.9 9.8 0.1 58.7 85.1 62.4 35.8 79.3 92.0 66.5 44.9 53.8 77.8 58.6 32.2 (34.0) 60.0 59.9 42.8 54.2 65.0 39.9 26.9 14.4 21.8 18.6 11.5 23.5 28.0 19.5 10.3 13.0 24.2 18.6 3.5 9.1 14.3 12.4 6.6 25.5 8.5 5.8 8.6 (2.2) 7.8 3.6 26.1 17.8 13.9 11.0 (3.2) 43.3 7.7 2.3 24.4 28.7 102.2 5.0 7.7 44.7 47.1 30.1 23.7 43.8 34.7 25.8 12.7 (4.5) 26.3 16.7 (15.4) 0.4 20.2 17.6 15.5 16.7 15.4 11.4 6.4 3.6 3.6 6.5 5 2.8 4.5 2.7 16.6 34.6 0.1 8.2 3 0.1 (0.7) (119.7) 34.6 0.3 0.1 (135.1) 40 47.7 48.4 (139.5) 46.3 49.6 44.2 (133.4) 42.5 47.1 47.5 (155) 49 55 52 (156.6) 46.1 55.6 50.5 43.8
Net Income 69.7 142.7 160.7 85.8 9.9 74.7 95.2 34.0 (41.2) 0.8 14.3 15.5 (80.5) 3.2 48.9 16.2 (35.0) 76.6 111.1 75.5 65.6 113.1 116.5 57.0 36.2 100.9 128.6 119.7 43.1 31.9 120.7 80.5 26.6 160.8 63.8 81.7 41.0 53.6 56.3 24.1 (2.7) (76.8) 7.6 (3.7) (6.8) 22.6 49.0 33.7 12.1 41.5 46.1 34.9 18.4 36.3 26.8 30.1 14.2 8.6 31.8 44.5 21.1 38.5 30.0 14.6 7.4 18.2 21.6 19.0 11.9 18.2 24.1 15.7 7.8 7.3 (32.2) 15.9 1.7 (14.8) (7.6) (23.7) (4.2) (11.5) 7.7 1.1 (12.0) (6.9) 4.2 (0.7) (26.9) (59.7) 6.2 2.8 (1.6) (108.5) 2.4 1.8 (24.4) (18.2) (75.2) (2.2) 3.3 7.2 25.1 21.3 11.5 11 17.1 12.2 4.4 (24.6) 13.4 9.4 (11.8) 6.3 13.8 10.8 9.4 10.4 11.8 6.4 3.7 (3.6) (5.8) 4.7 4.2 1.7 2.6 1.6 1.6 (1) 1.9 (7.6) (2.2) 0.3 0.2 (1.3) (0.5) 0.7 0 0.5 (5.3) 1.8 2.2 (1.9) (0.6) 1.2 2.1 1.7 2.1 2.9 2.5 1.8 0.8 2.5 2.1 1.2 0.7 2.8 2 (4.3)
EPS (Diluted) 0.77 1.81 2.04 1.09 0.13 0.95 1.21 0.43 -0.53 0.01 0.18 0.20 -1.05 0.02 0.65 0.20 -0.47 1.03 1.50 1.02 0.89 1.54 1.59 0.78 0.48 1.33 1.69 1.58 0.57 0.41 1.52 1.01 0.32 1.95 0.77 0.99 0.50 0.66 0.69 0.30 -0.03 -0.96 0.09 -0.05 -0.08 0.26 0.57 0.39 0.14 0.54 0.54 0.41 0.22 0.47 0.34 0.37 0.17 0.11 0.36 0.51 0.26 0.49 0.35 0.18 0.10 0.24 0.27 0.25 0.16 0.24 0.35 0.23 0.12 0.11 -0.48 0.24 0.03 -0.23 -0.12 -0.36 -0.07 -0.19 0.16 0.02 -0.25 -0.14 0.09 -0.02 -0.56 -1.24 0.13 0.06 -0.03 -2.26 0.05 0.04 -0.51 -0.38 -1.57 -0.05 0.07 0.15 0.51 0.44 0.25 0.25 0.40 0.29 0.11 -0.61 0.32 0.22 -0.28 0.15 0.34 0.29 0.23 0.26 0.28 0.15 0.09 -0.09 -0.16 0.13 0.11 0.04 0.07 0.05 0.05 -0.03 0.06 -0.25 -0.07 0.01 0.01 -0.04 -0.02 0.03 0.01 0.02 -0.25 0.09 0.10 -0.07 -0.03 0.05 0.10 0.06 0.10 0.13 0.09 0.07 0.03 0.08 0.07 0.03 0.02 0.08 0.07 -0.18
Balance Sheet
Cash & Equivalents 273.7 396.0 231.4 191.1 345.7 399.9 181.2 297.6 249.3 529.6 214.2 119.9 141.6 370.6 95.7 138.9 233.1 360.7 239.9 237.3 512.4 423.1 238.2 48.6 71.7 71.4 43.1 59.2 43.2 27.4 68.5 20.7 40.2 40.3 43.8 18.2 15.7 38.8 9.4 8.8 3.9 5.0 7.2 4.8 28.7 24.1 7.1 15.9 9.3 22.9 2.8 13.3 109.2 26.4 10.5 16.8 20.1 20.3 16.4 78.5 198.0 177.6 119.8 69.0 102.9 88.5 95.3 78.4 57.6 47.3 27.1 28.9 81.5 56.2 115.0 101.4 96.5 89.0 70.0 62.6 72.0 2.0 2.9 4.6 23.6 19.5 3.7 16.8 3.3 19.4 15.2 4.2 15.1 8.7 11.5 9.2 14.7 48.5 22.0 15.0 14.6 18.5 53.3 40.2 54.3 27.6 28.7 27.3 25.6 19.9 14.3 39.5 103.8 6.1 2.6 1 1.7 4.8 3.3 1.2 1.4 1.1 2.1 12.7 18.3 5.6 9.4 6 10.9 7.1 9.6 5.2 6.6 7.9 13.3 7.1 7.6 10.9 17.7 10 47.5 40.8
Total Assets 10,441.5 10,125.9 9,693.5 9,132.2 8,861.9 8,975.3 8,763.0 8,679.0 8,745.4 9,373.5 9,529.7 9,287.8 9,055.3 9,293.3 7,475.7 7,404.7 7,088.0 7,121.4 6,013.2 5,901.6 5,538.3 5,227.8 5,201.7 4,990.0 4,893.5 4,997.0 4,858.7 4,797.4 4,860.4 4,440.0 4,974.8 4,582.2 4,154.3 4,066.6 3,942.2 3,823.5 3,115.8 3,183.1 3,214.0 3,123.9 2,986.6 2,940.2 3,245.8 3,356.9 3,358.0 3,558.2 3,470.1 3,395.9 3,013.4 2,919.6 2,954.3 2,820.9 2,540.9 2,407.9 2,195.9 2,227.3 2,070.3 2,081.1 2,084.4 1,996.3 1,665.9 1,655.8 1,527.8 1,368.4 1,311.7 1,363.4 1,079.1 1,064.7 1,016.7 1,090.9 866.7 762.8 689.1 710.7 707.0 675.3 659.4 646.1 665.0 643.1 655.0 584.2 609.4 589.4 584.8 604.0 607.8 598.1 576.4 610.9 628.1 612.6 602.8 623.8 719.0 718.1 729.2 851.4 896.3 965.0 956.9 964.9 937.4 820.6 760.3 728.4 741.5 722.4 695.3 735.5 894.4 821.6 788.3 587.6 539.3 441.2 443 483 440.6 418.6 184.6 170.2 151.9 153.7 154.7 142.5 151.7 139.2 135.4 104.2 108.9 107.6 113.1 114.4 118.5 120.3 118.8 122.7 158.9 150.7 185.7 186.7
Total Debt 3,019.9 2,799.2 2,769.1 2,670.7 2,631.6 2,631.6 2,733.2 2,991.3 3,153.8 3,495.9 3,616.4 3,677.4 3,499.2 3,514.7 2,477.9 2,535.0 2,196.5 2,285.9 1,717.9 1,811.9 1,503.8 1,491.7 1,503.5 1,454.1 1,642.7 1,668.6 1,559.1 1,604.0 1,855.9 1,406.9 1,772.3 1,617.2 1,430.1 1,368.6 1,278.9 1,389.3 956.1 1,026.0 1,016.7 1,068.8 1,012.8 1,010.3 1,177.4 1,215.1 1,152.9 1,134.8 1,160.1 1,165.6 894.3 816.8 833.3 856.4 734.7 598.9 453.0 509.9 461.3 494.7 451.9 423.6 413.6 412.6 479.1 438.1 449.3 438.4 309.7 313.0 277.5 304.3 199.9 194.0 163.7 163.0 163.6 163.7 160.1 130.2 129.0 128.0 121.2 200.4 196.2 196.3 196.1 196.2 202.9 196.2 198.3 201.7 200.5 200.5 200.7 198.6 199.9 200.7 199.8 269.7 276.4 270.3 251.0 209.5 208.8 204.2 205.2 279.7 303.2 325.3 335.7 321.8 358.8 325.1 346.4 149.1 154.7 127.7 132.8 164.9 145.5 141.1 79.3 72.1 53.2 39.4 45.9 45.2 47.2 41.4 40.2 38.1 40.7 40.9 41 16.9 44.3 41.1 43 44 56.9 57.3 49.9 51.6
Stockholders' Equity 3,309.4 3,259.3 3,112.4 2,947.1 2,884.3 2,911.9 2,809.7 2,714.4 2,674.3 2,706.2 2,703.3 2,679.1 2,646.3 2,737.3 2,542.1 2,480.8 2,508.0 2,543.9 2,273.2 2,161.4 2,084.9 2,005.5 1,877.1 1,746.7 1,685.5 1,791.7 1,679.3 1,551.3 1,431.6 1,392.0 1,487.6 1,430.4 1,371.7 1,433.4 1,295.5 1,226.0 1,142.3 1,103.6 1,024.8 965.7 940.2 943.4 1,020.5 1,023.0 1,032.7 1,147.8 1,124.0 1,086.6 1,031.8 1,016.1 974.2 920.3 880.9 857.2 815.9 815.6 829.0 811.2 869.0 839.6 695.3 653.1 584.9 553.0 537.4 528.2 503.9 479.9 457.2 443.1 369.2 338.1 320.4 314.6 306.2 332.0 311.3 304.7 317.0 322.0 341.8 179.6 190.4 181.5 179.8 191.2 196.1 191.6 192.4 215.8 285.2 278.9 272.8 273.7 381.4 381.7 381.4 406.8 423.6 500.7 502.6 500.3 487.0 441.7 399.3 256.8 239.7 221.3 198 204.3 226.1 215.9 171.9 180.7 174.2 131.2 120.4 103.5 81.7 72.3 54.2 50.5 53.9 59.8 55.1 50.9 49.1 46.5 45.5 35.6 33.7 40.1 42.3 42 41.8 43.6 42.9 42.8 60.1 59 100.7 101.2
Cash Flow
Operating Cash Flow 98.9 372.7 89.0 5.6 78.4 471.7 277.7 264.4 107.8 490.7 294.5 (11.5) (86.4) 233.6 117.1 (130.0) 131.5 294.0 149.8 92.2 257.2 224.8 216.0 264.0 203.3 108.9 89.9 398.3 (46.8) 503.2 3.6 (60.3) 83.5 (22.4) 266.6 (242.2) 154.2 78.5 98.7 12.6 15.9 106.8 94.7 47.0 117.3 242.0 25.7 75.7 (20.4) 75.4 110.4 (17.2) 31.8 57.5 133.8 (62.6) 43.4 46.2 (45.8) (44.9) 50.3 117.4 72.4 (6.5) 34.7 38.6 33.2 3.1 49.3 15.5 28.8 6.6 7.3 24.6 16.9 11.2 16.1 22.1 13.7 (3.6) 14.0 (1.7) (1.5) (17.5) 2.3 22.9 (16.3) 14.2 (15.9) 6.7 2.0 (11.7) 5.2 1.3 14.5 (0.1) 41.3 52.5 12.1 14.2 (24.0) (18.7) 17.4 10.0 (20.6) 44.3 53.6 18 4.2 (28.8) 1.7 29.6 (16.4) (7.5) 0.8 13.7 16.1 (5.9) 0.6 45.7 (3) 1.1 (6) 7.2 3.3 1.7 3.9 (1.6) (0.4) (1.7) 5.2 (0.8) 2.8 (4.3) 0.7 (1.2)
Capital Expenditure (96.8) (80.2) (68.7) (63.8) (47.3) (48.3) (43.6) (31.5) (25.4) (35.6) (38.3) (55.7) (63.3) (50.0) (23.5) (106.7) (83.2) (37.7) (35.3) (49.0) (48.1) (30.0) (51.0) (72.2) (60.6) (41.4) (27.6) (23.1) (34.4) (46.2) (46.2) (65.5) (22.5) (40.1) (26.5) (28.0) (28.9) (28.1) (25.2) (50.5) (13.3) (13.6) (22.3) (28.8) (19.7) (18.3) (23.4) (32.0) (35.6) (24.9) (30.0) (45.5) (25.9) (29.4) (21.8) (14.4) (14.1) (14.7) (25.0) (17.4) (14.6) (7.6) (8.7) (8.2) (5.9) (5.5) (5.5) (4.2) (6.6) (10.9) (8.0) (8.7) (7.4) (11.6) (5.7) (8.5) (6.3) (6.1) (5.9) (7.4) (2.9) (1.3) (1.2) (2.0) (1.9) (1.3) (2.9) (2.2) (2.9) (4.7) (1.3) (2.4) (2.4) (4.4) (3.9) (5.2) (5.5) (11.4) (9.0) (11.0) (12.6) (11.9) (12.5) (14.5) (13.7) (17.2) (22.2) (30) (18.8) (19.8) (37.2) (34.1) (61.1) (55.3) (9) (6.3) (1.9) (2.7) (0.2) (3.3) (0.9) (6.7) (0.8) (6.4) (0.8) (2) (0.1) (1.9) (0.3) (1.5) (0.8) (0.8) (1.7) (1) (0.9) (1.4)
Free Cash Flow 2.1 292.5 20.3 (58.2) 31.1 423.4 234.1 233.0 82.3 455.1 256.2 (67.3) (149.7) 183.6 93.7 (236.7) 48.3 256.3 114.4 43.2 209.1 194.8 165.0 191.8 142.7 67.5 62.3 375.2 (81.2) 457.0 (42.7) (125.7) 61.0 (62.4) 240.1 (270.1) 125.3 50.4 73.5 (37.9) 2.5 93.2 72.4 18.3 97.6 223.7 2.3 43.7 (55.9) 50.5 80.4 (62.8) 6.0 28.1 112.0 (77.0) 29.3 31.5 (70.8) (62.3) 35.7 109.8 63.7 (14.7) 28.8 33.1 27.7 (1.1) 42.7 4.6 20.8 (2.1) (0.1) 13.0 11.1 2.7 9.8 16.0 7.8 (11.0) 11.1 (3.0) (2.7) (19.5) 0.4 21.6 (19.2) 12.0 (18.9) 2.0 0.7 (14.1) 2.8 (3.1) 10.6 (5.3) 35.8 41.1 3.1 3.3 (36.5) (30.6) 4.9 (4.5) (34.3) 27.1 31.4 (12) (14.6) (48.6) (35.5) (4.5) (77.5) (62.8) (8.2) 7.4 14.2 (8.6) 0.4 42.4 (3.9) (5.6) (6.8) 0.8 2.5 (0.3) 3.8 (3.5) (0.7) (3.2) 4.4 (1.6) 1.1 (5.3) (0.2) (2.6)