ONEOK, Inc. logo OKE - ONEOK, Inc.

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY 0
BUY 17
HOLD 22
SELL 0
STRONG
SELL 0
| PRICE TARGET: $97.78 DETAILS
HIGH: $106.00
LOW: $88.00
MEDIAN: $95.00
CONSENSUS: $97.78
UPSIDE: 2.46%
Annual Quarterly
Metric 2026 Q2 2026 Q1 2025 Q4 2025 Q3 2025 Q2 2025 Q1 2024 Q4 2024 Q3 2024 Q2 2024 Q1 2023 Q4 2023 Q3 2023 Q2 2023 Q1 2022 Q4 2022 Q3 2022 Q2 2022 Q1 2021 Q4 2021 Q3 2021 Q2 2021 Q1 2020 Q4 2020 Q3 2020 Q2 2020 Q1 2019 Q4 2019 Q3 2019 Q2 2019 Q1 2018 Q4 2018 Q3 2018 Q2 2018 Q1 2017 Q4 2017 Q3 2017 Q2 2017 Q1 2016 Q4 2016 Q3 2016 Q2 2016 Q1 2015 Q4 2015 Q3 2015 Q2 2015 Q1 2014 Q4 2014 Q3 2014 Q2 2014 Q1 2013 Q4 2013 Q3 2013 Q2 2013 Q1 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 Q4 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
Revenue
Revenue 12,049 9,618 9,065 8,634 7,887 8,043 7,000 5,023 4,894 4,781 5,183 4,158 3,637 4,498 5,032.0 5,991.5 6,254.5 5,655.4 5,712.9 4,759.9 3,474.1 3,325.2 2,690.1 2,172.1 1,607.6 2,091.7 2,665.9 2,244.7 2,442.3 2,761.1 3,123.9 3,414.5 2,970.7 3,198.7 3,823.1 2,923.0 2,732.2 2,764.0 2,658.3 2,356.1 2,134.1 1,774.5 1,930.9 1,898.9 2,128.1 1,805.3 2,844.8 3,120.1 3,066.9 3,163.3 4,140.1 3,571.9 3,349.2 3,541.4 3,659.9 3,028.8 2,529.3 3,414.6 3,829.2 3,595.2 3,514.5 3,866.9 3,356.2 2,942.7 2,807.1 3,924.0 3,729.5 2,364.7 2,227.6 2,789.8 2,843.2 4,239.2 4,172.9 4,902.1 3,985.0 2,810.0 2,871.3 3,799.0 3,067.7 2,640.9 2,431.9 3,918.3 4,696.2 3,192.2 2,121.1 2,752.9 2,598.6 1,726.8 632.1 1,030.6 849.0 568.3 466.5 1,085.2 555.6 465.4 1,171.4 1,465.7 1,317.1 1,127.2 1,402.4 2,956.3 2,672.5 1,754.8 1,387.1 823.9 533.5 457.1 418.1 592.7 387.5 355.1 444.0 722.1 314.2 207.9 231.6 473.7 248.8 231.4 289.7 464.7 238.5 191.8 304.5 287.3 166.3 129.3 190.5 295.4 177.2 128.2 187.5 313.9 159.5 107.1 150.5 264.6 154.8 122 146.5 279.8 141.1 105.1 155.1 266.4 141.4 104.7 143.4 242 128.2 7.6 133.7 230.1 111.1 88.9 123.7 230.9 143.5 108.2 166.1
Cost of Revenue 10,344 7,053 6,396 6,979 6,346 6,690 4,840 3,813 3,643 3,637 3,879 3,299 3,005 3,751 4,050.7 5,150.7 5,442.4 4,868.6 4,918.2 3,976.4 2,785.6 2,572.2 2,014.0 1,590.9 1,256.6 1,569.3 2,148.7 1,754.3 1,947.5 2,277.8 2,642.4 2,874.4 2,484.1 2,653.4 3,369.3 2,511.4 2,382.7 2,408.0 2,300.6 2,015.8 1,626.6 1,290.2 1,426.7 1,449.1 1,690.1 1,429.8 2,361.8 2,657.8 2,643.5 2,720.1 3,596.5 3,105.0 2,987.7 3,008.2 3,142.0 2,474.8 1,980.3 2,771.0 3,138.1 3,061.2 2,992.8 3,233.3 2,812.5 2,491.3 2,349.1 3,304.6 3,149.2 1,912.9 1,795.2 2,238.4 2,369.5 3,784.2 3,752.0 4,316.2 3,447.6 2,469.8 2,504.8 3,234.4 2,596.6 2,291.9 2,030.3 3,343.2 4,300.9 2,849.7 1,857.8 2,353.3 2,223.3 1,480.7 402.1 637.8 542.3 373.9 234.1 675.6 367.6 240.2 916.5 1,158.1 1,122.9 923.9 1,208.4 2,688.7 2,466.5 1,579.0 1,020.2 558.3 339.0 293.6 259.3 363.3 239.8 248.4 287.6 474.7 209.3 81.3 138 344.1 147.4 151.2 181.4 323.8 151.3 112.1 210.1 163.5 82.2 56.8 108.5 179.9 87.2 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
Gross Profit 1,705 2,565 2,669 1,655 1,541 1,353 2,160 1,210 1,251 1,144 1,304 859 632 747 981.4 840.8 812.1 786.8 794.7 783.5 688.5 753.0 676.0 581.2 351.0 522.3 517.2 490.4 494.8 483.3 481.5 540.1 486.6 545.2 453.7 411.5 349.6 356.0 357.7 340.3 507.5 484.2 504.2 449.8 438.0 375.5 482.9 462.4 423.4 443.2 543.6 466.9 361.5 533.2 517.9 554.0 549.0 643.6 691.2 534.0 521.6 633.5 543.8 451.4 458.1 619.3 580.3 451.9 432.4 551.4 473.8 455.0 420.8 585.9 537.4 340.2 366.5 564.6 471.1 349.0 401.6 575.1 395.3 342.5 263.3 399.6 375.3 246.1 230.1 392.8 306.7 194.4 232.4 409.7 188.0 225.2 254.9 307.6 194.2 203.2 194.0 267.6 206.0 175.8 366.9 265.7 194.5 163.5 158.8 229.4 147.6 106.7 156.4 247.3 104.9 126.6 93.6 129.6 101.4 80.2 108.3 140.9 87.2 79.7 94.4 123.8 84.1 72.5 82 115.5 90 128.2 187.5 313.9 159.5 107.1 150.5 264.6 154.8 122 146.5 279.8 141.1 105.1 155.1 266.4 141.4 104.7 143.4 242 128.2 7.6 133.7 230.1 111.1 88.9 123.7 230.9 143.5 108.2 166.1
Operating Expenses
R&D Expenses 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 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 0 634 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 167.7 155.1 163.6 147.0 140.9 154.3 165.7 153.4 153.3 126.7 132.2 116.7 108.9 121.4 203.0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 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 Expenses 112 503 (25) 97 88 91 592 72 22 80 64 43 47 (724) 224.6 46.1 41.3 49.5 40.5 39.8 41.9 44.4 27.4 31.4 34.3 31.9 27.9 26.8 30.9 33.5 22.7 24.1 28.1 29.0 22.3 24.6 24.3 27.2 24.3 18.5 3.9 (0.3) 3.1 (7.4) (1.9) 1.8 1.2 (2.4) 1.8 (24.1) (5.4) 5.1 2.3 4.8 0.1 310.6 315.8 307.5 328.9 285.0 304.5 303.0 306.3 280.6 279.1 281.2 308.8 276.9 281.4 259.1 256.1 264.2 247.8 252.8 281.7 237.4 230.4 238.5 268.5 229.5 247.2 263.6 222.2 219.3 194.7 200.0 193.5 186.6 176.4 197.7 186.9 162.6 170.4 177.2 113.0 155.9 170.6 164.6 169.7 147.0 122.1 125.2 105.9 126.7 289.3 158.6 148.4 144.2 113.6 104.2 112.6 113.6 106.4 116.1 76.4 128 63.7 58.4 72.7 82 80.4 69.4 64.4 75.7 71.2 68 62.2 70.9 65.4 63.7 68.6 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
Operating Expenses 112 1,137 (25) 97 88 91 592 72 22 80 64 43 47 (724) 224.6 46.1 41.3 49.5 40.5 39.8 41.9 44.4 27.4 31.4 34.3 31.9 27.9 26.8 30.9 33.5 22.7 24.1 28.1 29.0 22.3 24.6 24.3 27.2 24.3 18.5 191.8 177.0 184.8 164.2 165.3 179.0 181.3 172.5 172.0 149.1 260.5 236.9 233.6 259.4 224.5 310.6 314.9 307.4 328.9 285.0 304.5 303.0 306.3 264.5 279.1 281.2 308.8 276.9 281.4 259.1 256.1 264.2 247.8 252.8 281.7 237.4 230.4 238.5 268.5 229.5 247.2 263.6 222.2 219.3 194.7 200.0 193.5 186.6 176.4 197.7 186.9 162.6 170.4 177.2 113.0 155.9 170.6 164.6 169.7 147.0 122.1 125.2 105.9 126.7 289.3 158.6 148.4 144.2 113.6 104.2 112.6 113.6 106.4 116.1 76.4 128 63.7 58.4 72.7 82 80.4 69.4 64.4 75.7 71.2 68 62.2 70.9 65.4 63.7 68.6 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
Operating Income
Operating Income 1,593 1,428 2,694 1,558 1,453 1,262 1,568 1,138 1,229 1,064 1,240 816 585 1,471 756.8 794.6 770.8 737.3 754.1 743.8 646.6 708.5 648.7 549.8 316.7 490.4 489.3 463.6 463.9 449.8 458.8 516.0 458.5 516.2 431.4 386.9 325.3 328.8 333.3 321.8 315.3 311.4 242.0 284.9 272.7 196.5 306.7 291.4 251.3 294.1 294.6 230.1 128.2 273.8 299.6 243.3 234.1 325.9 363.1 248.9 216.9 330.5 241.1 186.9 178.7 337.3 273.1 173.8 154.8 293.0 217.7 190.9 173.0 333.1 255.7 102.7 136.1 326.1 202.6 119.5 154.5 311.5 173.1 123.2 68.6 199.6 181.8 59.5 53.6 195.1 119.8 31.8 62.0 232.4 74.9 69.3 84.3 142.9 24.5 56.2 71.9 142.4 100.2 49.1 77.6 107.1 46.1 19.3 45.2 125.1 35.0 (6.8) 50.0 131.2 28.5 (1.4) 29.9 71.2 28.7 (1.8) 27.9 71.5 22.8 4 23.2 55.8 21.9 1.6 16.6 51.8 21.4 128.2 187.5 313.9 159.5 107.1 150.5 264.6 154.8 122 146.5 279.8 141.1 105.1 155.1 266.4 141.4 104.7 143.4 242 128.2 7.6 133.7 230.1 111.1 88.9 123.7 230.9 143.5 108.2 166.1
Interest Expense 434 439 453 450 438 442 448 325 298 300 300 210 174 161 160.6 157.3 161.1 162.7 167.9 174.1 175.0 175.9 167.1 167.4 154.4 130.3 120.3 122.7 112.7 112.9 114.1 117.5 107.9 111.8 118.5 121.7 118.5 111.1 109.3 113.4 119.0 118.2 110.7 106.9 102.4 96.8 86.5 86.1 88.8 94.9 90.1 81.9 81.7 80.4 83.6 71.4 71.5 75.8 68.3 73.8 75.5 79.3 69.5 70.9 75.4 76.5 76.8 72.7 73.4 78.0 121.5 61.1 82.7 70.5 80.3 53.6 47.9 43.4 63.0 49.1 0 95.2 0 0 27.9 20.8 21.0 24.7 23.4 23.2 23.6 23.4 22.9 130.3 20.8 43.0 17.6 27.6 33.8 39.5 35.4 31.8 19.3 35.6 33.4 0 20.4 13.2 13.0 12.0 11.4 14.0 5.8 10.8 8.5 8.4 7.9 9.2 8.8 8 8.5 9.2 9.1 8.5 9.4 9.7 9.3 8 8.4 8.9 8.8 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
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 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 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 1,980 1,774 2,093 2,065 1,919 1,710 2,120 1,511 1,583 1,401 1,470 982 957 1,702 950.7 878.3 864.0 830.2 830.8 842.6 784.2 841.3 723.0 739.5 472.3 65.4 664.7 650.6 638.5 642.2 614.3 641.8 583.9 557.8 537.9 487.7 416.4 451.7 458.2 461.8 414.9 401.7 412.8 374.0 359.6 282.4 382.2 364.4 323.5 393.4 437.4 363.2 248.5 304.0 324.2 360.4 345.5 452.5 480.1 345.0 324.6 441.3 349.6 156.6 268.3 438.4 357.6 281.4 256.2 393.1 282.2 252.4 232.7 392.6 315.2 159.1 191.4 384.8 259.2 175.0 221.6 325.4 221.4 158.2 112.6 229.6 230.2 88.1 99.8 241.8 160.4 71.9 101.7 272.9 93.3 102.3 129.3 175.6 68.0 96.4 109.2 180.3 136.6 85.1 114.8 139.4 78.6 52.4 78.8 156.9 66.1 24.1 78.4 160.8 46.0 17.4 49.6 90.2 45.7 14.7 57.7 84.7 36.3 13.2 37 70.2 34.9 16.5 29.1 64.8 34.5 128.2 187.5 313.9 159.5 107.1 150.5 264.6 154.8 122 146.5 279.8 141.1 105.1 155.1 266.4 141.4 104.7 143.4 242 128.2 7.6 133.7 230.1 111.1 88.9 123.7 230.9 143.5 108.2 166.1
EBIT 1,593 1,396 1,705 1,687 1,551 1,330 1,776 1,237 1,321 1,147 1,210 805 787 1,540 793.3 721.2 706.2 676.3 677.7 688.1 627.2 684.2 570.3 586.2 331.9 (66.9) 538.7 529.2 523.6 528.1 503.6 534.4 477.6 453.6 434.2 385.4 315.5 352.3 358.9 363.2 351.5 344.2 97.1 309.9 301.6 230.0 343.2 238.4 279.8 314.6 329.3 269.0 262.8 213.8 337.8 278.9 260.9 369.1 402.0 269.0 245.7 362.0 272.9 221.2 192.8 360.6 284.3 209.1 185 320.9 217.7 190.9 173.0 333.1 255.7 102.7 136.1 326.1 202.6 119.5 154.5 269.1 173.1 110.1 52.2 186.4 181.8 48.4 53.6 195.1 119.8 31.8 62.0 232.4 74.9 63.8 84.3 141.5 24.5 56.2 71.9 143.0 100.2 49.1 77.6 104.9 46.1 19.3 45.2 125.1 30.0 (6.8) 50.0 131.2 28.5 (1.4) 30.1 71.1 28.7 (1.8) 27.9 71.4 22.8 4 23.3 55.9 21.9 1.6 16.6 51.8 21.4 128.2 187.5 313.9 159.5 107.1 150.5 264.6 154.8 122 146.5 279.8 141.1 105.1 155.1 266.4 141.4 104.7 143.4 242 128.2 7.6 133.7 230.1 111.1 88.9 123.7 230.9 143.5 108.2 166.1
Income Before Tax 1,266 1,021 1,252 1,237 1,113 888 1,328 912 1,023 847 910 595 613 1,379 627.1 563.9 545.1 513.6 509.8 513.9 452.2 508.3 403.2 418.9 177.5 (197.3) 418.4 406.5 410.9 415.1 389.5 416.9 369.7 341.8 316.2 263.7 219.8 241.1 249.6 249.8 232.5 226.0 (13.6) 203.0 199.2 133.3 256.8 152.3 191.1 219.7 239.2 187.1 80.9 233.1 254.2 207.6 189.3 293.3 333.7 194.6 170.9 284.3 203.4 150.3 117.4 284.0 207.5 136.4 111.6 243.0 115.3 82.1 72.4 236.2 158.3 22.1 58.4 250.7 120.8 40.1 129.6 209.9 367.2 85.5 40.7 174.3 156.5 34.5 29.4 171.6 94.5 7.6 38.1 204.6 47.6 33.3 61.6 116.0 (8.2) 19.1 36.3 108.8 72.5 15.1 46.8 99.4 25.7 4.5 32.2 113.1 23.6 (16.2) 44.2 120.4 20.0 (9.8) 22 62 19.9 (9.8) 19.4 62.3 13.7 (4.5) 13.8 46.1 12.6 (6.4) 8.2 42.9 12.6 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
Income Tax Expense 299 245 274 297 260 197 328 219 243 208 222 141 145 330 142.2 132.1 131 122.4 130.4 121.9 110.1 122.1 95.2 106.6 43.1 (55.4) 98.2 97.4 98.9 77.9 96.6 103.0 87.5 75.8 251.4 97.1 43.8 54.9 54.9 55.0 52.5 50.1 12.7 38.3 48.2 37.4 56.0 37.9 42.3 15.0 55.2 39.4 1.4 67.4 58.4 42.6 40.4 73.8 71.1 33.8 36.2 85.0 55.5 30.0 31.0 97.3 63.5 34.1 30.3 79.4 47.1 24.0 30.6 92.4 55.4 8.1 23.2 97.8 46.3 15.7 51.6 80.1 135.6 32.8 15.9 66.6 58.1 13.7 11.6 66.5 33.0 3.0 15.5 79.0 20.3 12.5 26.2 43.4 (2.5) 0.3 12.7 41.8 27.2 5.0 19.6 38.4 10.0 2.1 11.0 44.6 9.4 (4.7) 17.3 46.6 7.4 (4.9) 8.2 23.8 7.7 (3.9) 7.7 23.8 5.3 (2.2) 4.8 17.8 4.8 (2.7) 2.5 16.5 4.8 129.8 184.7 282.7 153.5 106.1 147.9 241.3 149.2 122.6 142.9 251.8 136.2 110.7 146.7 243 134.6 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Net Income 966 774 979 939 841 636 923 693 780 639 688 454 468 1,049 484.9 431 413.7 390.7 379.1 391.7 341.9 385.9 307.8 312.0 134.0 (141.9) 320.0 308.9 311.7 336.9 292.6 313.0 280.8 264.2 62.8 165.5 71.5 87.4 90.5 92.1 85.9 83.4 25.5 82.2 76.5 60.8 94.5 64.5 61.6 93.5 90.7 62.4 0.9 112.5 111.5 65.2 61.0 122.9 115.0 60.3 55.1 130.1 83.1 55.3 41.7 154.5 93.4 48.0 81.3 163.5 68.2 58.0 41.9 143.8 102.9 13.9 35.2 152.9 74.6 24.4 77.8 129.5 229.5 176.4 24.9 107.7 98.4 20.8 17.8 105.2 62.9 4.6 17.5 22.4 28.6 20.7 35.4 63.3 (5.7) 18.8 23.6 55.6 36.1 10.1 27.2 53.7 15.7 2.4 21.2 59.2 14.2 (11.5) 26.9 64.9 12.5 (4.9) 13.7 38.1 12.1 (5.9) 11.6 38.4 8.3 (2.3) 8.9 28.2 7.7 (3.7) 5.6 26.3 7.7 (1.6) 2.7 31.1 5.9 0.9 2.5 23.2 5.5 (0.6) 3.5 27.9 4.8 (5.6) 8.3 23.3 6.7 (5.6) 8.4 28.5 5.3 (25.7) 6.6 24.8 1.4 (4.7) 4.1 16.9 3.1 (0.4) 8.3
Per Share Data
EPS (Basic) 1.53 1.23 1.55 1.50 1.34 1.04 1.58 1.18 1.33 1.09 1.18 0.99 1.04 2.34 1.08 0.96 0.93 0.87 0.85 0.88 0.77 0.87 0.69 0.70 0.32 -0.34 0.77 0.75 0.75 0.82 0.71 0.76 0.68 0.65 0.15 0.43 0.34 0.41 0.43 0.44 0.41 0.40 0.13 0.39 0.36 0.29 0.45 0.31 0.29 0.45 0.44 0.30 0.00 0.55 0.55 0.32 0.29 0.59 1.27 0.29 0.26 0.61 0.69 0.26 0.20 0.73 0.68 0.23 0.39 0.78 0.32 0.28 0.20 0.69 0.49 0.07 0.16 0.69 0.34 0.11 0.33 0.61 1.07 0.89 0.13 0.52 0.47 0.10 0.09 0.53 0.32 0.03 0.12 0.13 0.16 0.10 0.18 0.31 -0.03 0.09 0.12 0.25 0.31 0.09 0.23 0.28 0.13 0.02 0.19 0.57 0.11 -0.09 0.21 0.52 0.11 -0.04 0.12 0.35 0.11 -0.05 0.11 0.36 0.08 -0.02 0.08 0.26 0.07 -0.03 0.05 0.25 0.07 -0.02 0.03 0.29 0.06 0.01 0.03 0.22 0.05 -0.01 0.03 0.26 0.04 -0.05 0.08 0.22 0.06 -0.05 0.07 0.26 0.05 -0.23 0.06 0.22 0.01 -0.05 0.04 0.15 0.03 – 0.07
EPS (Diluted) 1.53 1.23 1.55 1.49 1.34 1.04 1.57 1.18 1.33 1.09 1.18 0.99 1.04 2.34 1.08 0.96 0.92 0.87 0.85 0.88 0.77 0.86 0.69 0.70 0.32 -0.34 0.77 0.74 0.75 0.81 0.71 0.75 0.68 0.64 0.15 0.43 0.33 0.41 0.43 0.43 0.40 0.40 0.12 0.39 0.36 0.29 0.45 0.31 0.29 0.45 0.43 0.30 0.00 0.54 0.53 0.31 0.29 0.58 1.27 0.28 0.25 0.60 0.69 0.26 0.20 0.72 0.68 0.23 0.38 0.77 0.32 0.28 0.20 0.68 0.49 0.07 0.16 0.68 0.34 0.11 0.33 0.59 1.07 0.81 0.12 0.49 0.47 0.10 0.09 0.52 0.32 0.03 0.12 0.11 0.16 0.10 0.18 0.30 -0.03 0.09 0.12 0.28 0.23 0.05 0.14 0.28 0.13 0.02 0.19 0.57 0.11 -0.09 0.13 0.36 0.11 -0.04 0.12 0.35 0.11 -0.05 0.11 0.36 0.08 -0.02 0.08 0.26 0.07 -0.03 0.05 0.25 0.07 -0.01 0.03 0.29 0.06 0.01 0.03 0.22 0.05 -0.01 0.03 0.26 0.04 -0.05 0.08 0.22 0.06 -0.05 0.07 0.26 0.05 -0.23 0.06 0.22 0.01 -0.05 0.04 0.15 0.03 – 0.07
Shares Outstanding 630.9 630.7 630 627.2 627.2 611.4 586.5 584.8 584.6 584.2 583.4 457.3 448.3 448 447.8 447.7 447.5 447 446.6 446.6 446.3 445.9 445.1 445.1 419.7 414.3 413.9 413.8 413.6 412.9 411.7 412.1 411.9 409.7 391.0 380.9 211.8 211.6 211.4 211.3 211.1 210.8 210.4 210.3 210.2 209.9 209.5 209.5 209.4 209.1 206.3 206.2 206.1 205.5 204.6 205.0 207.3 207.6 206.1 206.6 210.7 214.0 212.9 212.9 212.7 212.3 210.8 210.8 210.7 210.3 209.0 208.9 208.7 208.3 207.5 207.8 221.8 221.7 220.5 226.4 234.8 214.3 214.3 199.8 202.3 207.3 206.5 205.8 205.1 198.2 198.2 155.7 148.8 167.5 167.5 199.9 199.8 200.1 199.3 199.0 198.8 99.2 116.8 116.8 116.8 117.0 122.7 113.0 113.0 103.4 126.1 125.7 126.1 125.9 113.1 111.8 111.8 109.6 110 108.5 110.5 108.2 107.1 107.5 107.9 107.4 106.2 106.4 106.7 107.3 106.2 105.4 108 106.3 107.3 100 100 106.7 104.8 107.7 107.7 106.3 106.7 107.1 107.1 107.1 107.2 110.3 112.2 112.2 112.2 112.2 112.2 112.2 112.1 111.9 111.9 111.1 110.3 110.3 110.3
Metric 2026 Q2 2026 Q1 2025 Q4 2025 Q3 2025 Q2 2025 Q1 2024 Q4 2024 Q3 2024 Q2 2024 Q1 2023 Q4 2023 Q3 2023 Q2 2023 Q1 2022 Q4 2022 Q3 2022 Q2 2022 Q1 2021 Q4 2021 Q3 2021 Q2 2021 Q1 2020 Q4 2020 Q3 2020 Q2 2020 Q1 2019 Q4 2019 Q3 2019 Q2 2019 Q1 2018 Q4 2018 Q3 2018 Q2 2018 Q1 2017 Q4 2017 Q3 2017 Q2 2017 Q1 2016 Q4 2016 Q3 2016 Q2 2016 Q1 2015 Q4 2015 Q3 2015 Q2 2015 Q1 2014 Q4 2014 Q3 2014 Q2 2014 Q1 2013 Q4 2013 Q3 2013 Q2 2013 Q1 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 Q4
Current Assets
Cash & Cash Equivalents 161 172 78 1,199 97 141 733 579 36 65 338 284 106 680 220 22.2 135.8 14.6 146.4 224.3 374.4 402.4 524.5 447.1 945.7 531.6 21.0 673.3 273.4 27.8 12.0 84.5 15.3 17.5 37.2 11.7 332.4 310.8 248.9 237.4 180.9 137.2 97.6 38.4 226.2 239.4 172.8 151.4 358.6 210.2 149.3 779.5 33.7 143.9 583.6 978.8 114.9 781.2 66.0 148.4 477.6 870.1 31.0 50.5 103.3 167.4 29.4 52.2 47.0 179.1 510.1 72.9 98.7 268.7 19.1 833.7 303.3 225.5 68.3 247.5 645.3 36.8 7.9 86.2 16.6 35.5 9.5 17.8 19.0 22.2 12.2 12.1 158.0 283.0 73.5 5.9 43.8 150.7 28.2 0.1 0.2 0.2 0.2 0.1 7.1 50.0 0 4.4 6.8 18.4 0.0 0.1 26.7 86.7 12.9 14.4 12.9 6.1 13 0.6 36 3.4 6.6 12.5 25.6 14.9 5.7 4.5 0 13.4 15.8
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 57.3 37.7 163.9 63.5 0 58.8 56.4 94.9 98.3 88.2 0 113.0 127.9 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 0 0 0 0 0 0 0 0 0 0 0 0 0
Net Receivables 3,550 3,670 3,010 2,580 2,484 2,651 2,326 1,252 1,330 1,699 1,705 1,571 1,023 1,153 1,532.3 1,729.2 1,778.7 1,682.5 1,441.8 1,497.5 1,092.0 910.0 829.8 717.9 608.9 497.6 835.1 721.1 670.6 814.2 820.7 1,088.0 936.1 844.2 1,203.0 939.6 749.3 734.8 872.4 737.2 672.1 521.4 594.0 586.2 684.9 628.1 745.5 971.3 1,097.0 883.7 1,109.5 1,167.0 1,158.7 1,261.8 1,349.4 984.7 793.8 1,155.0 1,339.9 1,141.1 1,125.3 1,280.1 1,332.7 858.8 904.3 1,202.3 1,438.0 726.7 771.2 1,014.1 1,265.3 1,066.6 1,507.6 1,723.6 1,723.2 923.4 1,029.0 1,286.4 1,348.5 944.7 971.9 1,501.7 2,202.9 1,472.0 930.1 1,263.0 1,432.4 696.9 815.7 944.3 970.1 601.9 666.2 1,256.6 773.0 488.0 561.8 719.8 677.8 539.5 671.4 1,354.8 1,627.7 1,147.9 841.3 394.4 284.1 228.3 222.3 332.2 216.8 177.6 212.2 368.9 322.8 100.9 110.3 232.9 169 119.3 103.3 209 105.6 81.8 90.2 164.4 84.2 51 71.7 138.1 93.1
Inventory 1,056 1,136 948 871 858 905 748 773 824 951 787 1,011 460 556 580.7 693.2 773.9 732.4 580.9 775.9 599.6 513.2 371.0 459.5 515.3 386.1 506.7 476.5 362.5 407.0 437.8 554.9 399.6 284.0 432.6 391.6 275.3 193.3 200.9 299.5 331.1 239.2 204.8 204.9 150.1 218.7 134.1 338.3 335.1 231.2 417.1 664.2 435.0 302.5 517.0 644.7 561.8 299.1 549.9 658.1 574.2 407.7 708.9 703.7 572.9 397.3 583.1 657.4 564.5 443.2 859.0 1,120.1 902.1 329.3 841.4 971.8 787.6 499.1 925.2 1,028.0 905.1 625.0 911.4 902.7 573.1 323.4 615.5 656.8 466.1 277.5 519.4 532.1 350.8 94.2 75.5 64.9 75.2 59.0 148.1 114.2 95.8 51.9 75.9 323.0 161.0 61.3 155.9 119.0 102.2 84.0 173.1 138.4 99.8 67.2 143.8 78.3 64.6 50.9 102.3 91.5 63.9 53.3 102.6 82.1 82.8 81.4 111.1 94.5 54 37.5 91.1
Other Current Assets 543 565 452 535 457 419 431 272 285 235 278 322 274 180 214.5 320.7 338.1 211.8 205.3 169.1 169.7 172.0 144.5 96.9 109.9 73.0 107.6 96.7 94.7 93.8 128.2 80.6 82.7 145.1 91.7 176.0 90.8 139.5 107.4 95.2 97.2 93.1 78.8 123.3 202.6 235.8 199.0 251.8 269.0 331.2 961.4 271.3 262.2 241.4 314.7 290.5 299.0 210.1 299.6 364.4 293.4 181.5 244.4 276.6 209.6 341.7 424.9 292.8 411.2 402.2 743.3 761.0 760.0 421.0 367.8 549.3 471.3 1,069.3 896.6 856.7 702.0 647.7 1,283.6 2,022.1 501.1 559.4 461.4 571.1 287.0 259.9 378.0 268.5 282.5 281.0 704.6 891.6 824.5 423.7 707.8 889.5 1,033.7 864.4 1,621.1 934.8 777.4 106.6 101.2 87.6 42.9 22.9 14.3 22.0 12.6 17.2 53.2 13.7 15.9 27.7 19.8 21.7 41.5 25 13.1 17.7 8.1 16.2 20.6 19.3 10.6 23.8 18.8
Total Current Assets 5,310 5,543 4,488 5,185 3,896 4,116 4,238 2,876 2,475 2,950 3,108 3,188 1,863 2,569 2,547.8 2,765.3 3,026.5 2,641.3 2,374.4 2,666.9 2,235.6 1,997.6 1,869.8 1,721.4 2,179.9 1,488.3 1,470.3 1,967.6 1,401.2 1,342.8 1,398.6 1,807.9 1,433.7 1,290.7 1,764.5 1,518.9 1,447.8 1,378.4 1,429.7 1,369.3 1,281.2 991.0 975.2 952.8 1,263.8 1,321.9 1,307.2 1,712.8 2,059.7 1,656.3 2,370.8 2,882.0 1,889.6 1,949.7 2,764.7 2,956.0 1,807.3 2,609.3 2,318.8 2,312.0 2,529.3 2,795.8 2,379.0 1,988.8 1,878.3 2,108.7 2,588.5 1,857.0 1,793.9 2,038.7 3,377.6 3,020.7 3,268.5 2,742.7 2,951.5 3,278.3 2,591.2 3,080.3 3,238.6 3,076.9 3,224.3 2,811.2 4,405.8 4,483.0 2,020.8 2,181.2 2,518.8 1,942.6 1,587.7 1,504.0 1,879.7 1,414.7 1,457.5 1,914.7 1,626.6 1,450.5 1,505.2 1,353.2 1,562.0 1,543.3 1,801.2 2,271.4 3,325.0 2,405.8 1,786.9 612.4 541.1 439.3 374.2 457.5 404.4 338.1 351.3 539.9 532.7 207.3 203.7 317.6 304.1 233.1 244.7 290.7 227.9 194.1 206.7 276.9 221.6 169.3 136.3 212.8 218.8
Non-Current Assets
Property, Plant & Equipment 48,774 48,304 47,861 54,454 46,715 46,230 46,155 33,613 33,415 32,807 32,697 32,089 20,229 20,040 19,952.5 19,789.8 19,601.2 19,425.2 19,319.9 19,221.9 19,181.5 19,125.3 19,154.9 19,029.3 18,981.2 18,629.5 18,348.7 17,362.9 16,336.2 15,518.0 14,766.7 13,960.5 13,303.9 12,878.2 12,698.1 12,578.6 12,547.0 12,553.6 12,571.4 12,526.7 12,484.6 12,437.1 12,374.0 12,278.6 12,075.9 11,891.3 11,662.4 10,242.1 9,870.7 9,510.8 12,297.5 11,770.8 10,979.5 10,521.2 10,114.3 9,490.4 9,098.1 8,701.0 8,444.3 8,019.3 7,712.6 7,438.9 7,313.2 7,139.0 7,847.3 7,794.4 7,793.7 7,698.6 7,590.9 7,436.7 7,263.8 6,893.2 6,476.6 6,206.3 5,845.2 5,248.0 5,044.4 4,901.6 4,844.9 4,767.4 4,710.5 5,929.9 3,994.2 4,199.1 3,811.4 3,792.0 3,786.8 3,761.3 3,723.3 3,696.8 3,691.8 3,375.8 3,340.9 3,317.2 3,015.0 3,327.0 3,322.5 3,300.4 3,273.0 3,215.3 3,181.9 3,131.5 3,095.5 2,976.6 2,919.5 2,423.8 2,103.6 2,068.8 2,043.8 1,734.9 1,666.9 1,686.2 1,642.9 1,492.0 1,477.7 843.3 828 825 793.2 795 792.7 773.7 764.3 765.9 760.5 757.6 755.7 737.5 732.3 733.5 727.2
Goodwill 8,058 8,058 8,058 8,108 8,094 8,094 8,091 5,148 5,112 5,056 4,952 5,682 0 0 527.6 0 0 0 527.6 0 0 0 527.6 527.6 527.6 527.6 681.0 0 0 0 681.1 0 0 0 681.1 0 0 0 525.5 0 0 0 525.5 0 0 0 525.5 157,953 157,953 157,953 683.5 0 0 0 591.5 0 0 0 601.7 0 0 0 602.8 0 0 0 602.8 0 0 0 602.8 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 81 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 2,835 2,868 2,901 2,935 2,972 3,002 3,039 1,283 1,297 1,311 1,316 861 748 750 225.3 755.5 758.1 760.7 235.7 765.9 768.5 771.1 246.1 248.7 251.3 254.0 276.8 960.8 963.8 964.2 286.0 970.1 987.5 990.5 312.4 996.4 999.4 1,002.4 479.8 1,008.3 1,011.3 1,014.3 491.7 1,020.2 1,023.2 1,011.8 489.2 (156,935.3) (156,934.3) (156,931.4) 499.0 990.5 992.4 994.3 404.7 984.7 793.8 1,155.0 412.4 1,141.1 1,125.3 1,280.1 420.1 858.8 904.3 1,202.3 427.7 726.7 771.2 1,014.1 435.4 1,066.6 1,507.6 1,723.6 1,723.2 923.4 1,029.0 1,286.4 1,348.5 944.7 971.9 1,501.7 2,202.9 1,472.0 930.1 1,263.0 1,432.4 696.9 815.7 944.3 970.1 601.9 666.2 1,256.6 773.0 488.0 561.8 719.8 677.8 539.5 671.4 1,354.8 1,627.7 1,147.9 841.3 394.4 (0.0) 228.3 222.3 332.2 216.8 177.6 212.2 368.9 322.8 100.9 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Long-Term Investments 3,139 2,985 2,889 2,773 2,446 2,405 2,316 1,925 1,937 1,939 1,874 1,795 885 789 801.8 803.8 801.3 797.4 797.6 797.2 800.4 807.7 805.0 790.4 790.0 810.5 861.8 870.5 881.1 950.9 969.1 981.6 987.0 997.4 1,003.2 1,013.7 944.6 956.4 958.8 943.4 913.8 929.2 948.2 1,137.1 1,146.4 1,124.2 1,132.7 1,128.5 1,212.4 1,229.1 1,229.8 1,201.9 1,208.8 1,220.1 1,221.4 1,218.3 1,210.3 1,219.6 1,223.4 1,224.4 1,177.2 1,186.6 1,190.0 1,204.0 776.9 762.4 765.2 806.5 735.4 748.0 755 756 753 754 756 741 742 746 749 756 1,127 823 245 392 266 258 0 (614.3) (8.2) (9.2) 0 (46.9) (30.2) (16.3) 0 (82.4) (571.5) (556.4) 0 0 0 0 0 0 0 0 196 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 433 445 444 (6,839) 401 416 230 6,205 299 327 319 324 313 316 324 324.8 339.7 368.1 366.5 420.4 451.2 478.2 475.3 463.5 262.5 259.6 173.4 174.1 169.3 158.4 130.1 191.2 170.1 159.4 180.8 182.3 170.8 176.8 173.5 134.3 132.0 129.5 131.4 119.6 141.9 183.8 144.7 211.1 223.1 235.3 3,850.4 765.2 772.0 760.9 758.7 701.5 701.5 720.2 696.0 599.3 596.4 597.4 595.5 583.1 610.4 635.0 626.7 634.9 632.0 680.3 691.0 1,268.1 1,381.9 1,249.0 1,221.6 1,350.4 1,305.4 1,317.4 1,369.8 1,318.8 1,213.9 999.1 835.9 895.3 639.5 651.4 1,166.4 495.1 532.4 531.8 471.1 530.4 589.5 532.1 984.6 802.5 764.6 759.6 1,149.2 816.1 834.7 793.3 846.5 872.1 574.2 460.6 449.2 435.3 442.0 426.3 342.3 320.8 223.9 211.8 203.9 182 188.4 190.8 189.8 191.8 196.4 195.1 205 219.2 222.2 230.4 230 230.2 226.9 217.8 216.2
Total Non-Current Assets 63,239 62,660 62,153 61,431 60,628 60,147 59,831 48,174 42,060 41,440 41,158 40,751 22,175 21,895 21,831 21,673.9 21,500.3 21,351.4 21,247.2 21,205.5 21,201.6 21,182.3 21,209.0 21,059.5 20,812.6 20,481.2 20,341.8 19,368.3 18,350.4 17,591.5 16,833.0 16,103.4 15,480.0 15,141.6 15,081.5 15,246.0 15,225.1 14,689.1 14,709.1 14,612.7 14,541.7 14,510.1 14,470.9 14,555.5 14,387.4 14,211.1 13,954.5 12,599.4 12,324.9 11,996.8 15,336.8 14,728.3 13,952.7 13,496.6 13,090.6 12,408.3 12,009.9 11,642.8 11,377.8 10,859.1 10,507.1 10,243.8 10,119.4 9,941.0 10,241.7 10,220.5 10,239.2 10,172.5 10,039.8 9,901.2 9,748.5 9,201.4 8,900.5 8,497.2 8,110.6 7,644.1 7,397.4 7,268.6 7,266.1 7,111.6 6,951.8 7,920.2 5,513.4 5,879.5 4,676.1 4,668.7 4,704.7 4,481.8 4,481.1 4,453.9 4,388.6 4,134.8 4,161.2 4,075.4 4,114.1 4,243.4 4,200.9 4,173.9 4,310.5 4,148.6 4,134.5 4,021.8 4,035.4 3,941.1 3,585.2 2,962.1 2,633.8 2,585.7 2,561.0 2,239.3 2,091.8 2,084.4 1,957.7 1,794.9 1,761.6 1,030.1 1,016.4 1,015.8 983 986.8 989.1 968.8 969.3 985.1 982.7 988 985.7 967.7 959.2 951.3 943.4
Total Assets 68,549 68,203 66,641 66,616 64,524 64,263 64,069 51,050 44,535 44,390 44,266 43,939 24,038 24,464 24,379 24,439.2 24,526.8 23,992.7 23,621.6 23,872.3 23,437.2 23,179.9 23,078.8 22,780.9 22,992.5 21,969.4 21,812.1 21,335.9 19,751.6 18,934.3 18,231.7 17,911.3 16,913.7 16,432.3 16,845.9 16,764.8 16,672.9 16,067.6 16,138.8 15,982.0 15,822.9 15,501.1 15,446.1 15,508.3 15,651.2 15,533.1 15,261.8 14,312.2 14,384.5 13,653.1 17,741.5 17,610.3 15,842.3 15,446.2 15,855.3 15,364.3 13,817.2 14,252.1 13,696.6 13,171.1 13,036.3 13,039.6 12,499.2 11,929.8 12,119.9 12,329.2 12,827.7 12,029.5 11,833.7 11,940.0 13,126.1 12,222.1 12,169.1 11,239.8 11,062.0 10,922.4 9,988.5 10,348.9 10,391.1 10,188.5 10,176.1 10,731.4 9,311.7 10,362.5 6,696.9 6,849.9 7,199.2 6,424.3 6,068.9 5,957.9 6,211.9 5,549.5 5,618.7 5,990.1 5,809.6 5,693.8 5,706.1 5,527.1 5,853.3 5,691.9 5,935.7 6,293.2 7,360.3 6,347.0 5,372.1 3,574.5 3,174.9 3,024.9 2,935.2 2,696.8 2,496.2 2,422.5 2,309.0 2,334.8 2,294.2 1,237.4 1,220.1 1,333.4 1,287.1 1,219.9 1,233.8 1,259.5 1,197.2 1,181.2 1,189.4 1,264.9 1,207.3 1,137 1,095.5 1,164.1 1,162.2
Current Liabilities
Account Payables 3,533 3,572 2,838 2,569 2,453 2,437 2,187 1,247 1,271 1,480 1,564 1,619 880 1,074 1,359 1,658.9 1,923.8 1,729.9 1,332.4 1,443.0 1,052.6 929.8 719.3 624.5 755.5 742.4 1,209.9 1,129.8 907.4 1,027.3 1,116.3 1,339.5 1,027.5 773.1 1,140.6 922.8 696.8 703.3 874.7 711.8 697.8 522.3 616.0 620.6 694.9 721.5 891.4 1,221.9 1,271.5 1,155.1 1,273.1 1,382.8 1,214.3 1,205.2 1,333.5 1,153.8 912.0 1,110.1 1,341.7 1,241.6 1,194.1 1,131.9 1,212.3 885.0 830.0 965.0 1,240.2 766.6 826.4 798.6 1,122.8 1,294.6 1,730.0 1,585.8 1,436.0 979.7 1,088.6 1,073.9 1,077.0 1,021.7 943.2 1,308.4 1,514.6 1,531.7 919.9 1,088.8 1,162.0 775.1 882.8 820.4 813.9 650.0 763.5 1,189.7 672.2 362.9 435.9 355.5 445.4 363.0 527.1 1,062.9 1,247.5 1,129.4 777.1 286.6 223.3 183.8 166.8 178.2 154.6 136.6 158.2 151.3 131.8 80.2 74.3 146.5 112.9 96.9 91.7 111.1 56.6 58.2 63.7 94.3 52.1 44.2 51.6 95.3 110.9
Short-Term Debt 2,249 2,888 2,061 1,741 2,842 2,259 1,059 1,137 1,534 1,554 484 500 0 500 925 1,826.3 895.8 973.8 895.8 536.1 536.1 543.8 7.7 7.7 7.7 7.7 227.7 7.7 307.6 307.6 507.6 627.6 1,088.7 932.6 1,047.3 1,364.9 1,769.1 1,701.4 1,520.9 1,154.2 1,037.0 905.2 657.0 947.9 1,531.1 1,486.1 1,065.9 10.7 10.7 135.7 575.1 573.0 844.7 562.0 828.0 687.9 608.2 784.2 1,206.4 1,015.3 894.9 418.2 1,200.1 969.6 1,323.2 803.2 1,150.1 1,092.2 958.1 1,004.9 2,388.2 1,440.4 919.7 383.8 623.1 785.5 525.5 420.5 24.2 22.7 1,382.5 751.6 1,548.0 1,509.0 118.0 695.0 985.5 639.3 381.3 341.3 606.3 173.3 6.3 6.3 271.8 377.4 361.1 654.0 849.1 795.3 683.4 199.6 834.9 495.5 257.9 276.9 399.8 286.6 413.8 179.8 84.9 228.9 123.9 171.0 240.3 63.9 20.1 54 100.3 65.3 55.3 63.3 83.3 68.3 59.2 89.1 114.1 64.1 14.1 16.1 16.1
Deferred Revenue 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 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 963 836 967 975 877 1,026 679 704 654 723 785 709 281 309 386 520.6 587.9 629.8 707.0 547.5 452.6 354.9 269.4 204.1 201.3 145.1 314.7 226.3 353.6 239.3 321.3 371.3 320.5 247.6 344.1 356.3 282.9 237.2 328.5 371.9 333.9 232.3 236.3 283.9 380.5 341.1 330.1 355.8 463.9 498.1 882.1 665.9 589.8 569.8 651.5 597.5 736.5 706.1 698.1 719.9 751.6 751.5 739.0 742.3 722.4 903.3 948.6 785.7 652.5 644.0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Total Current Liabilities 7,204 7,811 6,365 5,735 6,646 6,183 4,719 3,557 3,979 4,194 3,452 3,298 1,517 2,182 3,051 4,138.6 3,654.8 3,482.6 3,184.6 2,802.9 2,394.6 2,048.0 1,344.5 1,094.1 1,273.1 1,091.4 2,020.3 1,567.2 1,737.4 1,689.7 2,108.4 2,450.2 2,572.1 2,050.8 2,667.3 2,741.1 2,860.5 2,732.0 2,836.7 2,342.0 2,188.4 1,764.5 1,638.3 1,960.8 2,606.6 2,548.7 2,392.3 1,781.9 1,851.2 1,891.7 2,730.3 2,621.7 2,648.8 2,337.0 2,813.0 2,439.1 2,256.7 2,600.3 3,246.2 2,976.8 2,840.6 2,301.6 3,151.4 2,596.9 2,875.6 2,671.5 3,338.9 2,644.5 2,437.0 2,447.5 4,193.8 3,617.5 3,729.6 2,879.0 2,881.7 2,505.3 2,299.9 2,343.8 1,950.5 2,123.3 3,322.0 3,077.7 4,187.9 5,087.8 1,773.2 2,637.5 2,888.8 2,321.0 1,875.7 1,765.9 2,024.8 1,374.9 1,363.8 1,794.1 1,789.6 1,625.6 1,574.9 1,397.7 1,792.6 1,773.2 1,991.3 2,091.6 3,526.6 2,551.9 1,869.9 721.7 691.4 543.6 687.3 461.4 338.5 460.8 402.8 427.8 443.1 189 160.7 257.8 266 202.6 191.8 227.3 200.2 172.6 183.3 246.9 217.7 148.5 102.4 158.2 179.9
Non-Current Liabilities
Long-Term Debt 30,773 30,764 30,755 31,986 29,625 29,781 31,018 26,880 20,339 20,447 21,183 21,450 12,742 12,728 12,696 11,950.7 12,872.7 12,750.5 12,747.6 13,640.5 13,637.6 13,638.8 14,228.4 14,249.3 14,276.2 14,146.6 12,504.1 12,479.5 10,754.1 10,004.3 8,873.3 8,325.7 7,091.2 7,091.8 8,091.6 8,092 7,835.6 7,919.8 7,920.0 8,320.1 8,320.3 8,320.5 8,323.6 7,773.8 7,291.4 7,339.8 7,192.9 7,195.0 7,197.0 7,199.0 7,755.0 7,757.2 6,511.4 6,513.3 6,515.4 6,517.5 5,224.6 5,225.8 4,529.6 4,532.1 4,622.6 4,976.5 3,686.5 3,692.0 3,697.6 4,103.3 4,334.2 4,340.2 4,346.3 4,602.8 4,112.6 4,102.2 4,105.0 4,118.4 4,215.0 4,210.5 3,608.8 3,627.0 4,030.9 4,036.1 2,630.3 3,104.1 2,024.1 2,027.7 2,338.2 1,528.7 1,543.2 1,549.2 1,526.0 1,571.1 1,878.3 1,894.1 1,913.4 1,897.0 1,511.1 1,515.1 1,519.2 1,493.9 1,498.0 1,514.2 1,494.4 1,732.3 1,336.1 1,349.0 1,357.9 1,122.2 809.4 810.1 524.6 529.7 512.4 312.4 314.4 324.4 328.2 328.2 332.1 342.2 336.8 336.8 336.8 350.8 350.8 350.9 351 362.8 362.9 362.9 362.9 375.9 375.9
Deferred Tax Liabilities 6,892 6,531 6,349 6,112 5,775 5,591 5,451 3,154 2,956 2,745 2,594 2,349 2,168 2,027 1,739 1,592.7 1,425.8 1,278.3 1,166.7 981.8 881.7 814.5 669.7 582.3 475.9 442.7 536.1 418.7 347.8 270.8 219.7 132.2 54.7 53.8 52.7 76.3 74.0 1,612.0 1,623.8 1,574.0 1,518.3 1,484.7 1,436.7 1,437.1 1,451.8 1,430.5 1,395.2 1,303.5 1,253.1 1,144.3 1,938.3 1,776.9 1,716.5 1,678.9 1,592.8 1,540.0 1,457.9 1,408.4 1,446.6 1,387.0 1,288.4 1,223.2 1,172.0 1,127.0 1,053.9 1,033.4 1,037.7 893.2 867.0 866.5 890.8 832.4 755.8 720.7 680.5 789.5 772.8 762.6 707.4 577.6 572.7 604.4 603.8 633.4 658.9 656.6 644.5 614.3 598.0 570.8 414.7 537.5 498.5 485.0 475.2 559.3 571.5 556.4 499.4 449.2 397.5 383.8 382.4 377.5 371.4 364.3 346.8 323.6 333.1 310.1 310.1 314.0 275.3 270.7 273.6 184 178.7 182.1 179.8 180.6 193.7 188 185.4 189.3 193.9 196.4 196.1 197.2 0 0 0
Other Non-Current Liabilities 599 609 603 0 574 588 594 572 552 559 479 466 330 329 331 375.3 387.6 414.1 431.9 527.8 531.3 496.4 706.1 618.1 632.9 631.7 536.5 626.9 538.9 501.8 424.4 350.4 357.2 366.7 348.9 339.1 337.6 334.2 329.3 305.8 303.7 286.0 281.2 299.3 302.0 320.8 318.2 272.4 289.9 290.3 1,265.8 763.9 791.2 712.8 701.7 692.2 672.0 638.0 674.6 593.3 587.0 581.2 568.4 618.4 622.2 641.3 671.4 751.8 770.5 782.1 (5,003.4) (4,934.7) (4,860.8) (4,839.1) (4,895.6) (5,000.0) (4,381.7) (4,389.7) (4,738.3) (4,613.7) (3,203.1) (3,708.5) (2,627.9) (2,737.8) (3,077.2) (2,268.7) (2,231.3) (2,253.7) (2,217.6) (2,238.8) (2,537.9) (2,535.7) (2,519.2) (2,492.6) (2,095.3) (2,186.7) (2,206.2) (2,169.0) (2,086.0) (2,088.6) (2,020.3) (2,247.9) (1,855.6) (1,848.3) (1,854.0) (1,486.5) (1,156.2) (1,133.7) (857.6) (839.9) (822.4) (626.3) (589.7) (595.0) (601.9) (512.2) (510.8) (524.3) (516.6) (517.4) (530.5) (538.8) (536.2) (540.1) (544.9) (559.2) (559) (560.1) (362.9) (375.9) (375.9)
Total Non-Current Liabilities 38,264 37,904 37,707 38,724 35,974 35,960 37,217 30,606 23,847 23,751 24,330 24,342 15,303 15,150 14,834 13,988.3 14,757.3 14,516.4 14,421.8 15,228.6 15,132.3 15,035.0 15,691.8 15,540.6 15,478.7 15,317.4 13,565.9 13,549.8 11,666.1 10,802.6 9,543.7 8,808.4 7,503.2 7,512.3 8,493.2 8,507.4 8,247.2 9,866.1 9,873.1 10,199.9 10,142.3 10,091.2 10,041.5 9,510.2 9,045.3 9,091.1 8,906.3 8,770.9 8,740.0 8,633.7 10,166.0 10,298.0 9,019.1 8,905.1 8,809.8 8,749.6 7,354.5 7,272.3 6,650.7 6,512.3 6,498.0 6,780.9 5,427.2 5,437.4 5,373.7 5,778.0 6,043.3 5,985.2 5,983.8 6,251.3 6,844 6,547 6,456 6,354 6,211 6,542 5,827 5,794 6,224 5,910 4,488 5,298 3,329 3,889 3,426 2,640 2,704 2,704 2,736 2,708 2,945 2,974 3,020 2,965 2,654 2,722 2,789 2,799 2,795 2,637 2,669 2,933 2,608 2,607 2,306 1,666 1,303 470.3 580.6 358.0 239.6 793 711 322.3 372.1 144.1 94.4 200.5 213.2 162.2 147 174.4 139.9 126.4 122.9 183.4 166.2 108.3 65.7 111.4 127
Total Liabilities 45,468 45,756 44,072 44,459 42,620 42,143 41,936 34,163 27,826 27,945 27,782 27,640 16,820 17,332 17,885.2 18,127.0 18,412.2 17,999.0 17,606.5 18,031.5 17,526.9 17,083.0 17,036.4 16,634.8 16,751.8 16,408.8 15,586.2 15,117.0 13,403.5 12,492.3 11,652.1 11,258.6 10,075.2 9,563.1 11,160.6 11,248.5 11,107.7 12,598.0 12,709.8 12,541.8 12,330.7 11,855.6 11,679.8 11,471.0 11,651.8 11,639.8 11,298.7 10,552.8 10,591.2 10,525.4 12,862.4 12,919.7 11,667.9 11,242.1 11,622.8 11,188.7 9,611.2 9,872.6 9,896.9 9,489.1 9,338.6 9,082.6 8,578.3 8,034.4 8,249.3 8,449.6 9,382.2 8,629.7 8,420.9 8,698.8 9,958.5 9,105.2 9,213.1 8,267.6 8,290.8 8,252.1 7,330.7 7,339.3 7,488.1 7,222.8 7,007.7 7,353.7 8,218.7 8,977.0 5,198.5 5,277.8 5,586.9 5,024.9 4,612.5 4,474.2 5,072.7 4,348.7 4,384.1 4,758.5 4,365.2 4,348.3 4,364.2 4,197.3 4,613.9 4,409.5 4,659.9 5,024.9 6,144.2 5,159.2 4,176.5 2,388.0 2,027.4 1,850.5 1,717.5 1,480.2 1,332.1 1,253.6 1,113.7 1,148.0 1,173 774.8 746.7 860.8 858.4 796.2 797.1 827.8 798.5 771.9 781.8 858.7 827.6 757.5 704.7 771.4 789.5
Stockholders' Equity
Common Stock 7 7 7 7 7 7 6 6 6 6 6 6 5 5 4.7 4.7 4.7 4.7 4.7 4.7 4.7 4.7 4.7 4.7 4.7 4.5 4.5 4.5 4.5 4.5 4.5 4.5 4.5 4.5 4.2 4.2 4.1 2.5 2.5 2.5 2.5 2.5 2.5 2.5 2.5 2.5 2.5 2.5 2.5 2.5 2.5 2.5 2.5 2.5 2.5 2.5 2.5 1.2 1.2 1.2 1.2 1.2 1.2 1.2 1.2 1.2 1.2 1.2 1.2 1.2 1.2 1.2 1.2 1.2 1.2 1.2 1.2 1.2 1.2 1.2 1.2 1.2 1.1 1.1 1.1 1.1 1.1 1.1 1.1 1.1 1.0 1.0 1.0 1.0 0.6 0.6 0.6 0.6 0.6 0.6 0.6 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 229.8 227.3 222.2 208.2 207.1 206 204.4 202 201.4 201.4 201.4 195.6 195.6 195.6 195.6 194.4
Retained Earnings 2,759 2,469 2,373 2,048 1,765 1,569 1,579 1,237 1,126 927 868 737 711 672 50.4 0 0 0 0 0 0 0 0 0 (7.5) (141.9) 0 0 0 0 0 0 0 0 0 0 0 30.9 0 0 0 0 0 0 23.1 73.0 138.1 170.2 225.4 280.2 2,020.8 2,008.5 2,024.5 2,097.8 2,059.0 2,015.0 2,017.5 2,019.9 1,960.4 1,903.1 1,900.7 1,901.3 1,826.8 1,794.8 1,788.5 1,793.5 1,685.7 1,636.6 1,632.8 1,633.2 1,553.0 1,534.2 1,518.0 1,515.8 1,411.5 1,345.9 1,369.4 1,371.9 1,256.8 1,217.4 1,230.6 1,188.0 1,085.8 856.0 699.1 730.9 649.2 550.9 555.8 583.1 496.0 433.1 447.0 456.6 507.8 488.5 486.4 469.6 415.5 430.3 430.1 434.1 387.8 362.6 370.8 362.0 298.4 301.5 317.4 315.4 266.0 270.8 300.8 292.3 236.9 232.8 246.1 241.4 211.5 207.6 221.7 218.3 187.7 187.2 197.2 195.8 175.1 174.9 186.2 188.1 169.3
Accumulated Other Comprehensive Income (28) (266) (27) (65) (63) (123) (96) (68) (108) (128) (33) (68) (75) (99) (108.3) (199.5) (366.8) (467.7) (471.4) (661.8) (601.4) (465.6) (551.4) (530.6) (524.9) (499.4) (374) (421.1) (336.4) (269.5) (188.2) (158.1) (178.6) (174.7) (188.5) (181.8) (176.1) (139.1) (154.3) (154.4) (159.2) (134.6) (127.2) (136.1) (135.3) (139.9) (136.4) (107.7) (113.1) (109.9) (122.0) (219.5) (212.0) (223.2) (216.8) (240.5) (205.6) (178.8) (206.1) (174.6) (131.3) (135.1) (108.8) (90.3) (103.5) (105.6) (118.6) (118.5) (83.0) (56.2) (70.6) (68.8) (113.4) (75.2) (7.1) (27.7) (57.7) (65.4) 39.5 33.3 (43.7) (0.5) (57.1) (266.6) (68.8) (68.1) (11.0) (98.2) (37.1) (27.2) (21.0) 14.9 (5.8) (16.6) (8.3) (4.0) (4.5) 1.9 (3.8) 3.4 (0.5) (10.3) (1.1) (1.2) (1.6) (1.7) (1.9) 0 0 0 0 (915.8) (596.8) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Total Stockholders' Equity 22,937 22,357 22,485 22,081 21,830 21,364 17,036 16,887 16,709 16,445 16,484 16,299 7,218 7,132 6,493.9 6,312.3 6,114.6 5,993.7 6,015.2 5,840.9 5,910.4 6,097.0 6,042.4 6,146.1 6,240.7 5,560.6 6,226.0 6,218.9 6,348.1 6,442.0 6,579.5 6,652.8 6,664.9 6,701.4 5,527.9 5,359.5 5,407.7 238.4 188.7 214.3 237.4 286.9 335.8 414.5 517.5 530.2 592.1 623.2 656.4 584.5 2,337.9 2,189.7 2,085.3 2,134.4 2,129.6 2,065.7 2,089.5 2,256.2 2,238.6 2,186.0 2,217.1 2,499.1 2,448.6 2,414.5 2,387.2 2,380.7 2,207.2 2,139.6 2,162.4 2,183.3 2,088.2 2,058.0 1,983.3 2,006.8 1,969.3 1,875.5 1,861.6 2,210.8 2,216.0 2,155.6 2,366.0 2,355.1 1,794.8 1,385.5 1,498.4 1,572.1 1,605.7 1,399.4 1,456.4 1,483.7 1,241.4 1,200.8 1,234.6 1,231.6 1,365.6 1,345.5 1,341.9 1,329.8 1,265.3 1,282.4 1,275.8 1,268.4 1,225.0 1,187.7 1,195.6 1,186.5 1,147.5 1,174.5 1,217.6 1,216.6 1,164.0 1,168.9 1,195.3 1,186.8 1,121.2 462.6 473.4 472.6 428.7 423.7 436.7 431.7 398.7 397.6 407.6 406.2 379.7 379.5 390.8 392.7 372.7
Total Liabilities & Equity 68,549 68,203 66,641 66,616 64,524 64,263 64,069 51,050 44,535 44,390 44,266 43,939 24,038 24,464 24,379.1 24,439.2 24,526.8 23,992.7 23,621.6 23,872.3 23,437.2 23,179.9 23,078.8 22,780.9 22,992.5 21,969.4 21,812.1 21,335.9 19,751.6 18,934.3 18,231.7 17,911.3 16,913.7 16,432.3 16,845.9 16,764.8 16,672.9 16,067.6 16,138.8 15,982.0 15,822.9 15,501.1 15,446.1 15,508.3 15,651.2 15,533.1 15,304.6 14,312.2 14,384.5 13,653.1 17,707.6 17,610.3 15,842.3 15,446.2 15,855.3 15,364.3 13,817.2 14,252.1 13,696.6 13,171.1 13,036.3 13,039.6 12,499.2 11,929.8 12,119.9 12,329.2 12,827.7 12,029.5 11,833.7 11,940.0 13,126.1 12,222.1 12,169.1 11,239.8 11,062.0 10,922.4 9,988.5 10,348.9 10,504.7 10,188.5 10,176.1 10,731.4 10,013.5 10,362.5 6,696.9 6,849.9 7,192.6 6,424.3 6,068.9 5,957.9 6,314.0 5,549.5 5,618.7 5,990.1 5,730.9 5,693.8 5,706.1 5,527.1 5,879.2 5,691.9 5,935.7 6,293.2 7,369.1 6,347.0 5,372.1 3,574.5 3,174.9 3,024.9 2,935.2 2,696.8 2,496.2 2,422.5 2,309.0 2,334.8 2,294.2 1,237.4 1,220.1 1,333.4 1,287.1 1,219.9 1,233.8 1,259.5 1,197.2 1,169.5 1,189.4 1,264.9 1,207.3 1,137 1,095.5 1,164.1 1,162.2
Debt Metrics
Total Debt 33,022 33,652 32,816 33,727 32,467 32,040 32,293 28,017 21,873 22,001 21,764 22,059 12,817 13,306 13,701.2 13,859.0 13,852.0 13,810.4 13,732.9 14,269.4 14,270.0 14,281.2 14,337.3 14,361.4 14,391.2 14,264.2 12,722.8 12,513.8 11,088.9 10,339.6 9,381.0 8,953.4 8,179.9 8,024.4 9,139.0 9,456.9 9,604.7 9,621.2 9,440.9 9,474.3 9,357.2 9,225.7 8,980.6 8,721.7 8,822.5 8,825.9 8,258.9 7,205.6 7,207.6 7,334.7 8,330.1 8,330.1 7,356.0 7,075.3 7,343.4 7,205.4 5,832.8 6,010.0 5,735.9 5,547.3 5,517.5 5,394.7 4,886.6 4,661.7 5,020.8 4,906.6 5,484.3 5,432.4 5,304.4 5,607.7 6,500.8 5,542.7 5,024.7 4,502.2 4,838.1 4,996.0 4,134.3 4,047.5 4,055.0 4,058.8 4,012.8 3,855.6 3,572.1 3,613.5 2,536.4 2,307.2 2,615.6 2,278.8 2,000.9 2,009.3 2,584.9 2,171.5 2,027.0 2,013.9 1,892.0 2,004.9 1,995.9 2,266.7 2,469.1 2,434.7 2,306.2 2,063.6 2,308.1 1,966.3 1,740.5 1,399.1 1,209.2 1,096.7 938.4 709.5 597.3 541.3 438.3 495.4 568.5 392.1 352.2 396.2 437.1 402.1 392.1 414.1 434.1 419.1 410.2 451.9 477 427 377 392 392
Net Debt 32,861 33,480 32,738 32,528 32,370 31,899 31,560 27,438 21,837 21,936 21,426 21,775 12,711 12,626 13,481.0 13,836.8 13,716.2 13,795.8 13,586.5 14,045.1 13,895.6 13,878.8 13,812.8 13,914.3 13,445.4 13,732.5 12,701.8 11,840.5 10,815.5 10,311.8 9,369.0 8,868.9 8,164.6 8,006.9 9,101.8 9,445.2 9,272.3 9,310.4 9,192.0 9,236.9 9,176.4 9,088.4 8,883.0 8,683.3 8,596.3 8,586.5 8,086.1 7,054.2 6,849.1 7,124.5 8,180.8 7,550.6 7,322.4 6,931.4 6,759.8 6,226.5 5,717.9 5,228.8 5,670.0 5,398.9 5,039.9 4,524.6 4,855.6 4,611.2 4,917.6 4,739.1 5,454.9 5,380.2 5,257.4 5,428.5 5,990.7 5,469.7 4,925.9 4,233.4 4,819.0 4,162.3 3,831.0 3,822.0 3,986.7 3,811.3 3,367.5 3,818.8 3,564.2 3,527.3 2,519.8 2,271.7 2,606.1 2,261.0 1,981.9 1,987.1 2,572.7 2,159.4 1,869.0 1,730.9 1,818.5 1,998.9 1,952.1 2,116.0 2,440.9 2,434.6 2,306.0 2,063.4 2,307.8 1,966.2 1,733.3 1,349.1 1,209.2 1,092.2 931.6 691.2 597.2 541.2 411.5 408.7 555.6 377.7 339.3 390.1 424.1 401.5 356.1 410.7 427.5 406.6 384.6 437 471.3 422.5 377 378.6 376.2
Metric 2026 Q2 2026 Q1 2025 Q4 2025 Q3 2025 Q2 2025 Q1 2024 Q4 2024 Q3 2024 Q2 2024 Q1 2023 Q4 2023 Q3 2023 Q2 2023 Q1 2022 Q4 2022 Q3 2022 Q2 2022 Q1 2021 Q4 2021 Q3 2021 Q2 2021 Q1 2020 Q4 2020 Q3 2020 Q2 2020 Q1 2019 Q4 2019 Q3 2019 Q2 2019 Q1 2018 Q4 2018 Q3 2018 Q2 2018 Q1 2017 Q4 2017 Q3 2017 Q2 2017 Q1 2016 Q4 2016 Q3 2016 Q2 2016 Q1 2015 Q4 2015 Q3 2015 Q2 2015 Q1 2014 Q4 2014 Q3 2014 Q2 2014 Q1 2013 Q4 2013 Q3 2013 Q2 2013 Q1 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 Q4
Operating Activities
Net Income 966 776 978 940 853 691 1,000 693 780 639 688 454 468 1,049 484.9 431.8 414 391.2 379.4 392.0 342.1 386.2 308.0 312.3 134.3 (141.9) 320.3 309.2 312.0 337.2 292.9 313.9 282.2 266.0 64.8 166.5 176.0 186.2 194.5 194.2 179.9 175.0 (28.2) 160.8 150.9 95.7 201.6 114.3 140.8 206.5 184.1 147.7 79.5 165.7 182.4 165.0 149.2 233.5 264.8 160.9 55.1 130.1 147.9 120.3 86.4 186.7 144.0 102.3 81.3 163.5 68.2 58.0 41.9 143.8 102.9 13.9 35.2 152.9 74.6 24.4 77.8 129.5 229.5 184.5 24.9 107.7 98.4 20.8 17.8 105.2 61.5 4.6 22.5 125.6 27.3 20.7 35.4 72.6 (5.7) 18.8 23.6 64.9 45.3 10.1 27.2 60.9 15.7 2.4 21.2 68.5 14.2 (11.5) 26.9 73.8 12.5 (4.9) 13.8 38.2 12.2 (5.9) 11.7 38.6 8.4 (2.3) 9 28.3 7.8 (3.7) 5.7 26.4 7.8
Depreciation & Amortization 387 378 388 378 368 380 344 274 262 254 260 177 170 162 157.4 157.1 158 153.9 153.1 154.5 156.9 157.1 152.6 153.2 140.4 132.4 126.0 121.4 115.0 114.2 110.6 107.4 106.3 104.2 103.8 102.3 100.8 99.4 99.3 98.5 99.2 94.5 93.4 88.3 87.0 86.0 80.6 74.6 72.1 78.8 108.0 94.3 91.9 90.2 86.4 81.4 84.6 83.4 78.1 76.0 78.8 79.4 76.7 77.2 75.5 77.9 73.3 72.3 71.2 72.1 64.5 60.2 59.7 59.5 59.5 56.4 55.6 56.5 56.7 55.5 54.0 69.4 183.4 31.4 52.2 51.5 48.5 47.3 46.2 46.7 40.6 40.1 39.7 40.4 18.4 45.3 45.5 40.7 43.4 40.2 37.5 37.3 36.4 36.1 37.2 34.3 32.5 33.2 33.6 31.8 31.1 26.3 28.3 29.5 17.5 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Stock-Based Compensation 0 0 0 0 0 0 0 0 0 0 0 0 0 0 53 0 0 0 54.1 0 0 0 46.3 0 0 0 9.1 10.0 9.5 8.6 7.7 7.9 8.9 7.2 6.6 6.2 7.6 5.9 9.5 7.9 15.0 8.2 2.7 5.8 2.2 5.6 2.9 6.1 12.8 4.5 18.6 8.6 2.3 16.8 0.7 19.0 11.9 5.0 27.1 9.7 21.7 7.9 8.4 5.7 5.6 4.6 7.9 6.7 4.4 4.2 30.8 0 0 8.0 14.6 0 0 8.2 16.5 0 0 1,510 11.8 0 0 2.6 14.3 0 0 3.0 6.3 0 0 0.3 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
Change in Working Capital 356 (605) (33) (58) 55 (344) 190 66 203 (502) 328 74 (25) (19) 233.1 (90.2) 78 (217.3) 359.0 (270.2) (92.2) (138.4) 186.1 (213.8) (12.6) (120.2) 75.3 (168.8) 89.7 (160.1) 161.7 (20.2) 14.2 50.7 (52.8) (102.9) 33.9 (70.8) 70.2 42.1 (52.4) (102.4) (29.2) 64.7 2.3 (186.8) 72.3 26.7 (229.1) 188.4 (109.4) (60.4) 34.8 144.4 (96.7) (206.3) (79.4) 26.1 (106.5) (183.9) (61.2) 313.9 (199.2) (72.1) (158.4) 268.8 (169.0) (9.1) 122.7 533.9 (269.4) (274.7) (542.3) 571.1 (136.1) (156.4) (87.2) 589.7 (249.2) (85.9) (183.0) 574.9 (426.6) (331.8) (177.0) 337.9 (249.5) (285.9) (70.8) 274.2 (256.5) (242.9) (144.2) 133.3 (1.2) 14.5 182.9 153.6 (2.4) (137.3) (176.2) 258.1 (198.4) (189.8) (98.7) 170.9 (80.6) (94.5) 76.2 (19.5) (71.1) (35.4) 129.8 123.8 (50.3) (19.7) 56.6 16 (31.9) (30.9) 64.4 (23.8) (22.8) 3 42.9 15.2 (31) (22.1) 3.8 30.8 (32.8)
Other Non-Cash Items 55 129 (13) 27 25 7 (242) 33 (14) 25 2 35 25 (256) (6.6) 0.3 20 23.9 (17.8) 19.0 30.1 9.2 9.3 8.2 9.2 608.3 (13.9) (9.0) (9.0) (22.3) 0.9 1.6 9.4 (7.8) 5.8 25.0 18.2 (5.1) 2.3 (4.6) 8.6 0.5 260.1 1.2 4.7 2.1 (2.9) 73.7 8.4 (4.1) 28.0 4.0 108.0 (13.7) (3.4) (8.4) 0.4 26.7 11.3 (1.1) 76.9 64.4 (7.2) (14.5) 0.0 1.2 (0.9) (8.5) (11.9) (6.5) 10.9 92.5 69.0 58.7 44.2 37.0 70.3 47.5 32.2 56.6 12.1 (1,466.6) (393.1) (61.4) 3.2 3.2 (6.5) 1.3 1.5 1.3 0.1 (0.2) (215.0) 277.6 (49.8) 75.8 (17.7) 58.2 14.4 (2.5) (1.7) 3.5 (18.8) (0.6) 0.2 (48.6) (1.8) (3) (7.5) 0 0 0.3 (14.6) 0 0 18.8 19.8 19.2 17 9.8 29.7 14.2 13.7 9.8 13.8 14.7 13.6 16.5 12.6 13.5 11.8
Operating Cash Flow 2,053 934 1,546 1,624 1,525 904 1,611 1,251 1,430 596 1,508 920 772 1,221 1,040.4 615.9 787 462.2 1,055.1 413.2 544.7 533.3 795.9 366.7 313.7 422.7 619.9 358.9 614.3 353.6 670.3 513.5 507.6 495.3 379.4 293.1 373.8 269.1 429.6 390.4 302.1 229.5 311.9 361.2 294.6 39.3 415.1 334.2 45.9 490.4 273.2 233.3 316.8 471.5 228.1 110.2 226.5 426.1 330.4 154.0 227.8 647.8 74.0 168.9 32.4 558.7 181.8 195.1 285.0 790.9 (2.7) (56.4) (335.7) 870.5 88.2 (21.9) 89.2 874.2 28.2 57.0 (67.7) 855.9 (418.7) (184.6) (92.8) 516.4 (81.4) (191.3) 27.8 449.7 (128.2) (171.4) (318.3) 621.9 105.9 120.6 220.7 365.1 183.1 (32.1) (105.1) 359.4 (183.6) (128.9) (28.6) 245.9 (10.5) (42.4) 125.0 78.6 (29.6) (25.7) 184.6 208.0 (20.4) (0.7) 83.2 72.9 (3.3) (28.1) 102.3 32.6 (1.7) 3.1 60.7 56.8 (11.1) (0.6) 22.1 71.3 (12.5)
Investing Activities
Capital Expenditure (613) (864) (970) (804) (749) (629) (562) (468) (479) (512) (603) (398) (305) (289) (316.0) (326.7) (302) (257.0) (206.5) (166.2) (147.4) (176.7) (271.4) (380.0) (594.3) (949.7) (1,109.0) (1,019.2) (830.5) (889.7) (831.8) (694.3) (350.9) (264.5) (182.0) (135.2) (82.5) (112.7) (133.1) (158.3) (136.8) (196.4) (258.0) (300.9) (285.6) (343.8) (574.8) (382.2) (392.7) (429.5) (658.8) (537.5) (559.3) (501.1) (627.2) (458.2) (432.3) (348.4) (473.8) (338.5) (329.1) (194.7) (226.5) (176.6) (111.4) (68.3) (176.5) (207.2) (164.6) (243.0) (440.1) (393.0) (300.5) (339.5) (364.8) (241.9) (170.0) (107.0) (132.3) (410.2) 230.8 (64.6) (60.6) (67.2) (64.4) (58.3) (71.8) (77.9) (65.5) (48.9) (64.5) (66.2) (51.0) (33.5) (24.9) (51.9) (73.0) (60.9) (98.3) (69.3) (83.0) (91.0) (108.5) (92.9) (56.4) (53.6) (64.3) 225.7 (331.0) (75.4) (29.4) (99.9) (168.1) (7.3) (26.2) (31.9) (20.3) (25.6) (12.7) (28.4) (41.4) (8) (11.8) (16.4) (15.8) (16.9) (31.9) (17.9) (17.7) (19.5) (18.8)
Acquisitions 0 0 (148) (344) (73) (82) (4,230) (51) (357) 0 (7) (5,011) (106) 0 0 (1) 0 0 0 0 0 0 0 0 0 0 (0.7) (1.9) (0.4) (1.0) 194.1 (195.5) (0.1) (0.1) (0.2) (83) (0.2) (4.4) (13.1) (35.3) (19.7) (0.2) 27.5 5.7 (33.2) 0 (800.9) 0 (0.4) (14.6) (120.8) (304.9) (1.5) (3.0) 35.6 0.1 (0.7) 2.6 0 0 0 0 0 0 0 0 21.9 0 0 0 0 0 0 0 (281.2) 0 0 0 (20.5) 0 0 0 0.7 0 0 0 0 0 0 0 (253.7) (3.7) (13.0) (420) (0.4) (0.2) (3.5) (0.0) (0.7) (0.0) (14.7) (0.6) (34.4) 0 (155.0) (305.5) 0 0 0 0 0 (21.6) (0.0) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Purchases of Investments (170) (183) 0 0 0 0 0 (4) (6) (92) (96) (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 21.3 (14.0) (4.7) (2.6) 0 (50.0) (1.4) (0.2) 0 0 0 0 7.8 0 0 0 0 0 0 0 7.7 0 499.4 (507.0) 0 334.2 (490.8) 0 20.6 0 0 (20.6) 0.1 0 0 (0.1) 0 0 0 0 (49,739.4) 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 (1.2) (1.3) (0.3)
Sales/Maturities of Investments 0 0 0 0 0 0 3 (3) 0 0 (3) 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 (25.8) 11.1 10.6 4.1 (15.8) 0.4 10.8 4.9 0 0 8.1 1.3 (17.4) 0 14.0 3.4 (3.3) 0 0 3.3 (26.0) 26.0 0 0 0 0 0 0 484.4 0 0 0 0 0 0 0 0 0 0 0 49,839 0 0 0 (0.8) 0.8 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 4.2 0 0 0 0 0 0
Other Investing Activities 1 40 9 14 8 17 9 28 80 26 64 3 11 336 40.6 6.7 3 13.3 16.7 15.3 (6.5) 6.0 (17.3) (46.9) 4.2 (15.1) (11.1) 5.3 63.6 25.9 7.7 6.4 5.3 9.0 9.1 7.3 8.5 7.7 15.3 7.5 28.0 26.6 (18.1) 8.8 (3.2) 10.1 1.6 10.5 11.9 4.8 18.2 5.3 12.0 9.3 (19.5) 1.0 3.0 30.0 (1.0) 0.2 0.2 0.5 12.7 425.9 (0.2) 0.6 (2.1) (34.2) 8.9 1.1 5.1 (1.8) 13.0 2.6 1.9 2.3 5.1 3.7 20.0 (335.7) 321.1 1.9 (91.7) (663.1) (12.7) (0.6) (174.0) 6.7 0.6 8.4 0.8 0.5 280.7 0.7 (22.5) 1.6 57.9 2.9 1.2 (1.5) 16.0 0.9 6.2 0.7 (0.2) 54.1 0.6 (265.7) (14.2) (81.2) 22 26.9 (0.4) (4.0) 0.9 0.1 0.8 0.2 0.6 19.5 0.4 (2.4) 0.1 (7.5) 10.9 2 1.7 0.6 6 (0.2) 1.9
Investing Cash Flow (782) (1,007) (1,109) (1,134) (814) (694) (4,780) (498) (762) (578) (645) (5,406) (400) 47 (275.4) (321.1) (299) (243.7) (189.9) (150.9) (153.9) (170.7) (288.7) (427.0) (590.1) (964.8) (1,120.9) (1,015.8) (767.2) (864.8) (630.1) (883.4) (345.7) (255.7) (173.0) (210.9) (74.3) (109.5) (130.9) (186.1) (128.5) (169.9) (248.5) (286.4) (322.0) (333.8) (1,374.1) (371.6) (381.2) (439.3) (761.3) (837.1) (548.8) (494.8) (615.6) (460.1) (424.1) (314.4) (474.7) (388.0) (319.4) (189.5) (213.8) 249.3 (103.5) (66.4) (166.2) (241.4) (141.6) (238.6) (438.3) (394.9) (287.5) (333.6) (662.5) (213.5) 334.6 (610.4) (132.9) (112.9) 61.1 (52.6) 353.5 (730.3) (77.1) (79.5) (245.7) (71.2) (64.9) (40.6) (317.3) (69.5) 216.7 (452.8) 51.9 (50.4) (18.6) (58.0) (98.6) (70.0) (81.7) (90.8) (136.7) (92.2) (211.6) (305.1) (63.7) (40.1) (345.2) (156.6) (7.4) (94.7) (168.5) (11.2) (25.3) (31.8) (19.5) (25.4) (12.1) (8.9) (41) (10.4) (11.7) (17.5) (0.7) (14.9) (30.2) (17.3) (12.9) (21) (17.2)
Financing Activities
Net Debt Issuance (639) 827 (874) 1,302 452 (50) (1,407) 6,318 (140) 320 (260) 5,138 (505) (375) (151.9) 5 42 78 (536.1) 0 (12.3) (56.5) (23.7) (27.4) 142.8 1,475.8 218.1 1,441.0 748.1 940.9 428.1 782.9 154.1 (1,116.6) (319.1) (152.4) (18.3) 178.5 (35.1) 115.2 129.7 246.1 (2.0) (92.5) 43.1 567.1 1,053.4 (1.9) (1.9) 208.6 0.1 974.2 280.8 (267.9) 138.2 1,372.8 (176.9) 274.4 188.8 30.3 123.5 510.5 227.4 (356.7) 116.8 (575.2) 54.4 134.6 (300.7) (893.0) 944.0 517.3 532.6 (342.5) (165.6) 851.6 101.6 (6.5) (1.6) 28.6 624.8 (1,040.7) 38.5 1,090.6 221.7 (290.8) 341.4 277.6 23.9 (600.3) 450.7 155.2 (10.3) 143.5 (70.4) 215.0 (236.8) (223.5) (40.2) 118.0 203.4 (254.3) 326.5 232.4 238.2 114.7 112.4 125.7 228.8 112.3 56 103 (57.6) (108.1) 50.2 40 (44) (50.2) 35 9.9 (22) (20) 15 9 (41.8) (25) 50 30 (15) (45) 43
Stock Repurchased 0 0 (45) 0 0 (30) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (0.0) (300.1) (0.0) (0.0) 0 0 (0.0) (0.0) (0.0) (0.0) (0.2) 0 0 (0.0) (0.0) (0.0) (0.0) (370.1) (20.1) (0.0) (279.1) (0.9) (1.4) (37.8) (77.9) (47.2) (65.3) (0.0) (0.0) 0.0 (0.8) 0 (50) 0 (300) 0 0 0 0 0 0 0 0 11.7 (0.3) (1.7) (11.8) (23.9) (24.9) 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 (674) (674) (648) (648) (644) (643) (579) (578) (578) (578) (556) (428) (428) (427) (418.2) (418.1) (418) (417) (417.2) (417.1) (416.9) (416.2) (415.8) (415.6) (387.3) (386.7) (378.2) (367.8) (357.3) (354.2) (352.0) (339.6) (327.1) (316.4) (286.0) (283.7) (129.9) (129.8) (129.5) (129.6) (129.3) (129.2) (128.7) (128.1) (126.4) (126.1) (122.8) (121.4) (116.4) (83.3) (78.4) (78.4) (74.2) (73.8) (67.5) (67.7) (63.4) (63.4) (57.7) (58.0) (55.7) (55.7) (51.1) (49.0) (46.8) (46.7) (119.4) (44.3) (42.1) (42.1) (41.8) (41.8) (39.7) (39.5) (37.3) (37.4) (37.8) (37.7) (35.3) (37.6) (35.2) (27.3) (27.3) (28.3) (28.6) (26.0) (25.9) (23.8) (21.4) (18.1) (18.6) (17.7) (14.4) (20.3) (18.6) (18.6) (18.6) (18.5) (18.5) (18.5) (18.5) (18.4) (15.5) (18.3) (18.3) (18.3) (18.8) (18.9) (19.1) (19.1) (19.1) (9.5) (18.5) (18.4) (8.4) (6.5) (6.8) (7) (7.7) (7.1) (6.8) (6.6) (7.4) (7.7) (7.6) (7.6) (7.6) (7.5) (7.6) (7.6) (7.3)
Other Financing Activities 31 14 9 (42) (563) (79) (576) (65) 15 (33) 7 (46) (13) (6) (29.4) 4 9 (11.3) (0.8) (0.8) (6.0) (12.0) (0.5) (0.6) 935.0 (36.4) (0.9) (21.5) (1.7) (64.4) (2.6) (207.6) 4.3 (623.2) (1.3) (1.9) (136.9) (150.1) (129.8) (137.3) (136.1) (141.9) 119.7 (41.5) (131.0) (137.3) (122.3) (46.4) (229.7) (171.3) (90.5) (102.0) (91.2) (90.3) (87.2) (93.8) (80.7) (78.2) (71.1) (69.7) (68.5) (79.1) (67.5) (66.8) (66.3) (59.8) 16.2 (62.4) (52.6) (52.8) (33.3) (51.5) (50.5) (47.1) (46.8) (51.2) (45.5) (45.0) (44.4) 347.3 (448.4) 321.8 7.4 (2.4) 2.1 (33.6) (10.4) 0 23.6 59.3 2.3 2.6 0 (2.6) 0 0 (55.7) 0 0 0 0 0 0 0 0 22.8 0 0 0 3.1 0 0 0 0 0 (0.1) 0 0 0 (1.1) 0 1.1 0 0 0 0 0 0 0 0 0
Financing Cash Flow (1,282) 167 (1,558) 612 (755) (802) (2,562) 5,675 (703) (291) (809) 4,664 (946) (808) (567.1) (408.4) (367) (350.3) (943.2) (412.4) (418.8) (484.7) (429.9) (438.3) 690.5 1,052.7 (151.4) 1,056.8 398.5 527.1 (112.7) 439.1 (164.1) (259.4) (180.9) (402.9) (278.0) (97.7) (287.4) (147.8) (129.7) (19.9) (4.1) (262.1) 13.9 361.0 980.2 (169.6) 484.1 9.9 (142.1) 1,349.7 121.7 (416.4) (7.7) 1,213.8 (468.7) 594.7 70.8 (95.2) (300.9) 380.8 120.3 (471.0) 6.9 (354.3) (38.3) 51.4 (173.1) (985.6) 878.2 425.5 453.2 (287.3) (240.4) 765.9 (346.0) (106.6) (74.5) (342.0) 572.1 (774.4) (13.0) 984.5 151.0 (410.9) 318.8 261.3 33.8 (399.1) 445.6 94.9 (23.4) 40.3 (90.1) (108.1) (309.0) (184.6) (56.4) 102.0 186.8 (268.7) 320.5 214.0 197.3 109.1 69.7 80.1 208.7 96.3 36.9 93.7 (76.0) (123.0) 44.2 34.1 (56.9) (54.5) 27.9 1.7 (28.8) (25.5) 7.6 1.3 (49.4) (32.6) 42.4 22.5 (22.6) (52.6) 35.7
Cash Position
Net Change in Cash (11) 94 (1,121) 1,102 (44) (592) (5,731) 6,428 (29) (273) 54 178 (574) 460 198.0 (113.6) 121 (131.8) (77.9) (150.0) (28.0) (122.1) 77.4 (498.6) 414.1 510.7 (652.4) 399.9 245.6 15.8 (72.5) 69.2 (2.2) (19.7) 25.5 (320.7) 21.6 61.9 11.5 56.6 43.6 39.6 59.2 (187.8) (13.2) 66.6 21.4 (207.2) 148.3 64.7 (630.2) 745.8 (110.3) (439.7) (395.2) 863.9 (666.3) 715.2 (82.5) (329.2) (392.5) 839.1 (19.4) (52.8) (64.2) 138.0 (22.8) 5.1 (29.7) (433.3) 437.1 (25.8) (170.0) 249.6 (814.6) 530.5 77.8 157.2 (179.2) (397.9) 608.5 28.9 (78.2) 69.6 (18.9) 26.0 (8.3) (1.2) (3.3) 10.1 0.1 (145.9) (125.0) 209.5 67.6 (37.9) (106.9) 122.5 28.1 (0.1) (0.0) 0 0.1 (7) (42.9) 49.9 (4.4) (2.4) (11.6) 18.3 (0.0) (26.6) (60.0) 73.8 (1.5) 1.5 6.8 (6.9) 12.4 (35.4) 32.6 (3.2) (5.9) (13.1) 10.7 9.2 1.2 4.6 (13.4) (2.4) 6.1
Cash at Beginning 172 78 1,199 97 141 733 6,464 36 65 338 284 106 680 220 22.2 135.8 15 146.4 224.3 374.4 402.4 524.5 447.1 945.7 531.6 21.0 673.3 273.4 27.8 12.0 84.5 15.3 17.5 37.2 11.7 332.4 310.8 248.9 237.4 180.9 137.2 97.6 38.4 226.2 239.4 172.8 151.4 358.6 210.2 145.6 779.5 33.7 143.9 583.6 978.8 114.9 781.2 66.0 148.4 477.6 870.1 31.0 50.5 103.3 167.4 29.4 52.2 47.0 76.8 510.1 72.9 98.7 268.7 19.1 833.7 303.3 225.5 68.3 247.5 645.3 36.8 7.9 86.2 16.6 35.5 9.5 17.8 19.0 22.2 12.2 12.1 158.0 283.0 73.5 5.9 43.8 150.7 28.2 0.1 0.2 0.2 0.2 0.1 7.1 50.0 0.1 4.4 6.8 18.4 0.0 0.1 26.7 86.7 12.9 14.4 12.9 6.1 13 0.6 36 3.4 6.6 12.5 25.6 14.9 5.7 4.5 (0.1) 13.4 15.8 9.7
Cash at End 161 172 78 1,199 97 141 733 6,464 36 65 338 284 106 680 220.2 22.2 136 14.6 146.4 224.3 374.4 402.4 524.5 447.1 945.7 531.6 21.0 673.3 273.4 27.8 12.0 84.5 15.3 17.5 37.2 11.7 332.4 310.8 248.9 237.4 180.9 137.2 97.6 38.4 226.2 239.4 172.8 151.4 358.6 210.2 149.3 779.5 33.7 143.9 583.6 978.8 114.9 781.2 66.0 148.4 477.6 870.1 31.0 50.5 103.3 167.4 29.4 52.2 47.0 76.8 510.1 72.9 98.7 268.7 19.1 833.7 303.3 225.5 68.3 247.5 645.3 36.8 7.9 86.2 16.6 35.5 9.5 17.8 19.0 22.2 12.2 12.1 158.0 283.0 73.5 5.9 43.8 150.7 28.2 0.1 0.2 0.2 0.2 0.1 7.1 50.0 0 4.4 6.8 18.4 0.0 0.1 26.7 86.7 12.9 14.4 12.9 6.1 13 0.6 36 3.4 6.6 12.5 25.6 14.9 5.7 4.5 0 13.4 15.8
Free Cash Flow 1,440 70 576 820 776 275 1,049 783 951 84 905 522 467 932 724.4 289.2 485 205.2 848.6 247.0 397.3 356.6 524.6 (13.3) (280.6) (527.0) (489.1) (660.3) (216.1) (536.1) (161.6) (180.8) 156.8 230.9 197.5 157.9 291.3 156.4 296.5 232.1 165.3 33.1 53.9 60.3 9.0 (304.6) (159.7) (48.0) (346.8) 60.9 (385.5) (304.2) (242.5) (29.6) (399.2) (348.0) (205.7) 77.6 (143.4) (184.5) (101.3) 453.1 (152.4) (7.7) (79.0) 490.4 5.3 (12.1) 120.4 547.8 (442.8) (449.4) (636.2) 531.0 (276.6) (263.8) (80.8) 767.2 (104.2) (353.2) 163.1 791.3 (479.3) (251.8) (157.2) 458.1 (153.2) (269.2) (37.7) 400.8 (192.6) (237.6) (369.3) 588.4 81.0 68.7 147.7 304.2 84.8 (101.3) (188.1) 268.4 (292.1) (221.7) (85.0) 192.3 (74.8) 183.3 (206.1) 3.3 (58.9) (125.6) 16.5 200.8 (46.6) (32.6) 62.9 47.3 (16) (56.5) 60.9 24.6 (13.5) (13.3) 44.9 39.9 (43) (18.5) 4.4 51.8 (31.3)
Key Metrics 2026 Q2 2026 Q1 2025 Q4 2025 Q3 2025 Q2 2025 Q1 2024 Q4 2024 Q3 2024 Q2 2024 Q1 2023 Q4 2023 Q3 2023 Q2 2023 Q1 2022 Q4 2022 Q3 2022 Q2 2022 Q1 2021 Q4 2021 Q3 2021 Q2 2021 Q1 2020 Q4 2020 Q3 2020 Q2 2020 Q1 2019 Q4 2019 Q3 2019 Q2 2019 Q1 2018 Q4 2018 Q3 2018 Q2 2018 Q1 2017 Q4 2017 Q3 2017 Q2 2017 Q1 2016 Q4 2016 Q3 2016 Q2 2016 Q1 2015 Q4 2015 Q3 2015 Q2 2015 Q1 2014 Q4 2014 Q3 2014 Q2 2014 Q1 2013 Q4 2013 Q3 2013 Q2 2013 Q1 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 Q4 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
Income Statement
Revenue 12,049 9,618 9,065 8,634 7,887 8,043 7,000 5,023 4,894 4,781 5,183 4,158 3,637 4,498 5,032.0 5,991.5 6,254.5 5,655.4 5,712.9 4,759.9 3,474.1 3,325.2 2,690.1 2,172.1 1,607.6 2,091.7 2,665.9 2,244.7 2,442.3 2,761.1 3,123.9 3,414.5 2,970.7 3,198.7 3,823.1 2,923.0 2,732.2 2,764.0 2,658.3 2,356.1 2,134.1 1,774.5 1,930.9 1,898.9 2,128.1 1,805.3 2,844.8 3,120.1 3,066.9 3,163.3 4,140.1 3,571.9 3,349.2 3,541.4 3,659.9 3,028.8 2,529.3 3,414.6 3,829.2 3,595.2 3,514.5 3,866.9 3,356.2 2,942.7 2,807.1 3,924.0 3,729.5 2,364.7 2,227.6 2,789.8 2,843.2 4,239.2 4,172.9 4,902.1 3,985.0 2,810.0 2,871.3 3,799.0 3,067.7 2,640.9 2,431.9 3,918.3 4,696.2 3,192.2 2,121.1 2,752.9 2,598.6 1,726.8 632.1 1,030.6 849.0 568.3 466.5 1,085.2 555.6 465.4 1,171.4 1,465.7 1,317.1 1,127.2 1,402.4 2,956.3 2,672.5 1,754.8 1,387.1 823.9 533.5 457.1 418.1 592.7 387.5 355.1 444.0 722.1 314.2 207.9 231.6 473.7 248.8 231.4 289.7 464.7 238.5 191.8 304.5 287.3 166.3 129.3 190.5 295.4 177.2 128.2 187.5 313.9 159.5 107.1 150.5 264.6 154.8 122 146.5 279.8 141.1 105.1 155.1 266.4 141.4 104.7 143.4 242 128.2 7.6 133.7 230.1 111.1 88.9 123.7 230.9 143.5 108.2 166.1
Gross Profit 1,705 2,565 2,669 1,655 1,541 1,353 2,160 1,210 1,251 1,144 1,304 859 632 747 981.4 840.8 812.1 786.8 794.7 783.5 688.5 753.0 676.0 581.2 351.0 522.3 517.2 490.4 494.8 483.3 481.5 540.1 486.6 545.2 453.7 411.5 349.6 356.0 357.7 340.3 507.5 484.2 504.2 449.8 438.0 375.5 482.9 462.4 423.4 443.2 543.6 466.9 361.5 533.2 517.9 554.0 549.0 643.6 691.2 534.0 521.6 633.5 543.8 451.4 458.1 619.3 580.3 451.9 432.4 551.4 473.8 455.0 420.8 585.9 537.4 340.2 366.5 564.6 471.1 349.0 401.6 575.1 395.3 342.5 263.3 399.6 375.3 246.1 230.1 392.8 306.7 194.4 232.4 409.7 188.0 225.2 254.9 307.6 194.2 203.2 194.0 267.6 206.0 175.8 366.9 265.7 194.5 163.5 158.8 229.4 147.6 106.7 156.4 247.3 104.9 126.6 93.6 129.6 101.4 80.2 108.3 140.9 87.2 79.7 94.4 123.8 84.1 72.5 82 115.5 90 128.2 187.5 313.9 159.5 107.1 150.5 264.6 154.8 122 146.5 279.8 141.1 105.1 155.1 266.4 141.4 104.7 143.4 242 128.2 7.6 133.7 230.1 111.1 88.9 123.7 230.9 143.5 108.2 166.1
Operating Income 1,593 1,428 2,694 1,558 1,453 1,262 1,568 1,138 1,229 1,064 1,240 816 585 1,471 756.8 794.6 770.8 737.3 754.1 743.8 646.6 708.5 648.7 549.8 316.7 490.4 489.3 463.6 463.9 449.8 458.8 516.0 458.5 516.2 431.4 386.9 325.3 328.8 333.3 321.8 315.3 311.4 242.0 284.9 272.7 196.5 306.7 291.4 251.3 294.1 294.6 230.1 128.2 273.8 299.6 243.3 234.1 325.9 363.1 248.9 216.9 330.5 241.1 186.9 178.7 337.3 273.1 173.8 154.8 293.0 217.7 190.9 173.0 333.1 255.7 102.7 136.1 326.1 202.6 119.5 154.5 311.5 173.1 123.2 68.6 199.6 181.8 59.5 53.6 195.1 119.8 31.8 62.0 232.4 74.9 69.3 84.3 142.9 24.5 56.2 71.9 142.4 100.2 49.1 77.6 107.1 46.1 19.3 45.2 125.1 35.0 (6.8) 50.0 131.2 28.5 (1.4) 29.9 71.2 28.7 (1.8) 27.9 71.5 22.8 4 23.2 55.8 21.9 1.6 16.6 51.8 21.4 128.2 187.5 313.9 159.5 107.1 150.5 264.6 154.8 122 146.5 279.8 141.1 105.1 155.1 266.4 141.4 104.7 143.4 242 128.2 7.6 133.7 230.1 111.1 88.9 123.7 230.9 143.5 108.2 166.1
Net Income 966 774 979 939 841 636 923 693 780 639 688 454 468 1,049 484.9 431 413.7 390.7 379.1 391.7 341.9 385.9 307.8 312.0 134.0 (141.9) 320.0 308.9 311.7 336.9 292.6 313.0 280.8 264.2 62.8 165.5 71.5 87.4 90.5 92.1 85.9 83.4 25.5 82.2 76.5 60.8 94.5 64.5 61.6 93.5 90.7 62.4 0.9 112.5 111.5 65.2 61.0 122.9 115.0 60.3 55.1 130.1 83.1 55.3 41.7 154.5 93.4 48.0 81.3 163.5 68.2 58.0 41.9 143.8 102.9 13.9 35.2 152.9 74.6 24.4 77.8 129.5 229.5 176.4 24.9 107.7 98.4 20.8 17.8 105.2 62.9 4.6 17.5 22.4 28.6 20.7 35.4 63.3 (5.7) 18.8 23.6 55.6 36.1 10.1 27.2 53.7 15.7 2.4 21.2 59.2 14.2 (11.5) 26.9 64.9 12.5 (4.9) 13.7 38.1 12.1 (5.9) 11.6 38.4 8.3 (2.3) 8.9 28.2 7.7 (3.7) 5.6 26.3 7.7 (1.6) 2.7 31.1 5.9 0.9 2.5 23.2 5.5 (0.6) 3.5 27.9 4.8 (5.6) 8.3 23.3 6.7 (5.6) 8.4 28.5 5.3 (25.7) 6.6 24.8 1.4 (4.7) 4.1 16.9 3.1 (0.4) 8.3
EPS (Diluted) 1.53 1.23 1.55 1.49 1.34 1.04 1.57 1.18 1.33 1.09 1.18 0.99 1.04 2.34 1.08 0.96 0.92 0.87 0.85 0.88 0.77 0.86 0.69 0.70 0.32 -0.34 0.77 0.74 0.75 0.81 0.71 0.75 0.68 0.64 0.15 0.43 0.33 0.41 0.43 0.43 0.40 0.40 0.12 0.39 0.36 0.29 0.45 0.31 0.29 0.45 0.43 0.30 0.00 0.54 0.53 0.31 0.29 0.58 1.27 0.28 0.25 0.60 0.69 0.26 0.20 0.72 0.68 0.23 0.38 0.77 0.32 0.28 0.20 0.68 0.49 0.07 0.16 0.68 0.34 0.11 0.33 0.59 1.07 0.81 0.12 0.49 0.47 0.10 0.09 0.52 0.32 0.03 0.12 0.11 0.16 0.10 0.18 0.30 -0.03 0.09 0.12 0.28 0.23 0.05 0.14 0.28 0.13 0.02 0.19 0.57 0.11 -0.09 0.13 0.36 0.11 -0.04 0.12 0.35 0.11 -0.05 0.11 0.36 0.08 -0.02 0.08 0.26 0.07 -0.03 0.05 0.25 0.07 -0.01 0.03 0.29 0.06 0.01 0.03 0.22 0.05 -0.01 0.03 0.26 0.04 -0.05 0.08 0.22 0.06 -0.05 0.07 0.26 0.05 -0.23 0.06 0.22 0.01 -0.05 0.04 0.15 0.03 – 0.07
Balance Sheet
Cash & Equivalents 161 172 78 1,199 97 141 733 579 36 65 338 284 106 680 220 22.2 135.8 14.6 146.4 224.3 374.4 402.4 524.5 447.1 945.7 531.6 21.0 673.3 273.4 27.8 12.0 84.5 15.3 17.5 37.2 11.7 332.4 310.8 248.9 237.4 180.9 137.2 97.6 38.4 226.2 239.4 172.8 151.4 358.6 210.2 149.3 779.5 33.7 143.9 583.6 978.8 114.9 781.2 66.0 148.4 477.6 870.1 31.0 50.5 103.3 167.4 29.4 52.2 47.0 179.1 510.1 72.9 98.7 268.7 19.1 833.7 303.3 225.5 68.3 247.5 645.3 36.8 7.9 86.2 16.6 35.5 9.5 17.8 19.0 22.2 12.2 12.1 158.0 283.0 73.5 5.9 43.8 150.7 28.2 0.1 0.2 0.2 0.2 0.1 7.1 50.0 0 4.4 6.8 18.4 0.0 0.1 26.7 86.7 12.9 14.4 12.9 6.1 13 0.6 36 3.4 6.6 12.5 25.6 14.9 5.7 4.5 0 13.4 15.8
Total Assets 68,549 68,203 66,641 66,616 64,524 64,263 64,069 51,050 44,535 44,390 44,266 43,939 24,038 24,464 24,379 24,439.2 24,526.8 23,992.7 23,621.6 23,872.3 23,437.2 23,179.9 23,078.8 22,780.9 22,992.5 21,969.4 21,812.1 21,335.9 19,751.6 18,934.3 18,231.7 17,911.3 16,913.7 16,432.3 16,845.9 16,764.8 16,672.9 16,067.6 16,138.8 15,982.0 15,822.9 15,501.1 15,446.1 15,508.3 15,651.2 15,533.1 15,261.8 14,312.2 14,384.5 13,653.1 17,741.5 17,610.3 15,842.3 15,446.2 15,855.3 15,364.3 13,817.2 14,252.1 13,696.6 13,171.1 13,036.3 13,039.6 12,499.2 11,929.8 12,119.9 12,329.2 12,827.7 12,029.5 11,833.7 11,940.0 13,126.1 12,222.1 12,169.1 11,239.8 11,062.0 10,922.4 9,988.5 10,348.9 10,391.1 10,188.5 10,176.1 10,731.4 9,311.7 10,362.5 6,696.9 6,849.9 7,199.2 6,424.3 6,068.9 5,957.9 6,211.9 5,549.5 5,618.7 5,990.1 5,809.6 5,693.8 5,706.1 5,527.1 5,853.3 5,691.9 5,935.7 6,293.2 7,360.3 6,347.0 5,372.1 3,574.5 3,174.9 3,024.9 2,935.2 2,696.8 2,496.2 2,422.5 2,309.0 2,334.8 2,294.2 1,237.4 1,220.1 1,333.4 1,287.1 1,219.9 1,233.8 1,259.5 1,197.2 1,181.2 1,189.4 1,264.9 1,207.3 1,137 1,095.5 1,164.1 1,162.2
Total Debt 33,022 33,652 32,816 33,727 32,467 32,040 32,293 28,017 21,873 22,001 21,764 22,059 12,817 13,306 13,701.2 13,859.0 13,852.0 13,810.4 13,732.9 14,269.4 14,270.0 14,281.2 14,337.3 14,361.4 14,391.2 14,264.2 12,722.8 12,513.8 11,088.9 10,339.6 9,381.0 8,953.4 8,179.9 8,024.4 9,139.0 9,456.9 9,604.7 9,621.2 9,440.9 9,474.3 9,357.2 9,225.7 8,980.6 8,721.7 8,822.5 8,825.9 8,258.9 7,205.6 7,207.6 7,334.7 8,330.1 8,330.1 7,356.0 7,075.3 7,343.4 7,205.4 5,832.8 6,010.0 5,735.9 5,547.3 5,517.5 5,394.7 4,886.6 4,661.7 5,020.8 4,906.6 5,484.3 5,432.4 5,304.4 5,607.7 6,500.8 5,542.7 5,024.7 4,502.2 4,838.1 4,996.0 4,134.3 4,047.5 4,055.0 4,058.8 4,012.8 3,855.6 3,572.1 3,613.5 2,536.4 2,307.2 2,615.6 2,278.8 2,000.9 2,009.3 2,584.9 2,171.5 2,027.0 2,013.9 1,892.0 2,004.9 1,995.9 2,266.7 2,469.1 2,434.7 2,306.2 2,063.6 2,308.1 1,966.3 1,740.5 1,399.1 1,209.2 1,096.7 938.4 709.5 597.3 541.3 438.3 495.4 568.5 392.1 352.2 396.2 437.1 402.1 392.1 414.1 434.1 419.1 410.2 451.9 477 427 377 392 392
Stockholders' Equity 22,937 22,357 22,485 22,081 21,830 21,364 17,036 16,887 16,709 16,445 16,484 16,299 7,218 7,132 6,493.9 6,312.3 6,114.6 5,993.7 6,015.2 5,840.9 5,910.4 6,097.0 6,042.4 6,146.1 6,240.7 5,560.6 6,226.0 6,218.9 6,348.1 6,442.0 6,579.5 6,652.8 6,664.9 6,701.4 5,527.9 5,359.5 5,407.7 238.4 188.7 214.3 237.4 286.9 335.8 414.5 517.5 530.2 592.1 623.2 656.4 584.5 2,337.9 2,189.7 2,085.3 2,134.4 2,129.6 2,065.7 2,089.5 2,256.2 2,238.6 2,186.0 2,217.1 2,499.1 2,448.6 2,414.5 2,387.2 2,380.7 2,207.2 2,139.6 2,162.4 2,183.3 2,088.2 2,058.0 1,983.3 2,006.8 1,969.3 1,875.5 1,861.6 2,210.8 2,216.0 2,155.6 2,366.0 2,355.1 1,794.8 1,385.5 1,498.4 1,572.1 1,605.7 1,399.4 1,456.4 1,483.7 1,241.4 1,200.8 1,234.6 1,231.6 1,365.6 1,345.5 1,341.9 1,329.8 1,265.3 1,282.4 1,275.8 1,268.4 1,225.0 1,187.7 1,195.6 1,186.5 1,147.5 1,174.5 1,217.6 1,216.6 1,164.0 1,168.9 1,195.3 1,186.8 1,121.2 462.6 473.4 472.6 428.7 423.7 436.7 431.7 398.7 397.6 407.6 406.2 379.7 379.5 390.8 392.7 372.7
Cash Flow
Operating Cash Flow 2,053 934 1,546 1,624 1,525 904 1,611 1,251 1,430 596 1,508 920 772 1,221 1,040.4 615.9 787 462.2 1,055.1 413.2 544.7 533.3 795.9 366.7 313.7 422.7 619.9 358.9 614.3 353.6 670.3 513.5 507.6 495.3 379.4 293.1 373.8 269.1 429.6 390.4 302.1 229.5 311.9 361.2 294.6 39.3 415.1 334.2 45.9 490.4 273.2 233.3 316.8 471.5 228.1 110.2 226.5 426.1 330.4 154.0 227.8 647.8 74.0 168.9 32.4 558.7 181.8 195.1 285.0 790.9 (2.7) (56.4) (335.7) 870.5 88.2 (21.9) 89.2 874.2 28.2 57.0 (67.7) 855.9 (418.7) (184.6) (92.8) 516.4 (81.4) (191.3) 27.8 449.7 (128.2) (171.4) (318.3) 621.9 105.9 120.6 220.7 365.1 183.1 (32.1) (105.1) 359.4 (183.6) (128.9) (28.6) 245.9 (10.5) (42.4) 125.0 78.6 (29.6) (25.7) 184.6 208.0 (20.4) (0.7) 83.2 72.9 (3.3) (28.1) 102.3 32.6 (1.7) 3.1 60.7 56.8 (11.1) (0.6) 22.1 71.3 (12.5)
Capital Expenditure (613) (864) (970) (804) (749) (629) (562) (468) (479) (512) (603) (398) (305) (289) (316.0) (326.7) (302) (257.0) (206.5) (166.2) (147.4) (176.7) (271.4) (380.0) (594.3) (949.7) (1,109.0) (1,019.2) (830.5) (889.7) (831.8) (694.3) (350.9) (264.5) (182.0) (135.2) (82.5) (112.7) (133.1) (158.3) (136.8) (196.4) (258.0) (300.9) (285.6) (343.8) (574.8) (382.2) (392.7) (429.5) (658.8) (537.5) (559.3) (501.1) (627.2) (458.2) (432.3) (348.4) (473.8) (338.5) (329.1) (194.7) (226.5) (176.6) (111.4) (68.3) (176.5) (207.2) (164.6) (243.0) (440.1) (393.0) (300.5) (339.5) (364.8) (241.9) (170.0) (107.0) (132.3) (410.2) 230.8 (64.6) (60.6) (67.2) (64.4) (58.3) (71.8) (77.9) (65.5) (48.9) (64.5) (66.2) (51.0) (33.5) (24.9) (51.9) (73.0) (60.9) (98.3) (69.3) (83.0) (91.0) (108.5) (92.9) (56.4) (53.6) (64.3) 225.7 (331.0) (75.4) (29.4) (99.9) (168.1) (7.3) (26.2) (31.9) (20.3) (25.6) (12.7) (28.4) (41.4) (8) (11.8) (16.4) (15.8) (16.9) (31.9) (17.9) (17.7) (19.5) (18.8)
Free Cash Flow 1,440 70 576 820 776 275 1,049 783 951 84 905 522 467 932 724.4 289.2 485 205.2 848.6 247.0 397.3 356.6 524.6 (13.3) (280.6) (527.0) (489.1) (660.3) (216.1) (536.1) (161.6) (180.8) 156.8 230.9 197.5 157.9 291.3 156.4 296.5 232.1 165.3 33.1 53.9 60.3 9.0 (304.6) (159.7) (48.0) (346.8) 60.9 (385.5) (304.2) (242.5) (29.6) (399.2) (348.0) (205.7) 77.6 (143.4) (184.5) (101.3) 453.1 (152.4) (7.7) (79.0) 490.4 5.3 (12.1) 120.4 547.8 (442.8) (449.4) (636.2) 531.0 (276.6) (263.8) (80.8) 767.2 (104.2) (353.2) 163.1 791.3 (479.3) (251.8) (157.2) 458.1 (153.2) (269.2) (37.7) 400.8 (192.6) (237.6) (369.3) 588.4 81.0 68.7 147.7 304.2 84.8 (101.3) (188.1) 268.4 (292.1) (221.7) (85.0) 192.3 (74.8) 183.3 (206.1) 3.3 (58.9) (125.6) 16.5 200.8 (46.6) (32.6) 62.9 47.3 (16) (56.5) 60.9 24.6 (13.5) (13.3) 44.9 39.9 (43) (18.5) 4.4 51.8 (31.3)