PKG - Packaging Corporation of America
Price:
--
--
|
CONSENSUS:
Hold
DETAILS
|
PRICE TARGET:
$251.75
DETAILS
HIGH:
$258.00
LOW:
$245.00
MEDIAN:
$252.00
CONSENSUS:
$251.75
UPSIDE:
16.60%
| Metric | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q2 | 2002 Q4 | 2002 Q2 | 2001 Q4 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | 2,367.8 | 2,363.6 | 2,313.4 | 2,171.3 | 2,141 | 2,146.1 | 2,182.4 | 2,075.3 | 1,979.5 | 1,937.9 | 1,936 | 1,952.1 | 1,976.3 | 1,978.4 | 2,125.9 | 2,237.3 | 2,136.4 | 2,043.2 | 2,000.1 | 1,879.9 | 1,807.2 | 1,714.2 | 1,693.7 | 1,541.6 | 1,708.7 | 1,720 | 1,750.7 | 1,759.9 | 1,733.7 | 1,746.5 | 1,809.9 | 1,767.5 | 1,690.6 | 1,684.3 | 1,640.1 | 1,584 | 1,536.5 | 1,476.6 | 1,484 | 1,417.4 | 1,401 | 1,390.9 | 1,470.8 | 1,454.3 | 1,425.7 | 1,433.9 | 1,518.9 | 1,468.4 | 1,431.3 | 1,264.4 | 845.4 | 800.2 | 755.2 | 736.6 | 723.5 | 712.5 | 671.4 | 654.3 | 670.8 | 665.5 | 629.5 | 626.7 | 642.8 | 615.5 | 550.7 | 532.3 | 553.6 | 549.4 | 512.4 | 546.1 | 620.8 | 616.2 | 577.5 | 580.2 | 591.0 | 585.6 | 559.2 | 553.1 | 575.0 | 551.1 | 507.9 | 472.7 | 512.2 | 519.3 | 489.4 | 492.6 | 498.8 | 467.4 | 431.3 | 431.2 | 436.5 | 418.2 | 447.4 | 413.1 | 467.0 | 454.7 | 524.9 | 487.7 | 492.4 | 456.1 |
| Cost of Revenue | 1,914.9 | 1,916.1 | 1,809.1 | 1,688.3 | 1,686.3 | 1,676.4 | 1,677.2 | 1,637.6 | 1,609.1 | 1,527.8 | 1,523.3 | 1,507.4 | 1,544.9 | 1,544.7 | 1,607.5 | 1,648.5 | 1,603.2 | 1,533.3 | 1,489.4 | 1,431.1 | 1,403.5 | 1,380.9 | 1,348.3 | 1,209.7 | 1,342.9 | 1,336.7 | 1,339.3 | 1,332 | 1,312.3 | 1,321.1 | 1,366.7 | 1,346.9 | 1,334.5 | 1,312.6 | 1,243.1 | 1,219.7 | 1,198.3 | 1,149.5 | 1,154.5 | 1,097.3 | 1,102 | 1,105.8 | 1,142.5 | 1,136.6 | 1,148.7 | 1,137.0 | 1,198.6 | 1,157.6 | 1,129.9 | 1,005.6 | 617.8 | 605.0 | 570.0 | 562.6 | 560.9 | 554.4 | 526.3 | 520.1 | 533.1 | 528.6 | 496.4 | 479.4 | 476.3 | 483.8 | 463.9 | 444.7 | 443.0 | 430.9 | 402.4 | 431.9 | 488.7 | 489.0 | 459.3 | 447.9 | 451.5 | 445.5 | 446.2 | 429.6 | 440.6 | 439.2 | 431.2 | 415.5 | 431.7 | 423.4 | 416.2 | 407.7 | 400.8 | 396.7 | 390.6 | 363.7 | 357.5 | 336.3 | 363.7 | 323.4 | 354.8 | 347.5 | 359.2 | 350.4 | 363.7 | 312.6 |
| Gross Profit | 452.9 | 447.5 | 504.3 | 483 | 454.7 | 469.7 | 505.2 | 437.7 | 370.4 | 410.1 | 412.7 | 444.7 | 431.4 | 433.7 | 518.4 | 588.8 | 533.2 | 509.9 | 510.7 | 448.8 | 403.7 | 333.3 | 345.4 | 331.9 | 365.8 | 383.3 | 411.4 | 427.9 | 421.4 | 425.4 | 443.2 | 420.6 | 356.1 | 371.7 | 397 | 364.3 | 338.2 | 327.1 | 329.5 | 320.1 | 299 | 285.1 | 328.3 | 317.7 | 277 | 297.0 | 320.3 | 310.8 | 301.4 | 258.8 | 227.6 | 195.2 | 185.2 | 173.9 | 162.6 | 158.1 | 145.0 | 134.2 | 137.7 | 136.9 | 133.1 | 147.3 | 166.5 | 131.7 | 86.8 | 87.5 | 110.5 | 118.5 | 110.0 | 114.2 | 132.1 | 127.2 | 118.2 | 132.3 | 139.6 | 140.1 | 113.0 | 123.5 | 134.5 | 111.9 | 76.6 | 57.1 | 80.5 | 95.9 | 73.3 | 84.9 | 98.0 | 70.7 | 40.6 | 67.5 | 78.9 | 81.8 | 83.7 | 89.7 | 112.2 | 107.2 | 165.6 | 137.2 | 128.7 | 143.5 |
| 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 | 15.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 180.3 | 165.3 | 154.3 | 153.2 | 161.4 | 147 | 162 | 149.5 | 151.9 | 142.8 | 144.2 | 147.6 | 150.2 | 145.7 | 145.2 | 156.7 | 161.1 | 141.1 | 144.5 | 146.3 | 145 | 130.2 | 127.1 | 136.3 | 145.9 | 137 | 136.9 | 143.7 | 140 | 129.7 | 134.2 | 137.7 | 134.9 | 133.7 | 129.6 | 129.6 | 127.8 | 125.1 | 116.9 | 114.8 | 114.3 | 105.4 | 112.7 | 115.9 | 117.3 | 110.5 | 119.6 | 122.9 | 116.5 | 99.7 | 77.1 | 74.2 | 75.3 | 71.9 | 68.5 | 70.6 | 68.8 | 65.1 | 65.3 | 64.5 | 63.5 | 60.9 | 62.7 | 60.0 | 56.9 | 55.6 | 57.4 | 58.2 | 56.7 | 59.0 | 60.9 | 57.9 | 57.6 | 56.0 | 56.0 | 57.6 | 54.8 | 53.7 | 55.0 | 51.9 | 48.9 | 46.5 | 50.4 | 50.3 | 46.8 | 47.8 | 47.5 | 42.9 | 42.5 | 42.2 | 42.5 | 43.6 | 44.9 | 40.1 | 42.1 | 41.0 | 42.1 | 38.5 | 39.3 | 36.1 |
| Other Expenses | 0 | 0 | 25.5 | (3.9) | 13 | 20.5 | 16.1 | 12.2 | 22.5 | 5.8 | 9.9 | 12.7 | 10.5 | 0 | 2.9 | 1.3 | 2.1 | 1.9 | 3.1 | 2 | 3.1 | (14.2) | 0.4 | (0.1) | 3.6 | (16) | 0 | 0 | 0 | (14.4) | 0 | 0 | 0 | (12.8) | 0 | 0 | 0 | (13.3) | 0 | 0 | 0 | (9.3) | 0 | 0 | (3.6) | (12.3) | 0 | 0 | 0 | 46.7 | 7.7 | 10.8 | 5.4 | (80.4) | (17.0) | (17.7) | (16.9) | 1.3 | 1.2 | 4.5 | 3.7 | (19.2) | 116.0 | 3.9 | (20.1) | (165.7) | (164.5) | (164.2) | 3.7 | 3.4 | 2.5 | 5.2 | 3.4 | 1.2 | 2.1 | 2.3 | 1.4 | 0.9 | 2.9 | 2.4 | 2.2 | (3.3) | 3.8 | (8.6) | 0 | (23.6) | 0 | 0 | 0 | (8.4) | 3.1 | 0 | 2.2 | (260.4) | 0.5 | 0.2 | 36.7 | 2.2 | 0.8 | 37.5 |
| Operating Expenses | 180.3 | 165.3 | 179.8 | 149.3 | 174.4 | 167.5 | 178.1 | 161.7 | 174.4 | 148.6 | 154.1 | 160.3 | 160.7 | 145.7 | 148.1 | 158 | 163.2 | 143 | 147.6 | 148.3 | 148.1 | 131.5 | 127.5 | 136.2 | 149.5 | 137 | 136.9 | 143.7 | 140 | 129.7 | 134.2 | 137.7 | 134.9 | 133.7 | 129.6 | 129.6 | 127.8 | 125.1 | 116.9 | 114.8 | 114.3 | 105.4 | 112.7 | 115.9 | 113.7 | 110.5 | 119.6 | 122.9 | 116.5 | 99.7 | 77.1 | 74.2 | 75.3 | (31.8) | 68.5 | 70.6 | (26.7) | 66.3 | 66.6 | 69.0 | 67.2 | 67.3 | 178.8 | 63.9 | 62.4 | 58.3 | 61.3 | 62.5 | 60.4 | 62.4 | 63.3 | 63.0 | 61.0 | 57.3 | 58.1 | 59.9 | 56.3 | 54.6 | 57.9 | 54.3 | 51.1 | 43.2 | 54.2 | 41.6 | 46.8 | 24.2 | 47.5 | 42.9 | 42.5 | 33.8 | 45.6 | 43.6 | 47.1 | (220.3) | 42.6 | 41.2 | 78.7 | 40.7 | 40.1 | 73.6 |
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Income | 272.6 | 282.2 | 324.5 | 333.7 | 280.3 | 302.2 | 327.1 | 276 | 196 | 261.5 | 258.6 | 284.4 | 270.7 | 288 | 370.3 | 430.8 | 370 | 366.9 | 363.1 | 300.5 | 255.6 | 201.8 | 217.9 | 195.7 | 216.3 | 235.1 | 262.8 | 280.4 | 275.4 | 286.7 | 298.5 | 269.6 | 212.9 | 252 | 242.6 | 234.1 | 203.4 | 192.9 | 206.4 | 200.2 | 180.8 | 175.9 | 219.4 | 197.6 | 157.1 | 173.2 | 188.4 | 180.2 | 160.9 | 121.1 | 142.8 | 110.2 | 106 | 98.4 | 92.1 | 83.9 | 169.1 | 67.8 | 71.2 | 67.9 | 65.9 | 96.4 | (12.3) | 67.7 | 33.6 | 70.8 | 96.3 | 135.7 | 49.6 | 51.8 | 68.7 | 64.2 | 57.1 | 75.0 | 81.5 | 80.2 | 56.7 | 68.8 | 76.6 | 57.6 | 25.5 | 13.9 | 26.3 | 54.3 | 26.4 | 60.7 | 50.4 | 27.8 | (1.9) | 33.7 | 33.3 | 38.2 | 36.6 | 310.0 | 69.6 | 66.0 | 86.9 | 96.6 | 88.5 | 69.9 |
| Interest Expense | 32.6 | 33.8 | 19.3 | 13.1 | 12.9 | 11.7 | 9.7 | 10.4 | 9.6 | 11.1 | 12.3 | 14.6 | 15.4 | 15.1 | 16.5 | 18.8 | 19.8 | 80.2 | 23.9 | 24.9 | 23.5 | 24.4 | 24.4 | 25.1 | 19.6 | 60.7 | 21.6 | 22.4 | 24.1 | 22.2 | 23.9 | 23.8 | 25.8 | 28 | 25.4 | 25.2 | 24 | 24.4 | 23.4 | 22.5 | 21.6 | 22.3 | 21.7 | 22.2 | 19.2 | 23.2 | 23.1 | 21.4 | 20.8 | 27.9 | 11.9 | 9.2 | 9.2 | 9.4 | 30.6 | 13.3 | 9.7 | 9.3 | 6.7 | 6.3 | 6.9 | 7.6 | 7.9 | 8.1 | 8.7 | 9.0 | 9.0 | 8.8 | 8.7 | 0 | 8.1 | 8.2 | 6.3 | 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 |
| 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 |
| Profitability | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| EBITDA | 497.8 | 390 | 477.1 | 474.3 | 418.3 | 439.3 | 461 | 405.6 | 325.5 | 390.5 | 386.2 | 410.3 | 398.2 | 410.4 | 477.9 | 533.7 | 469.8 | 467 | 463.4 | 404.3 | 343.9 | 290.7 | 310.6 | 224.9 | 310 | 332.1 | 358.8 | 374.3 | 368.2 | 384 | 399.4 | 373.2 | 320.5 | 359.7 | 340.1 | 327.8 | 295.9 | 286.6 | 294.4 | 287.8 | 269.5 | 266.5 | 307.1 | 284.4 | 250.5 | 267.5 | 295.8 | 283.3 | 246.9 | 209.2 | 191.2 | 154.9 | 150.3 | 141.7 | 135.0 | 126.3 | 211.7 | 110.7 | 112.3 | 108.5 | 105.2 | 119.5 | 26.7 | 106.8 | 63.0 | 68.5 | 86.8 | 93.6 | 86.3 | 92.2 | 106.4 | 99.9 | 93.7 | 111.1 | 117.8 | 116.5 | 93.7 | 107.1 | 114.7 | 95.9 | 63.3 | 53.0 | 68.1 | 93.9 | 64.3 | 101.5 | 90.6 | 67.4 | 37.0 | 74.0 | 72.9 | 77.4 | 75.0 | 347.5 | 106.2 | 101.4 | 123.6 | 133.7 | 125.4 | 107.4 |
| EBIT | 272.6 | 168.4 | 324.5 | 333.7 | 280.3 | 303.3 | 328.3 | 277.1 | 197.1 | 259.6 | 256.8 | 282.4 | 268.7 | 291.6 | 363.9 | 419.4 | 360.1 | 360.6 | 357.8 | 299.6 | 243.1 | 189.8 | 210.1 | 116.7 | 209.7 | 233.2 | 260.9 | 278.4 | 273.4 | 286.7 | 298 | 269.1 | 212.4 | 252 | 242.6 | 234.1 | 203.4 | 192.9 | 206.4 | 200.2 | 180.8 | 175.9 | 219.4 | 197.6 | 157.1 | 173.2 | 188.4 | 180.2 | 160.9 | 121.1 | 142.8 | 110.2 | 106 | 98.4 | 92.1 | 83.9 | 169.1 | 67.8 | 71.2 | 67.9 | 65.9 | 80.0 | (12.3) | 67.7 | 24.4 | 29.2 | 49.2 | 56.0 | 49.6 | 51.8 | 68.7 | 64.2 | 57.1 | 75.0 | 81.5 | 80.2 | 56.7 | 68.8 | 76.6 | 57.6 | 25.5 | 13.9 | 26.3 | 54.3 | 26.4 | 60.7 | 50.4 | 27.8 | (1.9) | 33.7 | 33.3 | 38.2 | 36.6 | 310.0 | 69.6 | 66.0 | 86.9 | 96.6 | 88.5 | 69.9 |
| Income Before Tax | 219.8 | 134.6 | 305.2 | 320.6 | 267.4 | 291.6 | 318.6 | 266.7 | 187.5 | 248.5 | 244.5 | 267.8 | 253.3 | 276.5 | 347.4 | 400.6 | 340.3 | 280.4 | 333.9 | 274.7 | 219.6 | 165.4 | 185.7 | 91.6 | 190.1 | 172.4 | 239.3 | 256 | 249.3 | 264.5 | 274.1 | 245.3 | 186.6 | 224 | 216.9 | 208.6 | 179.1 | 168.6 | 183 | 177.7 | 159.2 | 153.6 | 197.7 | 175.4 | 137.9 | 150.1 | 165.3 | 158.8 | 140.1 | 93.2 | 130.9 | 101.0 | 96.7 | 89.0 | 61.5 | 70.6 | 159.4 | 58.5 | 64.5 | 61.5 | 59 | 88.8 | (20.2) | 59.7 | 24.9 | 61.8 | 87.4 | 126.9 | 40.9 | 42.7 | 60.6 | 56.0 | 50.8 | 69.3 | 75.7 | 73.3 | 49.6 | 61.7 | 68.7 | 49.3 | 17.5 | 1.0 | 19.2 | 47.2 | 20.5 | 56.9 | 40.7 | 20.5 | (10.6) | (1.1) | 17.6 | 19.1 | 19.3 | (25.4) | 50.7 | 46.4 | 121.6 | 66.7 | 56.4 | 42.5 |
| Income Tax Expense | 48.9 | 32.8 | 78.3 | 79.1 | 63.6 | 70.5 | 80.5 | 67.8 | 40.6 | 59.3 | 61.3 | 65.1 | 63.2 | 64.9 | 84.9 | 99.1 | 86.1 | 64 | 83.2 | 67.4 | 53.1 | 41.9 | 46.6 | 34.9 | 48.4 | 36.2 | 59.5 | 62.4 | 62.5 | 59.9 | 67.4 | 58.7 | 46.5 | (44.9) | 77.8 | 65.4 | 61.7 | 57.9 | 63.7 | 61.8 | 55.5 | 49.3 | 69.9 | 61.4 | 47.1 | 51.5 | 60.9 | 59.2 | 50 | (133.8) | 45.9 | 33.6 | 33.4 | 28 | 21.7 | 25.4 | 141.6 | 19.0 | 22.7 | 22.1 | 21.6 | 33.9 | (113.5) | 21.6 | 5.7 | 3.2 | 14.7 | 18 | 15.2 | 12.4 | 22.5 | 20.8 | 18.8 | 25.3 | 27.1 | 27.1 | 18.4 | 21.7 | 25.2 | 17.4 | 5.4 | (0.6) | 8.7 | 19.4 | 7.9 | 20.6 | 16.8 | 9.0 | (4.2) | (1.3) | 6.9 | 6.7 | 7.7 | 11.8 | 19.4 | 18.3 | 47.2 | 26.7 | 23.1 | 17.3 |
| Net Income | 170.9 | 101.1 | 226.9 | 241.5 | 203.8 | 221.1 | 238.1 | 198.9 | 146.9 | 189.2 | 183.2 | 202.7 | 190.1 | 211.6 | 262.5 | 301.5 | 254.2 | 216.5 | 250.7 | 207.3 | 166.5 | 123.6 | 139.1 | 56.7 | 141.7 | 136.2 | 179.8 | 193.6 | 186.8 | 204.6 | 206.7 | 186.6 | 140.1 | 268.9 | 139.1 | 143.2 | 117.4 | 110.7 | 119.3 | 115.9 | 103.7 | 104.2 | 127.8 | 114 | 90.8 | 98.5 | 104.4 | 99.6 | 90.1 | 227.0 | 84.7 | 66.3 | 62.3 | 61.0 | 39.8 | 45.2 | 17.8 | 39.5 | 41.8 | 39.4 | 37.4 | 54.9 | 93.3 | 38.0 | 19.2 | 58.7 | 72.7 | 108.9 | 25.7 | 30.2 | 38.1 | 35.2 | 32.1 | 44.0 | 48.7 | 46.2 | 31.2 | 40.1 | 43.6 | 32.1 | 10.9 | 1.7 | 10.6 | 27.8 | 12.6 | 36.3 | 24.6 | 12.3 | (6.6) | 0.2 | 10.7 | 12.4 | 11.6 | 18.4 | 31.3 | 27.6 | 63.4 | 40.0 | 33.3 | 25.2 |
| Per Share Data | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| EPS (Basic) | 1.92 | 1.13 | 2.52 | 2.68 | 2.27 | 2.46 | 2.65 | 2.20 | 1.63 | 2.10 | 2.04 | 2.25 | 2.10 | 2.34 | 2.81 | 3.22 | 2.71 | 2.29 | 2.64 | 2.18 | 1.75 | 1.30 | 1.47 | 0.60 | 1.50 | 1.44 | 1.90 | 2.05 | 1.98 | 2.17 | 2.19 | 1.98 | 1.48 | 2.85 | 1.47 | 1.52 | 1.25 | 1.17 | 1.27 | 1.23 | 1.09 | 1.07 | 1.31 | 1.16 | 0.92 | 1.00 | 1.06 | 1.01 | 0.92 | 2.35 | 0.87 | 0.67 | 0.63 | 0.63 | 0.41 | 0.47 | 0.18 | 0.41 | 0.42 | 0.39 | 0.37 | 0.55 | 0.92 | 0.37 | 0.19 | 0.58 | 0.71 | 1.07 | 0.25 | 0.30 | 0.37 | 0.34 | 0.31 | 0.42 | 0.46 | 0.44 | 0.30 | 0.38 | 0.42 | 0.31 | 0.11 | 0.02 | 0.10 | 0.26 | 0.12 | 0.34 | 0.23 | 0.12 | -0.06 | 0.00 | 0.10 | 0.12 | 0.11 | 0.17 | 0.29 | 0.26 | 0.60 | 0.38 | 0.31 | 0.25 |
| EPS (Diluted) | 1.91 | 1.13 | 2.51 | 2.67 | 2.26 | 2.45 | 2.64 | 2.20 | 1.63 | 2.10 | 2.03 | 2.24 | 2.11 | 2.33 | 2.80 | 3.20 | 2.70 | 2.28 | 2.63 | 2.17 | 1.75 | 1.30 | 1.46 | 0.59 | 1.49 | 1.43 | 1.89 | 2.04 | 1.97 | 2.16 | 2.18 | 1.97 | 1.48 | 2.84 | 1.47 | 1.52 | 1.24 | 1.17 | 1.26 | 1.23 | 1.09 | 1.07 | 1.31 | 1.16 | 0.92 | 1.00 | 1.06 | 1.01 | 0.92 | 2.33 | 0.86 | 0.66 | 0.62 | 0.63 | 0.41 | 0.46 | 0.18 | 0.41 | 0.42 | 0.39 | 0.37 | 0.55 | 0.91 | 0.37 | 0.19 | 0.58 | 0.71 | 1.07 | 0.25 | 0.30 | 0.37 | 0.34 | 0.31 | 0.42 | 0.46 | 0.44 | 0.30 | 0.38 | 0.42 | 0.31 | 0.10 | 0.02 | 0.10 | 0.26 | 0.12 | 0.34 | 0.23 | 0.11 | -0.06 | 0.00 | 0.10 | 0.12 | 0.11 | 0.17 | 0.29 | 0.25 | 0.60 | 0.37 | 0.31 | 0.24 |
| Shares Outstanding | 88.4 | 90.0 | 90.0 | 89.6 | 89.6 | 89.1 | 89.1 | 89.6 | 89.4 | 89.6 | 89.1 | 89.1 | 89.4 | 90.6 | 92.8 | 92.9 | 92.9 | 93.9 | 94.3 | 94.3 | 94.4 | 94.5 | 93.9 | 93.7 | 94.3 | 94.6 | 94.4 | 94.2 | 93.6 | 93.5 | 93.7 | 93.5 | 93.9 | 93.6 | 93.9 | 93.4 | 93.1 | 93.7 | 93.1 | 93.3 | 94.1 | 97.5 | 96.5 | 97.1 | 97.4 | 98.5 | 97.2 | 97.0 | 96.8 | 96.7 | 96.8 | 96.4 | 96.4 | 96.3 | 96.4 | 96.3 | 96.6 | 96.6 | 99 | 100.1 | 100.7 | 100.7 | 101.8 | 102 | 101.9 | 101.8 | 101.7 | 101.5 | 101.4 | 101.4 | 102.6 | 103.1 | 103.8 | 103.8 | 104.6 | 104.6 | 104.2 | 103.9 | 103.7 | 103.4 | 103.4 | 103.4 | 107.7 | 107.4 | 107.0 | 106.8 | 106.6 | 106.2 | 105.8 | 105.2 | 104.4 | 104.4 | 105.5 | 105.5 | 106.6 | 106.4 | 104.9 | 106.0 | 105.8 | 101.6 |
| Metric | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q2 | 2009 Q1 | 2007 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents | 397.1 | 529 | 634 | 787.9 | 751.7 | 685 | 676.6 | 613.6 | 692.4 | 648 | 573.2 | 477.1 | 367.7 | 320 | 648.7 | 667.3 | 628.6 | 618.7 | 1,702.9 | 972.2 | 983.4 | 974.6 | 949.1 | 853.3 | 764 | 679.5 | 738.3 | 569.4 | 442.4 | 361.5 | 293.8 | 199.6 | 102.4 | 216.9 | 370.5 | 321 | 254 | 239.3 | 279.8 | 213.6 | 162.3 | 181.5 | 197.6 | 260.7 | 192.9 | 140.0 | 194.1 | 91.2 | 87.6 | 172.0 | 131.5 | 140.0 | 131.3 | 129.7 | 65.3 | 15.7 | 46.3 | 7.9 | 36.7 | 4.4 | 24.3 | 10.3 |
| Short-Term Investments | 146.6 | 71.8 | 94.7 | 92.4 | 91.4 | 102 | 95 | 490.8 | 492.3 | 493.5 | 104 | 101.9 | 95.6 | 85.2 | 77.7 | 82.3 | 81.3 | 86.1 | 88.3 | 101.7 | 102.5 | 105.6 | 101.2 | 86.9 | 92.3 | 87.9 | 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 |
| Net Receivables | 1,351.1 | 1,283.9 | 1,410.5 | 1,205.9 | 1,164.1 | 1,154.2 | 1,216.1 | 1,145.5 | 1,045.1 | 1,037.5 | 1,045.2 | 1,023.9 | 1,031.4 | 1,067.5 | 1,118.9 | 1,212 | 1,140.7 | 1,078.4 | 1,078.1 | 981.4 | 908.6 | 837.5 | 864.6 | 823.4 | 879.5 | 872.1 | 941.8 | 958.4 | 930.3 | 918.6 | 991.3 | 936.7 | 908.8 | 900.2 | 851.3 | 755.2 | 733.3 | 703.1 | 731.5 | 663.4 | 631.4 | 427.5 | 412.8 | 375.9 | 325.9 | 255.3 | 300.4 | 206.9 | 188.9 | 191.4 | 193.8 | 190.1 | 175.7 | 201.5 | 222.7 | 208.6 | 204.0 | 216.0 | 227.8 | 230.0 | 219.4 | 209.1 |
| Inventory | 1,258.4 | 1,243.2 | 1,277.1 | 1,144.7 | 1,140.6 | 1,124.9 | 1,061.9 | 1,029.5 | 1,003.6 | 1,013.1 | 986.1 | 992.2 | 1,003.4 | 977.3 | 994.9 | 954.2 | 941.2 | 902.5 | 880.1 | 827.2 | 799.6 | 787.9 | 777.6 | 834.5 | 809.9 | 794.1 | 806.3 | 815.7 | 831.7 | 795.6 | 780.6 | 763.7 | 766.4 | 762.5 | 736.6 | 734.4 | 744.5 | 723.6 | 690.6 | 671.3 | 692.5 | 207.9 | 215.6 | 213.4 | 206.9 | 205.5 | 202.7 | 166.2 | 164.0 | 166.3 | 164.6 | 161.6 | 160.5 | 157.7 | 157.4 | 152.2 | 153.3 | 159.7 | 159.6 | 155.2 | 160.3 | 163.9 |
| Other Current Assets | 119.6 | 85.8 | 81.1 | 105.7 | 154.7 | 166.9 | 191.8 | 204.5 | 211.7 | 62.3 | 64.8 | 75.5 | 87.3 | 58.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 58 | 0 | 0 | 0 | 0 | 0 | 0 | 52.8 | 47.3 | 0 | 0 | 1.3 | 0 | 13.9 | 16.2 | 22.1 | 11.5 | 2.5 | 18.9 | 24.1 | 24.2 | 29.7 | 10.1 | 15.3 | 19.4 | 40.4 | 17.7 | 14.2 | 8.3 | 20.1 | 12.1 | 25.1 | 18.4 | 19.6 |
| Total Current Assets | 3,257.6 | 3,213.7 | 3,497.4 | 3,336.6 | 3,302.5 | 3,233 | 3,241.4 | 3,483.9 | 3,445.1 | 3,254.4 | 2,773.3 | 2,670.6 | 2,585.4 | 2,508.3 | 2,907.5 | 2,990.4 | 2,869.4 | 2,732.7 | 3,804.8 | 2,961.1 | 2,856.9 | 2,750.3 | 2,743.7 | 2,659 | 2,613.6 | 2,478.4 | 2,531.3 | 2,402.7 | 2,262.4 | 2,115.1 | 2,114.7 | 1,956.6 | 1,832.6 | 1,915.1 | 2,001.8 | 1,863.4 | 1,779.1 | 1,696.3 | 1,747 | 1,609.9 | 1,528.9 | 860.8 | 873.7 | 885.2 | 766.4 | 615.5 | 726.9 | 504.7 | 482.9 | 567.1 | 554.7 | 542.8 | 509.6 | 548.0 | 473.5 | 404.8 | 423.2 | 403.7 | 436.1 | 414.7 | 422.4 | 402.9 |
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment | 5,373.1 | 5,361.1 | 5,412.3 | 4,430.3 | 4,386.4 | 4,315.9 | 4,242.6 | 4,228.3 | 4,133.9 | 4,143.4 | 4,142.4 | 4,172.9 | 4,185.2 | 4,198.3 | 4,100 | 4,036.7 | 3,935.1 | 3,767.3 | 3,591.2 | 3,473.5 | 3,444 | 3,427.6 | 3,362.6 | 3,344.4 | 3,373.9 | 3,386 | 3,342.7 | 3,345.2 | 3,327.1 | 3,108.6 | 3,065.1 | 3,026.5 | 2,961.4 | 2,924.9 | 2,881.6 | 2,872.5 | 2,887.2 | 2,895.7 | 2,878.7 | 2,809.9 | 2,817.9 | 1,256.9 | 1,204.5 | 1,182.5 | 1,195.0 | 1,210.8 | 1,208.6 | 1,371.6 | 1,384.4 | 1,372.8 | 1,388.7 | 1,395.7 | 1,409.0 | 1,411.6 | 1,452.6 | 1,450.0 | 1,443.2 | 1,456.0 | 1,630.3 | 1,638.4 | 1,634.4 | 1,662.6 |
| Goodwill | 1,381.7 | 1,372.3 | 1,199.8 | 922.4 | 922.4 | 922.4 | 922.4 | 922.4 | 922.4 | 922.4 | 922.4 | 922.4 | 922.4 | 922.4 | 922.4 | 922.5 | 923.1 | 923.5 | 863.5 | 863.5 | 863.5 | 863.5 | 863.5 | 863.5 | 918.7 | 918.7 | 918.7 | 918.7 | 917.3 | 917.3 | 888.7 | 888.7 | 883.2 | 883.2 | 732.1 | 731.1 | 737.1 | 737.9 | 692.1 | 544 | 544 | 38.9 | 38.9 | 38.9 | 37.2 | 37.2 | 37.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 583.9 | 602.3 | 690.6 | 173.1 | 182.5 | 191.9 | 201.3 | 210.7 | 220.1 | 229.6 | 239.2 | 248.7 | 258.3 | 267.9 | 277.4 | 287.3 | 298.2 | 308.4 | 267.7 | 277 | 305.4 | 295.9 | 305.4 | 314.9 | 329.2 | 338.8 | 348.5 | 358.2 | 368.7 | 378.2 | 373.9 | 384.1 | 399.6 | 410 | 347.8 | 356.2 | 358.8 | 367.1 | 354.8 | 259.5 | 265.1 | 11.4 | 11.6 | 11.8 | 12.2 | 12.4 | 14.0 | 19.8 | 20.0 | 5.5 | 3.8 | 3.8 | 3.9 | 3.9 | 3.7 | 3.7 | 1.7 | 1.8 | 1.4 | 1.4 | 1.5 | 1.5 |
| Long-Term Investments | 71.8 | 67 | 77.7 | 75.6 | 71.3 | 65.2 | 69.7 | 68.4 | 68.5 | 64.1 | 49.3 | 50.6 | 56.9 | 64.9 | 67.1 | 61.2 | 68.5 | 60 | 57.8 | 49.9 | 47 | 42.7 | 45.2 | 36.3 | 57.1 | 58.1 | (327.6) | (314.8) | (305.7) | (285.2) | (279.3) | (272.8) | (256.7) | (239.5) | (342.1) | (342.7) | (349.3) | 0 | (360.9) | (353.9) | (357.2) | (13.9) | (16.2) | 13.8 | (11.5) | (2.5) | (18.9) | (24.1) | (24.2) | (29.7) | (10.1) | (15.3) | (36.0) | (40.4) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 109.8 | 109.1 | 102.2 | 103.2 | 104.7 | 104.8 | 76.4 | 68.4 | 67 | 67.2 | 51 | 41.3 | 40.8 | 42 | 70 | 42.5 | 43.5 | 44.9 | 45.8 | 48.6 | 51.3 | 53.2 | 52.2 | 53.9 | 55.1 | 55.8 | 49.9 | 49.6 | 53.1 | 50.5 | 57.6 | 59.7 | 63 | 64.3 | 63.9 | 80 | 81.2 | 80 | 74.6 | 72.8 | 71.4 | 35.6 | 35.6 | 34.5 | 35.7 | 36.3 | 34.7 | 39.1 | 38.9 | 40.3 | 56.5 | 58.3 | 60.2 | 63.3 | 73.1 | 76.2 | 78.8 | 80.7 | 97.0 | 100.2 | 98.6 | 86.2 |
| Total Non-Current Assets | 7,520.3 | 7,710.9 | 7,482.6 | 5,704.6 | 5,667.3 | 5,600.2 | 5,512.4 | 5,498.2 | 5,411.9 | 5,426.7 | 5,404.3 | 5,435.9 | 5,463.6 | 5,495.5 | 5,436.9 | 5,350.2 | 5,268.4 | 5,104.1 | 4,826 | 4,712.5 | 4,711.2 | 4,682.9 | 4,628.9 | 4,613 | 4,734 | 4,757.4 | 4,659.8 | 4,671.7 | 4,666.2 | 4,454.6 | 4,385.3 | 4,359 | 4,307.2 | 4,282.4 | 4,025.4 | 4,039.8 | 4,064.3 | 4,080.7 | 4,000.2 | 3,686.2 | 3,698.4 | 1,342.7 | 1,290.5 | 1,267.6 | 1,280.0 | 1,296.7 | 1,294.4 | 1,430.5 | 1,443.3 | 1,418.0 | 1,449.0 | 1,457.7 | 1,473.0 | 1,478.8 | 1,529.4 | 1,530.0 | 1,523.6 | 1,538.4 | 1,728.6 | 1,740.1 | 1,734.5 | 1,750.3 |
| Total Assets | 10,777.9 | 10,924.6 | 10,980 | 9,041.2 | 8,969.8 | 8,833.2 | 8,753.8 | 8,982.1 | 8,857 | 8,681.1 | 8,177.6 | 8,106.5 | 8,049 | 8,003.8 | 8,344.4 | 8,340.6 | 8,137.8 | 7,836.8 | 8,630.8 | 7,673.6 | 7,549 | 7,433.2 | 7,372.6 | 7,272 | 7,347.6 | 7,235.8 | 7,191.1 | 7,074.4 | 6,928.6 | 6,569.7 | 6,500 | 6,315.6 | 6,139.8 | 6,197.5 | 6,027.2 | 5,903.2 | 5,843.4 | 5,777 | 5,747.2 | 5,296.1 | 5,227.3 | 2,203.5 | 2,164.3 | 2,152.8 | 2,046.4 | 1,912.2 | 2,021.4 | 1,935.2 | 1,926.2 | 1,985.1 | 2,003.7 | 2,000.6 | 1,982.6 | 2,026.9 | 2,002.9 | 1,934.8 | 1,946.8 | 1,942.1 | 2,164.7 | 2,154.8 | 2,156.9 | 2,153.2 |
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables | 457.2 | 421 | 554.2 | 490.7 | 480.9 | 430.3 | 459.9 | 474.5 | 449.6 | 402.4 | 405.9 | 365.8 | 410.5 | 410.4 | 485.3 | 528.2 | 546.7 | 452.4 | 499.1 | 405.3 | 402.5 | 387 | 352.1 | 315.2 | 389 | 351.9 | 385.5 | 382.8 | 405.1 | 382.2 | 438.9 | 431.7 | 427.3 | 402.9 | 379.5 | 349.2 | 367.3 | 323.8 | 327 | 308.4 | 309 | 165.8 | 158.3 | 126.8 | 121.4 | 116.8 | 135.4 | 114.2 | 124.0 | 126.9 | 91.4 | 96.5 | 85.8 | 94.8 | 114.0 | 101.7 | 100.2 | 113.7 | 109.6 | 110.0 | 114.5 | 127.4 |
| Short-Term Debt | 104.4 | 102.1 | 0 | 0 | 0 | 0 | 0 | 399.9 | 399.8 | 399.6 | 399.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 698.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 150 | 156.5 | 156.5 | 156.5 | 25.8 | 25.8 | 6.5 | 6.5 | 109 | 109 | 109 | 109 | 109 | 278.7 | 109.1 | 109.1 | 112.8 | 109.1 | 109.1 | 113.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 12.4 | 42.1 | 0.1 | 0.8 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 325.7 | 272.6 | 215.1 | 171 | 197.7 | 300.4 | 190.9 | 155.9 | 121 | 187.8 | 172.7 | 150.7 | 119.7 | 191.7 | 178.1 | 160.4 | 120.5 | 190.7 | 176.9 | 164.8 | 125.8 | 160.7 | 164.2 | 148 | 120.5 | 159.9 | 157.4 | 142.6 | 115.8 | 171.4 | 166.1 | 144.3 | 111.6 | 158.5 | 156.5 | 136.3 | 111.6 | 158.6 | 157.1 | 128.9 | 108.8 | 0 | 0 | 0 | 0 | 0 | 26.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 104.6 | 126.4 | 80.2 | 88.4 | 99.3 |
| Total Current Liabilities | 1,060.9 | 1,015.1 | 1,107.5 | 943 | 1,007.7 | 1,001.6 | 1,100.5 | 1,431.5 | 1,400.3 | 1,265.7 | 1,278.9 | 797.7 | 828.9 | 875.5 | 963.4 | 972.9 | 967.9 | 884.8 | 1,644.4 | 816.8 | 805.8 | 782.6 | 775.4 | 683.6 | 744.6 | 723.8 | 770.7 | 729.6 | 740.7 | 693.6 | 766.5 | 715.8 | 673.6 | 832.7 | 824.3 | 760.2 | 776 | 625.4 | 637.5 | 551.5 | 545.3 | 397.0 | 369.4 | 371.0 | 351.0 | 336.5 | 550.5 | 308.1 | 311.1 | 343.0 | 286.7 | 300.7 | 296.8 | 207.9 | 232.5 | 183.0 | 194.3 | 218.5 | 248.3 | 232.4 | 202.9 | 227.5 |
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long-Term Debt | 3,968.1 | 3,967.3 | 3,966.4 | 2,475.2 | 2,474.7 | 2,474.2 | 2,473.7 | 2,473.2 | 2,472.7 | 2,472.2 | 2,075.7 | 2,474.7 | 2,474.1 | 2,473.6 | 2,473.1 | 2,472.6 | 2,472 | 2,471.5 | 2,471.1 | 2,479.8 | 2,480 | 2,479.4 | 2,478.7 | 2,478 | 2,477.4 | 2,476.8 | 2,486.3 | 2,485.4 | 2,484.6 | 2,483.7 | 2,482.9 | 2,482.1 | 2,481.2 | 2,480.4 | 2,456.3 | 2,457.3 | 2,458.4 | 2,620 | 2,625.8 | 2,288.1 | 2,289.3 | 548.9 | 548.8 | 548.7 | 548.6 | 548.5 | 398.5 | 585.6 | 585.5 | 585.2 | 629.1 | 629.1 | 629.1 | 768.1 | 816.1 | 816.2 | 858.2 | 869.2 | 1,194.0 | 1,233.1 | 1,316.2 | 1,329.2 |
| Deferred Tax Liabilities | 677.6 | 859.2 | 671.8 | 564.9 | 570.8 | 561.9 | 540.5 | 552.1 | 566.5 | 558 | 536.8 | 538.6 | 546.2 | 543 | 513.7 | 495.1 | 488.8 | 465.9 | 423.9 | 395.7 | 392.6 | 379.4 | 363.7 | 361.1 | 354.3 | 340.1 | 327.6 | 314.8 | 305.7 | 285.2 | 279.3 | 272.8 | 256.7 | 239.5 | 342.1 | 342.7 | 349.3 | 334.7 | 360.9 | 353.9 | 357.2 | 190.8 | 206.2 | 205.2 | 212.1 | 191.4 | 241.0 | 226.4 | 218.3 | 230.9 | 256.2 | 248.6 | 241.4 | 245.9 | 184.6 | 173.1 | 161.0 | 151.7 | 91.6 | 99.1 | 81.0 | 69.8 |
| Other Non-Current Liabilities | 189.1 | 189.5 | 186.5 | 179.3 | 175.9 | 176.8 | 178.9 | 193.9 | 177.5 | 167.1 | 176.7 | 215.2 | 206.7 | 199.2 | 190.3 | 212.9 | 215 | 215.4 | 298.5 | 351.2 | 355.4 | 357.5 | 362.4 | 429.5 | 428.6 | 430.5 | 378.1 | 423.2 | 420.4 | 417.2 | 423.2 | 438.6 | 435.9 | 443.3 | 391 | 416.7 | 415 | 416.8 | 372.3 | 419.3 | 423.4 | 123.5 | 111.8 | 106.6 | 118.2 | 116.9 | 73.7 | 33.6 | 30.7 | 28.5 | 19.6 | 19.3 | 19.4 | 18.8 | 22.6 | 18.5 | 17.6 | 15.2 | 7.6 | 7.6 | 7.3 | 7.5 |
| Total Non-Current Liabilities | 5,129.2 | 5,311.5 | 5,117 | 3,466.1 | 3,462.9 | 3,427.6 | 3,389.7 | 3,424 | 3,425.7 | 3,418.1 | 3,011.5 | 3,460.2 | 3,462.4 | 3,461.2 | 3,409.8 | 3,403.2 | 3,390.6 | 3,344.8 | 3,378.1 | 3,412.5 | 3,412 | 3,404.3 | 3,391.8 | 3,455.3 | 3,453.1 | 3,441 | 3,385.7 | 3,423.6 | 3,393.3 | 3,203.7 | 3,203.3 | 3,211.8 | 3,192.4 | 3,182.2 | 3,208.7 | 3,236.4 | 3,242.7 | 3,391.8 | 3,379.7 | 3,082.3 | 3,091.2 | 885.3 | 889.2 | 883.0 | 901.6 | 879.8 | 713.2 | 845.5 | 834.4 | 844.7 | 904.9 | 897.1 | 889.9 | 1,032.9 | 1,023.4 | 1,007.8 | 1,036.8 | 1,036.1 | 1,293.2 | 1,339.8 | 1,404.5 | 1,406.5 |
| Total Liabilities | 6,190.1 | 6,326.6 | 6,224.5 | 4,409.1 | 4,470.6 | 4,429.2 | 4,490.2 | 4,855.5 | 4,826 | 4,683.8 | 4,290.4 | 4,257.9 | 4,291.3 | 4,336.7 | 4,373.2 | 4,376.1 | 4,358.5 | 4,229.6 | 5,022.5 | 4,229.3 | 4,217.8 | 4,186.9 | 4,167.2 | 4,138.9 | 4,197.7 | 4,164.8 | 4,156.4 | 4,153.2 | 4,134 | 3,897.3 | 3,969.8 | 3,927.6 | 3,866 | 4,014.9 | 4,033 | 3,996.6 | 4,018.7 | 4,017.2 | 4,017.2 | 3,633.8 | 3,636.5 | 1,282.4 | 1,258.6 | 1,254.0 | 1,252.7 | 1,216.2 | 1,263.6 | 1,153.6 | 1,145.5 | 1,187.6 | 1,191.6 | 1,197.8 | 1,186.7 | 1,240.8 | 1,255.9 | 1,190.8 | 1,231.2 | 1,254.7 | 1,541.5 | 1,572.2 | 1,607.4 | 1,634 |
| Stockholders' Equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 1 | 1 | 1 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.1 | 1.1 | 1.1 | 1.1 | 1.0 | 1.0 | 1.0 | 1.0 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 0.9 |
| Retained Earnings | 3,906.4 | 3,931 | 4,087.3 | 3,973.5 | 3,852.8 | 3,776.7 | 3,669.1 | 3,544.4 | 3,459.6 | 3,447.2 | 3,370.5 | 3,339 | 3,259.3 | 3,186.8 | 3,443.5 | 3,437 | 3,261.9 | 3,102.1 | 3,162.8 | 3,008.5 | 2,906.3 | 2,835.5 | 2,806.7 | 2,742.9 | 2,771.1 | 2,704.8 | 2,643.7 | 2,539.2 | 2,427.8 | 2,315.8 | 2,185.5 | 2,054 | 1,949.6 | 1,867.4 | 1,658.2 | 1,578.8 | 1,504.5 | 1,447.1 | 1,396.9 | 1,337.2 | 1,286.5 | 572.7 | 550.1 | 546.4 | 445.9 | 352.4 | 321.6 | 273.8 | 276.1 | 298.9 | 346.9 | 336.2 | 329.1 | 316.7 | 262.5 | 233.3 | 202.1 | 174.5 | 111.1 | 71.1 | 37.8 | 31.2 |
| Accumulated Other Comprehensive Income | (41) | (41.6) | (40.4) | (41.4) | (42.3) | (43.4) | (67) | (69) | (70) | (70.9) | (96.7) | (98.7) | (100.3) | (102.4) | (73.8) | (74.4) | (75.2) | (75.2) | (136.8) | (139.7) | (142.1) | (144.5) | (150.9) | (153.4) | (157) | (159.5) | (128.8) | (132.2) | (135.5) | (138.8) | (145.1) | (149) | (153) | (156.9) | (131) | (134) | (136.7) | (139.6) | (114.2) | (116.9) | (122.4) | (44.2) | (36.4) | (36.0) | (37.6) | (38.0) | (9.1) | 21.3 | 23.7 | 24.5 | 8.3 | (0.4) | (0.8) | (1.6) | (3.4) | (0.3) | (0.9) | (955.0) | (929.5) | (902.0) | (870.8) | 0 |
| Total Stockholders' Equity | 4,587.8 | 4,598 | 4,755.5 | 4,632.1 | 4,499.2 | 4,404 | 4,263.6 | 4,126.6 | 4,031 | 3,997.3 | 3,887.2 | 3,848.6 | 3,757.7 | 3,667.1 | 3,971.2 | 3,964.5 | 3,779.3 | 3,607.2 | 3,608.3 | 3,444.3 | 3,331.2 | 3,246.3 | 3,205.4 | 3,133.1 | 3,149.9 | 3,071 | 3,034.7 | 2,921.2 | 2,794.6 | 2,672.4 | 2,530.2 | 2,388 | 2,273.8 | 2,182.6 | 1,994.2 | 1,906.6 | 1,824.7 | 1,759.8 | 1,729.6 | 1,662.3 | 1,590.8 | 921.2 | 905.7 | 898.8 | 793.7 | 695.9 | 757.7 | 781.6 | 780.8 | 797.5 | 812.1 | 802.8 | 795.9 | 786.1 | 747.1 | 744.0 | 715.6 | 687.4 | 623.2 | 582.5 | 549.4 | 519.2 |
| Total Liabilities & Equity | 10,777.9 | 10,924.6 | 10,980 | 9,041.2 | 8,969.8 | 8,833.2 | 8,753.8 | 8,982.1 | 8,857 | 8,681.1 | 8,177.6 | 8,106.5 | 8,049 | 8,003.8 | 8,344.4 | 8,340.6 | 8,137.8 | 7,836.8 | 8,630.8 | 7,673.6 | 7,549 | 7,433.2 | 7,372.6 | 7,272 | 7,347.6 | 7,235.8 | 7,191.1 | 7,074.4 | 6,928.6 | 6,569.7 | 6,500 | 6,315.6 | 6,139.8 | 6,197.5 | 6,027.2 | 5,903.2 | 5,843.4 | 5,777 | 5,747.2 | 5,296.1 | 5,227.3 | 2,203.5 | 2,164.3 | 2,152.8 | 2,046.4 | 1,912.2 | 2,021.4 | 1,935.2 | 1,926.2 | 1,985.1 | 2,003.7 | 2,000.6 | 1,982.6 | 2,026.9 | 2,002.9 | 1,934.8 | 1,946.8 | 1,942.1 | 2,164.7 | 2,154.8 | 2,156.9 | 2,153.2 |
| Debt Metrics | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Debt | 4,366.9 | 4,364.9 | 4,356.9 | 2,810.8 | 2,802.5 | 2,771.5 | 2,754.1 | 3,160.3 | 3,162.7 | 3,173.2 | 2,776.6 | 2,783.3 | 2,784.1 | 2,793.1 | 2,780.1 | 2,766.3 | 2,758.3 | 2,732.3 | 3,422.7 | 2,736.1 | 2,735 | 2,737.9 | 2,735.3 | 2,733.4 | 2,736.1 | 2,734.5 | 2,741.9 | 2,747 | 2,725.9 | 2,502.7 | 2,502.2 | 2,501.8 | 2,501.2 | 2,650.7 | 2,633.4 | 2,634.8 | 2,636.2 | 2,667.4 | 2,673.5 | 2,316.8 | 2,318.3 | 680.7 | 680.8 | 680.9 | 681 | 681.1 | 677.2 | 694.7 | 694.6 | 698.0 | 738.2 | 738.2 | 742.2 | 768.2 | 816.2 | 816.3 | 858.3 | 869.4 | 1,206.4 | 1,275.2 | 1,316.3 | 1,330 |
| Net Debt | 3,969.8 | 3,835.9 | 3,722.9 | 2,022.9 | 2,050.8 | 2,086.5 | 2,077.5 | 2,546.7 | 2,470.3 | 2,525.2 | 2,203.4 | 2,306.2 | 2,416.4 | 2,473.1 | 2,131.4 | 2,099 | 2,129.7 | 2,113.6 | 1,719.8 | 1,763.9 | 1,751.6 | 1,763.3 | 1,786.2 | 1,880.1 | 1,972.1 | 2,055 | 2,003.6 | 2,177.6 | 2,283.5 | 2,141.2 | 2,208.4 | 2,302.2 | 2,398.8 | 2,433.8 | 2,262.9 | 2,313.8 | 2,382.2 | 2,428.1 | 2,393.7 | 2,103.2 | 2,156 | 499.2 | 483.2 | 420.2 | 488.1 | 541.0 | 483.0 | 603.5 | 607.0 | 525.9 | 606.8 | 598.2 | 610.9 | 638.5 | 750.9 | 800.6 | 812.0 | 861.5 | 1,169.7 | 1,270.8 | 1,292.0 | 1,319.7 |
| Metric | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income | 169.8 | 101.8 | 227 | 241.5 | 203.8 | 219.6 | 238.1 | 199 | 145.9 | 187.8 | 181.8 | 200.8 | 190.1 | 211.6 | 262.5 | 301.5 | 254.2 | 216.5 | 250.8 | 207.3 | 166.5 | 123.6 | 139.1 | 56.6 | 141.7 | 136.2 | 179.8 | 193.6 | 186.8 | 204.6 | 206.7 | 186.6 | 140.1 | 268.9 | 139.1 | 143.2 | 117.4 | 110.7 | 119.3 | 115.9 | 103.7 | 10.6 | 27.8 | 12.6 | 13.6 | (6.8) | 0.2 | (32.3) | 10.7 | 7.1 | 12.4 | 14.6 | 11.6 | 9.6 | 18.4 | 29.2 | 31.3 | 74.4 | 40.0 | 33.3 | 25.2 | 19.6 |
| Depreciation & Amortization | 225.2 | 221.6 | 152.6 | 140.6 | 138 | 0 | 132.7 | 128.5 | 128.4 | 130.8 | 129.4 | 127.9 | 0 | 118.8 | 114 | 114.3 | 109.7 | 417.5 | 57.4 | 106.3 | 100.8 | 409.9 | 35.3 | 163.6 | 100.3 | 387.5 | 61 | 101.8 | 94.8 | 106.2 | 89.7 | 109.2 | 108.1 | 112.6 | 80.8 | 97.5 | 92.5 | 104 | 45.8 | 89.9 | 88.7 | 40.2 | 40.4 | 38.6 | 39.6 | 38.9 | 40.3 | 40.0 | 39.6 | 39.0 | 39.1 | 37.9 | 38.4 | 38.0 | 37.5 | 36.8 | 36.6 | 36.7 | 37.2 | 36.9 | 37.5 | 33.9 |
| Stock-Based Compensation | 0 | 8.6 | 8.5 | 10.3 | 17.8 | 9.2 | 10.4 | 9.8 | 19.4 | 7.5 | 7.7 | 9.5 | 15.3 | 6.9 | 7.1 | 9.3 | 12.3 | 8.6 | 6.8 | 8.5 | 11.6 | 6.2 | 6 | 7.7 | 10.1 | 5.9 | 5.9 | 11.7 | 6.9 | 6.1 | 6.7 | 5.6 | 5.1 | 5.2 | 5.2 | 5.6 | 4.6 | 4.7 | 4.7 | 4.7 | 5.6 | 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 | (102.5) | 87.1 | (36.7) | (70.7) | (34.6) | (63.6) | 121.3 | (63.1) | (58.2) | (17) | 66.3 | 15.2 | (71.3) | 40.7 | 75 | (119.1) | (81.7) | (18.7) | (64.2) | (97.3) | (107.2) | 19.3 | 110.6 | (16.1) | (36) | 35.1 | 78.6 | (19.4) | (85) | 23.9 | (13.4) | 8.5 | (71.9) | (22.8) | (38.4) | (20.7) | (64.2) | 11.7 | 40.6 | (27.6) | (25.5) | 31.4 | 22.9 | (40.1) | (20.7) | (32.5) | 50.7 | 10.8 | (22.2) | (20.0) | 0.6 | 26.6 | (21.3) | (15.6) | (4.5) | 33.8 | (17.8) | 10.4 | 36.1 | (23.0) | (29.0) | (28.9) |
| Other Non-Cash Items | 19.4 | 39.6 | 14.2 | (16.1) | 5.3 | 146.4 | (163.3) | 18.4 | 15.5 | 11.8 | (43.4) | 14.6 | 143.6 | 3.4 | (46.5) | 7.1 | 7.9 | (250.9) | 5.4 | 1.1 | 7.9 | (301.5) | 5.3 | 9.3 | 7.1 | (257.5) | 3.1 | 6.6 | 13.7 | 1 | 6.5 | 6.9 | 5.2 | (5) | 13.3 | 4.2 | 1.6 | (7.6) | 1.5 | 4 | 10.4 | (3.4) | (10.7) | 6.3 | 0.8 | 3.0 | 5.7 | 81.2 | 3.0 | 1.5 | 3.1 | 3.6 | 2.4 | 2.9 | 9.5 | 3.2 | 1.0 | (61.3) | 1.9 | 0.3 | (0.9) | 38.8 |
| Operating Cash Flow | 329.3 | 446.6 | 472.2 | 299.6 | 339.1 | 325.4 | 327.1 | 278.3 | 260.4 | 335.3 | 339.5 | 359.9 | 280.4 | 420.1 | 430.6 | 319 | 325.3 | 390.7 | 283.6 | 228.2 | 191.6 | 271.1 | 298.2 | 226.8 | 236.7 | 329.2 | 339.8 | 302.4 | 236 | 345.6 | 301 | 331 | 202.5 | 272.8 | 197.7 | 221.5 | 164.1 | 213 | 217.1 | 180.1 | 191 | 74.9 | 75.2 | 18.6 | 41.5 | (1.3) | 95.9 | 72.9 | 37.3 | 38.7 | 67.7 | 89.5 | 39.7 | 43.2 | 76.4 | 111.2 | 57.4 | 100.5 | 128.1 | 65.0 | 45.4 | 85.3 |
| Investing Activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditure | (164.7) | (319) | (192.1) | (169.7) | (148.1) | (201.3) | (146.7) | (245.3) | (78.1) | (141.2) | (90.1) | (127) | (112.4) | (247.1) | (179.6) | (184.3) | (213.2) | (238.9) | (149.7) | (131.4) | (85.1) | (167.7) | (102.3) | (80.7) | (70.5) | (135.7) | (92.9) | (92.1) | (78.8) | (147.1) | (130.4) | (165.9) | (108) | (116.8) | (86.8) | (81.6) | (57.8) | (86.2) | (66.3) | (68.9) | (52.9) | (30.1) | (32.0) | (36.9) | (26.2) | (29.2) | (35.1) | (26.8) | (28.6) | (22.8) | (35.0) | (19.7) | (26.5) | (26.2) | (35.2) | (37.6) | (38.3) | (45.5) | (31.2) | (37.4) | (19.6) | (38.1) |
| Acquisitions | (14.2) | 29.1 | (1,835.0) | 32.3 | (1.6) | 0 | 0 | 0.5 | 0 | 0 | 0 | 0.1 | 0 | 831.6 | 1.4 | 0.2 | 0.2 | (194.9) | 0.2 | 1.7 | 0 | (107) | 0 | 4.2 | 0 | 0 | 0 | 0 | 0 | (56.3) | 0 | 0 | 0 | (273.8) | 0 | 0 | 0 | (99.8) | (385.6) | 0 | 0 | 0 | 0 | 0 | (0.4) | (37.9) | (1.0) | 0.8 | 0 | 0 | 0 | 0 | 0 | 0 | (4.8) | (0.0) | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Investments | (107.4) | (14.2) | (27.3) | (40.4) | (31.6) | (22.4) | (29.3) | (29.8) | (32.8) | (431.1) | (20.4) | (26.1) | (29.6) | (28.1) | (33.8) | (27.8) | (36.4) | (27.1) | (34.6) | (34.3) | (31.4) | (109.5) | (51) | 0 | (3.9) | (146.1) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.0 | (1.0) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sales/Maturities of Investments | 27.3 | 47.9 | 23.2 | 35.3 | 36.4 | 19.9 | 425.3 | 31.8 | 29.8 | 28.2 | 20.5 | 26.2 | 27.9 | 23.4 | 31.4 | 33.3 | 30.6 | 26.2 | 39.5 | 31.6 | 29.6 | 107 | 27.2 | 23.2 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activities | 0 | (29.3) | 30.8 | (0.3) | 0.7 | 0.5 | (1.7) | 0.2 | (1.3) | 0 | 0.8 | (0.5) | (1.3) | (831.6) | (3.2) | 1.7 | (2.2) | 5.3 | 0 | (0.3) | (0.6) | 107 | (1) | 1.5 | (2.6) | 3.5 | (2.6) | (0.6) | (1.3) | (0.1) | (1.4) | (0.4) | 0.8 | 9.1 | 0.1 | (1.5) | 0 | (0.9) | (3.1) | (3.3) | (2.6) | (0.3) | (32.9) | (2.5) | 1.6 | (0.1) | 1.9 | 0.7 | (4.9) | (1.1) | (0.8) | (2.5) | (0.2) | 1.3 | 7.4 | 0.0 | (5.2) | 251.9 | 3.6 | (2.7) | (0.1) | 263.5 |
| Investing Cash Flow | (260.9) | (285.5) | (2,000.4) | (142.8) | (144.2) | (203.3) | 249.3 | (242.8) | (81) | (544) | (88.9) | (126.8) | (115.4) | (251.8) | (183.8) | (176.9) | (221.2) | (429.4) | (144.8) | (132.7) | (87.5) | (170.2) | (127.1) | (51.8) | (77) | (278.3) | (95.5) | (92.7) | (80.1) | (202.9) | (131.8) | (166.3) | (107.2) | (381.5) | (86.7) | (83.1) | (57.8) | (186.9) | (455) | (72.2) | (55.5) | (30.3) | (64.9) | (39.5) | (25.0) | (67.1) | (34.2) | (26.4) | (33.5) | (23.9) | (35.9) | (22.2) | (26.7) | (24.9) | (32.6) | (37.6) | (43.5) | 206.4 | (27.6) | (40.2) | (19.7) | 225.4 |
| Financing Activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Debt Issuance | (0.6) | (0.4) | 1,493.5 | (0.5) | (0.5) | (0.5) | (400.4) | (0.5) | (0.5) | 396.6 | (0.5) | (0.4) | (0.5) | (0.4) | (0.4) | (0.5) | (0.4) | (762.6) | 687.4 | (0.4) | (0.4) | (0.4) | (0.3) | (0.4) | (0.4) | (34.8) | (0.4) | (0.4) | (0.3) | (0.3) | (0.3) | (0.4) | (150.3) | 21.5 | (1.9) | (2) | (31.7) | (6.7) | 358.1 | (1.9) | (1.9) | (0.0) | (0.1) | (0.1) | (0.0) | (3.9) | (4.5) | (92.0) | 0 | (4.0) | (26) | (9.1) | 0 | (18.0) | (21) | (0.1) | (42) | (333.0) | (68.8) | (44.6) | (13.8) | 0 |
| Stock Repurchased | (58.8) | (153) | (0.3) | (7.7) | (15.4) | (0.9) | (0.7) | (1.6) | (22.5) | 15.6 | (41.6) | (10.9) | (4.7) | (380.7) | (147.8) | (9.3) | (0.2) | (194) | (1.4) | (10.4) | (0.1) | 0 | (0.1) | (10.4) | 0 | (0.1) | (0.4) | (7.7) | 0 | 7.9 | (0.2) | (7.6) | (0.1) | (0.1) | (0.2) | (10) | (0.5) | (1) | (0.1) | (8) | (102.4) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (13.9) | (3.6) | (5.1) | (18.7) | (2.4) | (6.8) | (8.2) | (26.6) | 0 | 0 | (0.3) | 0 | (124.4) | 236.5 |
| Dividends Paid | (111.9) | (112.5) | (112.4) | (112.4) | (112.3) | (112.3) | (112.3) | (112.2) | (112) | (112) | (112.4) | (112.4) | (112.1) | (115.9) | (117.2) | (93.6) | (93.6) | (95) | (95) | (95) | (94.8) | (75) | (74.9) | (74.9) | (74.8) | (74.8) | (74.6) | (74.6) | (74.7) | (74.7) | (74.5) | (59.5) | (59.4) | (59.4) | (59.4) | (59.4) | (59.4) | (59.4) | (51.8) | (51.8) | (53.1) | (26.9) | (26.9) | (16.0) | (15.9) | (15.8) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | (29) | (0.2) | (6.5) | 0 | 0 | 0 | 0 | 0 | 0 | (1.1) | 0 | 0 | 0 | 0 | (5.8) | 0 | 0 | 6.1 | 0.9 | (0.9) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (6.9) | 0 | 0 | 0 | 0.5 | (2.3) | 0 | 0 | 0.0 | (0.0) | 0 | 0 | 0 | 20.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (3.6) | 0 | 0 | 0 | (331.6) |
| Financing Cash Flow | (200.3) | (266.1) | 1,374.3 | (120.6) | (128.2) | (113.7) | (513.4) | (114.3) | (135) | 283.5 | (154.5) | (123.7) | (117.3) | (497) | (265.4) | (103.4) | (94.2) | (1,045.5) | 591.9 | (106.7) | (95.3) | (75.4) | (75.3) | (85.7) | (75.2) | (109.7) | (75.4) | (82.7) | (75) | (75) | (75) | (67.5) | (209.8) | (44.9) | (61.5) | (71.4) | (91.6) | (66.6) | 304.1 | (56.6) | (157.4) | (25.5) | (25.1) | (12.3) | (12.9) | (16.0) | (6.4) | (61.3) | (12.4) | (6.1) | (30.2) | (27.0) | (1.0) | (23.4) | (26.6) | (24.0) | (44.5) | (335.7) | (68.2) | (44.8) | (11.7) | (331.6) |
| Cash Position | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash | (131.9) | (105) | (153.9) | 36.2 | 66.7 | 8.4 | 63 | (78.8) | 44.4 | 74.8 | 96.1 | 109.4 | 47.7 | (328.7) | (18.6) | 38.7 | 9.9 | (1,084.2) | 730.7 | (11.2) | 8.8 | 25.5 | 95.8 | 89.3 | 84.5 | (58.8) | 168.9 | 127 | 80.9 | 67.7 | 94.2 | 97.2 | (114.5) | (153.6) | 49.5 | 67 | 14.7 | (40.5) | 66.2 | 51.3 | (21.9) | 19.0 | (14.7) | (33.1) | 3.6 | (84.4) | 55.4 | (14.8) | (8.6) | 8.7 | 1.6 | 40.3 | 12.0 | (5.0) | 17.2 | 49.6 | (30.6) | (28.8) | 32.3 | (19.9) | 14.0 | (20.9) |
| Cash at Beginning | 529 | 634 | 787.9 | 751.7 | 685 | 676.6 | 613.6 | 692.4 | 648 | 573.2 | 477.1 | 367.7 | 320 | 648.7 | 667.3 | 628.6 | 618.7 | 1,702.9 | 972.2 | 983.4 | 974.6 | 949.1 | 853.3 | 764 | 679.5 | 738.3 | 569.4 | 442.4 | 361.5 | 293.8 | 199.6 | 102.4 | 216.9 | 370.5 | 321 | 254 | 239.3 | 279.8 | 213.6 | 162.3 | 184.2 | 165.5 | 180.2 | 213.3 | 87.6 | 172.0 | 116.7 | 131.5 | 140.0 | 131.3 | 129.7 | 89.4 | 77.4 | 82.5 | 65.3 | 15.7 | 46.3 | 36.7 | 4.4 | 24.3 | 10.3 | 31.2 |
| Cash at End | 397.1 | 529 | 634 | 787.9 | 751.7 | 685 | 676.6 | 613.6 | 692.4 | 648 | 573.2 | 477.1 | 367.7 | 320 | 648.7 | 667.3 | 628.6 | 618.7 | 1,702.9 | 972.2 | 983.4 | 974.6 | 949.1 | 853.3 | 764 | 679.5 | 738.3 | 569.4 | 442.4 | 361.5 | 293.8 | 199.6 | 102.4 | 216.9 | 370.5 | 321 | 254 | 239.3 | 279.8 | 213.6 | 162.3 | 184.4 | 165.5 | 180.2 | 91.2 | 87.6 | 172.0 | 116.7 | 131.5 | 140.0 | 131.3 | 129.7 | 89.4 | 77.4 | 82.5 | 65.3 | 15.7 | 7.9 | 36.7 | 4.4 | 24.3 | 10.3 |
| Free Cash Flow | 164.6 | 127.6 | 280.1 | 129.9 | 191 | 124.1 | 180.4 | 33 | 182.3 | 194.1 | 249.4 | 232.9 | 168 | 173 | 251 | 134.7 | 112.1 | 151.8 | 133.9 | 96.8 | 106.5 | 103.4 | 195.9 | 146.1 | 166.2 | 193.5 | 246.9 | 210.3 | 157.2 | 198.5 | 170.6 | 165.1 | 94.5 | 156 | 110.9 | 139.9 | 106.3 | 126.8 | 150.8 | 111.2 | 138.1 | 44.8 | 43.2 | (18.3) | 15.3 | (30.5) | 60.8 | 46.1 | 8.8 | 15.9 | 32.6 | 69.8 | 13.2 | 17.0 | 41.2 | 73.6 | 19.1 | 55.0 | 96.9 | 27.6 | 25.8 | 47.2 |
| Key Metrics | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q2 | 2002 Q4 | 2002 Q2 | 2001 Q4 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | 2,367.8 | 2,363.6 | 2,313.4 | 2,171.3 | 2,141 | 2,146.1 | 2,182.4 | 2,075.3 | 1,979.5 | 1,937.9 | 1,936 | 1,952.1 | 1,976.3 | 1,978.4 | 2,125.9 | 2,237.3 | 2,136.4 | 2,043.2 | 2,000.1 | 1,879.9 | 1,807.2 | 1,714.2 | 1,693.7 | 1,541.6 | 1,708.7 | 1,720 | 1,750.7 | 1,759.9 | 1,733.7 | 1,746.5 | 1,809.9 | 1,767.5 | 1,690.6 | 1,684.3 | 1,640.1 | 1,584 | 1,536.5 | 1,476.6 | 1,484 | 1,417.4 | 1,401 | 1,390.9 | 1,470.8 | 1,454.3 | 1,425.7 | 1,433.9 | 1,518.9 | 1,468.4 | 1,431.3 | 1,264.4 | 845.4 | 800.2 | 755.2 | 736.6 | 723.5 | 712.5 | 671.4 | 654.3 | 670.8 | 665.5 | 629.5 | 626.7 | 642.8 | 615.5 | 550.7 | 532.3 | 553.6 | 549.4 | 512.4 | 546.1 | 620.8 | 616.2 | 577.5 | 580.2 | 591.0 | 585.6 | 559.2 | 553.1 | 575.0 | 551.1 | 507.9 | 472.7 | 512.2 | 519.3 | 489.4 | 492.6 | 498.8 | 467.4 | 431.3 | 431.2 | 436.5 | 418.2 | 447.4 | 413.1 | 467.0 | 454.7 | 524.9 | 487.7 | 492.4 | 456.1 |
| Gross Profit | 452.9 | 447.5 | 504.3 | 483 | 454.7 | 469.7 | 505.2 | 437.7 | 370.4 | 410.1 | 412.7 | 444.7 | 431.4 | 433.7 | 518.4 | 588.8 | 533.2 | 509.9 | 510.7 | 448.8 | 403.7 | 333.3 | 345.4 | 331.9 | 365.8 | 383.3 | 411.4 | 427.9 | 421.4 | 425.4 | 443.2 | 420.6 | 356.1 | 371.7 | 397 | 364.3 | 338.2 | 327.1 | 329.5 | 320.1 | 299 | 285.1 | 328.3 | 317.7 | 277 | 297.0 | 320.3 | 310.8 | 301.4 | 258.8 | 227.6 | 195.2 | 185.2 | 173.9 | 162.6 | 158.1 | 145.0 | 134.2 | 137.7 | 136.9 | 133.1 | 147.3 | 166.5 | 131.7 | 86.8 | 87.5 | 110.5 | 118.5 | 110.0 | 114.2 | 132.1 | 127.2 | 118.2 | 132.3 | 139.6 | 140.1 | 113.0 | 123.5 | 134.5 | 111.9 | 76.6 | 57.1 | 80.5 | 95.9 | 73.3 | 84.9 | 98.0 | 70.7 | 40.6 | 67.5 | 78.9 | 81.8 | 83.7 | 89.7 | 112.2 | 107.2 | 165.6 | 137.2 | 128.7 | 143.5 |
| Operating Income | 272.6 | 282.2 | 324.5 | 333.7 | 280.3 | 302.2 | 327.1 | 276 | 196 | 261.5 | 258.6 | 284.4 | 270.7 | 288 | 370.3 | 430.8 | 370 | 366.9 | 363.1 | 300.5 | 255.6 | 201.8 | 217.9 | 195.7 | 216.3 | 235.1 | 262.8 | 280.4 | 275.4 | 286.7 | 298.5 | 269.6 | 212.9 | 252 | 242.6 | 234.1 | 203.4 | 192.9 | 206.4 | 200.2 | 180.8 | 175.9 | 219.4 | 197.6 | 157.1 | 173.2 | 188.4 | 180.2 | 160.9 | 121.1 | 142.8 | 110.2 | 106 | 98.4 | 92.1 | 83.9 | 169.1 | 67.8 | 71.2 | 67.9 | 65.9 | 96.4 | (12.3) | 67.7 | 33.6 | 70.8 | 96.3 | 135.7 | 49.6 | 51.8 | 68.7 | 64.2 | 57.1 | 75.0 | 81.5 | 80.2 | 56.7 | 68.8 | 76.6 | 57.6 | 25.5 | 13.9 | 26.3 | 54.3 | 26.4 | 60.7 | 50.4 | 27.8 | (1.9) | 33.7 | 33.3 | 38.2 | 36.6 | 310.0 | 69.6 | 66.0 | 86.9 | 96.6 | 88.5 | 69.9 |
| Net Income | 170.9 | 101.1 | 226.9 | 241.5 | 203.8 | 221.1 | 238.1 | 198.9 | 146.9 | 189.2 | 183.2 | 202.7 | 190.1 | 211.6 | 262.5 | 301.5 | 254.2 | 216.5 | 250.7 | 207.3 | 166.5 | 123.6 | 139.1 | 56.7 | 141.7 | 136.2 | 179.8 | 193.6 | 186.8 | 204.6 | 206.7 | 186.6 | 140.1 | 268.9 | 139.1 | 143.2 | 117.4 | 110.7 | 119.3 | 115.9 | 103.7 | 104.2 | 127.8 | 114 | 90.8 | 98.5 | 104.4 | 99.6 | 90.1 | 227.0 | 84.7 | 66.3 | 62.3 | 61.0 | 39.8 | 45.2 | 17.8 | 39.5 | 41.8 | 39.4 | 37.4 | 54.9 | 93.3 | 38.0 | 19.2 | 58.7 | 72.7 | 108.9 | 25.7 | 30.2 | 38.1 | 35.2 | 32.1 | 44.0 | 48.7 | 46.2 | 31.2 | 40.1 | 43.6 | 32.1 | 10.9 | 1.7 | 10.6 | 27.8 | 12.6 | 36.3 | 24.6 | 12.3 | (6.6) | 0.2 | 10.7 | 12.4 | 11.6 | 18.4 | 31.3 | 27.6 | 63.4 | 40.0 | 33.3 | 25.2 |
| EPS (Diluted) | 1.91 | 1.13 | 2.51 | 2.67 | 2.26 | 2.45 | 2.64 | 2.20 | 1.63 | 2.10 | 2.03 | 2.24 | 2.11 | 2.33 | 2.80 | 3.20 | 2.70 | 2.28 | 2.63 | 2.17 | 1.75 | 1.30 | 1.46 | 0.59 | 1.49 | 1.43 | 1.89 | 2.04 | 1.97 | 2.16 | 2.18 | 1.97 | 1.48 | 2.84 | 1.47 | 1.52 | 1.24 | 1.17 | 1.26 | 1.23 | 1.09 | 1.07 | 1.31 | 1.16 | 0.92 | 1.00 | 1.06 | 1.01 | 0.92 | 2.33 | 0.86 | 0.66 | 0.62 | 0.63 | 0.41 | 0.46 | 0.18 | 0.41 | 0.42 | 0.39 | 0.37 | 0.55 | 0.91 | 0.37 | 0.19 | 0.58 | 0.71 | 1.07 | 0.25 | 0.30 | 0.37 | 0.34 | 0.31 | 0.42 | 0.46 | 0.44 | 0.30 | 0.38 | 0.42 | 0.31 | 0.10 | 0.02 | 0.10 | 0.26 | 0.12 | 0.34 | 0.23 | 0.11 | -0.06 | 0.00 | 0.10 | 0.12 | 0.11 | 0.17 | 0.29 | 0.25 | 0.60 | 0.37 | 0.31 | 0.24 |
| Balance Sheet | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Equivalents | 397.1 | 529 | 634 | 787.9 | 751.7 | 685 | 676.6 | 613.6 | 692.4 | 648 | 573.2 | 477.1 | 367.7 | 320 | 648.7 | 667.3 | 628.6 | 618.7 | 1,702.9 | 972.2 | 983.4 | 974.6 | 949.1 | 853.3 | 764 | 679.5 | 738.3 | 569.4 | 442.4 | 361.5 | 293.8 | 199.6 | 102.4 | 216.9 | 370.5 | 321 | 254 | 239.3 | 279.8 | 213.6 | 162.3 | 181.5 | 197.6 | 260.7 | 192.9 | 140.0 | 194.1 | 91.2 | 87.6 | 172.0 | 131.5 | 140.0 | 131.3 | 129.7 | 65.3 | 15.7 | 46.3 | 7.9 | 36.7 | 4.4 | 24.3 | 10.3 | ||||||||||||||||||||||||||||||||||||||
| Total Assets | 10,777.9 | 10,924.6 | 10,980 | 9,041.2 | 8,969.8 | 8,833.2 | 8,753.8 | 8,982.1 | 8,857 | 8,681.1 | 8,177.6 | 8,106.5 | 8,049 | 8,003.8 | 8,344.4 | 8,340.6 | 8,137.8 | 7,836.8 | 8,630.8 | 7,673.6 | 7,549 | 7,433.2 | 7,372.6 | 7,272 | 7,347.6 | 7,235.8 | 7,191.1 | 7,074.4 | 6,928.6 | 6,569.7 | 6,500 | 6,315.6 | 6,139.8 | 6,197.5 | 6,027.2 | 5,903.2 | 5,843.4 | 5,777 | 5,747.2 | 5,296.1 | 5,227.3 | 2,203.5 | 2,164.3 | 2,152.8 | 2,046.4 | 1,912.2 | 2,021.4 | 1,935.2 | 1,926.2 | 1,985.1 | 2,003.7 | 2,000.6 | 1,982.6 | 2,026.9 | 2,002.9 | 1,934.8 | 1,946.8 | 1,942.1 | 2,164.7 | 2,154.8 | 2,156.9 | 2,153.2 | ||||||||||||||||||||||||||||||||||||||
| Total Debt | 4,366.9 | 4,364.9 | 4,356.9 | 2,810.8 | 2,802.5 | 2,771.5 | 2,754.1 | 3,160.3 | 3,162.7 | 3,173.2 | 2,776.6 | 2,783.3 | 2,784.1 | 2,793.1 | 2,780.1 | 2,766.3 | 2,758.3 | 2,732.3 | 3,422.7 | 2,736.1 | 2,735 | 2,737.9 | 2,735.3 | 2,733.4 | 2,736.1 | 2,734.5 | 2,741.9 | 2,747 | 2,725.9 | 2,502.7 | 2,502.2 | 2,501.8 | 2,501.2 | 2,650.7 | 2,633.4 | 2,634.8 | 2,636.2 | 2,667.4 | 2,673.5 | 2,316.8 | 2,318.3 | 680.7 | 680.8 | 680.9 | 681 | 681.1 | 677.2 | 694.7 | 694.6 | 698.0 | 738.2 | 738.2 | 742.2 | 768.2 | 816.2 | 816.3 | 858.3 | 869.4 | 1,206.4 | 1,275.2 | 1,316.3 | 1,330 | ||||||||||||||||||||||||||||||||||||||
| Stockholders' Equity | 4,587.8 | 4,598 | 4,755.5 | 4,632.1 | 4,499.2 | 4,404 | 4,263.6 | 4,126.6 | 4,031 | 3,997.3 | 3,887.2 | 3,848.6 | 3,757.7 | 3,667.1 | 3,971.2 | 3,964.5 | 3,779.3 | 3,607.2 | 3,608.3 | 3,444.3 | 3,331.2 | 3,246.3 | 3,205.4 | 3,133.1 | 3,149.9 | 3,071 | 3,034.7 | 2,921.2 | 2,794.6 | 2,672.4 | 2,530.2 | 2,388 | 2,273.8 | 2,182.6 | 1,994.2 | 1,906.6 | 1,824.7 | 1,759.8 | 1,729.6 | 1,662.3 | 1,590.8 | 921.2 | 905.7 | 898.8 | 793.7 | 695.9 | 757.7 | 781.6 | 780.8 | 797.5 | 812.1 | 802.8 | 795.9 | 786.1 | 747.1 | 744.0 | 715.6 | 687.4 | 623.2 | 582.5 | 549.4 | 519.2 | ||||||||||||||||||||||||||||||||||||||
| Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Cash Flow | 329.3 | 446.6 | 472.2 | 299.6 | 339.1 | 325.4 | 327.1 | 278.3 | 260.4 | 335.3 | 339.5 | 359.9 | 280.4 | 420.1 | 430.6 | 319 | 325.3 | 390.7 | 283.6 | 228.2 | 191.6 | 271.1 | 298.2 | 226.8 | 236.7 | 329.2 | 339.8 | 302.4 | 236 | 345.6 | 301 | 331 | 202.5 | 272.8 | 197.7 | 221.5 | 164.1 | 213 | 217.1 | 180.1 | 191 | 74.9 | 75.2 | 18.6 | 41.5 | (1.3) | 95.9 | 72.9 | 37.3 | 38.7 | 67.7 | 89.5 | 39.7 | 43.2 | 76.4 | 111.2 | 57.4 | 100.5 | 128.1 | 65.0 | 45.4 | 85.3 | ||||||||||||||||||||||||||||||||||||||
| Capital Expenditure | (164.7) | (319) | (192.1) | (169.7) | (148.1) | (201.3) | (146.7) | (245.3) | (78.1) | (141.2) | (90.1) | (127) | (112.4) | (247.1) | (179.6) | (184.3) | (213.2) | (238.9) | (149.7) | (131.4) | (85.1) | (167.7) | (102.3) | (80.7) | (70.5) | (135.7) | (92.9) | (92.1) | (78.8) | (147.1) | (130.4) | (165.9) | (108) | (116.8) | (86.8) | (81.6) | (57.8) | (86.2) | (66.3) | (68.9) | (52.9) | (30.1) | (32.0) | (36.9) | (26.2) | (29.2) | (35.1) | (26.8) | (28.6) | (22.8) | (35.0) | (19.7) | (26.5) | (26.2) | (35.2) | (37.6) | (38.3) | (45.5) | (31.2) | (37.4) | (19.6) | (38.1) | ||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 164.6 | 127.6 | 280.1 | 129.9 | 191 | 124.1 | 180.4 | 33 | 182.3 | 194.1 | 249.4 | 232.9 | 168 | 173 | 251 | 134.7 | 112.1 | 151.8 | 133.9 | 96.8 | 106.5 | 103.4 | 195.9 | 146.1 | 166.2 | 193.5 | 246.9 | 210.3 | 157.2 | 198.5 | 170.6 | 165.1 | 94.5 | 156 | 110.9 | 139.9 | 106.3 | 126.8 | 150.8 | 111.2 | 138.1 | 44.8 | 43.2 | (18.3) | 15.3 | (30.5) | 60.8 | 46.1 | 8.8 | 15.9 | 32.6 | 69.8 | 13.2 | 17.0 | 41.2 | 73.6 | 19.1 | 55.0 | 96.9 | 27.6 | 25.8 | 47.2 | ||||||||||||||||||||||||||||||||||||||